U.S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549



                                   FORM 10-K/A

                                 Amendment No. 2


(Mark One)

[X]      ANNUAL REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT
         OF 1934 for the fiscal year ended March 31, 1999.

|_|      TRANSITION REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
         ACT OF 1934 for the transition period from ___________ to ____________.

                         Commission file number 0-25242


                           PREMIER LASER SYSTEMS, INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

         CALIFORNIA                                             33-0472684
(STATE OR OTHER JURISDICTION OF                              (I.R.S. EMPLOYER
INCORPORATION OR ORGANIZATION)                              IDENTIFICATION NO.)


     3 MORGAN, IRVINE, CALIFORNIA                                 92618
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)                        (ZIP CODE)

      (REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE): (949) 859-0656

        SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT: None

           SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT:
                    Class A Common Stock and Class B Warrants
                    -----------------------------------------
                                (TITLE OF CLASS)

         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act or
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes [X] No |_|

         Indicate by check mark if disclosure of delinquent filers in response
to Item 405 of Regulation S-K is not contained herein, and will not be
contained, to the best of registrant's knowledge, in definitive proxy or
information statements incorporated by reference in Part III of this Form 10-K
or any amendment to this Form 10-K. |_|

         The aggregate market value of the registrant's voting stock held by
nonaffiliates was approximately $45,636,917 on October 5, 1999, based upon the
closing sale price of such stock on October 5, 1999.

         Number of shares outstanding of each of the registrant's classes of
common stock, as of the latest practicable date:

         As of October 5, 1999:

             Class A Common Stock:             15,634,897 Shares
             Class E-1 Common Stock:            1,257,461 Shares
             Class E-2 Common Stock:            1,257,461 Shares

         DOCUMENTS INCORPORATED BY REFERENCE. List hereunder the following
documents if incorporated by reference, and the part of the Form 10- K/A (e.g.,
Part I, Part II, etc.) into which the document is incorporated: (1) any annual
report to security holders; (2) any proxy or information statement; and (3) any
prospectus filed pursuant to Rule 424(b) or (c) of the Securities Act of 1933:
None.




The sole purpose of this Amendment No. 2 to the Annual Report on Form 10-K/A of
Premier Laser Systems, Inc. is to provide updated financial statements and
report of the registrant's independent accountants, as set forth below.


ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

         The financial statements and supplementary data required by this item,
as amended, are included in Part IV, Item 14 of this Form 10-K/A and are
presented beginning on page F-1.





ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K.



                                                                                                            Page in
                                                                                                         Annual Report
                                                                                                       on Form 10-K/A
                                                                                                         ------------
                                                                                                            
         (a)      The following documents are filed as part of this Annual
                  Report on Form 10-K/A.

                  (1)      Report of Haskell & White LLP, Independent Auditors................................. F-2

                           Consolidated Balance Sheets at March 31, 1999 (restated) and 1998 (restated).........F-3

                           Consolidated Statements of Operations and Comprehensive Loss
                           for the Years Ended March 31, 1999, (restated) 1998 (restated) and 1997 (restated)...F-4

                           Consolidated Statements of Shareholders' Equity for the years
                           ended March 31, 1999, (restated) 1998 (restated) and 1997 (restated).................F-5

                           Consolidated Statements of Cash Flows for the Years Ended
                           March 31, 1999 (restated), 1998 (restated) and 1997 (restated).......................F-7

                           Notes to Consolidated Financial Statements...........................................F-9

                  (2)      Financial Statements Schedules

                           Schedule II-Valuation and Qualifying Accounts for the Years
                           Ended March 1999, 1998 and 1997.....................................................F-27

                           Schedules not listed above have been omitted because
                           the information required to be set forth therein is
                           not applicable or is shown in the financial
                           statements or notes thereto.

                  (3)      Exhibits (numbered in accordance with Item 601 of
                           Regulation S-K)......................................................................



ITEM 14.   EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K.

  (a)      Exhibits.

EXHIBIT
NUMBER                                DESCRIPTION
- ------                                -----------

     2.1      Agreement and Plan of Merger dated as of April 24, 1997 among the
              Registrant, EyeSys Technologies, Inc. and Premier Acquisition of
              Delaware, Inc. (incorporated herein by this reference to Exhibit
              2.1 to the Registrant's Registration Statement on Form S-4,
              Registration No. 33-29573).

     2.2      First Amendment to Agreement and Plan of Merger dated as of August
              6, 1997, among the Registrant, EyeSys Technologies, Inc. and
              Premier Acquisition of Delaware, Inc. (incorporated herein by this
              reference to Exhibit 2.2 to the Registrant's Current Report of
              Form 8-K filed October 15, 1997).

     2.3      Second Amendment to Agreement and Plan of Merger dated as of
              September 16, 1997 among the Registrant, EyeSys Technologies, Inc.
              and Premier Acquisition of Delaware, Inc., EyeSys Technologies,
              Inc. and Premier Acquisition of Delaware, Inc. (incorporated
              herein by this reference to Exhibit 2.3 to the Registrant's
              Current Report on Form 8-K filed October 15, 1997).

     2.4      Stock Purchase Agreement dated February 25, 1998 between the
              Registrant and Ophthalmic Imaging Systems (incorporated herein by
              this reference to Exhibit 99.1 to the Registrant's Current Report
              on Form 8-K filed March 9, 1998).

     2.5      Purchase Agreement dated February 25, 1998 between the Registrant
              and Mark S. Blumenkranz, M.D. and Recia Blumenkranz, M.D.
              (incorporated herein by this reference to Exhibit 99.4 to the
              Registrant's Current Report on Form 8-K filed March 9, 1998).


Exhibit
- -------


     2.6      Purchase Agreement dated February 25, 1998 between the Registrant
              and Stanley Chang, M.D. (incorporated herein by this reference to
              Exhibit 99.8 to the Registrant's Current Report on Form 8-K filed
              March 9, 1998).

     2.7      Purchase Agreement dated February 25, 1998 between the Registrant
              and J.B. Oxford & Company (incorporated herein by this reference
              to Exhibit 99.12 to the Registrant's Current Report on Form 8-K
              filed March 9, 1998).

     3.1      Amended and Restated Articles of Incorporation filed with the
              California Secretary of state on November 23, 1994 (incorporated
              herein by this reference to Exhibit 4.8 to the Registrant's
              Quarterly Report on Form 10-QSB for the quarter ended December 31,
              1994).

     3.2      Bylaws (incorporated herein by this reference to Exhibit 3.3 to
              the Registrant's Registration Statement on Form SB-2, Registration
              No. 33-83984).

     4.1      Rights Agreement dated as of March 31, 1998 between Premier Laser
              Systems, Inc. and American Stock Transfer and Trust Company acting
              as rights agent (incorporated herein by this reference to Exhibit
              4.1 to the Registrant's Current Report on Form 8-K filed April 2,
              1998).

    10.1      Letter Agreement and Patent License Agreement dated August 29,
              1991 among the Registrant, Patlex Corporation and Gordon Gould
              (incorporated herein by this reference to Exhibit 1.1 to the
              Registrant's Registration Statement on Form SB-2, Registration No.
              33-83984).

    10.2      Assignment Agreement dated July 27, 1992 between the Registrant
              and Michael Colvard, M.D. (incorporated herein by this reference
              to Exhibit 10.2 to the Registrant's Registration Statement on Form
              SB-2, Registration No. 33-83984).

    10.3      Form of International Distribution Agreement (incorporated herein
              by this reference to Exhibit 10.12 to the Registrant's
              Registration Statement on Form SB-2, Registration No. 33-83984).


Exhibit
- -------

    10.4      Letter of Intent between the Registrant and Richard Leaderman,
              D.D.S., together with related Patent Assignments as filed in the
              U.S. Patent and Trademark Office on February 22, 1994
              (incorporated herein by this reference to Exhibit 10.13 to the
              Registrant's Registration Statement on Form SB-2, Registration No.
              33-83984).

    10.5      Exclusive Marketing Agreement dated July 26, 1994 between the
              Registrant, Proclosure, Inc. and Nippon Shoji Kaisha, Ltd.
              (incorporated herein by this reference to Exhibit 10.14 to the
              Registrant's Registration Statement on Form SB-2, Registration No.
              33-83984).

    10.6      Form of Indemnification Agreement (incorporated herein by this
              reference to Exhibit 10.23 to the Registrant's Registration
              Statement on Form SB-2, Registration No. 33-83984).

    10.7      Purchase/Supply Agreement dated January 13, 1987 between Infrared
              Fiber Systems, Inc. and Pfizer Hospital Products Group, Inc., as
              amended (incorporated herein by this reference to Exhibit 10.26 to
              the Registrant's Registration Statement on Form SB-2, Registration
              No. 33- 83984).

    10.8      Form of Warrant Agreement (including forms of Class B Warrant
              Certificates) (incorporated herein by this reference to Exhibit
              4.1 to the Registrant's Registration Statement on Form SB-2,
              Registration No. 33-83984).

    10.9      Form of Underwriter's Unit Purchase Option (incorporated herein by
              this reference to Exhibit 4.2 to the Registrant's Registration
              Statement on Form SB-2, Registration No. 33-83984).





Exhibit
- -------

    10.10     1992 Stock Option Plan, together with form of Nonstatutory Stock
              Option Agreement and form of Incentive Stock Option Agreement
              (incorporated herein by this reference to Exhibit 4.5 to the
              Registrant's Registration statement on Form SB-2, Registration No.
              33-83984).

    10.11     Employee Bonus Stock Plan, together with form of Bonus Stock
              Agreement (incorporated herein by this reference to Exhibit 4.6 to
              the Registrant's Registration Statement on Form SB-2, Registration
              No. 33-83984).

    10.12     Letter agreement dated October 13, 1987 between Pfizer Laser
              Systems, Inc. and Duke University, together with patent assignment
              as filed in the U.S. Patent and Trademark Office on October 23,
              1993 (incorporated herein by this reference to Exhibit 10.8 to the
              Registrant's Registration Statement on Form SB-2, Registration No.
              33-83984).

    10.13     Industrial Lease dated December 6, 1995 between the Registrant and
              The Irvine Company (incorporated herein by this reference to
              Exhibit 10.22 to the Registrant's Annual Report on Form 10-KSB for
              the fiscal year ended March 31, 1996).

    10.14     Form of Consulting Agreement (incorporated herein by this
              reference to Exhibit 10.30 to the Registrant's Annual Report on
              Form 10-KSB for the fiscal year ended March 31, 1996).

    10.15     Form of Termination Agreement between the Registrant and certain
              of the Registrant's executive officers (incorporated herein by
              this reference to Exhibit 10.33 to the Registrant's Annual Report
              on Form 10-KSB for the fiscal year ended March 31, 1996).

    10.16     1995 Employee Stock Option Plan, together with form of
              Nonqualified Stock Option Agreement and form of Incentive Stock
              Option Agreement (incorporated herein by this reference to Exhibit
              10.34 to the Registrant's Annual Report on Form 10-KSB for the
              fiscal year ended March 31, 1996).

    10.17     February 1996 Stock Option Plan (incorporated herein by this
              reference to Exhibit 10.35 to the Registrant's Annual Report on
              Form 10-KSB for the fiscal year ended March 31, 1996).

    10.18     1996 Stock Option Plan (incorporated herein by this reference to
              Exhibit 10.36 to the Registrant's Annual Report on Form 10-KSB for
              the fiscal year ended March 31, 1996).

    10.19     Warrant to Purchase Stock dated June 3, 1996 issued to Silicon
              Valley Bank (incorporated herein by this reference to Exhibit
              10.38 to the Registrant's Registration Statement on Form SB-2
              Registration No. 333-04219).

    10.20     Registration Rights Agreement dated June 3, 1996 between the
              Registrant and Silicon Valley Bank (incorporated herein by this
              reference to Exhibit 10.39 to the Registrant's Registration
              Statement on Form SB-2 Registration No. 333-04219).

    10.21     Antidilution Agreement dated June 3, 1996 between the Registrant
              and Silicon Valley Bank (incorporated herein by this reference to
              Exhibit 10.40 to the Registrant's Registration Statement on Form
              SB-2 Registration No. 33-04219).

    10.22     Joint Venture Agreement dated January 31, 1997 between the
              Registrant, RSS, LLC and Data.Site (incorporated herein by this
              reference to Exhibit 10.39 to the Registrant's Annual Report on
              Form 10-K for the fiscal year ended March 31, 1997).






Exhibit
- -------

    10.23     Operating Agreement of Data.Site dated January 31, 1997
              (incorporated herein by this reference to Exhibit 10.40 to the
              Registrant's Annual Report on Form 10-K for the fiscal year ended
              March 31, 1997).

    10.24     Agreement and Plan of Merger dated April 24, 1997 between the
              Registrant, Premier Acquisition of Delaware, Inc. and EyeSys
              Technologies, Inc. (incorporated herein by this reference to
              Exhibit 10.41 to the Registrant's Annual Report on Form 10-K for
              the fiscal year ended March 31, 1997).

    10.25     1997 Stock Option, together with form of Nonqualified Stock Option
              Agreement (incorporated herein by the reference to Exhibit 10.33
              to the Registrant's Annual Report on Form 10-K filed August 26,
              1998).

    10.26     1998 Stock Option Plan (incorporated herein by this reference to
              Exhibit 10.34 to the Registrant's Annual Report on Form 10-K filed
              August 26, 1998).

    10.27     Rights Agreement dated March 31, 1998 between the Registrant and
              American Stock Transfer and Trust Company (incorporated herein by
              this reference to Exhibit 4.1 to the Registrant's Current Report
              on Form 8-K filed April 2, 1998).

    10.28     Secured Convertible Debenture Purchase Agreement dated May 17,
              1999 between the Registrant and the investors signatory thereto.

    10.29     Registration Rights Agreement dated May 17, 1999 between the
              Registrant and the investors signatory thereto.

    10.30     Warrant dated May 17, 1999 issued by the Registrant to certain
              investors.

    10.31     Intellectual Property Security Agreement dated May 17, 1999
              between the Registrant and the secured parties signatory thereto.

    10.32     Security Agreement dated May 17, 1999 between the Registrant and
              the secured parties signatory thereto.

    10.33     Form of 6% Secured Convertible Debenture dated May 17, 1999 issued
              by the Registrant to certain investors.

       16     Letter dated June 11, 1998 from Ernst & Young, LLP (incorporated
              herein by this reference to Exhibit 16 to the Registrant's Current
              Report on Form 8-K filed June 1, 1998, and as amended June 15,
              1998).

       21     Subsidiaries (incorporated herein by this reference to Exhibit 21
              to the Registrant's Annual Report on Form 10-K for the fiscal year
              ended March 31, 1998).

     23.1     Consent of Haskell & White LLP. (previously filed)

     23.2     Consent of Eisenhauer & Co. (previously filed)

       27     Financial Data Schedule. (previously filed)

     99.1     Form of Class D Warrant (OIS transaction) (incorporated herein by
              this reference to Exhibit 99.3 to the Registrant's Current Report
              on From 8-K filed March 9, 1998).





Exhibit
- -------

     99.2     Class D Warrant dated February 25, 1998 issued by the Registrant
              to Mark S. Blumenkranz, M.D. and Recia Blumenkranz, M.D. (OIS
              transaction) (incorporated herein by this reference to Exhibit
              99.6 to the Registrant's Current Report on Form 8-K filed March 9,
              1998).

     99.3     Registration Rights Agreement dated February 25, 1998 issued by
              the Registrant and Mark S. Blumenkranz, M.D. and Recia
              Blumenkranz, M.D. (OIS transaction) (incorporated herein by this
              reference to Exhibit 997 to the Registrant's Current Report on
              Form 8-K filed March 9, 1998).

     99.4     Class D Warrant dated February 25, 1998 issued by the Registrant
              to Stanley Chang, M.D. (OIS transaction) (incorporated herein by
              this reference to Exhibit 99.10 to the Registrant's Current Report
              on Form 8-K filed March 9, 1998).

     99.5     Registration Rights Agreement dated February 25, 1998 issued by
              Registrant to Stanley Chang, M.D. (OIS transaction) (incorporated
              herein by this reference to Exhibit 99.11 to the Registrant's
              Current Report on Form 8-K filed March 9, 1998).

     99.6     Class D Warrant dated February 25, 1998 issued by the Registrant
              to J.B. Oxford & Company (OIS transaction) (incorporated herein by
              this reference to Exhibit 99.14 to the Registrant's Current Report
              on From 8-K filed March 9, 1998).

     99.7     Registration Rights Agreement dated February 25, 1998 between the
              Registrant and J. B. Oxford & Company (OIS transaction)
              (incorporated herein by this reference to Exhibit 99.18 to the
              Registrant's Current Report on Form 8-K filed March 9, 1998).

    +99.8     Agreement dated July 23, 1997 between Nidek Co., Ltd. and EyeSys
              Technologies, Inc. (incorporated herein by this reference to
              Exhibit 99.1 to the Registrant's Registration Statement on Form
              S-4 Registration No. 333-29573).

    +99.9     Exclusive Distribution Agreement dated June 2, 1997 between EyeSys
              Technologies, Inc. and Marco Ophthalmic Inc. (incorporated herein
              by this reference to Exhibit 99.3 to the Registrant's Registration
              Statement on Form S-4 Registration No. 333-29573).

- --------------------
*    Filed herewith.
+    Confidential treatment has been granted with respect to portions of this
     Exhibit.

     (b)      Financial Statement Schedules.




                                   SIGNATURES

         Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

                                        PREMIER LASER SYSTEMS, INC.


                                        By: /s/ Michael Quinn
                                           -------------------------------------
                                           Michael Quinn
                                           Chief Executive Officer and President










                                        PREMIER LASER SYSTEMS, INC.

                                       INDEX TO FINANCIAL STATEMENTS





                                                                                                            PAGE
                                                                                                            ----

                                                                                                          
Report of Haskell & White LLP, Independent Auditors                                                          F-2

Consolidated Balance Sheets at March 31, 1999 (Restated) and 1998 (Restated)                                 F-3

Consolidated Statements of Operations and Comprehensive Loss for the Years Ended March 31,
   1999 (Restated), 1998 (Restated), and 1997 (Restated)                                                     F-4

Consolidated Statements of Shareholders' Equity for the Years Ended March 31, 1999 (Restated),
   1998 (Restated), and 1997 (Restated)                                                                      F-5

Consolidated Statements of Cash Flows for the Years Ended March 31, 1999 (Restated), 1998
   (Restated), and 1997 (Restated)                                                                           F-7

Notes to Consolidated Financial Statements                                                                   F-8







                         REPORT OF INDEPENDENT AUDITORS





The Board of Directors and Shareholders
Premier Laser Systems, Inc.

We have audited the accompanying consolidated balance sheets of Premier Laser
Systems, Inc. (the Company) as of March 31, 1999 and 1998, and the related
consolidated statements of operations and comprehensive loss, shareholders'
equity, and cash flows for each of the three years in the period ended March 31,
1999. Our audits also included the financial schedule of valuation and
qualifying accounts for each of the years ended March 31, 1999, 1998 and 1997.
These financial statements and schedule are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements and schedule based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audits to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

As discussed in Note 2, the Company has restated its previously issued 1999,
1998 and 1997 consolidated financial statements.

In our opinion, the 1999, 1998, and 1997 consolidated financial statements
referred to above present fairly, in all material respects, the consolidated
financial position of the Company as of March 31, 1999 and 1998, and the
consolidated results of its operations and its cash flows for each of the three
years in the period ended March 31, 1999, in conformity with generally accepted
accounting principles. Also, in our opinion, the related financial statement
schedule, when considered in relation to the basic financial statements taken as
a whole, presents fairly in all material respects the information set forth
therein.

The accompanying consolidated financial statements have been prepared assuming
the Company will continue as a going concern. As discussed in Note 1 to the
consolidated financial statements, the Company has suffered recurring losses
from operations, has an accumulated deficit, cash flow difficulties and, in
February 2000, laid-off a substantial portion of its employees. These conditions
raise substantial doubt about the Company's ability to continue as a going
concern. Management's plans in regard to these matters are also described in
Note 1. The consolidated financial statements do not include any adjustments
that might result from the outcome of this uncertainty.


                               HASKELL & WHITE LLP

Irvine, California
  June 9, 1999, except for Notes 2, 3 and 8,
  as to which the date is October 4, 1999
  and the fourth paragraph of Note 1,
  as to which the date is February 17, 2000

                                       F-2





                                           PREMIER LASER SYSTEMS, INC.

                                           CONSOLIDATED BALANCE SHEETS

                                                                                                        MARCH 31,
                                                                                              -------------------------------
                                                                                                  1999              1998
                                                                                              -------------     -------------
                                                                                               (RESTATED)        (RESTATED)
                                        ASSETS
                         -------------------------------------
                                                                                                          
Current assets:
     Cash and cash equivalents                                                                $    888,767      $  9,722,514
     Short-term investments                                                                           --           9,666,918
     Restricted cash                                                                                50,000         2,150,000
     Accounts receivable, net of allowance for doubtful accounts and sales
       returns of $1,997,158 and $1,224,845, respectively                                        1,342,917         4,952,892
     Inventories, net                                                                            6,977,104         7,083,526
     Prepaid expenses and other current assets                                                     531,459         2,528,996
                                                                                              -------------     -------------
              Total current assets                                                               9,790,247        36,104,846
Property and equipment, net                                                                      1,473,420         1,778,423
Intangible assets, net                                                                          11,278,560        13,104,006
Other assets                                                                                        21,953           434,300
                                                                                              -------------     -------------
              Total assets                                                                    $ 22,564,180      $ 51,421,575
                                                                                              =============     =============

                         LIABILITIES AND SHAREHOLDERS' EQUITY
                         -------------------------------------

Current liabilities:
     Accounts payable                                                                         $  3,802,606      $  6,536,044
     Line of credit                                                                                 70,470         2,068,163
     Accrued compensation and related costs                                                        968,969           964,691
     Accrued acquisition costs                                                                   1,074,067         2,080,184
     Accrued purchase commitments                                                                1,180,050         2,600,828
     Accrued warranty                                                                              739,298           822,401
     Due to joint venture partner                                                                  549,194              --
     Unearned revenue                                                                              678,085           461,832
     Other accrued liabilities                                                                   2,090,307         1,553,916
                                                                                              -------------     -------------
              Total current liabilities                                                         11,153,046        17,088,059
                                                                                              -------------     -------------

Commitments and contingencies (Notes 5, 6, 9, and 10)

Shareholders' equity:
     Preferred stock, no par value:
       Authorized shares - 8,850,000
         Issued and outstanding shares--none
     Common stock, Class A, no par value:
       Authorized shares--35,600,000
         Issued and outstanding shares--16,859,355 including 2,250,000
           subject to issuance for shareholder litigation settlement at
           March 31, 1999, and 14,546,498 at March 31, 1998                                     89,354,340        81,436,013
     Common stock, Class E-1, no par value:
       Authorized shares--2,200,000
         Issued and outstanding shares--1,257,461 at March 31, 1999
           and 1998                                                                              4,769,878         4,769,878
     Common stock, Class E-2, no par value:
       Authorized shares--2,200,000
         Issued and outstanding shares--1,257,461 at March 31, 1999
           and 1998                                                                              4,769,878         4,769,878
     Warrants and options                                                                        1,723,842         1,723,842
     Accumulated deficit                                                                       (89,206,804)      (58,366,095)
                                                                                              -------------     -------------
              Total shareholders' equity                                                        11,411,134        34,333,516
                                                                                              -------------     -------------
              Total liabilities and shareholders' equity                                      $ 22,564,180      $ 51,421,575
                                                                                              =============     =============

                             See accompanying notes.

                                       F-3







                                           PREMIER LASER SYSTEMS, INC.

                            CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS



                                                                                   YEAR ENDED MARCH 31,
                                                                  ------------------------------------------------------
                                                                       1999                1998                1997
                                                                  --------------      --------------      --------------
                                                                    (RESTATED)          (RESTATED)          (RESTATED)
                                                                                                 
Net sales                                                         $  14,036,951       $  10,417,841       $   5,090,861
Cost of sales                                                        13,661,526          17,942,290           3,648,539
                                                                  --------------      --------------      --------------
                  Gross profit (loss)                                   375,425          (7,524,449)          1,442,322
Selling and marketing expenses                                        8,229,967           5,398,162           2,415,010
Research and development expenses                                     4,974,470           3,378,600           1,563,228
General and administrative expenses                                   9,891,899           5,460,606           2,050,184
Shareholder litigation settlement expenses                            8,081,770                  --                  --
Write off of investment in Mattan Corporation                                --                  --             881,010
Termination of strategic alliance with IBC                                   --                  --             331,740
In process research and development acquired in
         connection with business acquisitions                               --          12,800,000             250,000
Asset impairment charges                                                240,905             228,000                  --
                                                                  --------------      --------------      --------------
                  Loss from operations                              (31,043,586)        (34,789,817)         (6,048,850)
Interest income (expense), net                                          202,877           1,073,493              15,493
                                                                  --------------      --------------      --------------
Net loss                                                            (30,840,709)        (33,716,324)         (6,033,357)
Items of other comprehensive income (loss)                                   --                  --                  --
                                                                  --------------      --------------      --------------
Comprehensive loss                                                $ (30,840,709)      $ (33,716,324)      $  (6,033,357)
                                                                  ==============      ==============      ==============
Basic and diluted net loss per share
                  Net loss per share                              $       (2.11)      $       (2.95)      $       (1.03)
                                                                  ==============      ==============      ==============
Weighted average number of shares used in
     computation of basic and diluted net loss
     per share                                                       14,601,294          11,444,123           5,833,326
                                                                  ==============      ==============      ==============


                             See accompanying notes.

                                       F-4




                                                   PREMIER LASER SYSTEMS, INC.

                                           CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

                             FOR THE YEARS ENDED MARCH 31, 1999 (RESTATED), 1998 (RESTATED), AND 1997 (RESTATED)



                                            COMMON STOCK             COMMON STOCK               COMMON STOCK
                                              CLASS A                  CLASS E-1                  CLASS E-2
                                    --------------------------- --------------------------- ---------------------------   CLASS A
                                       SHARES         AMOUNT       SHARES        AMOUNT        SHARES        AMOUNT       WARRANTS
                                    ------------- ------------- ------------- ------------- ------------- ------------- ------------
                                                                                                   
Balance at March 31, 1996              4,702,203  $ 16,317,376     1,256,818  $  4,769,878     1,256,818  $  4,769,878  $ 2,321,057
    Common stock and B warrants
      issued in connection with
      secondary public offering        2,403,500     9,363,298            --            --            --            --           --
    Common stock issued in connection
      with the formation of the
      Data.Site joint venture            159,787     1,200,000            --            --            --            --           --
    Exercise of stock options and
      warrants                            48,351       249,774           360            --           360            --      (25,729)
    Stock options issued to Advisory
      Board members, clinical
      evaluators, medical directors,
      and other consultants                   --       190,001            --            --            --            --           --
    Decrease in unrealized holding gain
      on short-term investments               --            --            --            --            --            --           --
    Net loss for the year (restated)          --            --            --            --            --            --           --
                                    ------------- ------------- ------------- ------------- ------------- ------------- ------------
Balance at March 31, 1997 (restated)   7,313,841    27,320,449     1,257,178     4,769,878     1,257,178     4,769,878    2,295,328
    Common stock and options issued
      in connection with business
      acquisitions (restated)            962,343     9,646,526            --            --            --            --           --
    Exercise of stock options and
      warrants                         6,270,314    43,989,418           283            --           283            --   (2,295,328)
    Stock options issued to Advisory
      Board members, clinical
      evaluators, medical directors,
      and other consultants                   --       479,620            --            --            --            --           --
    Net loss for the year (restated)          --            --            --            --            --            --           --
                                    ------------- ------------- ------------- ------------- ------------- ------------- ------------
Balance at March 31, 1998 (restated)  14,546,498   81,436,013      1,257,461     4,769,878     1,257,461     4,769,878           --
    Common stock reserved for
      issuance in connection with
      litigation settlement            2,250,000     7,447,500            --            --            --            --           --
    Exercise of stock options and
      warrants                            62,857       202,619            --            --            --            --           --
    Stock options issued to Advisory
      Board members, clinical
      Evaluators, medical directors,
      and other consultants (restated)        --       268,208            --            --            --            --           --
    Net loss for the year (restated)          --            --            --            --            --            --           --
                                    ------------- ------------- ------------- ------------- ------------- ------------- ------------
Balance at March 31, 1999 (restated)  16,859,355  $ 89,354,340     1,257,461  $  4,769,878     1,257,461  $  4,769,878  $        --
                                    ============= ============= ============= ============= ============= ============= ============


                             See accompanying notes.

                                       F-5




                                                     PREMIER LASER SYSTEMS, INC.

                                      CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (CONTINUED)

                             FOR THE YEARS ENDED MARCH 31, 1999 (RESTATED), 1998 (RESTATED), AND 1997 (RESTATED)



                                                       COMMON      UNREALIZED    ADDITIONAL
                                         CLASS B        STOCK        HOLDINGS     PAID-IN      ACCUMULATED
                                         WARRANTS      WARRANTS       GAINS       CAPITAL        DEFICIT        TOTAL
                                      ------------- ------------- ------------- ------------- ------------- -------------
                                                                                          
Balance at March 31, 1996.            $    376,774  $    192,130  $  3,666,367  $         --  $(18,616,414) $ 13,797,046
    Common stock and B warrants
      issued in connection with
      secondary public offering          1,037,514            --            --            --            --    10,400,812
    Common stock issued in connection
      with the formation of the
      Data.Site joint venture                   --            --            --            --            --     1,200,000
    Exercise of stock options and
      Warrants                              76,530            --            --            --            --       300,575
    Stock options issued to Advisory
      Board members, clinical
      Evaluators, medical directors,
      and other consultants                     --            --            --            --            --       190,001
    Decrease in unrealized holding gain
      on short-term investments                 --            --    (3,666,367)           --            --    (3,666,367)
    Net loss for the year (restated)            --            --            --            --    (6,033,357)   (6,033,357)
                                      ------------- ------------- ------------- ------------- ------------- -------------
Balance at March 31, 1997 (restated)     1,490,818       192,130            --            --   (24,649,771)   16,188,710
    Common stock and options issued in
      connection with business
      acquisitions (restated).                  --            --            --            --            --     9,646,526
    Exercise of stock options and
      warrants.                             40,894            --            --            --            --    41,734,984
    Stock options issued to Advisory
      Board members, clinical
      evaluators, medical directors,
      and other consultants.                    --            --            --            --            --       479,620

    Net loss for the year (restated)            --            --            --            --   (33,716,324)  (33,716,324)
                                      ------------- ------------- ------------- ------------- ------------- -------------
Balance at March 31, 1998 (restated)     1,531,712       192,130            --            --   (58,366,095)   34,333,516
    Common stock reserved for issuance
      in connection with litigation
      settlement.                               --            --            --            --            --     7,447,500
    Exercise of stock options and
      wrrants                                   --            --            --            --            --       202,619
    Stock options issued to Advisory
      Board members, clinical
      Evaluators, medical directors,
      and other consultants (restated).         --            --            --            --            --       268,208
    Net loss for the year (restated)            --            --            --            --   (30,840,709)  (30,840,709)
                                      ------------- ------------- ------------- ------------- ------------- -------------
Balance at March 31, 1999 (restated)  $  1,531,712  $    192,130  $         --  $         --  $(89,206,804) $ 11,411,134
                                      ============= ============= ============= ============= ============= =============


                             See accompanying notes.

                                       F-6




                                                 PREMIER LASER SYSTEMS, INC.

                                             CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                                       YEAR ENDED MARCH 31,
                                                                       ----------------------------------------------------
                                                                            1999               1998               1997
                                                                       --------------     --------------     --------------
                                                                         (RESTATED)          (RESTATED)         (RESTATED)
                                                                                                    
Operating Activities:
  Net loss                                                             $ (30,840,709)     $ (33,716,324)     $  (6,033,357)
  Adjustment to reconcile net loss to net cash used in operating
    activities:
    Depreciation and amortization                                          3,473,711          1,464,517            841,467
    Stock reserved for issuance in connection with shareholder
      litigation settlement                                                7,447,500                 --                 --
    Asset impairment charges                                               2,845,156                 --                 --
    Write off of investment in Mattan Corporation                                 --                 --            881,010
    Acquired in-process research and development                                  --         12,800,000            250,000
    Stock options issued to advisors and consultants                         268,208            479,620            190,001
    Termination of strategic alliance with IBC                                    --                 --            125,000
    Changes in operating assets and liabilities:
      Accounts receivable                                                  3,609,976         (2,253,457)          (539,045)
      Inventories                                                         (2,496,389)        (2,207,836)        (1,099,277)
      Prepaid expenses and other current assets                            1,919,115         (1,555,257)          (342,438)
      Accounts payable                                                    (1,764,114)         2,190,093           (184,769)
      Accrued liabilities and unearned revenue                              (169,233)         7,482,925            319,936
      Other                                                                       --            236,516                 --
                                                                       --------------     --------------     --------------
        Net cash used in operating activities                            (15,706,779)       (15,079,203)        (5,591,472)
                                                                       --------------     --------------     --------------
Investing Activities:
  Maturities of short-term investments                                     9,666,918                 --                 --
  Purchases of short-term investments                                             --         (5,698,630)        (3,968,288)
  Patent and intangible expenditures                                      (2,714,402)        (3,140,617)          (178,139)
  Business acquisitions                                                           --         (5,002,172)           (96,028)
  Purchase of property and equipment                                        (384,410)          (888,294)           (24,477)
  Other                                                                           --           (410,179)                --
                                                                       --------------     --------------     --------------
        Net cash provided by (used in) investing activities                6,568,106        (15,139,892)        (4,266,932)
                                                                       --------------     --------------     --------------
Financing Activities:
  Proceeds from equity offerings                                                  --                 --         10,400,812
  Net borrowings (repayments) under line of credit                        (1,997,693)          (695,340)           800,000
  Proceeds from exercise of stock options and warrants                       202,619         41,734,984            300,575
  Decrease (increase) in restricted cash                                   2,100,000         (1,100,000)        (1,050,000)
  Other                                                                           --           (171,645)          (454,836)
                                                                       --------------     --------------     --------------
        Net cash provided by financing activities                            304,926         39,767,999          9,996,551
                                                                       --------------     --------------     --------------
Net (decrease) increase in cash and cash equivalents                      (8,833,747)         9,548,904            138,147
Cash and cash equivalents at beginning of period                           9,722,514            173,610             35,463
                                                                       --------------     --------------     --------------
Cash and cash equivalents at end of period                             $     888,767      $   9,722,514      $     173,610
                                                                       ==============     ==============     ==============
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
  Cash paid for interest                                               $     124,011      $     120,000      $     115,283
                                                                       ==============     ==============     ==============


Significant noncash investing and financing activities excluded from the
accompanying consolidated statements of cash flows are as follows:

In fiscal 1998 and 1997, the Company issued Class A common stock valued at
$9,646,526 and $1,200,000, respectively, in connection with business
acquisitions.

In fiscal 1999, the Company reserved for issuance 2,250,000 shares of Class A
common stock valued at $7,447,500 in connection with an agreement in principle
to settle a lawsuit (Note 6).

                             See accompanying notes.

                                       F-7




                           PREMIER LASER SYSTEMS, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.       ORGANIZATION, NATURE OF OPERATIONS AND LIQUIDITY

         Premier Laser Systems, Inc. (the Company) was incorporated in July 1991
         and commenced operations in August 1991 after acquiring substantially
         all of the assets and certain liabilities of Pfizer Laser Systems
         (Pfizer), a division of Pfizer Hospital Products Group, Inc. The
         Company designs, develops, manufactures and markets several lines of
         lasers for surgical and other medical purposes, disposables and
         associated accessory products for the medical and dental market. The
         Company also designs, develops, manufactures and markets digital
         imaging systems and image enhancement and analysis software for use by
         practitioners in the ocular health field.

         The accompanying consolidated financial statements include the accounts
         of the Company and its majority owned subsidiaries. All significant
         intercompany transactions and balances have been eliminated.

         The Company has suffered recurring losses from operations and may
         continue to incur losses for the foreseeable future due to the
         significant costs anticipated to be incurred in connection with
         manufacturing, marketing and distributing its laser and imaging
         products. In addition, the Company intends to conduct continuing
         research and development activities, including regulatory submittals
         and clinical trials to develop additional applications for its
         technology. The Company operates in a highly competitive environment
         and is subject to all of the risks inherent in a new business
         enterprise. Further, as discussed in Note 6, the Company has been named
         in class action lawsuits alleging violations of federal and state
         securities laws. In November 1998, the Company reached an agreement in
         principle with lead plaintiffs and their counsel to settle related
         matters. Any significant uninsured judgment or settlement amount
         ultimately associated with the class action litigation would
         significantly impact the Company's ability to satisfy its working
         capital requirements.

         As a result of the factors described above, the Company is experiencing
         significant strains on its operating cash flow. On February 16, 2000,
         the Company placed 54 of its 80 employees on temporary unpaid leave in
         order to address its short term liquidity issues. These conditions
         raise substantial doubt about the Company's ability to continue as a
         going concern. In response to these matters, the Company's management
         is seeking additional debt or equity financing. The Company may have to
         pursue restructuring alternatives, as appropriate, including a possible
         restructuring through the Bankruptcy Code. In February 2000, management
         engaged the services of a consulting firm to assist in identifying and
         assessing strategic and financial alternatives.


2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         RESTATEMENT OF AMOUNTS PREVIOUSLY REPORTED

         The Company's independent auditors unexpectedly resigned during May
         1998 and withdrew their opinion on the Company's fiscal year 1997
         financial statements. Accordingly, the Company retained new auditors to
         re-examine the 1997 financial statements. Because of the extended
         period of time that had passed since the initial report was issued, a
         number of matters were identified of which the Company was not aware
         when it initially issued the 1997 financial statements. Although the
         Company believes that the initially issued 1997 financial statements
         were not materially misstated in terms of net loss, total assets and
         shareholders' equity, the statements have nonetheless been restated in
         the interest of full disclosure. Upon review and comment by the staff
         of the United States Securities and Exchange Commission, the
         restatements originally presented have been modified with respect to
         the initial accounting for the acquisition of Data.Site and the assets
         contributed by the minority joint venture partner. The summary effects
         that follow have been revised to reflect the resolution of this matter.

         The following is a summary of the impact of the restatement on the 1997
         consolidated balance sheet.


                                                                               
             1.  Reduction of accounts receivable                                 $(440,000)
             2.  Additional allowance for doubtful accounts                        (226,000)
             3.  Revision to inventory valuation allowance                          320,000
             4.  Reduction in prepaid expenses and other current assets              (9,000)
             5.  Additional accounts payable                                         88,000
                                                                                  ----------
             6.  Additional net loss                                              $(443,000)
                                                                                  ==========


                                      F-8




                           PREMIER LASER SYSTEMS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

         The following is a summary of the impact of the restatement on the 1997
         consolidated statement of operations and comprehensive loss.


                                                                                         
             1.  Reduction of previously reported sales, net of related cost of sales       $(280,000)
             2.  Revision to inventory valuation allowances                                   160,000
             3.  Additional bad debts expense                                                (313,000)
             4.  Other, net                                                                   (10,000)
                                                                                            ----------
                 Net increase in 1997 loss                                                  $(443,000)
                                                                                            ==========


         The effects on the Company's previously issued 1997 financial
         statements are summarized as follows:



                                                                           PREVIOUSLY        INCREASE
                                                                            REPORTED         (DECREASE)     RESTATED
                                                                          -------------   -------------   -------------
                                                                                                 
              Consolidated balance sheet:
                   Current assets                                         $ 10,658,161    $   (355,000)   $ 10,303,161
                   Other assets                                              8,662,450              --       8,662,450
                                                                          -------------   -------------   -------------
                        Total assets                                      $ 19,320,611    $   (355,000)   $ 18,965,611
                                                                          =============   =============   =============
                   Current liabilities                                    $  2,688,901    $     88,000    $  2,776,901
                   Net shareholders' equity                                 16,631,710        (443,000)     16,188,710
                                                                          -------------   -------------   -------------
                        Total liabilities and shareholders' equity        $ 19,320,611    $   (355,000)   $ 18,965,611
                                                                          =============   =============   =============
              Consolidated statement of operations and comprehensive loss:
                   Net sales                                              $  5,530,861    $   (440,000)   $  5,090,861
                   Cost of sales                                             3,968,539        (320,000)      3,648,539
                                                                          -------------   -------------   -------------
                   Gross profit                                              1,562,322        (120,000)      1,442,322
                   Selling and marketing expenses                            2,406,010           9,000       2,415,010
                   General and administrative expenses                       1,736,184         314,000       2,050,184
                   Other expenses                                            3,025,978              --       3,025,978
                                                                          -------------   -------------   -------------
                   Loss from operations                                     (5,605,850)       (443,000)     (6,048,850)
                   Interest income, net                                         15,493              --          15,493
                                                                          -------------   -------------   -------------
                   Net loss                                                 (5,590,357)       (443,000)     (6,033,357)
                                                                                     --
                   Items of other comprehensive income (loss)                                       --              --
                                                                          -------------   -------------   -------------
                   Comprehensive loss                                     $ (5,590,357)   $   (443,000)   $ (6,033,357)
                                                                          =============   =============   =============
                   Net loss per share                                     $       (.96)                   $      (1.03)


         As the result of inquiries made by the staff of the United States
         Securities and Exchange Commission, the Company has restated its 1999
         and 1998 consolidated financial statements. These restatements resulted
         primarily from adjustments to the accounting for the acquisitions of
         EyeSys Technologies, Inc. (EyeSys) and Ophthalmic Imaging Systems
         (OIS). Additionally, the consolidated statements of operations and
         comprehensive loss and cash flows reflect reclassifications to
         eliminate the original separate reporting of the cessation of
         Data.Sites LLC's (Data.Site) operations as "discontinued operations."

                                      F-9




                           PREMIER LASER SYSTEMS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

         The following is a summary of the impact of the restatement on the 1998
         consolidated balance sheet.



                                                                                                     
         1.    Cumulative effect of adjustments to the 1997 balance sheet for the Data.Site
               accounting, including:
               a.  Reduction of intangible assets (goodwill) recorded                                      $(2,113,725)
               b.  Elimination of the minority interest liability                                            1,764,736
               c.  Accumulated deficit--1997 profit and loss impact of elimination of
                   the minority interest liability                                                             (60,000)
         2.    Reduction of EyeSys purchase price for shares of Series A Common Stock
               held in escrow and stock options ultimately not issued in connection with
               the acquisition                                                                              (2,110,900)
         3.    Recording of goodwill resulting from EyeSys and OIS acquisitions, initially
               recorded as fully impaired                                                                    3,052,628
         4.    Reduction of goodwill                                                                          (258,155)
         5.    Amortization of goodwill, based on initial life of 5 years                                      (84,731)
         6.    Reclassification of purchase commitments from inventory reserves to current
               liabilities                                                                                   2,600,828
         7.    Overall reduction of net loss for the year                                                    5,047,963

         The following is a summary of the impact of the restatement on the 1998
         consolidated statement of operations and comprehensive loss.

         1.    Reduction of merger and integration costs related to the shares of Series A
               Common Stock held in escrow and stock options ultimately not issued                         $(2,110,900)
         2.    Reduction of merger and integration costs for amounts capitalized as
               goodwill in the EyeSys and OIS acquisitions                                                  (3,052,628)
         3.    Amortization expense recorded on goodwill                                                        84,731
         4.    Reduction of goodwill                                                                          (258,155)
         5.    Elimination of loss allocated to minority interest in Data.Site                                 288,989
                                                                                                           ------------
               Net decrease in the 1998 loss                                                               $(5,047,963)
                                                                                                           ============


                                      F-10




                           PREMIER LASER SYSTEMS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

         The effects of these restatements on the Company's previously issued
         1998 financial statements are summarized as follows:



                                                                          PREVIOUSLY        INCREASE
                                                                           REPORTED         (DECREASE)     RESTATED
                                                                         -------------   -------------   -------------
                                                                                                
         Consolidated balance sheet:
              Current assets                                             $ 33,504,018    $  2,600,828    $ 36,104,846
              Other assets                                                 14,204,402       1,112,327      15,316,729
                                                                         -------------   -------------   -------------
                   Total assets                                          $ 47,708,420    $  3,713,155    $ 51,421,575
                                                                         =============   =============   =============
              Current liabilities                                        $ 14,487,231      $2,600,828    $ 17,088,059
              Minority interest                                             1,764,736      (1,764,736)             --
              Net shareholders' equity                                     31,456,453       2,877,063      34,333,516
                                                                         -------------   -------------   -------------
                   Total liabilities and shareholders' equity            $ 47,708,420    $  3,713,155    $ 51,421,575
                                                                         =============   =============   =============
         Consolidated statement of operations and comprehensive
            loss:

              Net sales                                                  $  9,885,569    $    532,272    $ 10,417,841
              Cost of sales                                                17,234,288        (708,002)     17,942,290
                                                                         -------------   -------------   -------------
                   Gross profit                                            (7,348,719)       (175,730)     (7,524,449)
              Selling and marketing expenses                                5,113,080         285,082       5,398,162
              Research and development                                      3,087,360         291,240       3,378,600
              General and administrative expenses                           3,699,541       1,761,065       5,460,606
              In-process research and development                          12,800,000             --       12,800,000
              Asset impairment charges                                             --         228,000         228,000
              Merger and integration costs                                  7,616,924      (7,616,924)             --
                                                                         -------------   -------------   -------------
                   Loss from operations                                   (39,665,624)      4,875,807     (34,789,817)
              Interest income, net                                          1,073,493              --       1,073,493
              Minority interest in loss                                       273,811        (273,811)             --
                                                                         -------------   -------------   -------------
              Loss from continuing operations                             (38,318,320)      4,601,996     (33,716,324)
              Loss from discontinued operations                              (445,967)        445,967              --
                                                                         -------------   -------------   -------------
              Net loss and comprehensive loss                            $(38,764,287)   $  5,047,963    $(33,716,324)
                                                                        ==============   =============   =============
              Basic and diluted loss per share:
                   Loss from continuing operations                       $      (3.35)                   $      (2.95)
                   Loss from discontinued operations                             (.04)                             --
                                                                         -------------                   -------------
                   Net loss per share                                    $      (3.39)                   $      (2.95)
                                                                         =============                   =============


                                      F-11




                           PREMIER LASER SYSTEMS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

         The following is a summary of the impact of the restatement on the 1999
         consolidated balance sheet.


                                                                                                 
          1.    Cumulative effect of adjustments to the 1998 balance sheet for the Data.Site
                accounting, including:
                a.  Reduction of intangible assets (goodwill) recorded                                 $(2,113,725)
                b.  Elimination of the minority interest liability                                       1,764,736
          2.    Accumulated deficit--1998 and 1997 profit and loss impact of elimination of
                the minority interest liability                                                            348,989
          3.    Cumulative effect of adjustments to the 1998 balance sheet for the reduction of
                EyeSys purchase price for shares of Series A Common Stock held in escrow
                and stock options ultimately not issued in connection with the acquisition              (2,110,900)
          4.    Cumulative effect of adjustments to the 1998 balance sheet for the recording of
                goodwill resulting from EyeSys and OIS acquisitions, initially recorded as
                fully impaired, net of amortization                                                     (2,967,897)
          5.    Cumulative effect of 1998 goodwill reduction                                              (258,155)
          6.    Write-off of Data.Site minority interest liability                                       1,764,736
          7.    Reversal of EyeSys stock option recoveries                                               1,110,900
          8.    Reduction of Data.Site goodwill                                                          1,634,104
          9.    Amortization of goodwill, based on initial life of 5 years                                 610,525
          10.   Reclassification of purchase commitments from inventory reserves to current
                liabilities                                                                              1,180,050
          11.   Overall increase in net loss for the year                                                1,879,763

         The following is a summary of the impact of the restatement on the 1999
         consolidated statement of operations and comprehensive loss.

          1.    Reversal of EyeSys stock option recoveries                                             $ 1,110,900
          2.    Amortization expense recorded on goodwill                                                  610,525
          3.    Reduction of Data.Site goodwill                                                         (1,634,104)
          4.    Write-off of Data.Site minority interest liability                                       1,764,736
                                                                                                       ------------
                Net increase in the 1999 loss                                                          $ 1,879,763
                                                                                                       ============


                                      F-12




                           PREMIER LASER SYSTEMS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

         The effects of these restatements on the Company's previously issued
         1999 financial statements are summarized as follows:



                                                                        PREVIOUSLY      INCREASE
                                                                         REPORTED      (DECREASE)       RESTATED
                                                                      -------------  -------------  -------------
                                                                                           
         Consolidated balance sheet:
              Current assets                                          $  8,610,197   $  1,180,050   $  9,790,247
              Other assets                                              10,665,733      2,108,200     12,773,933
                                                                      -------------  -------------  -------------
                   Total assets                                       $ 19,275,930   $  3,288,250   $ 22,564,180
                                                                      =============  =============  =============
              Current liabilities                                     $  9,972,996   $  1,180,050   $ 11,153,046
              Net shareholders' equity                                   9,302,934      2,108,200     11,411,134
                                                                      -------------  -------------  -------------
                   Total liabilities and shareholders' equity         $ 19,275,930   $  3,288,250   $ 22,564,180
                                                                      =============  =============  =============
         Consolidated statement of operations and comprehensive loss:
              Net sales                                               $ 13,971,085   $     65,866   $ 14,036,951
              Cost of sales                                             13,405,182        256,344     13,661,526
                                                                      -------------  -------------  -------------
                   Gross profit                                            565,903       (190,478)       375,425
              Selling and marketing expenses                             7,930,444        299,523      8,229,967
              Research and development                                   4,164,919        809,551      4,974,470
              General and administrative expenses                        6,625,247      3,266,652      9,891,899
              Shareholder litigation settlement expenses                 8,081,770             --      8,081,770
              Asset impairment charges                                          --        240,905        240,905
                                                                      -------------  -------------  -------------
                   Loss from operations                                (26,236,477)    (4,807,109)   (31,043,586)
              Interest income, net                                         202,877             --        202,877

              Minority interest in loss                                 (1,764,736)     1,764,736             --
                                                                      -------------  -------------  -------------
              Loss from continuing operations                          (24,268,864)    (6,571,845)   (30,840,709)

              Loss from discontinued operations                         (4,692,082)     4,692,082             --
                                                                      -------------  -------------  -------------
              Net loss and comprehensive loss                         $(28,960,946)  $ (1,879,763)  $(30,840,709)
                                                                      =============  =============  =============
              Basic and diluted loss per share:
                   Loss from continuing operations                    $      (1.56)                 $      (1.99)

                   Loss from discontinued operations                          (.30)                           --
                                                                      -------------                 -------------
                   Net loss per share                                 $      (1.86)                 $      (1.99)
                                                                      =============                 =============


         REVENUE RECOGNITION

         Revenue related to sales to end customers and to distributors are
         recognized upon shipment. The Company's price to the purchaser is fixed
         at the date of sale and the purchaser's obligation is not contingent on
         resale of related merchandise. The Company does not have significant
         obligations for future performance in connection with its sales. It is
         the Company's policy not to accept sales returns, however, the Company
         may choose to accept returns on a case-by-case basis. Allowances for
         sales returns are provided for based upon previous experience and have
         historically been within management's expectations.

                                      F-13




                           PREMIER LASER SYSTEMS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

         SHORT-TERM INVESTMENTS AND RESTRICTED CASH

         The Company invests excess cash in United States Treasury securities
         and commercial paper, generally with maturities of less than one year.
         Short-term investments with a maturity of less than three months when
         purchased are classified as cash equivalents. Investments with
         maturities in excess of three months are presented as short-term
         investments in the accompanying financial statements. Pursuant to
         Statement of Financial Accounting Standards No. 115, Accounting for
         Certain Investments in Debt and Equity Securities, the Company's
         short-term investments are classified as available-for-sale and are
         reported at fair market value with unrealized gains and losses
         reflected as an adjustment to shareholders' equity. There were no
         material unrealized gains or losses at March 31, 1999 or 1998.

         Restricted cash consists of certificates of deposits held to secure
         borrowings under the Company's line of credit, and is classified as a
         current asset since it is collateral for a current liability.

         CONCENTRATION OF CREDIT RISK AND FOREIGN SALES

         The Company generates revenues principally from sales in the medical
         field. As a result, the Company's accounts receivable are concentrated
         primarily in this industry. Sales in foreign countries accounted for
         approximately 11%, 13%, and 25% of the Company's total sales in fiscal
         1999, 1998, and 1997, respectively. These foreign sales related almost
         entirely to sales in Asia and Europe.

         The Company performs ongoing credit evaluations of its customers and
         generally does not require collateral on its accounts receivable, other
         than the products being sold. Frequently, letters of credit are
         obtained for international sales. The Company maintains allowances for
         estimated potential credit losses.

         LONG LIVED ASSETS

         During the year ended March 31, 1997, the Company adopted Statement of
         Financial Accounting Standards No. 121, ACCOUNTING FOR THE IMPAIRMENT
         OF LONG-LIVED ASSETS AND FOR LONG-LIVED ASSETS TO BE DISPOSED OF ("SFAS
         No. 121"). This statement requires that long-lived assets and certain
         identifiable intangibles to be held and used by an entity be reviewed
         for impairment whenever events or changes in circumstances indicate the
         carrying amount of an asset may not be recoverable. For the purposes of
         evaluating potential impairment, the Company's assets are grouped by
         the entity to which they relate. Since adopting SFAS No. 121, the
         Company gives consideration to events or changes in circumstances for
         each of its entities. Related asset impairment charges are presented on
         a separate line item in the accompanying consolidated statements of
         operations and comprehensive loss and are described in Note 3.

         INVENTORIES

         Inventories are stated at the lower of cost (first-in, first-out) or
         market and are comprised of the following:


                                                                         MARCH 31,        MARCH 31,
                                                                           1999             1998
                                                                       ------------     ------------
                                                                                  
                   Raw materials                                       $ 8,980,306      $ 5,980,793
                   Work-in-process                                         756,122        1,313,974
                   Finished goods                                        7,048,239        5,876,710
                                                                       ------------     ------------
                                                                        16,784,667       13,171,477
                   Less reserve for slow moving and excess
                      inventories                                       (9,807,563)      (6,087,951)
                                                                       ------------     ------------
                                                                       $ 6,977,104      $ 7,083,526
                                                                       ============     ============


                                      F-14




                           PREMIER LASER SYSTEMS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

         During the year ended March 31, 1998, the Company recorded a one-time
         charge to cost of sales aggregating $2,600,828 that related to
         noncancellable purchase commitments for items deemed to be excess
         inventories. As of March 31, 1999 and March 31, 1998, the remaining
         accrued noncancellable purchase commitments aggregated $1,180,050 and
         $2,600,828, respectively. Because the items required to be purchased by
         the Company under these commitments have been deemed to be excess
         inventories, the Company records an increase in gross inventories and a
         corresponding increase in the reserve for slow moving and excess
         inventories upon receipt of related items.

         PROPERTY AND EQUIPMENT

         Property and equipment are stated at cost. Expenditures for
         replacements and improvements are capitalized while expenditures for
         repairs and maintenance are charged to operating expense as incurred.

         Property and equipment are comprised of the following:


                                                                         MARCH 31,        MARCH 31,
                                                                           1999             1998
                                                                       ------------     ------------
                                                                                  
                   Machinery, equipment, molds and tooling             $ 2,826,774      $ 1,948,560
                   Furniture, fixtures, and office equipment             2,277,443        3,004,906
                   Software                                                114,345          375,000
                                                                       ------------     ------------
                                                                         5,218,562        5,328,466
                   Less accumulated depreciation                        (3,745,142)      (3,550,043)
                                                                       ------------     ------------
                                                                       $ 1,473,420      $ 1,778,423
                                                                       ============     ============

         Depreciation of property and equipment is calculated on a straight-line
         basis over the following estimated useful lives:



                                                                
                   Machinery, equipment, molds and tooling                  5-10 years
                   Furniture, fixtures, and office equipment                 10 years
                   Software                                                  3 years
                   Leasehold improvements                          Shorter of estimated useful
                                                                      life or term of lease

         INTANGIBLE ASSETS

         Intangible assets consist primarily of patents and technology rights,
         goodwill and license agreements. The costs assigned to acquired
         intangible assets, partially based upon independent appraisals, are
         being amortized on a straight-line basis over the estimated useful
         lives of the assets ranging from 2 to 15 years.

         Intangibles are comprised of the following:


                                                                          MARCH 31,        MARCH 31,
                                                                            1999             1998
                                                                        ------------     -----------
                                                                                   
                   Patents and technology rights                        $13,963,247      $13,062,710
                   Goodwill                                               4,036,628        4,036,628
                   License agreements                                       110,000          110,000
                                                                        ------------     -----------
                                                                         18,109,875       17,209,338
                   Less accumulated amortization                         (6,831,315)      (4,105,332)
                                                                        ------------     -----------
                                                                        $11,278,560      $13,104,006
                                                                        ============     ============


                                      F-15




                           PREMIER LASER SYSTEMS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

         During the year ended March 31, 1999, the Company accelerated the
         amortization of goodwill recorded in connection with its acquisition of
         51% of Data.Site because of the Company's decision to cease its funding
         of Data.Site (Note 3). As a result of this acceleration, the Data.Site
         goodwill is fully amortized as of March 31, 1999.

         RESEARCH AND DEVELOPMENT COSTS

         Research and development costs are expensed as incurred. A substantial
         portion of the Company's research and development expense is related to
         developing new products, improving existing products or processes, and
         clinical research programs.

         From time to time, the Company enters into agreements with certain
         doctors to exchange a portion of a product's sales price for services
         related to the completion of certain portions of clinical studies
         necessary for obtaining product approval from the U.S. Food and Drug
         Administration. Typically, the amounts consist of a portion of the
         product sales price which is equal to the cost of the services to be
         rendered by the doctor. Pursuant to the agreements, in the event the
         doctor is unable to complete the agreed upon clinical study, the doctor
         is required to remit a cash payment for the entire amount.

         ADVERTISING EXPENSES

         The Company expenses advertising costs as they are incurred.
         Advertising expenses aggregated $758,301, $628,410, and $143,608 for
         the years ended March 31, 1999, 1998, and 1997, respectively.

         INCOME TAXES

         The Company accounts for income taxes in accordance with statement of
         Statement of Financial Accounting Standards No. 109 (SFAS No. 109),
         Accounting for Income Taxes. SFAS 109 requires the liability method of
         accounting for income taxes. No credits for tax benefits have been
         recognized, since their realization is not reasonably assured (see Note
         7).

         STATEMENTS OF CASH FLOWS

         The Company considers all highly liquid investments, including money
         market accounts and mutual funds, with a maturity of three months or
         less when acquired to be cash equivalents.

         NET LOSS PER SHARE

         Net loss per share has been computed based on the weighted average
         number of the Company's common shares outstanding during each presented
         period and excludes all shares of Class E-1 and Class E-2 common stock,
         outstanding or subject to option, because all such shares of stock are
         subject to escrow and the conditions for the release of those shares
         from escrow have not been satisfied. Furthermore, common stock
         equivalents, such as stock options and warrants, were not considered in
         the net loss per share calculation because the effect would be
         antidilutive.

         As discussed in Note 10, the Company issued convertible debentures in a
         private placement subsequent to year-end.

                                      F-16




                           PREMIER LASER SYSTEMS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

         ACCOUNTING FOR STOCK-BASED COMPENSATION

         The Company has elected to follow Accounting Principles Board Opinion
         No. 25, Accounting for Stock Issued to Employees (APB 25) and related
         Interpretations, in accounting for its employee stock option grants.
         Options granted to consultants and other non-employees are accounted
         for under the fair value method in accordance with Statement of
         Financial Accounting Standards No. 123 (SFAS 123), Accounting for Stock
         Based Compensation.

         USE OF ESTIMATES

         The preparation of financial statements in conformity with generally
         accepted accounting principles requires management to make certain
         estimates and assumptions that affect the reported amounts in the
         consolidated financial statements and accompanying notes. Actual
         results could differ from those estimates.

         Significant estimates and assumptions include inventory valuation and
         the realizability of certain intangible assets. The Company's
         inventories and intangible assets largely relate to technologies which
         have yet to gain widespread market acceptance. Inventory reserves have
         been established based upon sales forecasts. The Company believes that
         no further losses will be incurred on the disposition of its
         inventories and that the remaining economic life of the Company's
         intangible assets is reasonable. If widespread market acceptance of the
         Company's products is not achieved, the carrying amount of inventories
         and intangible assets could be materially affected. Conversely, better
         than expected sales could yield improved margins.

         RECENT ACCOUNTING STANDARDS

         In June 1997, the FASB issued SFAS No. 130 (SFAS No. 130), Reporting
         Comprehensive Income. This statement establishes standards for
         reporting and display of comprehensive income and its components
         (revenues, expenses, gains, and losses) in an entity's financial
         statements. This statement requires an entity to classify items of
         other comprehensive income by their nature in a financial statement and
         display the accumulated balance of other comprehensive income
         separately from retained earnings and additional paid-in-capital in the
         equity section of a statement of financial position. The Company had no
         items of other comprehensive income during fiscal years 1999, 1998 and
         1997.

         In June 1997, the FASB issued SFAS No. 131, Disclosures About Segments
         of and Enterprise and Related Information. This statement requires
         public enterprises to report financial and descriptive information
         about its reportable operating segments and establishes standards for
         related disclosures about product and services, geographic areas, and
         major customers. The Company has adopted the disclosure requirements of
         SFAS No. 131, however, management believes that the Company currently
         has only one reportable operating segment.

         During each of the years ended March 31, 1999, 1998 and 1997, the
         Company's revenues can be attributed to the following geographic
         locations:



                                                      1999               1998            1997
                                                   ------------      ------------     -----------
                                                                             
                       United States               $12,500,000       $ 9,133,000      $3,818,000
                       Foreign countries             1,537,000         1,285,000       1,273,000
                                                   ------------      ------------     -----------
                                                   $14,037,000       $10,418,000      $5,091,000
                                                   ============      ============     ===========

         Revenues attributed to an individual foreign country were not material
         for each of the years ended March 31, 1999, 1998 and 1997. The Company
         has no material assets located in foreign countries.

                                      F-17




                           PREMIER LASER SYSTEMS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

         All of the Company's revenues in each of the years ended March 31,
         1999, 1998 and 1997 related to sales of products for a variety of
         dental, ophthalmic and surgical applications. It would be impracticable
         for the Company to report revenues from sales of each product or groups
         of similar products as the Company does not use such financial
         information to produce its general-purpose financial statements. During
         the years ended March 31, 1999, 1998 and 1997, no single external
         customer accounted for 10 percent or more of the Company's revenues.

         RECLASSIFICATIONS

         Certain amounts in the 1998 consolidated financial statements have been
         reclassified to conform to current year presentations.

3.       BUSINESS ACQUISITIONS AND DISPOSITIONS

         DATA.SITE, LLC

         Effective January 31, 1997, the Company entered into a joint venture
         agreement with Refractive Surgical Services, LLC (RSS), a Kansas City,
         Missouri based entity engaged in the development of certain medical
         outcomes software. Pursuant to this joint venture agreement, the
         Company and RSS formed Data.Site, LLC (Data.Site). RSS contributed
         substantially all of its tangible and intangible assets and
         substantially all of its liabilities to Data.Site. The Company then
         acquired a 51 percent interest in Data.Site through the issuance of
         159,787 shares of its Class A common stock to RSS valued at
         approximately $1.2 million. These 159,787 shares were valued at $7.53
         per share, which represented the average quoted closing price of the
         Company's common stock over the 15-day period prior to the effective
         date of this transaction. The Company also committed to contribute
         $1,000,000 in cash to Data.Site. This commitment was satisfied through
         cash payments made by the Company to Data.Site of $900,000 and $100,000
         during the years ended March 31, 1998 and 1997, respectively. Data.Site
         has been consolidated with the Company commencing with the effective
         date of the acquisition.

         In connection with this transaction, the Company also assumed net
         liabilities of Data.Site aggregating $305,000 on the date of
         acquisition. The Company incurred no material direct or indirect
         acquisition costs in connection with this transaction.

         The Data.Site acquisition was accounted for under the purchase method
         of accounting. Accordingly, the total acquisition purchase price, as
         detailed above, of approximately $1.5 million was allocated among
         receivables from RSS ($266,000), purchased software ($250,000) and
         goodwill ($984,000). The goodwill is being amortized over an estimated
         useful life of 5 years, which considers factors such as expected
         technical obsolescence and industry competition.

         Through March 31, 1999, the Company has funded Data.Site's operations
         with advances of cash or equivalent services in the aggregate amount of
         $2,036,452. As of March 31, 1999 and 1998, RSS owed the Company
         $599,194 and $266,000, respectively, and such amounts have been fully
         reserved.

         In March 1999, Data.Site's board of directors adopted a plan to
         discontinue its operations through the cessation of funding to
         Data.Site by the Company. As a result, the Company has effectively
         phased out the operations of Data.Site. As of March 31, 1999, Data.Site
         is no longer conducting business and has only two remaining employees
         and no material assets. The Company does not expect to realize
         significant gains or losses upon the ultimate disposal of the assets of
         Data.Site. As of March 31, 1999, Data.Site has trade accounts payable
         of $238,862, amounts due to the Company of $537,258, and amounts due to
         the minority interest member of $549,194.

                                      F-18




                           PREMIER LASER SYSTEMS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


3.       BUSINESS ACQUISITIONS AND DISPOSITIONS

         As a result of the decision to phase out the operations of Data.Site,
         the amortization period of the goodwill recorded in the Data.Site
         acquisition was accelerated to reduce the balance of the Data.Site
         goodwill to $0 as of March 31, 1999. Additionally, the Company
         recognized asset impairment charges of $240,905 during the year ended
         March 31, 1999 related to certain of Data.Site's property and
         equipment.

         EYESYS TECHNOLOGIES, INC.

         On September 30, 1997, the Company closed its acquisition of 100% of
         the equity interests of EyeSys Technologies, Inc. (EyeSys), a
         manufacturer and distributor of a specialized line of diagnostic
         ophthalmic equipment. The related purchase price consisted of 1,236,668
         shares of the Company's common stock (including 319,684 shares held in
         an escrow account), $470,000 in cash and options to purchase 210,000
         shares of the Company's common stock. The common stock issued in this
         transaction was valued at $9.716 per share. As provided in the related
         purchase agreement, such amount was determined using average quoted
         closing prices over the 15-day period prior to the acquisition closing
         date. The escrowed shares were placed in escrow in order to provide a
         source for payment of claims that might be made by the Company relating
         to representations and warranties made by EyeSys in the acquisition.
         These representations and warranties generally related to the assets,
         liabilities, business, and operations of EyeSys. The escrow period has
         lapsed, but there is currently a dispute between the Company and the
         former EyeSys shareholders concerning whether these representations and
         warranties have been breached. The escrow shares will be released to
         the Company and/or the former EyeSys shareholders upon resolution of
         these claims. The resolution of these claims may be made either through
         an agreement of the parties, arbitration, or other legal process. The
         319,684 escrowed shares have been excluded from the determination of
         the acquisition purchase price, as such shares were deemed to be
         "contingent consideration" under the provisions of APB No. 16. If and
         when they are released, the allocation of the adjusted purchase price
         will be re-assessed. The estimated value of options to purchase 210,000
         shares of the Company's common stock aggregated $214,500 and was
         determined in accordance with SFAS 123. EyeSys has been consolidated
         with the Company commencing with the acquisition date.

         In connection with this transaction, the Company assumed net
         liabilities of EyeSys in the amount of $2,183,489 on the acquisition
         date. Additionally, under the provisions of EITF 94-3 and 95-3, the
         Company recognized liabilities related to a noncancellable lease for
         facilities previously utilized by EyeSys ($206,000) and employee
         relocation costs ($187,000). As of March 31, 1999, the Company has
         satisfied all relocation costs liabilities, but has not yet satisfied
         the lease liability as the Company is attempting to negotiate a
         settlement with the related landlord. Direct acquisition costs
         associated with this transaction aggregated $1,035,845 and related
         primarily to due diligence, legal, accounting, and closing costs. Such
         amounts have been included in the purchase price of the acquisition.

         The EyeSys acquisition was accounted for under the purchase method of
         accounting. Accordingly, the total acquisition purchase price, as
         detailed above, of approximately $13.2 million was allocated among
         in-process research and development ($10,200,000) patents ($2,600,000)
         and goodwill ($406,000). The acquired patents relate to developed
         technologies for products generating revenue at the time of acquisition
         and are being amortized over estimated useful lives up to 15 years. The
         goodwill is being amortized over an estimated useful life of 5 years,
         which considers factors such as expected technological obsolescence and
         industry competition.

                                      F-19




                           PREMIER LASER SYSTEMS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


3.       BUSINESS ACQUISITIONS AND DISPOSITIONS (continued)

         The Company obtained an independent third-party valuation report to
         assist management in determining the value of the purchased in-process
         research and development as of the acquisition date. The estimated
         value of these projects was determined to be $10,200,000, which was
         recorded as in-process research and development acquired in connection
         with business acquisitions in the consolidated statements of operations
         and comprehensive loss. In determining the estimated value of these
         projects, the valuation report used the discounted cash flow method and
         a 40% discount rate. The research and development projects acquired by
         the Company, each related project's estimated percent complete at the
         acquisition date, and the estimated timing of the commencement of cash
         flows for each acquired project on the acquisition date are included in
         the following table.



                                                                      ESTIMATE
                                                                      PERCENT       INITIAL EXPECTATION
                                  ACQUIRED PROJECT:                  COMPLETE:        OF CASH FLOWS:
                                  -----------------                  ----------       --------------
                                                                                     
               System 2000 v.4                                           50%               1997
               20/20 Handheld Topographer                                85%               1997
               Innovative Corneal Topography Checkerboard                75%               1998
               Spatial Resolved Refractometry                           100%               1998


         In addition to these in-process research and development projects,
         there were three other projects under way at EyeSys, which were based
         on technologies that the Company elected not to pursue.

         Other costs incurred by the Company that related to the EyeSys
         acquisition aggregated $2,540,585 and these costs were excluded from
         the acquisition purchase price as they were not considered direct
         acquisition costs in accordance with APB No. 16. Such costs included
         salaries and travel related expenses associated with the individuals
         responsible for the transition and integration of the EyeSys business
         ($830,000), related moving and storage costs ($135,000) and other costs
         ($200,000). These amounts are included in general and administrative
         expenses in the accompanying consolidated statements of operations and
         comprehensive loss. In addition, subsequent to the closing of the
         EyeSys acquisition, the Company determined that certain adjustments
         were required to properly reflect the EyeSys opening balance sheet.
         Accordingly, the Company recorded general and administrative expenses
         of $350,000 that related to license fees previously received by EyeSys
         for which management believes it is probable that such fees will be
         contested, and $250,000 that related to receivables acquired from
         EyeSys that are considered uncollectible. The Company also recorded a
         charge to cost of sales aggregating $548,000 that related to obsolete
         inventories acquired from EyeSys, and an asset impairment charge of
         $228,000 related to fixed assets acquired from EyeSys.

         As of March 31, 1999 and 1998, the Company has accrued direct and
         indirect acquisition costs of $785,980 and $1,620,224, respectively,
         and such amounts are included in the accompanying consolidated balance
         sheets. The major components of the liability that remains as of March
         31, 1999 include potential refund of certain license fees ($350,000), a
         noncancellable lease liability ($206,000) and legal fees ($150,000).

         At the time of the acquisition of EyeSys, management recognized that
         there were several major steps that had to be taken to integrate the
         operations of EyeSys. These included:

         o        Shutting down the manufacturing operations of EyeSys and
                  moving that function to the Company's facility in Irvine,
                  California. This involved terminating the lease on an EyeSys
                  facility in Houston, Texas and terminating the EyeSys
                  employees engaged in manufacturing. The key employees involved
                  in this function were given a three-month pay package to
                  assist in the transition. This occurred in the first three
                  months following the acquisition.

         o        Relocating the marketing and sales function and the research
                  and development function to the Company's facility in Irvine
                  within the first three months following acquisition. This
                  involved moving one person in research and development and one
                  person in sales and marketing from Texas to California.

                                      F-20




                           PREMIER LASER SYSTEMS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


3.       BUSINESS ACQUISITIONS AND DISPOSITIONS (continued)

         o        Relocating the general and administrative functions from Texas
                  to California within the first three months following
                  acquisition. This involved retaining one EyeSys employee for a
                  several month period to assist in the transition.

         With the exception of terminating the lease on the EyeSys Houston
         facility, all of these actions were completed by March 31, 1998. The
         Company is currently in a dispute with the landlord of the Houston
         facility concerning the termination of the Houston lease.

         In November 1998, EyeSys' corporate name was changed to EyeSys-Premier,
         Inc.

         OPHTHALMIC IMAGING SYSTEMS

         During the final four months of fiscal 1998, the Company acquired a
         controlling interest in Ophthalmic Imaging Systems (OIS) for $3.3
         million in cash and 24,734 shares of the Company's common stock valued
         at $245,064. The common stock issued in this transaction was valued at
         $9.908 per share. As provided in the related purchase agreement, such
         amount was determined using average quoted closing prices over the
         15-day period prior to the acquisition closing date. OIS is engaged in
         the business of designing, developing, manufacturing and marketing
         digital imaging systems and image enhancement and analysis software for
         use by practitioners in the ocular health field. Equity accounting was
         used during the period in which the Company owned at least 20% but less
         than 50% of the OIS stock (December 1997 through February 1998). Upon
         acquiring a controlling interest in OIS, the Company had a 51% interest
         in OIS, which it held as of March 31, 1999 and 1998. Accordingly, OIS
         has been consolidated with the Company in the accompanying consolidated
         financial statements since February 1998.

         In connection with this transaction, the Company assumed net
         liabilities of OIS in the amount of $761,063 on the acquisition date.
         Additionally, under the provisions of EITF 95-3, the Company recognized
         liabilities related to "stay" bonuses for certain key OIS employees
         that aggregated $266,600. As of March 31, 1999, the Company has
         satisfied $150,000 of these liabilities and the remaining amounts are
         expected to be satisfied when the functions performed by these key OIS
         employees are integrated with the Company. Direct acquisition costs
         associated with this transaction aggregated $673,650 and related
         primarily to investment banker fees, due diligence, legal and
         accounting costs. Such amounts have been included in the purchase price
         of the acquisition.

         The OIS acquisition has been accounted for under the purchase method of
         accounting. Accordingly, the total acquisition purchase price, as
         detailed above, of approximately $5.2 million was allocated among
         in-process research and development ($2,600,000) and goodwill
         ($2,646,000). The goodwill is being amortized over an estimated useful
         life of 5 years, which considers factors such as expected technological
         obsolescence and industry competition.

                                      F-21




                           PREMIER LASER SYSTEMS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


3.       BUSINESS ACQUISITIONS AND DISPOSITIONS (continued)

         The Company's management was responsible for the allocation of a
         portion of the purchase price to in-process research and development.
         The estimated value of these projects was determined to be $2,600,000,
         which was recorded as in-process research and development acquired in
         connection with business acquisitions in the consolidated statements of
         operations and comprehensive loss. In determining the estimated value
         of these projects, management used the discounted cash flow method and
         a 25% discount rate. The research and development projects acquired by
         the Company, each related project's estimated percent complete at the
         acquisition date, and the estimated timing of the commencement of cash
         flows for each acquired project on the acquisition date are included in
         the following table.


                                                                          ESTIMATE      INITIAL EXPECTATION
                                    ACQUIRED PROJECT:                PERCENT COMPLETE:    OF CASH FLOWS:
                                    -----------------                -----------------    --------------

                                                                                         
               Future Angiography Products                                   85%               1999
               Glaucoma-Scope(R)Modification Products                        50%               2000
               Digital Fundus Imager                                         80%               1999


         In addition to these in-process research and development projects,
         there was one other project under way at OIS, which was based on
         technologies that the Company elected not to pursue.

         Other costs incurred by the Company that related to the OIS acquisition
         aggregated $48,000 and these costs were excluded from the acquisition
         purchase price as they were not considered direct acquisition costs in
         accordance with APB No. 16. Such costs were primarily comprised of
         moving, shipping and storage costs, and are included in general and
         administrative expenses in the accompanying consolidated statements of
         operations and comprehensive loss.

         As of March 31, 1999 and 1998, the Company has accrued direct and
         indirect acquisition costs of $288,087 and $459,960, respectively, and
         such amounts are included in the accompanying consolidated balance
         sheets. The major components of the liability that remains as of March
         31, 1999 include legal and professional fees ($150,000), "stay" bonuses
         ($116,600) and other costs ($21,400).

         At the time of the acquisition of a majority interest in OIS in
         February 1998, management recognized that there were several major
         steps that had to be taken to integrate the operations of OIS. These
         included:

         o        Completing the acquisition of the remaining 49% interest of
                  OIS. This was expected to occur within the following six to
                  nine months after the acquisition of 51% of OIS, but has not
                  yet occurred.

         o        Transferring the manufacturing function of OIS from
                  Sacramento, California to the Company's facility in Irvine,
                  California. This was expected to occur within three months
                  following the acquisition of the balance of OIS and would have
                  involved the layoff of approximately six people.

         o        Transferring the sales and marketing function of OIS,
                  including technical support and customer service, from
                  Sacramento to Irvine. This would have involved the integration
                  of the sales force of OIS with our ophthalmic sales force, the
                  transfer of one technical support person and the layoff of
                  approximately seven persons. These actions were scheduled to
                  occur within three months following the acquisition of the
                  remaining 49% interest of OIS.

         o        Transferring the research and development function of OIS from
                  Sacramento to Irvine within three months following the
                  acquisition of the balance of OIS. This would have involved
                  the layoff of one person.

                                      F-22




                           PREMIER LASER SYSTEMS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


3.       BUSINESS ACQUISITIONS AND DISPOSITIONS (continued)

         o        Transferring the general and administrative functions of OIS
                  from Sacramento to Irvine within three months following the
                  acquisition of the balance of OIS. This would have involved
                  the layoff of approximately three people.

         o        Closing down the Sacramento facility of OIS approximately
                  three to four months following the acquisition of the balance
                  of OIS.

         Although the Company is in continuing discussions with OIS concerning
         the acquisition of the balance of OIS, it has not yet reached such an
         agreement. Accordingly, the steps mentioned above have not occurred in
         their entirety. As of March 1999, the Company has become an OEM
         manufacturer for OIS. The Company also has integrated the sales forces
         of the two companies in early fiscal year 1999. In addition, the
         Company and OIS have begun to jointly develop new products which are
         now selling.

         The following unaudited pro forma condensed consolidated results of
         operations for the years ended March 31, 1998 and 1997 give effect to
         the EyeSys and OIS acquisitions as if they had occurred at the
         beginning of fiscal 1998 and 1997:

                                                    1998              1997
                                                -------------     ------------
                       Net sales                $ 17,975,000      $ 12,638,000
                       Net loss                  (37,837,000)       (9,799,000)
                       Net loss per share              (3.31)            (1.68)

         The unaudited pro forma information is not necessarily indicative of
         the combined results of operations that would have occurred during the
         periods presented nor for future results of operations.

         The Company entered into a Stock Purchase Agreement, dated February 25,
         1998, pursuant to which it agreed, subject to certain conditions, to
         commence an exchange offer to acquire all of the outstanding common
         stock of OIS not owned by the Company. This Stock Purchase Agreement
         was terminated as of August 21, 1998. In connection with this
         termination, the Company may be liable to pay OIS a $500,000 break-up
         fee, which could be satisfied by the reduction of indebtedness of OIS
         to the Company which arose after March 31, 1998. The parties are
         currently negotiating various issues relating to the termination of the
         Purchase Agreement and the Company's acquisition of the 49% minority
         interest of OIS.

         None of the in-process research and development projects acquired in
         fiscal year 1998 had yet reached technological feasibility as of the
         date of acquisition and no alternative future uses currently exist.

         OTHER

         During fiscal 1998, three other business acquisitions occurred. Total
         consideration paid by the Company included cash of $350,000, shares of
         the Company's common stock aggregating $200,000, and other
         consideration aggregating $138,000. These business acquisitions were
         not individually or collectively significant to the financial condition
         or operating results of the Company.

                                      F-23




                           PREMIER LASER SYSTEMS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


4.       RESEARCH GRANT

         In September 1995, the Company obtained a Small Business Innovative
         Research Grant totaling approximately $750,000 for the study of laser
         emulsification. Pursuant to the terms of the grant, the Company is
         eligible to receive reimbursement for research and development costs
         incurred in connection with the laser emulsification study up to
         $750,000 upon the achievement of certain milestones, as defined. During
         fiscal 1997, the Company received the final grant payment of
         approximately $450,000. Amounts received under the grant were offset
         against research and development costs incurred in the study.

5.       LINES OF CREDIT

         The Company had a credit facility with a bank which provided for
         borrowings of up to $2,100,000. As of March 31, 1998, total borrowings
         under this agreement were $1,936,000, bearing interest at the bank's
         prime rate (8.50% at March 31, 1998). Borrowings under the agreement
         were secured by a certificate of deposit and were repaid in September
         1998. The agreement expired in September 1998.

         The Company's OIS subsidiary has an accounts receivable financing
         agreement, which allows for advances of up to 80% of eligible
         receivables up to $960,000. The financing agreement is subject to
         annual renewal in November of each year, unless terminated by either
         party. As of June 30, 1999, March 31, 1999 and 1998, $16,157, $70,470
         and $132,634 were outstanding under OIS's line of credit, respectively.

6.       COMMITMENTS AND CONTINGENCIES

         COMMITMENTS

         The Company leases its office and production facilities under a
         noncancellable operating lease that expires in December 2000. Total
         rental expense under operating leases was $331,000, $251,000, and
         $296,000 for the fiscal years ended March 31, 1999, 1998, and 1997,
         respectively. At March 31, 1999, future minimum lease payments under
         noncancellable operating leases are as follows:

                               2000                       $ 245,412
                               2001                         187,866
                                                          ----------
                                                          $ 433,278
                                                          ==========

         OIS has a month to month operating lease which requires minimum monthly
         payments of $7,000.

         IFS LITIGATION

         The Company entered into an agreement with Infrared Fiber Systems, Inc.
         (IFS), a supplier of certain fiber optics, that expires in the fiscal
         year ending March 31, 2002. The agreement requires the supplier to sell
         exclusively to the Company fiber optics for medical and dental
         applications as long as the Company purchases defined minimum amounts.

                                      F-24




                           PREMIER LASER SYSTEMS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


6.       COMMITMENTS AND CONTINGENCIES (continued)

         In March 1994, the Company initiated litigation against IFS. The
         Company's complaint alleges that IFS and two of its officers
         misrepresented IFS' ability to supply optical fibers, and that IFS
         breached its supply agreement and certain warranties. In April 1994,
         IFS filed a cross-complaint alleging breach of contract and intentional
         interference with prospective economic advantage, seeking declaratory
         relief that the contract has been terminated and that IFS is free to
         market its fiber optics to others. In July 1994, Coherent, Inc., a
         major shareholder of IFS and a manufacturer of medical lasers which
         employ IFS optical fibers, joined the lawsuit for the express purpose
         of defending their rights to the IFS optical fibers. In May 1995, the
         Company instituted litigation concerning this dispute in Orange County,
         California Superior Court against Coherent, Westinghouse Electric
         Corporation (Westinghouse) and an individual employee of Westinghouse,
         who was an officer of IFS from 1986 to 1993, when the events involved
         in the federal action against IFS took place and while Westinghouse
         owned a substantial minority interest in IFS. The complaint charges
         that Coherent conspired with IFS in the wrongful conduct which is the
         subject of the federal lawsuit and interfered with the Company's
         contracts and relations with IFS and with prospective contracts and
         advantageous economic relations with third parties. The complaint
         asserts that Westinghouse is liable for its employee's wrongful acts as
         an IFS executive while acting within the scope of his employment at
         Westinghouse. The lawsuit seeks injunctive relief and compensatory
         damages. In October 1995, the federal action was stayed by order of the
         court in favor of the California state court action, in which the
         pleadings have been amended to include all claims asserted by the
         Company in the federal action.

         In July 1996, the court in the California state court action granted
         demurrers by Westinghouse and the employee of Westinghouse to all
         causes of action against them, as well as all but one of the Company's
         claims against Coherent. As a result, the claims that were the subject
         of the granted demurrers have been dismissed, subject to the Company's
         right to appeal. The Company has filed an appeal of these decisions as
         they relate to Westinghouse and the Westinghouse employee, and briefs
         have been submitted. No date has been set for a hearing of this appeal.
         No trial date has been set as to the remaining outstanding causes of
         action.

         SHAREHOLDERS LITIGATION

         The Company and certain of the officers and directors have been named
         in a number of securities class action lawsuits which allege violations
         of the Securities Exchange Act or the California Corporations Code. The
         plaintiffs seek damages on behalf of classes of investors who purchased
         the Company's stock between May 7, 1997 and April 15, 1998. The
         complaints allege that the Company misled investors by failing to
         disclose material information and making material misrepresentations
         regarding the Company's business operations and projections. The
         Company has also been named in a shareholder derivative action
         purportedly filed on its behalf against certain officers and directors
         arising out of the same alleged acts. The Company has reached an
         agreement in principle with lead plaintiffs and their counsel to settle
         the class and derivative actions. Under the terms of the agreement in
         principle, in exchange for a release of all claims, the Company would
         pay 2,250,000 shares of common stock and $4,600,000 in cash. The cash
         portion of the settlement would be paid by the Company's insurance
         carrier. Completion of the settlement is subject to execution of the
         final settlement agreement, court approval and certain other
         conditions. If the settlement is not completed, is not approved, or is
         not consummated for any reason, the parties would continue to litigate
         the actions.

         In accordance with the terms of the agreement in principle to settle
         class and derivative actions, the Company established a reserve during
         the quarter ended December 31, 1998 for the issuance of 2,250,000
         shares of common stock. These shares were valued at a price of $3.31
         per share, which was the closing price of the Company's stock on
         November 18, 1998, the effective date of the proposed settlement
         agreement. The Company has also included approximately $634,000 of
         associated legal and professional fees in this reserve, but has not
         included in the reserve approximately $4,600,000 in cash that would be
         paid by the Company's insurers, as the Company's insurers have
         deposited the cash portion of the settlement into an escrow account for
         direct payment to the plaintiffs upon final completion and approval of
         the settlement agreement.

                                      F-25




                           PREMIER LASER SYSTEMS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


6.       COMMITMENTS AND CONTINGENCIES (continued)

         The Company is involved in various other disputes and lawsuits arising
         from its normal operations. The litigation process is inherently
         uncertain and it is possible that the resolution of these disputes and
         other lawsuits may adversely affect the Company. However, it is the
         opinion of management, that the outcome of such other matters will not
         have a material adverse impact on the Company's consolidated financial
         position, results of operations, or cash flows.

         EMPLOYMENT CONTRACTS

         Certain of the Company's executive officers are employed pursuant to
         arrangements which provide for severance payments upon the termination
         of their employment.

         These officers have also entered into Termination Agreements with the
         Company, under which they would be paid an amount equal to two times
         his or her highest annual cash compensation during the preceding three
         calendar years if, following a change in control of the Company, their
         employment was terminated other than Premier Laser Systems, Inc. or
         cause, their pay, bonus, title or responsibilities was reduced or other
         adverse employment actions were taken. For purposes of this Agreement,
         a change in control includes among other things the acquisition by any
         person of 25% or more of the voting power of the Company's outstanding
         securities, there is a change in the composition of the majority of the
         members of the Board of Directors under circumstances described in the
         agreement, or the Company ceases to exist following a merger or
         consolidation.

         OTHER

         The Company has executed royalty agreements with certain parties that
         require the payment of royalties upon the achievement of defined sales
         levels. To date, no such royalty payments have been required pursuant
         to the royalty agreements.

7.       INCOME TAXES

         The Company has incurred operating losses since its inception and, as a
         result, no provision for or benefit from income tax has been recorded.

         Deferred tax assets comprised the following at March 31:



                                                                                         1999             1998
                                                                                     -------------    -------------
                                                                                                
            Tax operating loss carryforwards                                         $ 18,659,120     $ 14,502,970
            Inventory and receivable reserves and related temporary differences         8,433,262        1,705,050
            Depreciation and amortization                                               1,139,454          890,215
            Research and development credit carryforwards                                 539,630          424,494
            Accruals not currently deductible                                           3,623,530          193,255
                                                                                     -------------    -------------
            Total deferred tax assets                                                  32,394,996       17,715,984
            Valuation allowance for deferred tax assets                               (32,394,996)     (17,715,984)
                                                                                     -------------    -------------
            Net deferred taxes                                                       $         --     $         --
                                                                                     =============    =============


                                      F-26




                           PREMIER LASER SYSTEMS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


7.       INCOME TAXES (continued)

         The Company's income tax provision (benefit) for the years ended March
         31, 1999, 1998, and 1997, differs from that computed at the federal
         statutory corporate tax rate, as follows:


                                                                      1999        1998        1997
                                                                   ----------  ----------  ----------
                                                                                     
            Statutory rate                                            (34.0)%     (34.0)%     (34.0)%
            Change in valuation allowance                              33.5 %      18.8 %      27.4 %
            Merger and acquisition costs                                 -- %       3.7 %        -- %
            Purchased in-process research and development                -- %      11.3 %       1.4 %
            Write-off of investment                                      -- %        -- %       5.1 %
            Other                                                        .5 %        .2 %        .1 %
                                                                   ----------  ----------  ----------
            Effective tax rate                                           -- %        -- %        -- %
                                                                   ==========  ==========  ==========


         The Company has approximately $55 million of federal net operating loss
         carryforwards at March 31, 1999 ($36 million for state purposes), which
         will begin to expire in 2006. A valuation allowance has been
         established for the entire deferred tax asset.

         The Tax Reform Act of 1986 contains provisions which could
         substantially limit the availability of the net operating loss
         carryforwards if there is a greater than 50% change in ownership during
         a three year period. As a result of the Company's public offerings, the
         Company experienced an ownership change of more than 50%, Premier Laser
         Systems, Inc resulting in a limitation on the utilization of their net
         operating loss carryforwards. As of March 31, 1999, management
         estimates that annual loss carryforward limitations aggregated
         approximately $2,000,000. Further ownership changes may occur as a
         result of shares to be issued to settle litigation (Note 6) or may
         occur as a result of the exercise of stock options or issuance of stock
         to complete business combinations. The limitation is based on the value
         of the Company on the date that the change in ownership occurred. The
         ultimate realization of the loss carryforwards is dependent on the
         extent of limitations and the future profitability of the Company.

8.       SHAREHOLDERS' EQUITY

         INITIAL AND SECONDARY PUBLIC OFFERINGS

         On December 7, 1994, the Company completed an initial public offering
         of 2,760,000 Units of the Company's securities, each unit consisting of
         one share of Class A common stock, one redeemable Class A warrant and
         one redeemable Class B warrant (the Units). The Company realized net
         proceeds of $10,953,000 from this offering and the related exercise of
         the underwriters over allotment option. Each Class A warrant consisted
         of the right to purchase one share of Class A common stock and one
         Class B warrant through November 30, 1999 at an exercise price of
         $6.50. Each Class B warrant consists of the right to purchase one share
         of Class A common stock at an exercise price of $8.00. The Company has
         the right to redeem the Class A and Class B warrants after November 30,
         1997 at a price of $.05 per warrant subject to certain conditions
         regarding the bid price of the Class A common stock.

         On October 18, 1996, the Company completed a public offering of 11,000
         Units of the Company's securities. On November 6, 1996, the Company's
         underwriter exercised its over allotment option, purchasing 1,650
         additional Units of the Company's securities. Each of the above Units
         consisted of 190 shares of Class A common stock and 95 redeemable Class
         B warrants. The Company realized a combined net proceeds of
         $10,401,000. Each Class B warrant consists of the right to purchase one
         share of Class A common stock through November 30, 1999 at an exercise
         price of $8.00.

                                      F-27




                           PREMIER LASER SYSTEMS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


8.       SHAREHOLDERS' EQUITY (continued)

         During fiscal 1998, the Company received approximately $41,735,000 from
         the exercise of options and warrants, and issued an additional
         4,176,000 Class B Warrants and 6,270,000 shares of Class A Common
         Stock. As a result of such exercises, no Class A warrants remain
         outstanding.

         STOCK OPTIONS

         The Company has adopted several stock option plans that authorize the
         granting of options to employees, officers and/or consultants to
         purchase shares of the Company's Class A common stock. The stock option
         plans are administered by the Board of Directors or a committee
         appointed by the Board of Directors, which determines the terms of the
         options, including the exercise price, the number of shares subject to
         option and the exercisability of the options. The options are generally
         granted at the fair market value of the shares underlying the options
         at the date of the grant and generally expire within ten years of the
         grant date.

         In addition to options granted pursuant to the stock option plans, the
         Company has issued options to purchase shares of the Company's Class A
         common stock to certain members of the Board of Directors, consultants
         and former notes payable holders.

         The Company has elected to follow APB Opinion No. 25, Accounting for
         Stock Issued to Employees, and related Interpretations in accounting
         for its employee stock option grants. Accordingly, no compensation
         expense has been recognized for its employee stock option awards
         because the exercise price of the Company's stock options equals the
         market price of the underlying stock on the date of grant. The Company
         recognizes expense related to grants of options to non-employees in
         accordance with the fair value provisions of SFAS No. 123. Such
         expenses aggregated $268,208 in 1999, $479,624 in 1998 and $190,001 in
         1997.

         FASB Statement No. 123, Accounting for Stock-Based Compensation,
         requires proforma information regarding net income (loss) and net
         income (loss) per share using compensation that would have been
         incurred if the Company had accounted for its employee stock options
         under the fair value method of that Statement. The fair value of
         options granted have been estimated at the date of grant using a
         Black-Scholes option pricing model using the following assumptions:


                                                                 1999           1998          1997
                                                              -----------    ----------    ----------
                                                                                   
             Risk free interest rate                                5.50%        6.00%         6.00%
             Stock volatility factor                                1.50         0.64          0.58
             Weighted average expected option life               4 years      4 years       4 years
             Expected dividend yield                                   0%           0%            0%


         For purposes of pro forma disclosures, the estimated fair value of the
         options is amortized to expense over the options' vesting period. The
         Company's compensation expense used in determining the pro forma
         information ($2,049,615, $1,947,458, and $974,469 for fiscal years
         1999, 1998, and 1997, respectively) may not be indicative of such
         expense in future periods as the 1997 amounts are based only on option
         grants after December 15, 1994. Proforma information is as follows:



                                                                  1999           1998            1997
                                                              -------------  -------------  -------------
                                                                                   
              Pro forma net loss                              $(32,890,324)  $(35,663,782)  $ (7,007,826)
              Pro forma net loss per share                    $      (2.25)  $      (3.12)  $      (1.20)


                                      F-28




                           PREMIER LASER SYSTEMS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


8.       SHAREHOLDERS' EQUITY (continued)

         A summary of the Company's stock option activity, and related
         information for the years ended March 31 follows (excluding option
         grants that are subject to shareholder approval):



                                                         1999                      1998                      1997
                                               ------------------------  ------------------------   ------------------------
                                                               WEIGHTED                  WEIGHTED                   WEIGHTED
                                                               AVERAGE                   AVERAGE                    AVERAGE
                                                               EXERCISE                  EXERCISE                   EXERCISE
                                                 OPTIONS         PRICE     OPTIONS         PRICE      OPTIONS         PRICE
                                               -----------      -------  -----------      -------   -----------      -------
                                                                                                   
              Outstanding--beginning of
                 year                           2,841,669       $ 6.44    2,308,049       $ 5.51     1,423,949       $ 5.58
              Granted                           1,729,000         7.40    1,254,500         8.58     1,042,756         6.16
              Exercised                           (57,115)        4.69     (395,271)        6.20        (1,899)        1.00
              Forfeited/cancelled                (268,953)        6.61     (325,609)        8.40      (156,757)       10.53
                                               -----------      -------  -----------      -------   -----------      -------
              Outstanding--end of year          4,244,601       $ 6.84    2,841,669       $ 6.44     2,308,049       $ 5.51
                                               ===========      =======  ===========      =======   ===========      =======


         The weighted average remaining contractual life of options as of March
         31, 1999 was as follows:


                                                                        WEIGHTED      WEIGHTED                   WEIGHTED
                                                        NUMBER OF        AVERAGE       AVERAGE                   AVERAGE
                                                         OPTIONS       CONTRACTUAL    EXERCISE      OPTIONS      EXERCISE
                  RANGE OF EXERCISE PRICES             OUTSTANDING     LIFE YEARS       PRICE     EXERCISABLE     PRICE
                  ------------------------             -----------     ----------      -------    ------------   -------
                                                                                                  
              $1.00--$2.81...........                     485,923          5           $ 2.10         122,230    $ 2.32
              $4.50--$8.85...........                   2,792,306          8             6.48       1,765,306      5.98
              Greater than $9.00.....                     966,372          9            10.29         486,537     10.46
                                                       -----------                                ------------
                                                        4,244,601                                   2,374,073
                                                       ===========                                ============


         CLASS E-1 AND CLASS E-2 COMMON STOCK

         The Company's Class E-1 and Class E-2 common stock is held in escrow,
         is not transferable, can be voted and will be converted into Class A
         common stock only upon the occurrence of specified events. All of the
         PREMIER LASER SYSTEMS, INC. Class E-1 common stock will be
         automatically converted into Class A common stock in the event that the
         Company's net income before provision for income taxes, as defined,
         exceeds certain amounts. Such amount is $26,343,900 for the fiscal year
         ending March 31, 2000, and such amount will be increased in proportion
         to increases in the weighted average number of shares of common stock
         outstanding (as defined) during the relevant year, as compared to the
         number of shares outstanding immediately after the Company's initial
         public offering. If the above event does not occur, the Class E-1
         common stock will be canceled on June 30, 2000. All of the Class E-2
         common stock will be automatically converted into Class A common stock
         in the event that the Company's net income before provision for income
         taxes, as defined, amounts to at least $71,181,750 for the year ending
         March 31, 2000 (which amount shall be adjusted in the same manner as
         that for the Class E-1 common stock). If the above event does not
         occur, the Class E-2 common stock will be canceled on June 30, 2000.

         The Company will, in the event of the release of the Class E-1 and
         Class E- 2 common stock, recognize during the period in which the
         earnings thresholds are met, a substantial noncash charge to earnings
         equal to the fair value of such shares on the date of their release,
         which would have the effect of significantly increasing the Company's
         loss or reducing or eliminating earnings, if any, at such time.

                                      F-29




                           PREMIER LASER SYSTEMS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


9.       EMPLOYEE BENEFIT PLAN

         The Company adopted a Defined Contribution 401(k) Profit Sharing Plan,
         effective January 1, 1997, covering substantially all of its employees.
         The Plan permits eligible employees to contribute a portion of their
         compensation to the Plan, on a tax deferred basis. The Company may make
         matching contributions, in amounts determined by the Company's Board of
         Directors. The Company's contributions are in the form of shares of the
         Company's common stock. During 1997, no amounts were contributed by the
         Company to the Plan. During 1999 and 1998, 32,397 and 3,752 shares have
         been approved for contribution by the Company, respectively.

10.      SUBSEQUENT EVENTS

         In May 1999, the Company filed a registration statement to register
         4,278,146 shares of its Class A common stock underlying convertible
         debentures issued in a private placement. Upon filing the registration
         statement and other certain documents, the Company received $2.5
         million in the private transaction and the Company expects to receive
         an additional $1.5 million on the effective date of the registration
         statement.

         In September 1999, $1,000,000 of the Company's convertible debentures,
         and the accrued interest thereon, was converted into 673,461 shares of
         the Company's Class A common stock (unaudited).

         In connection with the acquisition of OIS by Premier (Note 3), OIS
         previously recorded approximately $400,000 in professional fees and
         expenses owing to a financial advisor. In May 1999, OIS reached an
         agreement with this financial advisor to reduce the aggregate amount of
         professional fees and expenses previously recorded in connection with
         the acquisition to $50,000 (unaudited).

                                      F-30





                                                PREMIER LASER SYSTEMS, INC.

                                       SCHEDULE II--VALUATION AND QUALIFYING ACCOUNTS

                           YEARS ENDED MARCH 31, 1999 (RESTATED), 1998 (RESTATED) AND 1997 (RESTATED)


                                                                          DEDUCTIONS/
                                             BALANCE AT                   RECOVERIES                   BALANCE AT
                                            BEGINNING OF                     AND                         END OF
              DESCRIPTION                      PERIOD       ADDITIONS     WRITE-OFF         OTHER *      PERIOD
    -----------------------------           ------------    ---------     -----------       -------    ----------
                                                                                         
1999
     Allowance for doubtful accounts
        receivable                           $1,224,845    $1,079,566      $(307,253)    $       --     $1,997,158
     Inventory reserves                       6,087,951     3,719,612             --             --      9,807,563

1998
     Allowance for doubtful accounts
        receivable                           $  613,263    $  385,407      $(149,801)    $  375,976     $1,224,845
     Inventory reserves                       1,203,324     3,103,627             --      1,781,000      6,087,951

1997
     Allowance for doubtful accounts
        receivable                           $  154,677    $  403,515      $(119,054)    $  174,125     $  613,263
     Inventory reserves                         950,325       252,999             --             --      1,203,324

*    Allowance amounts were recorded in connection with business acquisitions.



                                      F-31