As filed with the Securities and Exchange Commission on July 24, 1997

                                                             SEC File No. ______


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                
                                    FORM SB-2
                             Registration Statement
                        Under the Securities Act of 1933
                         
                           CTI INDUSTRIES CORPORATION
                 (Name of Small Business Issuer in its charter)

 
      Delaware                          3970                     36-2848943
(State or jurisdiction           (Primary Standard            (I.R.S. Employer
  of incorporation or        Industrial Classification       Identification No.)
      organization)                Code Number) 


                             22160 North Pepper Road
                           Barrington, Illinois 60010
                                 (847) 382-1000
          (Address and Telephone Number of Principal Executive Offices)

                             22160 North Pepper Road
                           Barrington, Illinois 60010
                    (Address of Principal Place of Business)

                           Howard W. Schwan, President
                             22160 North Pepper Road
                           Barrington, Illinois 60010
                                 (847) 382-1000
            (Name, address and telephone number of Agent for Service)

                                       Copies to:
John M. Klimek, Esq.                          Rubi Finkelstein, Esq.
Fishman Merrick Miller Genelly                Orrick, Herrington & Sutcliffe LLP
 Springer Klimek & Anderson, P.C.             666 Fifth Avenue
30 North LaSalle, Suite 3500                  New York, New York 10103-0001
Chicago, Illinois 60602                       (212) 506-5000
(312) 726-1224                                (212) 506-5151 (Facsimile)
(312) 726-2649 (Facsimile)

Approximate date of commencement of proposed sale to the public:

         As soon as practicable  after the effective  date of this  Registration
Statement.

         If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the  Securities  Act,  check the following box and
list the  Securities  Act  registration  statement  number of earlier  effective
registration statement for the same offering. |_|

         If this  Form is a  post-effective  amendment  filed  pursuant  to Rule
462(c) under the Securities Act, check the following box and list the Securities
Act  registration   statement  number  of  the  earlier  effective  registration
statement for the same offering. |_|

         If delivery of the  prospectus  is expected to be made pursuant to Rule
434, please check the following box |_|

         The registrant hereby amends this  registration  statement on such date
or dates as may be necessary to delay its  effective  date until the  registrant
shall file a further amendment which specifically  states that this registration
statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933 or until the  registration  statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.

                       FACING SHEET CONTINUED ON NEXT PAGE





                          CONTINUATION OF FACING SHEET

                         CALCULATION OF REGISTRATION FEE




         Title of Each Class                                       Proposed Maximum            Proposed Maximum          Amount of
         of Securities To Be               Amount To Be             Offering Price                 Aggregate           Registration 
             Registered                   Registered(1)              Per Share (2)            Offering Price (2)            Fee
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                   
Units, each consisting of one share
of  Common Stock, $.065 Par
Value ("Common Stock") and one
Common Stock Purchase Warrant
("Redeemable Warrant")                     1,533,332(3)                $ 4.50                   $ 6,899,994.00           $2,090.91
- ----------------------------------------------------------------------------------------------------------------------------------
Common Stock                               1,533,332(4)                 -----                       --------                ------ 
- ----------------------------------------------------------------------------------------------------------------------------------
Redeemable Warrants                        1,533,332(5)                 -----                       --------                ------ 
- ----------------------------------------------------------------------------------------------------------------------------------
Common Stock Issuable Upon
Exercise of the Redeemable
Warrants                                   1,533,332                   $ 6.75(6)                $10,349,991.00           $3,136.36
- ----------------------------------------------------------------------------------------------------------------------------------
Underwriter's Warrants(7)                    133,333                   $.0001                   $        13.33     $          0(8)
- ----------------------------------------------------------------------------------------------------------------------------------
Units issuable upon exercise of
Underwriter's Warrants, each Unit
consisting of one share of
Common Stock and one
Redeemable Warrant                           133,333                   $ 5.40(9)                $   719,998.20           $  218.18
- ----------------------------------------------------------------------------------------------------------------------------------
Common Stock                                 133,333                    -----                       --------                ------ 
- ----------------------------------------------------------------------------------------------------------------------------------
Redeemable  Warrants                         133,333                    -----                       --------                ------ 
- ----------------------------------------------------------------------------------------------------------------------------------
Common Stock Issuable Upon
Exercise of the Redeemable
Warrants Included in the
Underwriter's Warrants                       133,333                   $ 6.75                   $   899,997.75           $  272.73
- ----------------------------------------------------------------------------------------------------------------------------------
TOTAL                                                                                           $18,869,994.28           $5,718.18
===================================================================================================================================

<FN>
         (1)Pursuant  to  Rule  416,  there  are  also  being   registered  such
indeterminable  number  of  securities  which  may be  issued as a result of the
anti-dilution provisions of the Warrants and the Underwriter's Warrants.
         (2)Estimated solely for the purpose of calculating the registration fee
pursuant to Rule 457.
         (3)Includes   199,999   Units   subject  to  sale  upon   exercise   of
over-allotment  option  granted  to  Underwriter  which may be  offered to cover
over-allotments, if any.
         (4)Includes  199,999 shares of Common Stock included in the Units which
may be offered to cover over-allotments, if any.
         (5)Includes 199,999 Redeemable Warrants included in the Units which may
be offered to cover over-allotments, if any.
         (6)Represents the exercise price of the Redeemable Warrants.
         (7)Represents  warrants,  to be issued to the Underwriter,  to purchase
Common Stock and Redeemable Warrants.
         (8)No separate registration fee is required pursuant to Rule 457(g).
         (9)Represents the exercise price of the Underwriter's Warrants.
</FN>


                                      (ii)





                           CTI INDUSTRIES CORPORATION

                              CROSS REFERENCE SHEET

                     Showing the Location in the Prospectus
                  of Information Required by Items of Form SB-2




Registration Statement
Item Number and Heading                                                         Location in Prospectus
- -----------------------                                                         ----------------------

                                                                          
 
1.     Front of Registration Statement and Outside
       Front Cover Page of Prospectus.......................................    Outside Front Cover of Prospectus
2.     Inside Front and Outside Back Cover
       Pages of Prospectus..................................................    Inside Front and Outside Back Cover Pages of
                                                                                Prospectus
3.     Summary Information and Risk Factors.................................    Prospectus Summary; Risk Factors
4.     Use of Proceeds......................................................    Use of Proceeds
5.     Determination of Offering Price......................................    Outside Front Cover Page; Risk Factors;
                                                                                Underwriting
6.     Dilution.............................................................    Dilution
7.     Selling Security Holders.............................................    N/A
8.     Plan of Distribution.................................................    Outside Front Cover Page of Prospectus;
                                                                                Underwriting
9.     Legal Proceedings....................................................    Business - Legal Proceedings
10.    Directors, Executive Officers, Promoters
       and Control Persons..................................................    Management; Principal Stockholders
11.    Security Ownership of Certain
       Beneficial Owners and Management.....................................    Principal Stockholders
12.    Description of Securities............................................    Description of Capital Stock; Underwriting
13.    Interest of Named Experts and Counsel................................    Experts
14.    Disclosure of Commission Position on Indemnification
       for Securities Act Liabilities.......................................    Management - Limitation of Liability and
                                                                                Indemnification; Underwriting
15.    Organization Within Last Five Years..................................    Not Applicable
16.    Description of Business..............................................    Prospectus Summary; Risk Factors;
                                                                                Management's Discussion and Analysis of
                                                                                Financial Condition and Results of Operations;
                                                                                Business; Management; Certain Transactions;
                                                                                Financial Statements
17.    Management's Discussion and Analysis or
       Plan of Operation....................................................    Management's Discussion and Analysis of
                                                                                Financial Condition and Results of Operations
18.    Description of Property..............................................    Business - Manufacturing
19.    Certain Relationships and
       Related Transactions.................................................    The Company; Certain Transactions
20.    Market for Common Equity and
       Related Stockholder Matters..........................................    Risk Factors; Description of Capital Stock
21.    Executive Compensation...............................................    Management - Executive Compensation
22.    Financial Statements.................................................    Financial Statements
23.    Changes in and Disagreements With
       Accountants on Accounting and Financial
       Disclosure...........................................................    Change in Independent Accountants




                                     (iii)


                       SUBJECT TO COMPLETION, DATED , 1997
PROSPECTUS
                           CTI Industries Corporation
                                 1,333,333 UNITS
                EACH UNIT CONSISTING OF ONE SHARE OF COMMON STOCK
                                       AND
                             ONE REDEEMABLE WARRANT

       This  Prospectus  relates to an offering  (the  "Offering")  of 1,333,333
Units (the "Units"),  each Unit  consisting of one share of common stock,  $.065
par value per share ("Common  Stock"),  and one redeemable common stock purchase
warrant  ("Redeemable  Warrant")  of  CTI  Industries  Corporation,  a  Delaware
corporation (the "Company").  The shares of Common Stock and Redeemable Warrants
comprising the Units are separately  tradeable  commencing  upon issuance.  Each
Redeemable  Warrant entitles the registered holder thereof to purchase one share
of Common Stock at an initial exercise price of $__________ [150% of the initial
public  offering  price  per  Unit],  subject  to  adjustment,  at any time from
issuance until  __________,  2002 [60 months after the date of this Prospectus].
The Company  shall have the right to redeem  all,  but not less than all, of the
Redeemable Warrants,  commencing  __________,  1998 [12 months after the date of
this  Prospectus]  at a price of $.05 per  Redeemable  Warrant on 30 days' prior
written  notice,  provided  that the Company  shall have obtained the consent of
Joseph Stevens & Company, Inc. (the "Underwriter"),  and the average closing bid
price of the Common Stock equals or exceeds 150% of the then exercise  price per
share,  subject to  adjustment,  for any 20 trading  days  within a period of 30
consecutive  trading  days ending on the fifth  trading day prior to the date of
the  notice  of  redemption.   See  "Description  of  Securities  --  Redeemable
Warrants."

       Prior to the Offering, there has been no public market for the Units, the
Common Stock or the Redeemable Warrants, and there can be no assurance that such
a market will develop  after the  completion  of the Offering or, if  developed,
that it will be sustained.  It is currently  anticipated that the initial public
offering  price will be $4.50 per Unit.  The offering price of the Units and the
exercise  price and other terms of the  Redeemable  Warrants were  determined by
negotiation  between  the Company and the  Underwriter  and are not  necessarily
related to the  Company's  asset or book values,  results of  operations  or any
other  established  criteria  of value.  See  "Risk  Factors,"  "Description  of
Securities"  and  "Underwriting."  The Company has applied to include the Units,
the Common  Stock and the  Redeemable  Warrants  on the Nasdaq  SmallCap  Market
("Nasdaq")  under the symbols  "CTINU,"  "CTIN" and "CTINW,"  respectively.  The
Company and the Underwriter may jointly determine, based upon market conditions,
to delist the Units upon the  expiration of the 30-day period  commencing on the
date of this Prospectus.

    THE SECURITIES OFFERED HEREBY INVOLVE A HIGH DEGREE OF RISK AND IMMEDIATE
   SUBSTANTIAL DILUTION. SEE "RISK FACTORS" LOCATED ON PAGE 8, AND "DILUTION."

    THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
     AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
      SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION
          PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY
              REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.


=================================================================================================================== 
                                     Price to Public         Underwriting Discounts(1)      Proceeds to Company(2)
- -------------------------------------------------------------------------------------------------------------------
                                                                                                    
Per Unit........................           $                             $                             $
- -------------------------------------------------------------------------------------------------------------------
Total(3)........................           $                             $                             $
=================================================================================================================== 
<FN>
(1) Does not include additional  compensation  payable to the Underwriter in the
    form of a non-accountable expense allowance. In addition, see "Underwriting"
    for information concerning indemnification and contribution arrangements and
    other compensation payable to the Underwriter.
(2) Before  deducting  estimated  expenses  of $______  payable by the  Company,
    including the Underwriter's non-accountable expense allowance.
(3) The Company has granted to the  Underwriter  an option (the  "Over-Allotment
    Option"),  exercisable  for a  period  of 45  days  after  the  date of this
    Prospectus,  to purchase up to 199,999  additional Units upon the same terms
    and conditions set forth above, solely to cover over-allotments,  if any. If
    the  Over-Allotment  Option is exercised in full, the total Price to Public,
    Underwriting  Discounts  and  Proceeds  to Company  will be  $_____________,
    $____________ and $______________, respectively. See "Underwriting."

</FN>





         The Units are being offered by the Underwriter,  subject to prior sale,
when,  as and if delivered to and  accepted by the  Underwriter,  and subject to
approval of certain  legal  matters by its counsel and subject to certain  other
conditions. The Underwriter reserves the right to withdraw, cancel or modify the
Offering  and to  reject  any  order in whole or in part.  It is  expected  that
delivery  of the Units  offered  hereby  will be made  against  payment,  at the
offices  of Joseph  Stevens & Company,  Inc.,  New York,  New York,  on or about
_________, 1997.

                         JOSEPH STEVENS & COMPANY, INC.

              The date of this Prospectus is _______________, 1997.






































                                  [PHOTOGRAPHS]






         The Company intends to furnish to the registered  holders of the Units,
Redeemable  Warrants  and Common  Stock,  annual  reports  containing  financial
statements audited by its independent  accounting firm and quarterly reports for
the first  three  quarters  of each fiscal  year  containing  unaudited  interim
financial information.



         CERTAIN   PERSONS   PARTICIPATING   IN  THE   OFFERING  MAY  ENGAGE  IN
TRANSACTIONS  THAT  STABILIZE,  MAINTAIN  OR  OTHERWISE  AFFECT THE PRICE OF THE
UNITS,  COMMON  STOCK AND/OR  REDEEMABLE  WARRANTS,  INCLUDING  PURCHASES OF THE
UNITS,  COMMON STOCK AND/OR  REDEEMABLE  WARRANTS TO STABILIZE THEIR  RESPECTIVE
MARKET PRICES,  PURCHASES OF THE UNITS,  COMMON STOCK AND/OR REDEEMABLE WARRANTS
MAINTAINED  BY THE  UNDERWRITER  IN THE UNITS,  COMMON STOCK  AND/OR  REDEEMABLE
WARRANTS, RESPECTIVELY, AND THE IMPOSITION OF PENALTY BIDS. FOR A DESCRIPTION OF
THESE ACTIVITIES, SEE "UNDERWRITING."




                                       2







                               PROSPECTUS SUMMARY

The  following  summary  is  qualified  in its  entirety  by the  more  detailed
information and financial statements appearing elsewhere in this Prospectus.  In
July, 1997, the Company restated its Certificate of Incorporation to provide for
Common  Stock  and Class B Common  Stock.  The  shares  of Class B Common  Stock
contain rights identical to shares of Common Stock,  except that shares of Class
B Common Stock,  voting  separately as a class,  have the right to elect four of
the Company's seven directors.  Shares of Common Stock and Class B Common Stock,
voting  together as a class,  vote on all other matters  including  electing the
remaining  directors.  Also in July,  1997,  the  Company  effected  a 1 for 2.6
reverse  stock  split of both its Common  Stock and  Preferred  Stock.  Upon the
closing  of  the  Offering,  the  holders  of  the  Company's  then  outstanding
Convertible  Preferred  Stock  will  convert  all  outstanding  shares  of  such
Convertible  Preferred  Stock  into  1,098,901  shares of Class B Common  Stock.
Except as otherwise noted, all information in this Prospectus gives  retroactive
effect to the aforementioned recapitalization, the 1 for 2.6 reverse stock split
and conversion of Convertible  Preferred  Stock,  and assumes no exercise of the
Over-Allotment Option or the Underwriter's Warrants. See "Description of Capital
Stock." Investors should carefully  consider the information set forth under the
heading "Risk Factors."

                                   The Company

         CTI Industries Corporation (the "Company") manufactures and sells mylar
balloons and believes it is the third largest  manufacturer of mylar balloons in
the world.  The Company also sells latex balloons,  novelty and "message" items,
such as mugs and banners,  and toy  products,  such as inflatable  masks,  punch
balls and water  bombs,  and produces  laminated  and  specialty  films for food
packaging and other commercial uses. The Company's balloons and related products
are sold throughout the United States and in 30 foreign countries through a wide
variety of retail outlets including grocery,  general  merchandise and drugstore
chains,  such as Eckerd  Drug  Stores and the  Safeway  and Winn  Dixie  grocery
chains,  card and gift shops,  such as Hallmark and Factory Card Outlet  stores,
and party goods  stores,  such as Party City,  as well as through  florists  and
balloon  decorators.  The Company  estimates the worldwide  wholesale market for
latex and mylar  balloons to be in excess of $570  million.  During fiscal 1996,
the Company manufactured and sold over 15 million mylar balloons.

          The mylar  balloon,  actually a balloon made of a nylon based material
with metallized and polyethylene coatings, has become a popular medium of social
expression.  Most  mylar  balloons  contain  printed  characters,   designs  and
messages.  The Company  maintains  licenses on numerous  characters and designs,
including,   for  example,   Peanuts(TM)  characters,   Garfield(TM),   Precious
Moments(TM) and Hallmark.

         To meet  the  needs  of the  mylar  balloon  market,  the  Company  has
developed   sophisticated   film  products  and  techniques   which  have  other
applications.  The Company's expertise in multi-color printing, with water-based
ink in particular, has enabled the Company to expand its business to include the
production of film wrappers for consumables. The Company produces, laminates and
prints films for food packaging  companies and manufactures custom film products
for other commercial uses.

         The Company is a fully  integrated  designer  and  manufacturer  of its
mylar balloon  product line and believes that its  facilities are among the most
advanced in the industry. The Company is a party to a long term agreement with a
Mexican manufacturer under which a broad line of latex balloons are manufactured
for the  Company.  The  Company  thereby has a  competitive  source of supply of
quality latex balloon products which it markets with its mylar balloon line. The
Company has also established a joint venture with this Mexican  manufacturer for
the packaging of balloon products and printing of latex balloons.

                                       3





         The  Company's  objective  is to become a dominant  participant  in the
worldwide  mylar and latex  balloon  industry.  To achieve this  objective,  the
Company is pursuing a business  strategy that  includes the following  principal
elements:

                  Strengthen  and  Expand  Marketing  Efforts.  The  Company  is
                  focusing  its  sales  and  marketing  efforts  to  strengthen,
                  develop and expand its relationships with balloon distributors
                  and  believes  it can expand  the  business  volume  generated
                  through current distributors of its products. The Company also
                  intends to seek out  relationships  with new distributors both
                  in current  markets and in new sales areas and plans to pursue
                  additional national chain accounts.  The Company is developing
                  relationships with independent sales  representatives  for the
                  marketing of its toy-grade  latex balloons,  inflatable  masks
                  and  other  toy/novelty  products  and also is  expanding  its
                  marketing   efforts  for  its  laminated  and  specialty  film
                  products.

                  Increase Production Capability.  The Company plans to purchase
                  additional  printing,  graphic and laminating  equipment which
                  will allow it to  increase  its  production  capabilities  and
                  enable it to produce  eight-color  mylar  balloons  and custom
                  film products.

                  Secure Supply.  The Company plans to secure its low cost, high
                  quality source of latex  balloons by providing  capital in the
                  form of loans to its Mexican  supplier of these products.  The
                  Company believes this relationship provides the Company with a
                  competitive advantage over its competitors.

                  Expand Balloon Design and Product  Development.  By continuing
                  to expand its design and research and development departments,
                  the Company plans to develop new balloon designs and create or
                  license  additional  characters for display on its balloons to
                  increase the demand for its products. The Company also intends
                  to expand its  toy/novelty  product  line of toy- grade  latex
                  balloons, inflatable masks, punch balls and water bombs.

                  Develop  Alternative  Sales  Channels.  The  Company  plans to
                  develop  strategic  alliances with greeting card companies and
                  other  members  of the  social  expression  industry  to  more
                  effectively  market its  products.  The  Company  will seek to
                  become the supplier of custom,  special order balloon products
                  to major distributors and suppliers.

                                  The Offering

Securities offered by the
 Company....................    1,333,333  Units,  each Unit  consisting  of one
                                share  of  Common   Stock  and  one   Redeemable
                                Warrant.   The   shares  of  Common   Stock  and
                                Redeemable Warrants comprising the Units will be
                                detachable   and   separately   tradeable   upon
                                issuance.  Each Redeemable  Warrant entitles the
                                registered  holder thereof to purchase one share
                                of Common Stock at an initial  exercise price of
                                $____  per  share  [150% of the  initial  public
                                offering price per Unit], subject to adjustment,
                                at any time following the date of issuance until
                                ___________, 2002 [sixty months from the date of
                                this Prospectus]. The Company





                                       4




                                shall have the right to redeem all, but not less
                                than all, of the Redeemable  Warrants commencing
                                ________,  1998 [twelve  months from the date of
                                this   Prospectus]   at  a  price  of  $.05  per
                                Redeemable  Warrant  on 30 days'  prior  written
                                notice,  provided  that (i) the average  closing
                                bid price of the Common  Stock equals or exceeds
                                150%  of the  then  exercise  price  per  share,
                                subject to  adjustment,  for any 20 trading days
                                within a period of 30  consecutive  trading days
                                ending  on the  fifth  trading  day prior to the
                                date of the notice of  redemption,  and (ii) the
                                Company  shall have  obtained the consent of the
                                Underwriter. See "Description of Capital Stock."

Common Stock outstanding        Common Stock           Class B Common Stock
   before the Offering......    1,010,202(1)                1,098,901

Common Stock to be
  outstanding after
  the Offering..............    2,343,535(1)                1,098,901

Redeemable Warrants 
  to be outstanding 
  after the Offering.......     1,333,333(1) 

Proposed NASDAQ SmallCap 
 Market Symbols............     Units:                      CTINU 
                                Common Stock:               CTIN
                                Redeemable Warrants:        CTINW

Use of   Proceeds............

                                The net  proceeds of the  Offering  will be used
                                (i) to repay bank  indebtedness of approximately
                                $1,250,000,  including  accrued  interest,  (ii)
                                $400,000 for sales and marketing programs, (iii)
                                $1,100,000   for   improvements   to  plant  and
                                equipment,  (iv)  $400,000  for loans to Mexican
                                supplier, (v) $150,000 for investment in Mexican
                                joint   venture,   (vi)   $400,000  for  product
                                development and character and image licenses and
                                (vii)  the  balance   ($1,000,000)  for  working
                                capital and general corporate purposes.

Risk Factors.................   Investment in the Units offered hereby is highly
                                speculative and involves  significant  risks and
                                substantial dilution. See "Risk Factors."


         -----------------------   

         (1)Excludes  (i) warrants to purchase an aggregate of 230,769 shares of
Common Stock at an exercise  price of $.91 per share,  (ii) warrants to purchase
277,244 shares of Common Stock at an exercise price of $3.12 per share and (iii)
300,000 shares of Common Stock issuable pursuant to options which may be granted
under the Company's stock option plan.



                                       5




                          Summary Financial Information
                 (in thousands except share and per share data)

         The following  table sets forth summary  financial  data of the Company
for the two years ended October 31, 1996 and 1995  (collectively,  the "Year-End
Data") and as of April 30, 1997,  and for the six month  periods ended April 30,
1996 and 1997.  The Year-End  Data has been  derived from the audited  financial
statements of the Company appearing elsewhere herein, which have been audited by
Coopers & Lybrand  L.L.P.  The summary  financial data set forth below should be
read in  conjunction  with  "Management's  Discussion  and Analysis of Financial
Condition and Results of  Operations,"  and the Financial  Statements  and notes
thereto and other  financial and  statistical  data appearing  elsewhere in this
Prospectus.



                                        Years Ended October 31,     Six Months Ended April 30,
                                      --------------------------    --------------------------
                                          1995           1996           1996          1997
                                      -----------    -----------    -----------    -----------

Consolidated Statement of
  Operations Data:
                                                                               
Net sales .........................   $    22,784    $    13,910    $     7,884    $     8,736
Cost of sales .....................   $    15,078    $     8,558    $     4,798    $     5,384
                                      -----------    -----------    -----------    -----------
Gross profit ......................   $     7,706    $     5,352    $     3,086    $     3,352
Operating Expenses:
   General and administrative .....   $     2,900    $     2,055    $     1,196    $       900
   Selling ........................   $     3,770    $     2,387    $     1,332    $     1,364
   Advertising and marketing ......   $     2,356    $       592    $       341    $       468
   Plant shut down expense ........   $       850           --             --             --
                                      -----------    -----------    -----------    -----------
Total operating expenses ..........   $     9,876    $     5,034    $     2,869    $     2,732
                                      -----------    -----------    -----------    -----------
Operating income (loss) ...........   $    (2,170)   $       318    $       217    $       620
Other income (expense) ............   $    (1,497)   $      (495)   $      (285)   $      (229)
Income tax benefit(expense) .......   $       774    $        (6)   $      --      $      --
                                      -----------    -----------    -----------    -----------
Net income (loss) .................   $    (2,893)   $      (183)   $       (68)   $       391
Dividends applicable to Convertible
 Preferred Stock ..................          --      $       (74)   $       (11)   $       (65)
                                      -----------    -----------    -----------    -----------
Net income (loss) applicable to
 common shares ....................   $    (2,893)   $      (257)   $       (79)   $       326
                                      ===========    ===========    ===========    ===========
Net income (loss) per common and
 common equivalent share ..........   $     (2.14)   $      (.20)   $      (.06)   $       .26
                                      ===========    ===========    ===========    ===========
Weighted average number
of common and common equivalent
shares outstanding ................     1,353,384      1,290,267      1,324,080      1,254,124
                                      ===========    ===========    ===========    ===========

Pro forma per share data
  reflecting recapitalization (1):
   Net income (loss) per 
    common share and common 
    equivalent share ..............                    $     (.11)                  $       .17
   Weighted average common 
    shares and common equivalent
    shares outstanding ............                     2,301,756                     2,265,612








                                       6





                                                April 30, 1997
                                       -----------------------------
                                                           Pro Forma
                                       Pro Forma(2)     As Adjusted(2)(3)
                                       ------------     -----------  
Consolidated Balance Sheet Data:
Working capital ....................    $ 1,311             $ 4,383
Total assets .......................    $11,522             $14,994
Long-term debt, less current portion    $ 3,738             $ 3,738
Total liabilities ..................    $10,114             $ 8,864
Stockholders' equity ...............    $   958             $ 5,680





- -------------

         (1) Pro forma per share  data  gives  effect to the  conversion  of all
convertible  preferred stock into common shares as if it occurred as of November
1, 1995  using the  treasury  stock  method.  The  following  table  presents  a
reconciliationof  the pro forma  weighted  average common shares used in the pro
forma per share computations.

                                                                Six Months 
                                            Year Ended             Ended     
                                         October 31, 1996      April 30, 1997
                                         ----------------      --------------

Weighted average common 
  shares outstanding ................           1,026,572            990,428

Conversion of preferred stock .......           1,011,489          1,011,489

Warrants ............................             263,695            263,695   
                                               ----------         ----------   
                                                2,301,756          2,265,612
                                               ==========         ========== 
  
         (2) Gives  retroactive effect to  recapitalization  and  conversion  of
Convertible  Preferred  Stock to shares of Class B Common  Stock and issuance of
$865,000 of notes in June, 1997. See "Certain Transactions."

         (3) Adjusted  to give effect to the Offering assuming an initial public
offering price of $4.50 per Unit and the initial application of the net proceeds
therefrom.

                                                




                                       7




                                  RISK FACTORS

         The purchase of Units offered  hereby  involves  substantial  risks and
immediate substantial dilution.  Prospective investors should carefully consider
the risk factors set forth below in addition to the other information  contained
in this Prospectus before purchasing the securities offered hereby.

         Operating  Results;  History of Losses.  Although  the  Company had net
income of  $391,000  for the six months  ended  April 30,  1997,  the  Company's
revenues and results of operations  have fluctuated  materially  during the last
five  fiscal  years.  For the fiscal year ended  October 31, 1995 and 1996,  the
Company experienced net losses of $2,893,000 and $183,000,  respectively.  There
can be no  assurance  the  Company can  maintain  profitability.  See  "Selected
Financial Data," Management's Discussion and Analysis of Financial Condition and
Results of Operations" and the Financial  Statements and notes thereto  included
herein.

         Additional  Capital  Requirements;  Uncertainty of Additional  Funding.
Based on its current  operating plan, the Company  anticipates that its existing
capital  resources  together with the proceeds of this Offering will be adequate
to  satisfy  its  requirements  for at  least  12  months  from the date of this
Prospectus.  Thereafter,  the Company may require additional capital in order to
expand its business.  There can be no assurance that the Company will be able to
secure  additional  debt or  equity  financing  or that such  financing  will be
available on favorable terms.  Historically,  the Company has been substantially
dependent upon bank debt financing and debt and equity  financing and guarantees
from its  affiliates.  There can be no assurance  that the Company's  affiliates
will continue to extend or guarantee such financing. See "Certain Transactions."
Additionally,  financing, if any, may be either equity, debt or a combination of
debt and equity.  An equity  financing could result in dilution in the Company's
net tangible book value per share of Common Stock. The Company has agreed not to
sell or offer for sale any of its securities for a period of 18 months following
the date of this  Prospectus  without  the  consent of the  Underwriter.  If the
Company  is unable to obtain  additional  financing,  if needed,  the  Company's
ability to meet its  obligations and to expand its operations will be materially
and adversely affected. See "Business" and "Management's Discussion and Analysis
of Financial  Condition and Results of Operations" and the Financial  Statements
and notes thereto included herein.

         Dependence  on Limited  Product  Lines.  The business of the Company is
dependent on three principal product lines -- mylar balloons, latex balloons and
specialty  and printed  films.  Competition  in each of these  product  lines is
intense. There can be no assurance that the Company will be able to establish or
maintain  sales in all or any of these  lines  sufficient  to achieve or sustain
profitability. If demand for one or more of these product lines is not developed
or  maintained,  as  the  case  may  be,  whether  due to  competition,  product
performance,  customer  assessment  of the  Company's  resources,  technological
changes or other factors,  the Company's operations will be materially adversely
affected. See "Business--Products."

         Dependence on Supplier.  The Company is dependent on a supplier located
in Mexico for the  manufacture of its latex balloon  product line. This supplier
has  experienced  financial  difficulty  and  has  sought  protection  from  its
creditors in a "Suspension of Payments"  proceeding similar but not identical to
a reorganization  proceeding under U.S.  bankruptcy laws. The loss of the source
of supply for the latex  balloon  product line for any reason  would  materially
adversely  affect the business of the  Company.  The Company has entered into an
agreement to provide capital in the form of loans to the Mexican  supplier,  and
has made loans and  advances to the  supplier to date in the amount of $300,000.
In  the  event  the  Mexican   supplier  is   unsuccessful   in   negotiating  a
reorganization with its creditors and is forced into bankruptcy,  the collection
of all or any portion of such advances is unlikely. A portion of the proceeds of
this  Offering will be used to provide such loans to the Mexican  supplier.  See
"Use of Proceeds" and "Business-Manufacturing."



                                       8





         Dependence  On  Key  Personnel.  The  Company's  success  depends  to a
significant degree on the continued service of certain key management personnel,
in particular Howard W. Schwan,  the Company's  President and John C. Davis, the
Company's Executive Vice President of Sales. The loss or interruption of Messrs.
Schwan or Davis' services,  for whatever  reason,  would have a material adverse
effect on the Company. In the event of the loss of services of either Mr. Schwan
or Mr. Davis,  no assurance can be given that the Company will be able to obtain
the services of adequate replacement  personnel.  The Company has entered into a
five year employment  agreement with Mr. Schwan and has extended the term of Mr.
Davis'  employment  agreement  through  January,  2000. Mr.  Schwan's  agreement
includes  provisions  under  which Mr.  Schwan  agrees not to  compete  with the
Company for a period of three years after termination of his employment with the
Company. See "Management-Executive Compensation-Employment Agreement."

         Related Party Transactions;  Potential Conflicts of Interest.  In June,
1997,  the Company  issued notes in the principal  amount of $865,000,  together
with warrants to purchase  277,244 shares of the Company's Common Stock at $3.12
per share.  A substantial  portion of these notes and warrants were purchased by
an investor  group  including  Howard W.  Schwan,  John H. Schwan and Stephen M.
Merrick, current members of Company management. The notes will not be repaid out
of the proceeds of the  Offering nor will the shares of Common Stock  underlying
the warrants be included in the Offering. The Company believes that all of these
arrangements  are  favorable  to the  Company  and  were  entered  into on terms
reflecting arms' length negotiation;  however,  since no independent  appraisals
evaluating these affiliated business transactions were obtained, there can be no
assurance  that such  transactions  were based on terms no less  favorable  than
could have been obtained from unaffiliated third parties. Potential conflicts of
interest  could  arise  between  the  Company  and  the  affiliated  parties  in
connection  with the  future  enforcement,  amendment  or  termination  of these
arrangements.   See   "Management,"   "Certain   Transactions"   and  "Principal
Stockholders."

         Stephen M. Merrick,  Chief Executive Officer and principal  shareholder
of the  Company  is also a member of Fishman  Merrick  Miller  Genelly  Springer
Klimek &  Anderson,  P.C.,  the law firm which  represents  the  Company in this
Offering  and which has passed on the  validity of the Units.  Other  members of
Fishman  Merrick Miller Genelly  Springer  Klimek & Anderson,  P.C. also have an
equity  ownership  interest in the  Company.  A conflict  may arise  between the
responsibilities  and duties of Fishman Merrick Miller Genelly Springer Klimek &
Anderson,  P.C.,  Mr.  Merrick,  and/or  the  other  members  of  the  firm,  as
shareholders,  as officers of the Company,  and as counsel to the  Company.  See
"Certain Transactions" and "Legal Matters."

         Possible Control by Insiders; Reduced Probability of Change in Control.
Upon completion of the Offering,  the Company's executive officers and directors
will  beneficially  own 65% of the  outstanding  Class B Common  Stock  and will
beneficially own approximately 37% of the outstanding Common Stock (45% if their
shares of Class B Common Stock are converted to shares of Common Stock) and will
be able to elect at least a majority  of the  Company's  directors  and  thereby
direct the policies of the Company. As a result of the executive officers owning
the  majority  of the Class B Common  Stock and  thereby  being  able to elect a
majority of the  Company's  directors,  it is less likely that an outside  party
will seek to obtain control of the Company through the purchase of Common Stock.
See "Principal Stockholders", "Management" and "Description of Capital Stock."

         Competition.  The  markets  in which the  Company  competes  are highly
competitive  and rapidly  changing.  A number of  companies  offer  products and
services  which are the same or similar to those  offered  by the  Company.  The
Company's  ability to compete  depends upon many factors  within and outside its
control.  There  are a number  of  well-established  competitors  in each of the
Company's product lines,


                                       9




several  of  which  possess  substantially  greater  financial,   marketing  and
technical  resources and established,  extensive direct and indirect channels of
distribution for their products and services.  As a result, such competitors may
be able to respond  more  quickly to new  developments  and  changes in customer
requirements,  or to devote greater resources to the development,  promotion and
sale of their  products and services  than the  Company.  Competitive  pressures
include,  among  other  things,  price  competition,  new  designs  and  product
development and copyright licensing.  There can be no assurance that the Company
will be able to compete successfully  against current or future competitors,  or
that  competitive  pressures  will not have a  material  adverse  effect  on the
Company's business, operating results and financial condition.
See "Business - Competition."

         Dependence  on  Licenses.  Particularly  in  connection  with its mylar
balloon product line, the Company relies  significantly  on the use of character
and other copyright licenses to develop, maintain and market its products and to
compete  against  other  companies  having  licenses  for other  characters  and
copyrights.  All of the  Company's  licenses are for one or two year terms.  The
loss of one or more of its present significant licenses or the failure to obtain
new licenses as they become  available  could have a material  adverse effect on
the  business  of  the  Company.   There  is  intense   competition   among  the
manufacturers  of mylar  balloons to obtain and maintain such licenses and there
can be no assurance that the Company will be able to retain or obtain current or
new licenses. See "Business-Competition."

         No  Dividends.  The Company has never paid any  dividends on its Common
Stock and does not currently  intend to pay dividends on its Common Stock in the
foreseeable future. The Company currently intends to retain all its earnings, if
any, to finance the development and expansion of its business. It is also likely
that the Company  will be required  to agree to  restrictions  on the payment of
dividends in connection with future financings. See "Dividend Policy."

         Broad Discretion of Management in Use of Proceeds. Approximately 39% of
the  estimated  net  proceeds  of  the  Offering   (approximately   47%  if  the
Over-Allotment  Option  is  exercised  in  full)  is to be used  for  sales  and
marketing activities,  character and copyright licensing and working capital and
general  corporate  purposes.  Accordingly,  the Company's  management will have
broad discretion as to the application of such proceeds. See "Use of Proceeds."

         Securities  Eligible for Future Sale.  Sales of substantial  amounts of
Common Stock after the Offering could  adversely  affect the market price of the
Company's  Common Stock. The number of shares of Common Stock available for sale
in the public  market is limited by  restrictions  under the  Securities  Act of
1933, as amended (the "Securities Act"), and by lock-up  agreements  pursuant to
which the  holders  of all of the  issued and  outstanding  shares  prior to the
Offering  have agreed not to sell or dispose of any of their shares for a period
of 18 months after the date of this  Prospectus (the "Lock-up  Period")  without
the prior written consent of the  Underwriter.  The Underwriter may, in its sole
discretion  and at any time  without  notice,  release all or any portion of the
shares subject to such lock-up  agreements.  Although the  Underwriter  does not
currently intend to release all of such shares from the lock-up agreements prior
to their expiration,  it may from time to time release all or a portion thereof,
depending on a securityholder's  individual circumstances,  as market conditions
permit.  Of the 2,343,535 shares of Common Stock that will be outstanding  after
the Offering,  the 1,333,333  shares  underlying the Units sold in this Offering
will be freely tradeable without  restriction or further  registration under the
Securities Act, except that shares owned by "affiliates" of the Company, as that
term  is  defined  in  Rule  144  ("Rule   144")   under  the   Securities   Act
("Affiliates"),  may  generally  only  be  sold in  compliance  with  applicable
provisions of Rule 144. The remaining  1,010,202  shares of Common Stock and the
1,098,901  shares of Class B Common Stock (and Common Stock underlying the Class
B Common Stock) will be "restricted securities," as that term is



                                       10




defined  in  Rule  144,  and  in  certain  circumstances  may  be  sold  without
registration pursuant to such rule. After the Offering, substantially all of the
restricted  shares  will be  eligible  for sale in  compliance  with  Rule  144;
however,  all of these  shares are  subject to  lock-up  agreements  and will be
subject to  restrictions  on sale until the  expiration  of the Lock-up  Period,
unless released  therefrom by the  Underwriter.  See  "Management--Stock  Option
Plan," "Description of Capital Stock," "Securities Eligible for Future Sale" and
"Underwriting."

         The Redeemable  Warrants and the shares of Common Stock underlying such
Redeemable  Warrants,  upon exercise  thereof,  will be freely tradeable without
restriction  under the Securities  Act,  except for any  Redeemable  Warrants or
shares of Common  Stock  purchased by  Affiliates,  which will be subject to the
resale limitations of Rule 144.

         Absence of Public Market;  Arbitrary  Determination  of Offering Price;
Possible  Volatility of Stock Price.  Prior to this Offering,  there has been no
public market for the Units,  the Common Stock or the Redeemable  Warrants,  and
there can be no assurance  that an active public market for any such  securities
will develop or be sustained  after the Offering.  The initial  public  offering
price of the Units and the terms of the Redeemable  Warrants has been determined
by  negotiations  among the Company and the  Underwriter and may not necessarily
bear any  relationship to the assets,  book value,  earnings or net worth of the
Company or any other  recognized  criteria and should not be considered to be an
indication of the actual value of the Company.  Accordingly,  the initial public
offering price may bear no  relationship to the trading prices of the securities
offered  hereby after the  consummation  of this  Offering,  and there can be no
assurance that these prices will not decline below the initial  public  offering
price. See "Underwriting." The trading prices of the Units, the Common Stock and
the  Redeemable  Warrants could be subject to wide  fluctuations  in response to
actual or anticipated quarterly operating results of the Company,  announcements
of the Company or its  competitors  and general  market  conditions,  as well as
other events or factors. In addition, the stock markets have experienced extreme
price and volume trading  volatility in recent years.  This volatility has had a
substantial effect on the market price of many small  capitalization  companies,
and has often been unrelated to the operating  performance  of those  companies.
This volatility may adversely affect the market price of the Units, Common Stock
and Redeemable Warrants.

         Dilution;  Disproportionate Risk to Purchasers of Units.  Purchasers of
the Units at the initial  public  offering price will  experience  immediate and
substantial dilution in the net tangible book value per share of Common Stock of
$2.85 or 63% ($2.73 or 61%, if the Over-Allotment  Option is exercised in full).
The existing  stockholders of the Company have acquired their respective  equity
interests  at costs  substantially  below the offering  price in this  Offering.
Accordingly, to the extent that the Company incurs losses, the purchasers of the
Units  will  bear a  disproportionate  risk with  respect  to such  losses.  See
"Dilution."

         Underwriter's Potential Influence on the Market. It is anticipated that
a significant  portion of the Units offered  hereby will be sold to customers of
the  Underwriter.  Although  the  Underwriter  has advised  the Company  that it
intends  to make a market in the  Units,  the  Common  Stock and the  Redeemable
Warrants,  it  will  have no  legal  obligation  to do so.  The  prices  and the
liquidity  of the Units,  the Common  Stock and the  Redeemable  Warrants may be
significantly affected by the degree, if any, of the Underwriter's participation
in the  market.  No  assurance  can be given that any market  activities  of the
Underwriter, if commenced, will be continued. See "Underwriting."

         Continued  Quotation on the Nasdaq  SmallCap  Market;  Potential  Penny
Stock  Classification.  The Company  has  applied to have the Units,  the Common
Stock and the Redeemable  Warrants approved for quotation on the Nasdaq SmallCap
Market and believes it will meet the initial listing requirements upon




                                       11




consummation of this Offering. However, there can be no assurance that a trading
market for these  securities  will  develop,  or if  developed,  that it will be
maintained. In addition, no assurance can be given that the Company will be able
to satisfy the criteria for continued  quotation on the Nasdaq  SmallCap  Market
following this Offering.  Failure to meet the maintenance criteria in the future
may result in the Units, the Common Stock and the Redeemable  Warrants not being
eligible for quotation.

         If the Company were removed from the Nasdaq SmallCap  Market,  trading,
if any,  in the  Units,  the  Common  Stock  or the  Redeemable  Warrants  would
thereafter  have to be  conducted  in the  over-the-counter  market in so-called
"pink sheets" or, if then  available,  Nasdaq's OTC Bulletin Board. As a result,
holders of the Units, the Common Stock and the Redeemable Warrants would find it
more difficult to dispose of, or to obtain accurate  quotations as to the market
value of, such securities.

         In addition,  if the Units, the Common Stock or the Redeemable Warrants
are delisted from trading on Nasdaq and the trading price of the Common Stock is
less than $5.00 per share,  trading in the Common Stock would also be subject to
the requirements of Rule 15g-9 promulgated under the Securities  Exchange Act of
1934,  as amended (the  "Exchange  Act").  Under such rule,  broker/dealers  who
recommend such low-priced securities to persons other than established customers
and  accredited  investors  must satisfy  special sales  practice  requirements,
including a requirement  that they make an  individualized  written  suitability
determination  for the purchaser  and receive the  purchaser's  written  consent
prior to the transaction.  The Securities  Enforcement  Remedies and Penny Stock
Reform Act of 1990 also requires  additional  disclosure in connection  with any
trades  involving a stock  defined as a penny  stock  (generally,  according  to
recent  regulations   adopted  by  the  Securities   Exchange   Commission  (the
"Commission"), any equity security not traded on an exchange or quoted on Nasdaq
that has a market  price of less  than  $5.00  per  share,  subject  to  certain
exceptions),  including the delivery, prior to any penny stock transaction, of a
disclosure  schedule  explaining the penny stock market and the risks associated
therewith.  Such  requirements  could severely limit the market liquidity of the
Units,  the  Common  Stock  and  the  Redeemable  Warrants  and the  ability  of
purchasers in the Offering to sell their  securities  in the  secondary  market.
There can be no assurance that the Units,  Common Stock and Redeemable  Warrants
will not be delisted or treated as a penny stock.

         Current Prospectus and State Blue Sky Registration Required to Exercise
Redeemable  Warrants.  The  Redeemable  Warrants  issued in the Offering are not
exercisable  unless,  at the time of  exercise,  the Company has  distributed  a
current prospectus covering the shares of Common Stock issuable upon exercise of
such  Redeemable  Warrants  and such shares have been  registered,  qualified or
deemed to be exempt under the  securities  laws of the state of residence of the
holder who wishes to exercise  such  Redeemable  Warrants.  In addition,  in the
event any  Redeemable  Warrants are exercised at any time after nine months from
the  date  of  this  Prospectus,   the  Company  will  be  required  to  file  a
post-effective  amendment and deliver a current prospectus before the Redeemable
Warrants  may be  exercised.  Although  the Company will use its best efforts to
have all such shares so  registered  or qualified on or before the exercise date
and to maintain a current  prospectus  relating  thereto until the expiration of
such Redeemable  Warrants,  there is no assurance that it will be able to do so.
Holders of Redeemable  Warrants who exercise such Redeemable  Warrants at a time
the Company does not have a current  prospectus  may receive  unregistered  and,
therefore,  restricted  shares  of Common  Stock.  Although  the Units  will not
knowingly  be sold to  purchasers  in  jurisdictions  in which the Units are not
registered  or  otherwise  qualified  for sale,  purchasers  may buy  Redeemable
Warrants in the after  market or may move to  jurisdictions  in which the shares
underlying  the Redeemable  Warrants are not registered or qualified  during the
period that the Redeemable Warrants are exercisable.  In this event, the Company
would be unable to issue  shares to those  persons  desiring to  exercise  their
Redeemable Warrants unless and until the shares and Redeemable Warrants could be
qualified for sale in the jurisdiction



                                       12




in which such purchasers reside, or an exemption from such qualification  exists
in such  jurisdiction,  and holders of Redeemable  Warrants would have no choice
but to attempt to sell the Redeemable Warrants in a jurisdiction where such sale
is permissible or allow them to expire unexercised.

         Redemption of Redeemable Warrants.  Commencing _____________,  1998 [12
months from the date of this  Prospectus],  the Company  shall have the right to
redeem all,  but not less than all, of the  Redeemable  Warrants,  at a price of
$.05 per Redeemable Warrant on 30 days' prior written notice,  provided that the
Company  shall have  obtained  the consent of the  Underwriter,  and the average
closing  bid  price of the  Common  Stock  equals  or  exceeds  150% of the then
exercise price per share, subject to adjustment,  for any 20 trading days within
a period of 30 consecutive trading days ending on the fifth trading day prior to
the date of the notice of  redemption.  In the event the Company  exercises  the
right to redeem  the  Redeemable  Warrants,  such  Redeemable  Warrants  will be
exercisable until the close of business on the date fixed for redemption in such
notice. If any Redeemable Warrant called for redemption is not exercised by such
time,  it will cease to be  exercisable  and the holder will be entitled only to
the redemption price.

         Forward-Looking   Information  and  Associated  Risk.  This  Prospectus
contains various forward- looking statements,  including  statements  regarding,
among other things,  (i) the Company's growth strategy,  (ii) anticipated trends
in the  Company's  business,  and  (iii) the  Company's  ability  to enter  into
contracts with licensors, suppliers,  distributors and strategic partners. These
statements are based upon  management's  current  beliefs as well as assumptions
made by  management  based upon  information  currently  available  to it. These
statements  are  subject to various  risks and  uncertainties,  including  those
described  above,  as  well as  potential  changes  in  economic  or  regulatory
conditions generally which are largely beyond the Company's control.  Should one
or more of these risks  materialize  or changes  occur,  or should  management's
assumptions  prove  incorrect,  the Company's actual results may vary materially
from those anticipated or projected.



















                                       13




                                   THE COMPANY

       Background. The Company was incorporated as Container Technologies,  Inc.
under the laws of the State of  Delaware on October  14,  1983,  and changed its
name to CTI Industries  Corporation  on August 2, 1985. The principal  executive
offices of the  Company  are located at 22160  North  Pepper  Road,  Barrington,
Illinois  60010;  the  Company's   telephone  number  is  (847)  382-1000.   See
"Business--Property."  A predecessor  company,  Creative  Technology,  Inc., was
organized as an Illinois corporation on December 9, 1975 and was merged into the
Company in October,  1983.  CTI Balloons Ltd.  ("CTI  Balloons"),  the Company's
wholly-owned  subsidiary,  was organized as a corporation  under the laws of the
United Kingdom on October 2, 1996. On October 24, 1996, the Company entered into
an  agreement  with  CTI  Balloons  pursuant  to  which  all of the  assets  and
liabilities  of the Company in its branch  operation in the United  Kingdom were
sold  and  transferred  to CTI  Balloons  and all of the  capital  stock  of CTI
Balloons was issued and delivered to the Company.  Unless  otherwise  specified,
all references herein to the Company shall refer to the Company, its predecessor
Creative Technology, Inc. and its wholly-owned subsidiary, CTI Balloons.

         Change in Control.  In March and May of 1996, a group of investors made
an equity investment of $1,000,000 in the Company in return for 1,098,091 shares
of Preferred Stock,  $.91 par value.  Each share of Preferred Stock was entitled
to an  annual  cumulative  dividend  of 13%  of  the  purchase  price,  and  was
convertible  into one share of Common  Stock.  The  shares of  Preferred  Stock,
voting  separately  as a class,  were  entitled  to elect four of the  Company's
directors.  Members of such investment group included Howard W. Schwan,  John H.
Schwan and Stephen M. Merrick,  current members of management.  See "Management"
and "Certain Transactions."

         Recapitalization.    In   July,    1997,   the   Company   effected   a
recapitalization (the  "Recapitalization")  without a formal reorganization.  As
part of the  Recapitalization,  the Board of Directors  approved the creation of
Class B Common  Stock,  approved  a 1 for 2.6  reverse  stock  split on both the
Common Stock and Preferred Stock, and negotiated a conversion effective upon the
closing  of this  Offering  of all  then  outstanding  shares  of the  Company's
Convertible  Preferred  Stock into an aggregate  of 1,098,901  shares of Class B
Common  Stock.  The shares of Class B Common Stock contain  rights  identical to
shares of Common  Stock,  except  that  shares of Class B Common  Stock,  voting
separately  as a class,  have the  right to elect  four of the  Company's  seven
directors. Shares of Common Stock and Class B Common Stock, voting together as a
class,  vote on all other  matters,  including  the  election  of the  remaining
directors.  The  recapitalization  and  related  transactions  were  approved by
written consent of the shareholders. See "Description of Capital Stock."




                                       14




                                 USE OF PROCEEDS

         The net proceeds to the Company  from the sale of the Units  offered by
the  Company  hereby,  after  deduction  of  the  underwriting  discounts,   the
Underwriter's  non-accountable expense allowance and other estimated expenses of
the  Offering  payable by the  Company,  are  expected to  aggregate  $4,722,000
($5,505,000 if the Over-Allotment Option is exercised in full).

         The following table  summarizes the Company's  estimated use of the net
proceeds:

                                                      Approximate  Approximate
Application of Proceeds                                  Amount     Percentage
- -----------------------                                ----------   ----------

Repayment of bank indebtedness(1)..................   $ 1,250,000      26.4%
Selling and marketing(2) ..........................   $   400,000       8.5%
Plant and equipment(3).............................   $ 1,100,000      23.3%
Loans to Mexican supplier(4).......................   $   400,000       8.5%
Investment in Mexican joint venture(4) ............   $   150,000       3.2%
Character and other licenses.......................   $   400,000       8.5%
Working capital and general corporate purposes.....   $ 1,022,000      21.6%
                                                       ----------     -----
      Total........................................   $ 4,722,000      100%
                                                       ==========     ===== 

- --------------------

         (1)Repayment of revolving line of credit. See "Management's  Discussion
and  Analysis of Financial  Condition  and Results of  Operations-Liquidity  and
Capital Resources."

         (2)Includes hiring of additional personnel in marketing, product design
and development,  and sales,  and acquiring  product displays for expansion into
additional retail locations. See "Business-Marketing, Sales and Distribution."

         (3)Includes  purchase of laminating and coating  equipment and graphics
equipment, including eight- color graphic printer. See "Business-Manufacturing."

         (4)See  "Business-Manufacturing"  for  description  of loan to  Mexican
supplier and further investment in Mexican joint venture.

         In the event the  Underwriter  exercises the  Over-Allotment  Option in
full, the Company will utilize the additional net proceeds for general corporate
purposes.

         The Company  anticipates that the proceeds from the Offering,  together
with its current capital resources and projected cash flow from operations, will
be sufficient to satisfy its  requirements  for at least 12 months from the date
of this Prospectus.  Thereafter,  the Company may need to raise additional funds
to expand its operations.  There can be no assurance that  additional  financing
will be available or if available will be available on favorable  terms.  If the
Company is unable to obtain such additional financing,  the Company's ability to
maintain  its current  level of  operations  will be  materially  and  adversely
affected.  See "Risk  Factors--Additional  Capital Requirements;  Uncertainty of
Additional Funding."




                                       15




         Pending  application  of the  proceeds  of the  Offering,  the  Company
intends to invest the net  proceeds in  certificates  of deposit,  money  market
accounts,  United States  government  obligations or other  short-term  interest
bearing obligations of investment grade.

         Proceeds of this  Offering may also be used,  if the Company so elects,
to acquire companies or products that complement its business or operations.  In
the ordinary  course of its  business,  the Company from time to time  evaluates
companies for  acquisition  and products for  acquisition or license.  Except as
otherwise  disclosed  herein,  the Company has no agreement or arrangement  with
respect to any such acquisition or license.

                                 DIVIDEND POLICY

         The Company has never paid any  dividends  on its Common Stock and does
not  currently  intend to pay  dividends on its Common Stock in the  foreseeable
future.  The Company currently intends to retain all its earnings to finance the
development  and expansion of its  business.  It is also likely that the Company
will be  required  to agree to  restrictions  on the  payment  of  dividends  in
connection with future financings, if any.
See "Risk Factors--No Dividends."
















                                       16




                                 CAPITALIZATION

         The  following  table sets  forth the  proforma  capitalization  of the
Company as of April 30,  1997,  and as adjusted to reflect the sale of the Units
offered hereby at an assumed initial public offering price of $4.50 per Unit and
the initial  application  of the net proceeds  therefrom  (after  deducting  the
underwriting  discounts and estimated Offering expenses payable by the Company).
The pro  forma  column  gives  retroactive  effect to the  recapitalization  and
conversion of Convertible Preferred Stock to shares of Class B Common Stock upon
the closing of the Offering and the issuance of $865,000 of notes in June, 1997.
See "The  Company-  Recapitalization"  and  "Certain  Transactions."  This table
should be read in conjunction with the Company's  financial  statements attached
hereto.

                                                  April 30,1997
                                              -----------------------
                                                             Pro Forma
                                             Pro Forma      As Adjusted
                                                   (in thousands)

Long-term debt, less current portion ......   $ 3,738        $ 3,738
                                              -------         -------
Stockholders' equity
  Common Stock, $.065 par value,
    11,000,000 shares authorized,
    1,010,202 shares outstanding,
    pro forma, 2,343,535 shares
    pro forma as adjusted(1) ..............   $    75        $   162
  Class B Common Stock, $.91 par value,
    1,100,000 shares authorized,
    1,098,901 shares outstanding ..........   $ 1,000        $ 1,000
  Additional paid-in capital ..............   $   248        $ 4,883
  Retained earnings .......................   $   463        $   463
  Treasury stock ..........................   $  (371)       $  (371)
  Redeemable common stock .................   $  (450)       $  (450)
  Stock Subscription Receivable ...........   $    (7)       $    (7)
                                              -------        -------
     Total stockholders' equity ...........   $   958        $ 5,680
                                              -------        -------
         Total capitalization .............   $ 4,696        $ 9,418
                                              =======        =======







- -------------------

         (1)Excludes  (i) warrants to purchase an aggregate of 230,769 shares of
Common Stock at an exercise  price of $.91 per share,  (ii) warrants to purchase
277,244  shares of Common  Stock at an  exercise  price of $3.12 per share,  and
(iii) 300,000 shares of Common Stock  issuable  pursuant to options which may be
granted under the Company's stock option plan.






                                       17




                                    DILUTION

         "Net  tangible  book  value per share"  represents  the amount of total
tangible  assets of the Company  reduced by the amount of total  liabilities and
divided  by the  number of  shares  of  capital  stock  outstanding.  "Dilution"
represents  the  difference  between  the  price  per  share  to be  paid by new
investors for the shares of Common Stock  included in the Units offered  hereby,
and the pro forma net tangible book value per share as of April 30, 1997,  after
giving effect to the  Offering.  The pro forma net tangible book value per share
at April 30, 1997, also gives  retroactive  effect to the  recapitalization  and
conversion of the Company's  Preferred Stock into shares of Class B Common Stock
upon the closing of the Offering. See "Certain Transactions." At April 30, 1997,
the pro forma net tangible book value of the capital stock was (including shares
of Class B Common Stock)  $958,000 in the  aggregate,  or $.45 per share.  After
giving  effect to the sale of the shares of Common  Stock  included in the Units
offered hereby (at the assumed  initial public offering price of $4.50 per Unit,
resulting in estimated net proceeds of $4,722,000,  after deducting underwriting
discounts and estimated Offering expenses payable by the Company and assuming no
value is attributed to the Redeemable  Warrants included in the Units),  the pro
forma net tangible book value of the capital stock (including  shares of Class B
Common  Stock),  as of  April  30,  1997,  would  have  been  $5,680,000  in the
aggregate,  or $1.65 per share.  This  represents  an immediate  increase in pro
forma net tangible book value of $1.20 per share to existing stockholders and an
immediate dilution per share of $2.85, or 63%, to new investors in the Offering.

         The  following  table  illustrates  the dilution per share as described
above:

Initial public offering price per share of Common Stock ....             $4.50
  Pro forma net tangible book value per share
    (including shares of Class B Common Stock)
    before Offering ........................................     $.45
  Increase attributable to new investors ...................    $1.20
                                                                -----
  Pro forma net tangible book value per share
     (including shares of Class B
  Common Stock) after the Offering .........................             $1.65
                                                                         -----
Dilution per share to new investors ........................             $2.85
                                                                         =====

         Based on the foregoing assumptions,  the following table sets forth, as
of completion of the Offering,  the number of shares purchased from the Company,
the total cash consideration paid to the Company and the average price per share
paid by the existing  stockholders  and by new  investors  purchasing  shares of
Common  Stock  included  in the  Units  in the  Offering  (assuming  no value is
attributed to the Redeemable Warrants).



                                                               Total              
                               Shares Purchased            Consideration                
                              -----------------         -------------------    Average Price      
                                Number  Percent         Amount      Percent       Per Share
                                ------  -------         ------      -------       ---------
 
                                                                      
Existing Common Stock
  holders ................    1,010,202     29%        $  256,388     3.53%          $ .25
Class B Common Stock
  holders ................    1,098,901     32%        $1,000,000    13.78%          $ .91
New Investors ............    1,333,333     39%        $6,000,000    82.69%          $4.50
                             ----------   ----        -----------    ----
Total ....................    3,442,436    100%        $7,256,388     100%
                             ==========    ===        ===========     === 








                                       18




         If the  Over-Allotment  Option is exercised in full,  the pro forma net
tangible  book value at April 30,  1997,  after  giving  effect to the  Offering
(assuming no value is  attributed  to the  Redeemable  Warrants  included in the
Units),  would be approximately  $6,463,000 or $1.77 per share, and the dilution
per share to new investors would be approximately $2.73 or 61%.

         The foregoing also assumes no exercise of the Redeemable Warrants,  the
Underwriter's Warrants or any outstanding stock options or warrants. As of April
30, 1997,  there were  outstanding  warrants to purchase an aggregate of 230,769
shares of Common  Stock at an exercise  price of $.91 per share.  Subsequent  to
April 30, 1997, the Company issued $865,000 of notes,  together with warrants to
purchase up to 277,244 shares of Common Stock at a price of $3.12 per share. See
"Certain  Transactions."  The  Company  has a total of 300,000  shares of Common
Stock  reserved for issuance  upon the  exercise of stock  options  which may be
granted from time to time pursuant to its stock option plan.  See  "Management--
Executive  Compensation--Stock  Option  Plan." To the extent that any options or
warrants  are  exercised  at a price per  share  less  than the  initial  public
offering price, there will be further dilution to new investors.











                                       19



                             SELECTED FINANCIAL DATA
                 (in thousands except share and per share data)

         The following  table sets forth selected  financial data of the Company
for the two years ended October 31, 1996 and 1995  (collectively,  the "Year-End
Data"),  and for the six months ended April 30, 1997 and 1996. The Year-End Data
has been derived from the audited financial  statements of the Company appearing
elsewhere  herein,  which  have been  audited by  Coopers & Lybrand  L.L.P.  The
selected  financial  data set forth  below  should be read in  conjunction  with
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations," the Financial  Statements and notes thereto and other financial and
statistical data appearing elsewhere in this Prospectus.


                                                                                 Six Months
                                             Year Ended October 31,            Ended April 30,
                                           --------------------------    --------------------------
                                                1995           1996          1996           1997
                                           -----------    -----------    -----------    -----------
Consolidated Statement of Operations Data:
                                                                                    
Net sales ..............................   $    22,784    $    13,910    $     7,884    $     8,736
Cost of sales ..........................   $    15,078    $     8,558    $     4,798    $     5,384
                                           -----------    -----------    -----------    -----------
Gross profit ...........................   $     7,706    $     5,352    $     3,086    $     3,352
Operating Expenses:
    General and administrative .........   $     2,900    $     2,055    $     1,196    $       900
    Selling ............................   $     3,770    $     2,387    $     1,332    $     1,364
    Advertising and marketing ..........   $     2,356    $       592    $       341    $       468
    Plant shut down expense ............   $       850           --             --             --
                                           -----------    -----------    -----------    -----------
Total operating expenses ...............   $     9,876    $     5,034    $     2,869    $     2,732
                                           -----------    -----------    -----------    -----------

Operating income (loss) ................   $    (2,170)   $       318    $       217    $       620
                                            -----------    -----------    -----------    -----------

Other income (expense) .................   $    (1,497)   $      (495)   $      (285)   $      (229)
                                           -----------    -----------    -----------    -----------
Income (loss) before income taxes ......   $    (3,667)   $      (177)   $       (68)   $       391
Income tax benefit (expense) ...........   $       774    $        (6)   $       --     $       --
                                           -----------    -----------    -----------    -----------
Net income (loss) ......................   $    (2,893)   $      (183)   $       (68)   $       391
Dividends applicable to Convertible
 Preferred Stock .......................          --      $       (74)   $       (11)   $       (65)
                                           -----------    -----------    -----------    -----------
Net income (loss) applicable to
 common shares .........................   $    (2,893)   $      (257)   $       (79)   $       326
                                           ===========    ===========    ===========    ===========
Net income (loss) per common and
 common equivalent share ...............   $     (2.14)   $      (.20)   $      (.06)   $       .26
                                           ===========    ===========    ===========    ===========
Weighted average number
of common and common equivalent
shares outstanding .....................     1,353,384      1,290,267      1,324,080      1,254,124
                                           ===========    ===========    ===========    ===========

Pro forma per share data
  reflecting recapitalization(1):
   Net income (loss) per 
    common share and common 
    equivalent share ..............                       $      (.11)                  $       .17
   Weighted average common 
    shares and common equivalent
    shares outstanding ............                         2,301,756                     2,265,612


- --------------------
         (1) Pro forma per share  data  gives  effect to the  conversion  of all
convertible  preferred stock into common shares as if it occurred as of November
1, 1995  using the  treasury  stock  method.   

                                       20







Consolidated Balance Sheet Data:                                Pro Forma(1)
                                                 October 31,      April 30,
                                                     1996          1997
                                                  ---------      --------- 

Working capital.............................      $     347      $   1,311
Total assets................................      $  10,286      $  11,522 
Long term debt, less current portion........      $   3,105      $   3,738
Total liabilities...........................      $   9,355      $  10,114
Stockholders' equity........................      $     481      $     958













- --------------------

         (1)Gives  retroactive  effect to  recapitalization  and  conversion  of
Convertible  Preferred  Stock to shares of Class B Common  Stock and issuance of
$865,000 of notes in June, 1997. See "Certain Transactions."



                                       21




                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

General

         In February,  1996, there was a change of control and management of the
Company. Since that time, new management has focused its efforts on (i) reducing
costs  of  operations,   (ii)  achieving   liquidity,   (iii)   formulating  and
implementing  plans  and  programs  to  increase  revenues  and  (iv)  achieving
profitability.  Operating  expenses  were reduced from 1995 to 1996 by over $4.8
million,  a  reduction  of  approximately  49%.  The net loss of the Company was
reduced from the 1995 level of $2,893,000 to $183,000 for fiscal 1996. While net
sales  decreased 39% in fiscal 1996 to  $13,910,000  from  $22,784,000 in fiscal
1995,  net sales for the six months ended April 30, 1997 have increased 11% from
net sales for the same period in 1996.  For the six months ended April 30, 1997,
the Company had net income of $391,000 compared to a net loss of $68,000 for the
same period in 1996.  Working  capital  increased  to $490,000 on April 30, 1997
from  $347,000 on October 31, 1996.  During the past 18 months,  the Company has
introduced over 180 new mylar balloon  designs,  has out-sourced the manufacture
of and engaged in active marketing of latex balloons and introduced  several new
products.  Approximately  $1.9  million of new  financing  has been  provided in
private  financings  and a new bank  loan and line of  credit  in the  aggregate
amount of $6.3 million has been obtained.

         The Company anticipates  investing $1.1 million of the proceeds of this
offering in capital items and  operations  to improve the  products,  production
capacity,  marketing efforts, product development and operations of the Company.
The Company plans to make capital  investments of approximately  $2.8 million, a
portion of which will be financed  through  equipment  leases or  otherwise,  in
plant  improvements  and equipment which will increase  production  capacity and
which will allow the Company to print  eight-color  designs in the mylar product
line and the  laminated and printed  films  business.  The Company plans to make
loans to its supplier of latex  balloons to further assure the source of supply.
The Company  plans to invest a portion of the  proceeds of the  Offering for the
hiring of personnel in marketing,  product design and  development  and sales to
enhance the Company's product design and development  efforts, its product line,
marketing, customer service and support and sales effort.

Results of Operation

         Net Sales. For the six months ended April 30, 1997, net sales increased
to  $8,736,000  from  $7,884,000  for the same  period in 1996,  an  increase of
approximately  11%. This increase in net sales was a reflection  principally  of
increases in the sales of latex  balloons and printed and laminated  films.  For
the fiscal year ended October 31, 1996, net sales were $13,910,000,  as compared
to net sales of $22,784,000  for the fiscal year ended October 31, 1995. The 39%
decline in sales for that period was a result of (i) a decline of  approximately
$2  million  in the  sales of  latex  balloons  because  of the  closing  of the
Company's latex balloon manufacturing operations in September, 1995 and the lack
of supply of latex balloons from October,  1995 to June, 1996, (ii) a decline in
sales of mylar balloons of approximately $6 million resulting primarily from the
loss of several national account customers and (iii) the elimination of sales of
plush toys which represented approximately $900,000 in sales during fiscal 1995.

         During fiscal 1995,  mylar balloons  represented  approximately  87% of
revenues,  latex  balloons  11% of revenues  and  laminated  and  printed  films
approximately 2% of sales. During fiscal 1996, mylar balloons represented 87% of
sales,  latex  balloons 4% of sales and laminated and printed films 9% of sales.
During the six months ended April 30, 1997,  mylar balloons  represented  80% of
sales,  latex  balloons 8% of sales and laminated and printed films 12% of sales
as compared to 92%, 2% and 6%, respectively, for the six




                                       22




months ended April 30, 1996.  The Company  anticipates  that the  percentage  of
sales  represented  by latex  balloons  and  laminated  and  printed  films will
continue to increase during fiscal 1997 and 1998.

         Cost of Sales.  For the six months ended April 30, 1997,  cost of sales
represented 61.6% of net sales as compared to 60.8% for the same period in 1996.
For the fiscal year ended October 31, 1996, cost of goods  represented  61.5% of
net sales as compared to 66.2% for the fiscal year ended October 31, 1995.

         Administrative. For the six months ended April 30, 1997, administrative
expenses were $900,000, or 10.3% of sales as compared to $1,196,000, or 15.2% of
sales,  for the same period in the prior year. For the fiscal year ended October
31, 1996,  general and  administrative  expenses  were  $2,055,000,  or 14.8% of
sales, as compared to $2,900,000,  or 12.7% of sales, for the prior fiscal year.
The  decreases  were the result of a number of items  including the reduction in
accounting and financial staff, and reduction in certain executive  salaries and
expenses, and a reduction in overhead expenses.

         Selling. For the six months ended April 30, 1997, selling expenses were
$1,364,000,  or 15.6% of net sales,  as compared to $1,332,000,  or 16.9% of net
sales for the same period in the prior year.  For the fiscal year ended  October
31, 1996,  selling expenses were $2,387,000,  or 17.2% of net sales, as compared
to selling  expenses of $3,770,000,  or 16.5% of sales for the fiscal year ended
October 31, 1995.

         Advertising  and  Marketing.  For the six months  ended April 30, 1997,
advertising and marketing expenses were $468,000,  or 5.4% of sales, as compared
to advertising  and marketing  expenses of $341,000,  or 4.3% of sales,  for the
same period in the prior year.  The  increase in these  expenses was a result of
catalogue  printing  costs and  service  fees  paid on  national  account  sales
programs.  For the fiscal year ended October 31, 1996, advertising and marketing
expenses were $592,000  compared to $2,356,000 for the fiscal year ended October
31, 1995. This decrease of $1,764,000 was the result of a significant decline in
the cost of printed  materials  incurred  by the  Company,  particularly  in its
catalogue,  as well as a decline in print  advertising.  Service fees related to
national  account  sales  programs  declined  with the loss of several  national
account customers.

         Plant Shutdown Expenses and Loss on Disposition of Latex Equipment.  In
fiscal 1995,  the Company  ceased latex  manufacturing  operations  at its Cary,
Illinois  facility  and sold its  latex  balloon  manufacturing  equipment.  See
"Business-Manufacturing."  Shutdown  expenses of $850,000 were accrued for rent,
utilities,  operating  expenses,  building  rehabilitation  and latex  inventory
write-down  during this period.  A loss on  disposition  of latex  equipment was
incurred  in  fiscal  1995  of  $822,000  upon  sale  of the  equipment  and the
forgiveness of the $400,000 receivable relating to the sale.

         Other  Expenses.  For the six months  ended  April 30,  1997,  interest
expense was  $304,000  as compared to $317,000  for the same period in the prior
year. For the fiscal years ended October 31, 1995 and 1996, interest expense was
$800,000 and  $553,000,  respectively.  The  reduction in interest  expense is a
reflection of the reduction in the aggregate indebtedness of the Company and the
new bank loan  arrangement in September,  1996 at overall rates of interest less
than the prior bank loan rates.

         Net  Income or Loss.  For the six  months  ended  April 30,  1997,  the
Company  had net income of $391,000 as compared to a net loss of $68,000 for the
same period in the prior year.  For the fiscal year ended October 31, 1996,  the
Company had net loss of $183,000 as compared to a net loss of $2,893,000 for the
prior fiscal year.



                                       23




Liquidity and Capital Resources

         Cash flow used in operations during the six months ended April 30, 1997
was  $911,000.  This  resulted  primarily  from  increased  sales and  resulting
increases in accounts  receivable of over  $1,000,000.  During fiscal years 1995
and 1996,  the Company had cash flows from  operations of $541,000 and $840,000,
respectively.  During  fiscal  1996,  cash raised from the issuance of Preferred
Stock and the new revolving  line of credit was used in part to reduce  accounts
payable and accrued expenses.

         At April 30,  1997 the Company  maintained  no cash  balance,  which is
consistent with the Company's  current cash  management  policy of utilizing its
revolving line of credit for liquidity.  As of October 31, 1996, the Company had
cash and cash  equivalents  of $131,000.  As of April 30, 1997,  the Company had
working  capital  of  $490,000.  Working  capital  as of  October  31,  1996 was
$347,000.

         During the past eighteen months,  the Company has funded its operations
primarily  through the cash  provided  by its  operating  activities,  a private
placement financing of Preferred Stock,  funding provided by a new bank loan and
line of credit and a private placement of notes and warrants. In early 1996, the
Company  completed a private  placement of 1,098,901  shares of Preferred Stock,
par value $.91 per share, for gross proceeds of $1,000,000.  The Preferred Stock
included  a  cumulative  preferred  dividend  at the rate of 13%.  The shares of
Preferred Stock will be converted into 1,098,901  shares of Class B Common Stock
upon the closing of this Offering. See "The Company-Recapitalization."

         In September,  1996,  the Company  entered into a Loan Agreement with a
bank under  which the bank  provided  loans and a line of credit to the  Company
aggregating  $6,300,000.  The  arrangement  included term loans in the amount of
$3,300,000  and a revolving  line of credit  providing  for maximum  advances of
$3,000,000 of which $57,000 was unused at April 30, 1997. The term loans are due
on  September 1, 2001,  and bear  interest at either 8.75% or prime plus 1%. The
revolving  loan was due on September 1, 1997 and has been renewed  until July 1,
1998. The revolving line of credit bears interest at prime plus 1%. During July,
1997,  the same  bank  provided  additional  term  loans to the  Company  in the
aggregate  amount  of  $475,000.  All  these  loans  are  secured  by all of the
Company's assets. Three principal  shareholders of the Company,  John H. Schwan,
Howard W. Schwan and Stephen M. Merrick have  guaranteed  these  obligations.  A
portion of the proceeds of this  Offering will be used to pay down the revolving
line of credit. See "Use of Proceeds."

         During June, 1997, the Company  completed a private  placement of notes
and warrants for gross  proceeds of $865,000.  The notes issued in the placement
are subordinated  unsecured two year notes,  bearing interest at the rate of 10%
per  annum.  Individuals  participating  in the  placement  received  five  year
warrants to purchase  277,244 shares of Common Stock of the Company at the price
of $3.12 per share.  Two officers and directors of the Company applied  advances
made by them to the  Company  in  January,  1997,  in the  aggregate  amount  of
$400,000   toward  the  purchase  of  the  notes  and  warrants.   See  "Certain
Transactions."

         During  fiscal  1995  and  1996,  the  Company  invested  $479,000  and
$496,000,  respectively, in plant and equipment and has invested $343,000 during
the six months ended April 30, 1997.

         During  fiscal  1995  and  1996,  the  Company  utilized  $124,000  and
$336,000,  respectively,  in financing activities,  principally the reduction of
bank  indebtedness.  During the six months ended April 30, 1997, the Company has
generated $1,155,000 in financing activities.



                                       24




         The Company  believes that the net proceeds of this offering,  together
with existing  capital  resources and cash  generated from  operations,  will be
sufficient to meet the Company's  requirements  for at least 12 months following
the date of this  Prospectus.  Thereafter  the Company  may  require  additional
capital in order to expand its business  and there can be no assurance  that the
Company will be able to secure  additional debt or equity financing or that such
financing  will be available on favorable  terms.  See "Risk  Factors-Additional
Capital Requirements; Uncertainty of Additional Financing."

Seasonality

         In the mylar product line, sales have  historically  been seasonal with
approximately  17% to 27% of annual  sales of mylar being  generated in December
and January and 13% to 15% of annual  mylar  sales being  generated  in June and
July in recent years.  The sale of latex  balloons and  laminated  film products
have not  historically  been  seasonal,  and to the extent  sales in these areas
increase as a percentage of total sales, this should decrease the seasonality of
the Company's total net sales.








                                       25




                                    BUSINESS

General

         Background. CTI Industries Corporation (the "Company") manufactures and
sells mylar balloons and believes it is the third largest  manufacturer of mylar
balloons  in the world.  The  Company  also sells  latex  balloons,  novelty and
"message" items, such as mugs and banners, and toy products,  such as inflatable
masks,  punch balls and water bombs, and produces  laminated and specialty films
for food packaging and other  commercial  uses. The Company's  products are sold
throughout the United States and in 30 foreign  countries through a wide variety
of retail outlets including grocery,  general  merchandise and drugstore chains,
such as Eckerd Drug Stores and Safeway and Winn Dixie grocery  chains,  card and
gift shops,  such as Hallmark  and Factory Card Outlet  stores,  and party goods
stores,  such as Party City, as well as through florists and balloon decorators.
The  Company  estimates  the  worldwide  wholesale  market  for  mylar and latex
balloons to be in excess of $570 million.

          The mylar  balloon,  actually a balloon made of a nylon based material
with metallized and polyethylene coatings, has become a popular medium of social
expression.  Most  mylar  balloons  contain  printed  characters,   designs  and
messages.  The Company  maintains  licenses on numerous  characters and designs,
including,   for  example,   Peanuts(TM)  characters,   Garfield(TM),   Precious
Moments(TM) and Hallmark.

         To meet  the  needs  of the  mylar  balloon  market,  the  Company  has
developed   sophisticated   film  products  and  techniques   which  have  other
application.  The Company's expertise in multi-color  printing using water-based
ink, in  particular,  has enabled the Company to expand its  business to include
the production of film wrappers for consumables. The Company produces, laminates
and prints films for food packaging  companies and provides custom film products
for other commercial uses.

         The Company is a fully  integrated  designer  and  manufacturer  of its
mylar balloon  product line and believes that its  facilities are among the most
advanced in the industry. The Company is a party to a long term agreement with a
Mexican manufacturer under which a broad line of latex balloons are manufactured
for the  Company.  The  Company  thereby has a  competitive  source of supply of
quality latex balloon products which it markets with its mylar balloon line. The
Company has also established a joint venture with this Mexican  manufacturer for
the packaging of balloon products and printing of latex balloons.

         Business  Plan.  Upon assuming  control in early 1996,  new  management
concentrated initially on reducing costs of operations,  achieving liquidity and
profitability and formulating plans to increase revenues.  Having achieved these
goals in late 1996 and  early  1997,  management's  focus  turned to  generating
increased sales and market share to position itself as a market leader.

         To achieve this goal, the Company is focusing its efforts on developing
sales and marketing programs to strengthen,  develop and expand its relationship
and sales to its distributors, national chains and other buyers of its products.
In addition to expanding the core U.S. market, the Company will seek to increase
its presence in emerging markets for its balloon and related  products,  such as
Europe and Central and South  America.  The  Company  will also seek  additional
distributors  for its  toy/novelty  line of products and will continue to expand
its customer base for its laminated and specialty film products.





                                       26







         To  enable  the  Company  to meet  customer  demand  for high  quality,
multi-color mylar balloons and custom film products,  the Company will invest in
new laminating and graphic equipment, including an eight- color graphic printer.
The Company  also  intends to assure its supply of  competitively  priced  latex
balloons by  providing  capital in the form of loans to its Mexican  supplier of
such products. The Company believes that this will provide it with added control
over  supply  and give  the  Company  an  advantage  over  other  latex  balloon
distributors.

         The Company  will  continue its efforts to license new  characters  and
designs for its mylar balloons and to develop or license new balloon  designs to
increase consumer demand for its products.  The Company's catalogue published in
June 1997,  introduced  over 100 new balloon  designs.  The Company has recently
introduced a  lower-priced,  higher quality  standard line of latex balloons and
has introduced a number of new latex balloon colors and now  manufactures  mylar
and latex balloons in coordinated  colors.  Further,  with the  introduction  of
inflatable  masks the Company has entered the novelty/toys  market.  The Company
believes  that its full line of mylar and latex  balloons and its  manufacturing
capability may afford the Company a competitive advantage in the market.

         The Company  will  continue to seek out new methods for the sale of its
products,  including  strategic  partnerships  with  companies  engaged  in  the
greeting  card,  party goods and related  businesses to take  advantage of these
entities'  distribution  channels and  resources.  The Company will  continue to
offer custom  balloon  manufacture  for  distributors  and suppliers to position
itself as a full service manufacturer.

Industry Overview

         The mylar  balloon came into  existence  in the late 1970s.  During the
1980s,  the market for mylar balloons grew rapidly.  Initially,  the product was
sold  principally  to  individual  vendors,  small retail  outlets and at fairs,
amusement parks,  shopping  centers and other outdoor  facilities and functions.
Because of its  ability to remain  buoyant for a long period of time when filled
with helium and its  facility for the  printing of graphics  and  messages,  the
product has  significant  appeal as a novelty and message item.  Mylar  balloons
became part of the "social  expression"  industry,  carrying  graphics  designs,
characters and messages like greeting cards.  In the mid-1980s,  the Company and
other  participants in the market began  licensing  character and cartoon images
for printing on the  balloons  and directed  marketing of the balloons to retail
outlets including grocery,  general  merchandise and drugstore chains,  card and
gift shops, party goods stores, as well as florists and balloon decorators.

         The  Company  estimates  that the  wholesale  world  market  for  mylar
balloons is  approximately  $120 million.  Mylar balloons are sold in the United
States  and in  Europe,  several  countries  in the Far East,  Canada  and to an
increasing extent in Latin America.  The United States,  however,  is by far the
largest  market for these  products.  Particularly  in areas of Europe and Latin
America,  mylar balloons are also sold by individual vendors at fairs, amusement
parks and other public areas.

         There  are  presently  seven  manufacturers  of  mylar  balloons  whose
products are sold in the United States.  Five of these companies  maintain their
own production  facilities in the United States.  Several  companies  market and
sell mylar balloons designed by them and manufactured by others for them.

         Mylar balloons are marketed in the United States and foreign  countries
through wholesalers or distributors and directly to retail customers.  Often the
sale of mylar balloons by the wholesalers/distributors is accompanied by related




                                       27




products  including  latex  balloons,  floral  supplies  and  candy  containers.
Although,  the latex balloon market overlaps the mylar balloon market, the latex
balloon market has been in existence for a longer period than mylar balloons and
extends to more customers and market categories than mylar balloons.

         There are three separate latex balloon product lines:  (i) high quality
decorator  balloons,  (ii) standard novelty balloons and (iii) printed balloons.
The high quality  decorator  balloons are generally sold to and through  balloon
decorators  and are generally of higher quality and price than the standard line
of  balloons.  The  standard  line of balloons  is sold widely in retail  stores
including many of the same outlets as mylar balloons. Printed latex balloons are
sold both in retail outlets and for balloon decoration purposes including floral
designs.

         There are five principal manufacturers of latex balloons whose products
are sold in the United States.  It is estimated that the wholesale  world market
for latex balloons exceeds $450 million.

         While the market for printed and  laminated  films is  fragmented,  the
Company believes it is a multi-billion dollar industry.

Products

         Mylar Balloons.  The mylar balloon is actually composed of a base nylon
material  which is coated on one side with a metal deposit and on the other with
polyethylene.  Typically,  the balloon film is printed with graphic  designs and
messages.

         The Company  manufactures over 380 balloon designs, in different shapes
and sizes.

         o        Superloons(TM)  are 18"  balloons  in round  or  heart  shape,
                  generally made to be filled with helium and remain buoyant for
                  long periods. This is the predominant mylar balloon size.

         o        Ultraloons(TM)  are 34" balloons made to be filled with helium
                  and remain buoyant.

         o        Miniloons(TM)  are 9" balloons made to be air-filled  and sold
                  on holder-sticks or for use in
                  decorations.

         o        Card-B-Loons(TM)  (4 1/2")  and  Pixiloons(TM)  (2  1/2")  are
                  air-filled  balloons,  often  sold on a stick,  used in floral
                  arrangements or with a container of candy.

         o        Shape-A-Loons(TM)  are shaped  balloons made to be filled with
                  helium.

         o        Minishapes are small shaped balloons designed to be air filled
                  and sold on sticks as toys or inflated characters.

         o        Walk-abouts(TM)   are  helium  filled  shaped   balloons  with
                  attached arms and legs.

         o        Smackers(TM) are helium filled red lip-shaped balloons.

         o        You  Name  It(TM)  are  balloons  to  which  lettering  can be
                  attached for a personalized message.




                                       28




         In addition to size and shape,  a  principal  element of the  Company's
mylar  balloon  products  is the  printed  design or  message  contained  on the
balloon. These designs include figures and licensed characters many of which are
well-known licensed characters.  The Company maintains licenses for Peanuts(TM),
Garfield(TM),  Precious Moments(TM), Hallmark, Hallmark Shoebox(TM),  Ziggy(TM),
Grimmy(TM), Elephantz(TM), Paddington(TM),  Face-Offs(TM), Gibson Greetings(TM),
Postman  Pat(TM) and several  others.  See  "Business-  Patent,  Trademarks  and
Copyrights."

         Latex  Balloons.  The Company  sells a high end line of latex  balloons
under the product line name  Hi-Tex(TM)  and a standard  line of latex  balloons
marketed under the name Partyloons(TM).

         Toys and Novelty. The Company also manufactures or sells additional and
related  novelty items including mugs,  banners and inflatable  masks.  With its
standard  line of latex  balloons and newly  introduced  inflatable  masks,  the
Company has made entry into the toy market.  The Company  intends to develop and
acquire  additional  novelty and toy lines of products,  in many cases  products
which can be sold in  conjunction  with its existing  products  including  latex
punch balls and water bombs.

         Packaging  Films.  The Company  fabricates  and prints films for use in
food packaging. The Company has developed sophisticated methods for the printing
of films,  including the use of water-based  ink. These  techniques  have proven
desirable for companies engaged in packaging food products,  particularly  candy
and snack items, with the result that the Company now provides printed packaging
films for several  food  packaging  companies,  including  Farley  Candies,  and
intends to expand and extend this business line.

         Custom Film Products.  In addition to printed films for food packaging,
the  Company   fabricates  custom  film  products  for  various  commercial  and
industrial purposes. These now include "dunnage" bags (inflatable film products)
used in the packaging of goods and systems for the storage of clothing items.

Marketing, Sales and Distribution

         The Company  markets  and sells its mylar  balloon,  latex  balloon and
related  novelty  products  throughout  the United States and in over 30 foreign
countries.  The Company maintains a marketing,  sales staff and support staff of
11 individuals and a customer  service  department of 16  individuals.  European
sales are conducted by CTI Balloons,  the Company's subsidiary located in Rugby,
England.  Sales in other foreign countries are made generally to distributors in
those countries and are managed at the Company's principal offices.

         The Company sells and  distributes its products  principally  through a
network of over 350 distributors and wholesalers  situated throughout the United
States and in a number of foreign countries.  These distributors and wholesalers
are engaged  principally in the sale of balloons and related products (including
such items as plush toys,  mugs,  containers,  floral supplies and other items).
These distributors and wholesalers,  in turn, sell balloons and related products
to retail outlets including grocery,  general merchandise and drug store chains,
card and gift  shops,  party  goods  stores,  as well as  florists  and  balloon
decorators.  The  Company  intends  to use a  portion  of the  proceeds  of this
Offering to expand its marketing  efforts with current  distributors and to seek
out new distributors  both in current markets and in new sales areas.  While the
Company  will  continue to focus on the core U.S.  market,  it will also seek to
exploit other world markets such as Europe and South America.  No distributor or
other customer accounts for more than 10% of the Company's sales revenues.  Most
sales are on an individual order basis.




                                       29





         The  Company  also  sells  balloons  and  related  products  to certain
national  chain stores  including  grocery,  general  merchandise  and drugstore
chains and party goods  stores.  The Company's  largest chain store  customer is
Eckerd Drug Stores.  The Company also sells its  balloons to  individual  retail
outlets generally through coordinated efforts with its distributors.

         The Company has entered into an agreement  with a major  greeting  card
company  under  which  such  company  will act as an  agent  for the sale of the
Company's  balloon  products  in retail  outlets  to which  such  company  sells
greeting  cards.  Under the  agreement,  this company takes orders for balloons,
services the display of balloons  and  maintains  inventory  in the stores.  The
Company  pays this  company a  commission  on sales the  company  generates  and
services.  The Company is pursuing  similar  strategic  partnerships  with other
companies in the expression industry.

         The Company has established  independent sales  representatives for the
sale of its toy/novelty  line which include the standard  quality latex balloon,
inflatable  masks,  punch balls and water  bombs.  These  products  constitute a
separate product class requiring a different distribution network.

         The  Company  engages  in a  variety  of  advertising  and  promotional
activities to promote the sale of its balloon  products.  Each year, the Company
produces a complete catalogue of its balloon products, and also prepares various
flyers and brochures for special or seasonal products, which are disseminated to
thousands of customers, potential customers and others. The Company participates
in numerous trade shows for the gift, novelty,  balloon and other industries and
advertises in a number of trade and other publications. The Company also attends
licensing shows for the purpose of seeking out additional design licenses.

         The Company  markets and sells its printed and laminated films directly
and  through  independent  sales  representatives.  The  Company  markets  these
products to companies  which  package  their  products in plastic  wrapping,  in
particular food products such as candies.

Manufacturing

         Production and Operations.  At the Barrington,  Illinois  headquarters,
the Company owns and operates a modern  facility which includes  machines of its
own  design  and  construction  which  fabricate  mylar  balloons,  banners  and
packaging  bags.  These  production  systems  include a patented  system for the
production and insertion of valves in balloons. These machines have the capacity
to manufacture approximately 55 million 18" balloons annually.

         The Company  owns and  operates  graphic  machinery  at its facility in
Barrington,  Illinois that is used for the printing of films for mylar  balloons
and for printed and laminated  films. The Company's use of water-based ink makes
its printed  films  attractive  to food  processors  for the  packaging of their
products.  The Company intends to use a portion of the proceeds of this Offering
for the  acquisition of additional  graphic  equipment  which will be located at
this facility. See "Use of Proceeds."

         At  the  Barrington  facility,   the  Company  owns  and  operates  two
laminating  machines.  The Company  intends to use a portion of the  proceeds of
this Offering for the purchase of  additional  laminating  machinery  which will
substantially  enhance the capacity of the Company to produce  laminated  films.
See "Use of Proceeds."



                                       30





         The Company also  maintains a graphic arts and  development  department
which  designs  its balloon  products  and  graphics.  The  Creative  Department
operates a networked,  computerized  graphic arts system for the  production  of
these designs and of printed materials including catalogues,  advertisements and
other promotional materials.

         The Barrington  facility also includes a computerized  customer service
department which receives and fulfills over 50,000 orders annually.

         Pulidos  et  Terminados   Finos.   The  Company's  latex  balloons  are
manufactured  for it by Pulidos et  Terminados  Finos S.A. de C.V.  ("P&TF"),  a
Guadalajara,  Mexico company  engaged  principally  in the  manufacture of latex
balloons.  The Company  believes that P&TF owns and operates the second  largest
latex balloon manufacturing  facility in the world. In 1995, the Company entered
into an agreement  with P&TF under which (i) the Company sold to P&TF all of its
latex  balloon  manufacturing   equipment  (for  the  manufacture  of  decorator
balloons) and such equipment is now operated by P&TF, (ii) P&TF has agreed for a
period of 10 years to supply balloons  exclusively to the Company for the United
States  and Canada  manufactured  on such  equipment  and (iii) for such 10 year
period,  P&TF has  agreed to supply to the  Company,  exclusively  in the United
States  except as to two other  companies,  all balloons  manufactured  by P&TF.
Commencing in 1996,  P&TF began  manufacturing  the  Company's  high-end line of
latex  balloons  exclusively  for the  Company  for the  United  States and also
manufactures  a standard line of latex  balloons  which the Company  distributes
throughout the United States and in various foreign  countries under the product
line name Partyloons(TM).

         P&TF  has  experienced  financial  difficulties  and  in  1995,  sought
protection  from  creditors in a  "Suspension  of Payment"  proceeding in Mexico
similar,  but not identical to, a reorganization under U.S. bankruptcy laws. See
"Risk   Factors--Dependence  on  Supplier."  The  Company  believes  it  has  an
opportunity  to  further  secure  its  source of supply by  providing  necessary
funding to P&TF. In July,  1997, the Company entered into an Agreement with P&TF
whereby it agreed to  subscribe  for a note of P&TF in the  principal  amount of
U.S.$1,200,000  and an option to purchase a portion of P&TF's capital stock. The
Company has also agreed to make advances to P&TF in an amount up to U.S.$400,000
prior to the  closing of the  transaction  contemplated  by the  Agreement.  The
advances are secured by shares of capital stock of P&TF.  The purchase price for
the note and option is to be paid by (i) applying the advances made prior to the
closing,  (ii) by forgiving $400,000 of debt relating to the 1995 acquisition by
P&TF of the  Company's  latex balloon  manufacturing  equipment and (iii) a cash
payment for the balance.  In addition to the purchase of notes and options,  the
Company  has also  agreed to loan or provide  for a loan of up to an  additional
$800,000 to P&TF. The Company's  obligations to purchase the note and option are
subject to the  termination  of P&TF's  Suspension  of Payment  proceeding,  the
payment or settlement of P&TF's current bank debt and the successful  completion
of this Offering.  The Company believes this  relationship  provides the Company
with a competitive advantage over its competition.  A portion of the proceeds of
this  Offering will be used to finance the  acquisition  of the note and option.
See "Use of Proceeds."

         P&TF  maintains two  manufacturing  facilities in  Guadalajara,  Mexico
totaling approximately 60,000 square feet of manufacturing, office and warehouse
space and operates seven latex balloon  machines  having the capacity to produce
approximately 1 billion latex balloons annually.

         CTF  International.  In September,  1996,  the Company and P&TF entered
into a joint  venture  agreement  to organize and operate CTF  International,  a
Mexican corporation. The joint venture is owned equally by the Company and P&TF.
CTF leases a facility of 15,000 square feet in Guadalajara, Mexico.





                                       31




CTF engages in the  packaging  of  balloons  for the Company and P&TF and in the
printing  of latex  balloons.  The Company  believes it can achieve  significant
savings in overhead,  labor and other  operating  costs through the operation of
CTF and  expects  CTF to be an  independent  profit  center.  A  portion  of the
proceeds of this  Offering  will be used to finance the  operations  of CTF. See
"Use of Proceeds."

Competition

         The balloon and novelty industry is highly  competitive,  with numerous
competitors.  There are presently  seven major  manufacturers  of mylar balloons
whose products are sold in the United States  including  Anagram  International,
Inc., M&D Balloons, Inc., Pioneer Balloon,  Convertidora International,  Classic
Balloon and Betallic.  Several companies,  including American Greetings,  Amscan
and  Flowers,  Inc.,  market  and  sell  mylar  balloons  designed  by them  and
manufactured by others for them.

         There are at least seven manufacturers of latex balloons whose products
are sold in the United States  including  Globus  Occidental,  Pioneer  Balloon,
National  Latex,  Maple City,  Tilco and P&TF. The market for film packaging and
custom  products is  fragmented,  and  competition  in this area is difficult to
gauge.  However,  there are numerous participants in this market and the Company
can expect to experience intense quality and price competition.

         Many of these  Companies offer products and services which are the same
or similar to those offered by the Company and the Company's  ability to compete
depends on many factors  within and outside its  control.  There are a number of
well-established  competitors in each of the Company's product lines, several of
which possess substantially greater financial, marketing and technical resources
and  established,  extensive,  direct and indirect  channels of distribution for
their  products  and  services.  As a result,  such  competitors  may be able to
respond more quickly to new developments  and changes in customer  requirements,
or devote  greater  resources to the  development,  promotion  and sale of their
products and services than the Company.  Competitive  pressures  include,  among
other  things,  price  competition,  new  designs and  product  development  and
copyright licensing. See "Risk Factors-Competition."

Patents, Trademarks and Copyrights

         In connection  principally with its mylar balloon business, the Company
has  developed or acquired a number of  intellectual  property  rights which are
significant to its business.

         Copyright  Licenses.  The most significant of these rights are licenses
on a number of popular characters. The Company presently maintains approximately
20 licenses and produces balloon designs utilizing the characters covered by the
licenses. Licenses are generally maintained for a one or two year term, although
the  Company  has  maintained  long  term  relationships  with a  number  of its
licensors  and has been able to obtain  renewal of its license  agreements  with
them.  The  Company  has held a license on  Peanuts(TM)  characters  for over 11
years,  on  Garfield(TM)  for more than 10 years  and on  Hallmark  designs  for
approximately 10 years.

         Trademarks.  The Company is the owner of over 23 registered  trademarks
in the United States  relating to its  products.  Many of these  trademarks  are
registered in foreign countries, principally in the European Community.

         Patent Rights. The Company is the owner of, or licensee under,  several
patents  relating  to balloon  products.  These  include  (i)  ownership  of two
patents, and a license under a third, relating to self-sealing



                                       32




valves for mylar  balloons and methods of making  balloons  with such valves and
(ii) a patent on a  combination  of a greeting  card and balloon  connected by a
ribbon contained in single package.

Research and Development

         The Company maintains a product  development and research department of
six  individuals  for the  development  or  identification  of new  balloons and
related  products,  product  components  and  sources  of supply.  Research  and
development includes (i) creative product development,  (ii) creative marketing,
and (iii)  engineering  development.  During its fiscal years 1995 and 1996, the
Company  estimates  that the total  amount  spent on  research  and  development
activities was approximately $306,000 and $201,000, respectively.

Employees

         As of June 30, 1997, the Company had 146 full-time  employees,  of whom
nine are executive or supervisory, 22 are in sales, 106 are in manufacturing and
nine are clerical. The Company believes that its relationship with its employees
is satisfactory.

Legal Proceedings

         On October 27, 1995, an action entitled  National Sales Services,  Inc.
v. CTI Industries Corporation,  No. 95 L 15381 was filed in the Circuit Court of
Cook County,  Illinois.  In the action National Sales Services claims that there
is due to it from the Company for service rendered in the maintenance of product
at  retail  stores,  pursuant  to an  agreement  for such  services,  the sum of
$101,323.  The Company has filed an answer to the  complaint  denying the claims
and asserting  several  affirmative  defenses,  including  that  National  Sales
Services  (i) failed to perform the  agreement,  (ii) failed to perform  certain
conditions  precedent  and (iii)  failed to perform the  services  claimed.  The
Company also filed a counterclaim alleging damages of $152,512 for breach of the
agreement by National Sales Services. The Company intends to actively defend the
claim and pursue its counterclaim.

         By letter  dated  October 28,  1996,  Kredietbank  of Antwerp,  Belgium
communicated to the Company that it had determined to terminate the opening of a
credit  which  it  claimed  to  have  granted  to the  Company.  In the  letter,
Kredietbank  claimed that it was entitled to close the current account and claim
repayment of the entire debit balance  immediately.  Kredietbank  further stated
that the letter  was a notice of the  termination  of the credit and  included a
request that the Company settle its current  account in full. The amount claimed
to be due is believed to be  approximately  $450,000.  Management of the Company
has communicated that Kredietbank  advanced certain funds to a former subsidiary
of the Company -- Superloon  N.V., a Belgium company -- but has stated that , at
no time,  has  Kredietbank  ever  advanced  or loaned any funds to the  Company.
Management of the Company does not believe the Company is obligated with respect
to the credit referred by Kredietbank.

Regulatory Matters

         The  Company's  manufacturing   operations  are  subject  to  the  U.S.
Occupational  Safety and Health Act  ("OSHA").  The  Company  believes  it is in
material compliance with OSHA. The Environmental Protection Agency regulates the
handling and disposal of hazardous materials. As the Company printing operations
utilize only  water-based  ink, the waste generated by the Company's  production
process  is  not  deemed  hazardous.  The  Company  believes  it is in  material
compliance with applicable environmental rules




                                       33




and  regulations.  A number of states have enacted laws limiting or  restricting
the release of helium filled mylar  balloons.  The Company does not believe such
legislation will have any material effect on its operations.

Property

         The Company owns its principal plant and offices located in Barrington,
Illinois,  approximately 45 miles northwest of Chicago,  Illinois.  The facility
includes approximately 75,000 square feet of office, manufacturing and warehouse
space.

         The Company also leases  approximately  62,500  square feet of space in
Cary,   Illinois   expiring   December  31,  1999.  The  Company  has  subleased
approximately 70% of this space through August, 1998. The Company's monthly rent
(net of subleases)  is $5,957.  The facility is utilized for warehouse and latex
balloon printing.

         The Company leases 15,000 square feet of office and warehouse  space in
Rugby,  England at an annual lease cost of $54,000  expiring 2019. This facility
is  utilized  for  product  packaging  operations  and to manage and service the
Company's operations in England and Europe.














                                       34




                                                        MANAGEMENT

Directors and Executive Officers

         The Company's current directors and executive  officers and their ages,
as of June 30, 1997, are as follows:

         Name                    Age           Position with Company
   -----------------             ---        --------------------------

John H. Schwan.............      53       Chairman and Director 
Stephen M. Merrick.........      55       Chief Executive Officer, Secretary,
                                          Chief Financial Officer and Director
Howard W. Schwan...........      43       President 
John C. Davis..............      64       Executive Vice President and
                                          Director
Sharon Konny...............      39       Manager of Finance and 
                                          Administration
Brent Anderson.............      31       Vice President of Manufacturing
Stanley M. Brown...........      51       Director 

         All directors hold office until the annual meeting of stockholders next
following  their  election  and/or  until  their   successors  are  elected  and
qualified.  Officers are elected annually by the Board of Directors and serve at
the discretion of the Board. Information with respect to the business experience
and  affiliation  of the directors and the executive  officers of the Company is
set forth below.

         John H. Schwan,  Chairman.  Mr. Schwan has been an officer and director
of the Company  since  January,  1996.  Mr.  Schwan has been the  President  and
principal executive officer of Packaging Systems,  Inc. and affiliated companies
for over the last 10 years.  Mr. Schwan has over 20 years of general  management
experience,  including manufacturing,  marketing and sales. Mr. Schwan served in
the U.S. Army Infantry in Vietnam from 1966 to 1969,  where he attained the rank
of First Lieutenant. See "Certain Transactions."

         Stephen M. Merrick, Chief Executive Officer and Secretary.  Mr. Merrick
was President of the Company from January, 1996 to June, 1996 to June, 1997 when
he became Chief Executive Officer of the Company.  Mr. Merrick devotes a portion
of his time to his  position  as Chief  Executive  Officer of the Company and is
engaged in the  practice  of law and other  business  activities.  He has been a
director  and  Secretary  of the  Company  since  inception.  Mr.  Merrick  is a
principal of the law firm of Fishman  Merrick Miller Genelly  Springer  Klimek &
Anderson, P.C. of Chicago,  Illinois and has been engaged in the practice of law
for more  than 30  years.  He is also  Secretary,  Director  and a member of the
Management Committee of Reliv' International,  Inc. (NASDAQ), a manufacturer and
direct marketer of nutritional supplements and food products.

         Howard W. Schwan,  President.  Mr. Schwan has been  associated with the
Company  for 17  years  principally  in the  management  of the  production  and
engineering  operations  of the  Company.  Mr.  Schwan  was  appointed  as  Vice
President of Manufacturing in November,  1990, and was appointed as President in
June,  1997.  Mr. Schwan  manages  administration,  production  and  engineering
functions  as well as the sales  function  for latex  balloons  and  custom  and
created films. See "Certain Transactions."

         John C.  Davis,  Executive  Vice  President-Sales.  Mr.  Davis has been
associated  with the Company  since 1975 and was President and a director of the
Company from that time to January, 1996. Mr. Davis





                                       35




has been active in a sales and marketing capacity and, in January,  1996, became
Executive Vice President of Sales.

         Sharon Konny, Manager of Finance and Administration. Ms. Konny has been
Manager of Finance and  Administration at the Company since October,  1996. From
November of 1992 to 1996,  she was an Assistant  Vice President of First Chicago
Corporation,  initially  as Loan  Servicing  Manager  of the  Mortgage  Services
Division and in December,  1994,  achieving the position of Manager of Financial
Administration  for the First  Card  Division.  She  became a  Certified  Public
Accountant in 1992.

         Brent Anderson, Vice President of Manufacturing.  Mr. Anderson has been
employed  by  the  Company  since  January,  1989,  and  has  held a  number  of
engineering  positions  with the  Company  including  Plant  Engineer  and Plant
Manager.  In such  capacities Mr.  Anderson was  responsible  for the design and
manufacture of much of the Company's manufacturing  equipment.  Mr. Anderson was
appointed Vice President of Manufacturing in June, 1997.

         Stanley M. Brown,  Director.  Mr. Brown was  appointed as a director of
the Company in January,  1996. Mr. Brown has been President of Inn-Room Systems,
Inc.,  a  manufacturer  and lessor of in-room  vending  systems for hotels since
March, 1996 and, since 1990, has been President of Surface Preparation  Systems,
Inc., a company  engaged in the business of developing  and marketing  equipment
for the preparation, cleaning and profiling of concrete and other surfaces. From
1968 to 1989,  Mr.  Brown was with the United  States  Navy as a naval  aviator,
achieving  the rank of Captain.  During his term with the U.S. Navy he served in
various command and staff positions  including an Amphibious  Helicopter Carrier
(with  2,500  personnel),  an  anti-submarine,  aviation  squadron  and  at  the
Pentagon.   Mr.  Brown  was  awarded  2  Meritorious   Service  Medals,  3  Navy
Commendation  Medals and  campaign  and  service  medals  from the  Pacific  and
Atlantic Fleets.

         John H. Schwan and Howard W. Schwan are brothers.

Executive Compensation

         Summary  Compensation  Table.  The  following  table sets forth certain
information with respect to the  compensation  paid or accrued by the Company to
its  President,  Chief  Executive  Officer and any other  officer  who  received
compensation in excess of $100,000.


                                    
                                    Annual Compensation
                      ------------------------------------------- 
Name and Principal                                  Other Annual    All Other
 Position                      Salary      Bonus    Compensation  Compensation
                      Year       ($)         ($)          ($)           ($)
                                                         
Stephen M. Merrick    1996    $ 45,000       ---         ---          ---    
Chief Executive       1995       ---         ---         ---          ---    
Officer               1994       ---         ---         ---          ---    
                                                                               
Howard W. Schwan      1996    $108,500       ---       $ 6,957(1)   $ 1,250(3)
President             1995    $ 94,231       ---       $ 6,933(1)   $ 1,242(3)
                      1994    $ 90,096    $ 28,986     $ 6,813(1)   $ 1,159(3)
                                                                               
John C. Davis         1996    $195,177       ---       $11,438(2)   $ 3,252(3)
Executive Vice        1995    $280,000    $248,000     $23,747(2)   $ 5,150(3)
President-Sales       1994    $237,000    $450,000     $44,367(2)   $ 7,170(3)
                                                                          
                                                        
                             Footnotes on next page



                                       36




- -----------------

         (1)Perquisites include country club membership ($5,000).

         (2)Perquisites  include country club membership  ($5,000) and allocated
personal use of Company vehicles ($5,158 in 1996, $16,767 in 1995 and $37,387 in
1994).

         (3)Company  contribution  to the Company  401(k) Plan as pre-tax salary
deferral.

         No executive  officer owns any options or warrants issued in connection
with their employment.  Certain executive officers received warrants to purchase
Common Stock of the Company in connection  with their  guarantee of certain bank
loans secured by the Company.  See "Certain  Transactions." No executive officer
received or exercised any stock options during the fiscal year ended October 31,
1996.

         Employment Agreement.

         In April,  1996, the Company entered into an employment  agreement with
John C. Davis as Executive  Vice  President-Sales,  which provided for an annual
salary of $150,000.  The term of the agreement was through  January 31, 1998. On
June 27, 1997, the agreement was amended to extend the term through  January 31,
2000,  and to provide for an annual  salary of $120,000 per year.  The agreement
contains   covenants  of  Mr.  Davis  with  respect  to  use  of  the  Company's
confidential  information and  establishing  the Company's  rights to inventions
created by Mr. Davis during the term of employment.

         In June,  1997, the Company  entered into an Employment  Agreement with
Howard W. Schwan as President,  which provides for an annual salary of $135,000.
The term of the  Agreement  is through  June 30, 2002.  The  Agreement  contains
covenants of Mr.  Schwan with respect to the use of the  Company's  confidential
information, establishes the Company's right to inventions created by Mr. Schwan
during the term of  employment,  and  includes a covenant  of Mr.  Schwan not to
compete  with the Company for a period of 3 years after the date of  termination
of the Agreement.

         Stock Option Plan

         A total of 300,000  shares of Common  Stock are  reserved  for issuance
under the Stock Option Plan. No options have yet been granted. The plan provides
for the award of options,  which may either be incentive stock options  ("ISOs")
within the meaning of Section  422A of the  Internal  Revenue  Code of 1986,  as
amended (the "Code") or non-qualified  options ("NQOs") which are not subject to
special tax treatment under the Code. The Plan is administered by the Board or a
committee appointed by the Board (the "Administrator"). Officers, directors, and
employees  of,  and  consultants  to, the  Company  or any parent or  subsidiary
corporation  selected by the Administrator are eligible to receive options under
the plan.  Subject to certain  restrictions,  the Administrator is authorized to
designate  the number of shares to be covered  by each  award,  the terms of the
award,  the date on which and the rates at which  options or other awards may be
exercised, the method of payment and other terms.

         The  exercise  price for ISOs cannot be less than the fair market value
of the stock  subject to the option on the grant date (110% of such fair  market
value in the case of ISOs granted to a stockholder who owns more than 10% of the
Company's  Common  Stock).  The  exercise  price of a NQO  shall be fixed by the
Administrator at whatever price the  Administrator  may determine in good faith.
Unless the Administrator determines otherwise,  options generally have a 10-year
term (or five years in the case of ISOs  granted to a  participant  owning  more
than 10% of the total voting power of the Company's  capital stock).  Unless the
Administrator  provides  otherwise,  options terminate upon the termination of a
participant's




                                       37




employment,  except that the participant may exercise an option to the extent it
was  exercisable  on  the  date  of  termination  for a  period  of  time  after
termination.

         Generally,  awards must be  exercised by cash payment to the Company of
the exercise price.  However,  the  Administrator may allow a participant to pay
all or a portion of the exercise price by means of a promissory  note,  stock or
other lawful  consideration.  The Plan also allows the  Administrator to provide
for  withholding  and  employment  taxes payable by a participant to the Company
upon exercise of the award.

         In the event of any change in the outstanding shares of Common Stock by
reason  of  any  reclassification,   recapitalization,   merger,  consolidation,
reorganization,   spin-off,   split-up,   issuance  of  warrants  or  rights  or
debentures,  stock dividend,  stock split or reverse stock split, cash dividend,
property  dividend or similar change in the corporate  structure,  the aggregate
number of shares of Common  Stock  underlying  any  outstanding  options  may be
equitably adjusted by the Administrator in its sole discretion.

         The  Company has agreed that for a 18-month  period  commencing  on the
date this Prospectus that it will not,  without the consent of the  Underwriter,
adopt or propose to adopt any plan or arrangement permitting the grant, issue or
sale of any shares of its securities or issue, sell or offer for sale any of its
securities,  or grant any  options  for its  securities,  except for  options to
purchase up to an aggregate  of 300,000  shares of Common Stock which shall have
an exercise  price per share no less than the greater of (a) the initial  public
offering  price of the Units set forth  herein and (b) the fair market  value of
the  Common  Stock on the date of grant.  No option  or other  right to  acquire
Common  Stock  granted,  issued or sold during this period  shall permit (a) the
payment with any form of consideration other than cash, (b) payment of less than
the full  purchase  price or exercise  price for such shares of Common  Stock or
other  securities  of the Company on or before the date of issuance,  or (c) the
existence of stock appreciation rights, phantom options or similar arrangements.

         Limitation  of  Liability  and  Indemnification.  As  permitted  by the
Delaware  General  Corporation  Law  ("DGCL"),  the Company has  included in its
Certificate of Incorporation a provision to eliminate the personal  liability of
its  directors  for  monetary  damages  for  breach or  alleged  breach of their
fiduciary  duties as  directors,  except for liability (i) for any breach of the
director's duty of loyalty to the Company or its stockholders,  (ii) for acts or
omissions  not in good  faith  or which  involved  intentional  misconduct  or a
knowing violation of law, (iii) in respect of certain unlawful dividend payments
or stock redemptions or repurchases,  as provided in Section 174 of the DGCL, or
(iv) for any transaction  from which the director  derived an improper  personal
benefit.  The  effect  of  this  provision  in  the  Company's   Certificate  of
Incorporation  is to  eliminate  the rights of the Company and its  stockholders
(through  stockholders'  derivative  suits on behalf of the  Company) to recover
monetary  damages against a director for breach of the fiduciary duty of care as
a director  except in the situations  described in (i) through (iv) above.  This
provision  does not  limit  nor  eliminate  the  rights  of the  Company  or any
stockholder to seek  non-monetary  relief such as an injunction or rescission in
the event of a breach of a director's  duty of care.  These  provisions will not
alter the liability of directors under federal securities laws.

         The Certificate of Incorporation and the by-laws of the Company provide
that the Company is permitted to indemnify its officers and directors, employees
and agents under certain  circumstances.  In addition,  if permitted by law, the
Company is  permitted  to advance  expenses to its  officers  and  directors  as
incurred in  connection  with  proceedings  against them in their  capacity as a
director  or  officer  for which  they may be  indemnified  upon  receipt  of an
undertaking  by or on behalf of such director or officer to repay such amount if
it  shall  ultimately  be  determined  that  such  person  is  not  entitled  to
indemnification.  At  present,  the  Company  is not  aware  of any  pending  or
threatened litigation or proceeding involving a director,  officer,  employee or
agent of the Company in which indemnification would be required or





                                       38




permitted.  The Company believes that its charter provisions and indemnification
agreements  are necessary to attract and retain  qualified  persons as directors
and officers.

         Insofar as indemnification for liabilities arising under the Securities
Act may be permitted to  directors  and officers of the Company  pursuant to the
foregoing  provisions  or  otherwise,  the Company has been  advised that in the
opinion  of  the  Securities  and  Exchange  Commission   ("Commission"),   such
indemnification  is against public policy as expressed in the Securities Act and
is, therefore, unenforceable.
















                                       39




                             PRINCIPAL STOCKHOLDERS

         The following table sets forth certain  information with respect to the
beneficial  ownership of the  Company's  capital  stock,  as of the date of this
Prospectus  by (i)  each  stockholder  who is  known  by the  Company  to be the
beneficial owner of more than 5% of the Company's Common Stock or Class B Common
Stock,  (ii) each  director  and  executive  officer of the Company who owns any
shares of Common Stock or Class B Common Stock, and (iii) all executive officers
and directors as a group.  Except as otherwise  indicated,  the Company believes
that the beneficial  owners of the shares listed below have sole  investment and
voting power with respect to such shares.



                             Shares of Class B          Shares of Common   
                              Common Stock              Stock Beneficially          Percent of Common Stock(4)
Name and Address(1)       Beneficially Owned(2)(3)           Owned(2)           Prior to Offering   After Offering
- -------------------       ------------------------           --------           -----------------   --------------
                                                                                               
Stephen M. Merrick                 219,781                  318,807(5)                23.55              14.88
                                                        
      
John H. Schwan                     329,670                  189,103(6)                22.57              14.29
                                                         
      
Howard W. Schwan                   164,835                   92,949(7)                11.70               7.29
 
      
John C. Davis                       -----                   464,281(8)                21.52              13.30
                                                          
       
Sharon Konny                        -----                   ------                  ------              ------
                                                           
       
Brent Anderson                      -----                   ------                  ------              ------
                                                           
                                                          
Stanley M. Brown
747 Glenn Avenue
Wheeling, IL                        -----                   ------                  ------               ------
                                                           
Frances Ann Rohlen
c/o Cheshire Partners
1504 Wells
Chicago, IL 60610                  274,725                  ------                    13.03                7.98
                                                          
                                                      
      
Philip W. Colburn                  109,890                  118,267(9)                10.82                6.63
                                                       
       
All directors and
executive officers as 
a group (7 persons)                714,286                1,065,140                   67.99               45.04
                                                                                                                 
     
- ------------------
<FN>

         (1  Except as  otherwise  indicated,  the  address of each  stockholder
listed  above  is c/o CTI  Industries  Corporation,  22160  North  Pepper  Road,
Barrington, Illinois 60010.

         (2) A person is deemed to be the  beneficial  owner of securities  that
can be  acquired  within  60 days  from the date set  forth  above  through  the
exercise  of any option,  warrant or right.  Shares of Common  Stock  subject to
options, warrants or rights that are currently exercisable or exercisable within
60 days  are  deemed  outstanding  for  purposes  of  computing  the  percentage
ownership of the person  holding such options,  warrants or rights,  but are not
deemed  outstanding  for purposes of computing the  percentage  ownership of any
other person.


                        Footnotes continued on next page




                                       40




         (3)  Figures  below  represent  all Class B Common  Stock  outstanding.
Beneficial ownership of shares of Class B Common Stock for Messrs. Merrick, John
Schwan,  Howard Schwan and Ms. Rohlen include indirect  ownership of such shares
through CTI Investors, L.L.C. See "Certain Transactions."

         (4)  Assumes  conversion  of all  shares of Class B Common  Stock  into
shares of Common Stock.

         (5)Includes warrants to purchase up to 76,923 shares of Common Stock at
$.91 per share and warrants to purchase up to 100,961  shares of Common Stock at
$3.12 per share.

         (6)Includes warrants to purchase up to 76,923 shares of Common Stock at
$.91 per share and warrants to purchase up to 112,180  shares of Common Stock at
$3.12 per share.

         (7)Includes warrants to purchase up to 76,923 shares of Common Stock at
$.91 per share and  warrants to purchase up to 16,026  shares of Common Stock at
$3.12 per share.

         (8)Includes warrants to purchase up to 48,077 shares of Common Stock at
$3.12 per share, and 230,769 shares of Common Stock subject to redemption by the
Company. See "Certain Transactions."

         (9)Includes shares held by immediate family members.

</FN>













                                       41




                              CERTAIN TRANSACTIONS

         In March 1996, the Company  entered into a Stock  Redemption  Agreement
with John C. Davis  which was  subsequently  amended  June 27,  1997.  Under the
amended  Stock  Redemption  Agreement  the  Company  has the  right  but not the
obligation to redeem up to 333,333  shares of Common Stock owned by Mr. Davis at
the price of $1.95 per share at any time through  January 31,  1998.  Commencing
March 1, 1998 through  February 28, 2000, the Company is obligated to pay to Mr.
Davis, for the redemption of shares at $1.95 per share (i) an amount equal to 2%
of the Company's pretax profits each fiscal quarter  (beginning with the quarter
ended  February  28,  1998)  and (ii) an  amount  equal to 2% (but not to exceed
$8,000) of the amount by which  latex and mylar  balloon  revenues  exceed  $1.3
million in any month. The Company also has the right to redeem additional shares
of Common Stock from Mr.  Davis during this period at $1.95 per share,  provided
that the total number of shares subject to redemption under the Stock Redemption
Agreement  does not  exceed  333,333.  As of the date of this  Offering  102,564
shares of Common  Stock  have been  redeemed  pursuant  to the Stock  Redemption
Agreement.

         In  March  and  May of  1996,  a group  of  investors  made  an  equity
investment  of  $1,000,000  in the  Company  in return for  1,098,901  shares of
Preferred Stock,  $.91 par value.  Each share of Preferred Stock was entitled to
an annual cumulative  dividend of 13% of the purchase price, and was convertible
into one share of Common Stock. The shares of Preferred Stock, voting separately
as a  class,  were  entitled  to  elect  four of the  Company's  directors.  CTI
Investors,  L.L.C., an Illinois limited liability company,  invested $900,000 in
the shares of Preferred Stock.  Members of CTI Investors,  L.L.C. include Howard
W. Schwan,  John H. Schwan and Stephen M. Merrick,  members of  management,  and
Frances Ann Rohlen. See "Management."

         In July, 1997, the shares of Preferred Stock were converted into shares
of Class B Common Stock in connection with the  recapitalization of the Company.
See "The Company--Recapitalization" and "Principal Shareholders."

         In  December,  1996,  Howard W.  Schwan,  John H. Schwan and Stephen M.
Merrick were each issued  warrants to purchase  76,923  shares of the  Company's
Common Stock at an exercise  price of $.91 per share in  consideration  of their
facilitating  and  guaranteeing a bank loan to the Company in the amount of $6.3
million. The warrants have a term of six years. See "Management's Discussion and
Analysis of Financial Condition and Results of Operation."

         In June,  1997, the Company issued in a private  placement notes in the
principal  amount of $865,000,  together with warrants to purchase up to 277,244
shares of the  Company's  Common Stock at an exercise  price of $3.12 per share.
The  warrants  have a term of five  years.  Howard W.  Schwan,  John H.  Schwan,
Stephen M. Merrick and John C. Davis, members of management,  purchased $50,000,
$350,000 and $300,000 and $150,000, respectively, of the notes and warrants. Mr.
John Schwan and Mr.  Merrick  applied  advances of  $200,000  each,  made to the
Company in January,  1997, toward the purchase of notes and warrants.  See "Risk
Factors--Related Party Transactions; Potential Conflicts of Interest."

         Stephen  M.  Merrick,  Chief  Executive  Officer of the  Company,  is a
principal of the law firm of Fishman  Merrick Miller Genelly  Springer  Klimek &
Anderson,  P.C. which serves as general counsel of the Company.  Fishman Merrick
Miller Genelly Springer Klimek & Anderson, P.C. will pass on the validity of the
Units in the Offering.  In addition,  Mr. Merrick owns 219,781 shares of Class B
Common Stock, 140,923 shares of Common Stock, warrants to purchase 76,923 shares
of Common Stock at $.91 per share,  and warrants to purchase  100,961  shares of
Common  Stock at 3.12 per share.  Other  members of the firm of Fishman  Merrick
Miller  Genelly  Springer  Klimek & Anderson,  P.C.  own an  aggregate of 53,561
shares of Common Stock. See "Legal Matters."

         John H. Schwan is the president and  shareholder of Packaging  Systems,
Inc. and affiliated companies. The Company made purchases of packaging materials
from these  entities in the amount of  $1,106,649  during the year ended October
31, 1996 and $145,267 for the six months ended April 30, 1997.





                                       42




                          DESCRIPTION OF CAPITAL STOCK

         The  authorized  capital  stock of the Company  consists of  11,000,000
shares of Common Stock,  $.065 par value, and 1,100,000 shares of Class B Common
Stock,  $.91 par value and 2,000,000 shares of Preferred Stock,  $.91 par value.
On the date of this Prospectus,  after giving effect to the recapitalization and
the  conversion,  the Company has outstanding  1,010,202  shares of Common Stock
held of record by over 20  stockholders  and 1,098,901  shares of Class B Common
Stock held of record by 2 stockholders.  All outstanding shares of capital stock
of the Company are fully paid and non-assessable.

Common Stock and Class B Common Stock

         The  holders of Common  Stock are  entitled  to one vote for each share
held of record on all matters submitted to a vote of the  stockholders.  Holders
of Common Stock will vote together  with holders of Class B Common  Stock,  on a
one  vote  for  each  share  basis,  on  all  matters  submitted  to a  vote  of
stockholders except the election of directors. Holders of Common Stock and Class
B Common  Stock shall share  equally,  on a per share  basis,  in all  dividends
declared  by the  Company  and  will  participate  equally  in the  proceeds  of
dissolution of the Company, on a per share basis.

         Holders of Class B Common Stock, voting separately as a class, have the
right to elect four of the  Company's  seven  directors,  and will vote together
with holders of Common Stock, as a class, on the election of the remaining three
directors.  Neither the Common Stock or Class B Common Stock possess  cumulative
voting  rights or  preemptive  rights.  Holders of Class B Common Stock have the
right to convert their shares into shares of Common Stock,  on a share for share
basis at any time, and such shares will automatically convert on July 23, 2002.

The Units

         Each Unit  consists  of one share of  Common  Stock and one  Redeemable
Warrant,  which entitles the registered  holder thereof to purchase one share of
Common Stock at an initial  exercise  price of $____ [150% of the initial public
offering price per Unit] per share, subject to adjustment.  The shares of Common
Stock and  Redeemable  Warrants  comprising  the Units  will be  detachable  and
separately tradeable upon issuance.  The Company and the Underwriter may jointly
determine, based upon market conditions, to delist the Units upon the expiration
of the 30-day period commencing on the date of this Prospectus.

The Redeemable Warrants

         The  Redeemable  Warrants will be issued under and subject to the terms
of a Warrant  Agreement  (the "Warrant  Agreement")  dated as of the date hereof
between the Company and Continental  Stock Transfer & Trust Company,  as warrant
agent (the "Warrant Agent").  Set forth below is a summary of certain provisions
of the Warrant  Agreement.  Such  summary does not purport to be complete and is
subject to and  qualified in its entirety by reference to all of the  provisions
of the Warrant Agreement. A copy of the Warrant Agreement is filed as an exhibit
to the Registration Statement of which this Prospectus forms a part.

         General. Each Redeemable Warrant entitles the registered holder thereof
to  purchase  one share of Common  Stock at an initial  exercise  price of $____
[150% of the  initial  public  offering  price per Unit] per  share,  subject to
adjustment,  at any time following the date of issuance until 5:00 p.m. New York
time,  on  ______,  2002  [60  months  from  the  date of the  Prospectus]  (the
"Expiration Date"), unless previously





                                       43




redeemed.  Each Redeemable Warrant will be issued in registered form and will be
transferable  from and after the date of  issuance  and prior to the  Expiration
Date.  Warrantholders are not entitled,  by virtue of being  Warrantholders,  to
receive dividends or to vote at or receive notice of any meeting of stockholders
or to exercise  any other  rights  whatsoever  as  stockholders  of the Company.
Commencing  ________,  1998 [12  months  from the date of the  Prospectus],  the
Company  will  have the  right to redeem  all,  but not less  than  all,  of the
Redeemable  Warrants at a price of $.05 per Redeemable Warrant on 30 days' prior
written  notice,  provided  that the  Company  shall have  obtained  the written
consent of Joseph Stevens & Company,  Inc. (the "Underwriter"),  and the average
closing  bid  price of the  Common  Stock  equals  or  exceeds  150% of the then
exercise price per share, subject to adjustment,  for any 20 trading days within
a period of 30 consecutive trading days ending on the fifth trading day prior to
the date of the notice of redemption.

         Adjustments.  The  exercise  price of the  Redeemable  Warrants and the
number of shares of Common Stock  issuable upon exercise  thereof are subject to
adjustment in certain  events,  including  stock splits or  combinations,  stock
dividends,  or  through  a  recapitalization  resulting  from a stock  split  or
combination.  The remaining shares of Common Stock issuable upon exercise of the
Redeemable Warrant and the purchase price thereof will be appropriately adjusted
by the Company.

         Amendments.  The Board of Directors of the Company,  in its discretion,
may amend the terms of the  Redeemable  Warrants to, among other things,  reduce
the exercise price; provided, however, that no amendment adversely affecting the
rights  of the  holders  of the  Redeemable  Warrants  may be made  without  the
approval of the holders of not less than a majority of the  Redeemable  Warrants
then outstanding.

         Exercise  of  Redeemable  Warrants.  The  Redeemable  Warrants  may  be
exercised  by  surrendering  to  the  Warrant  Agent  the  warrant   certificate
evidencing  the  Warrant,  duly  executed  by  the  Warrantholder  or  his  duly
authorized agent and indicating such Warrantholder's election to exercise all or
a portion of the  Redeemable  Warrants  evidenced by such  warrant  certificate.
Surrendered warrant certificates must be accompanied by payment of the aggregate
exercise price of the Redeemable Warrants to be exercised,  which payment may be
made, at the Warrantholder's  election, in cash or by delivery of a cashier's or
certified check or any combination of the foregoing.  A current  Prospectus must
be in effect in order for  holders  of  Redeemable  Warrants  to  exercise  such
Redeemable Warrants. Pursuant to the terms of the Warrant Agreement, the Company
has agreed to maintain a current Prospectus in effect until the Expiration Date,
subject to certain exceptions.

         Upon receipt of duly  executed  Redeemable  Warrants and payment of the
exercise  price,  the Company shall issue and cause to be delivered,  to or upon
the written order of exercising  Warrantholders,  certificates  representing the
number  of  shares  of  Common  Stock so  purchased,  if  fewer  than all of the
Redeemable  Warrants evidenced by any warrant  certificate are exercised,  a new
warrant  certificate  evidencing the Redeemable  Warrants remaining  unexercised
will be issued to the Warrantholder.

         The Company has  authorized  and will  reserve for issuance a number of
shares of Common Stock  sufficient to provide for the exercise of all Redeemable
Warrants.  When delivered in accordance with the Warrant Agreement,  such shares
will be fully paid and non-assessable.

The Preferred Stock

         The  Preferred  Stock may be issued in one or more series at such times
and for such consideration as shall be authorized from time to time by the Board
of Directors.

Transfer Agent and Registrar

         The transfer agent and registrar for the Common Stock of the Company is
Continental Stock Transfer & Trust Company, New York, New York.




                                       44




                       SECURITIES ELIGIBLE FOR FUTURE SALE

         Upon completion of this Offering,  the Company will have outstanding an
aggregate of 2,343,535  shares of Common Stock and  1,098,901  shares of Class B
Common Stock  assuming  (i) the  issuance by the Company of 1,333,333  shares of
Common Stock included in the Units offered hereby, (ii) no issuance of shares of
Common Stock  underlying  the  Redeemable  Warrants,  Underwriter's  Warrants or
relating  to other  outstanding  warrants  to purchase  Common  Stock,  (iii) no
exercise of outstanding  options to purchase Common Stock and (iv) no conversion
of the Class B Common Stock. Of these shares,  the 1,333,333  shares included in
the Units will be freely tradeable without  restriction or further  registration
under the  Securities  Act,  except for shares held by Affiliates of the Company
(whose sales would be subject to certain limitations and restrictions  described
below) and the regulations promulgated thereunder).

         The remaining shares were sold by the Company in reliance on exemptions
from the  registration  requirements  of the Securities Act and are  "restricted
securities"  within the meaning of Rule 144 under the  Securities  Act.  Most of
these  shares will be  eligible  for sale in the public  market  under Rule 144;
however,  all of these  shares are subject to lock-up  agreements  whereby  such
securities  cannot  be sold  for a  period  of 18  months  from the date of this
Prospectus, unless released therefrom by the Underwriter.

         The  Redeemable  Warrants  underlying  the Units offered hereby and the
shares of Common  Stock  underlying  such  Redeemable  Warrants,  upon  exercise
thereof,  will be freely tradeable without restriction under the Securities Act,
except for any  Redeemable  Warrants or shares of Common  Stock  purchased by an
Affiliate,  which will be subject to the resale limitation of Rule 144 under the
Securities Act.

         In addition,  without the consent of the  Underwriter,  the Company has
agreed not to sell or offer for sale any of its  securities  during the  Lock-up
Period,  except pursuant to outstanding options and warrants and pursuant to the
Company's existing option plans.

         In general, under Rule 144 as currently in effect, a person (or persons
whose shares are aggregated), including an Affiliate, who has beneficially owned
shares for at least one year is entitled to sell, within any three-month period,
a number  of shares  that  does not  exceed  the  greater  of (i) 1% of the then
outstanding  shares of Common Stock or (ii) the average weekly trading volume in
the Common Stock during the four calendar weeks preceding such sale,  subject to
the filing of a Form 144 with respect to such sale and certain other limitations
and  restrictions.  In  addition,  a person  who is not  deemed  to have been an
Affiliate of the Company at any time during the 90 days preceding a sale and who
has  beneficially  owned the shares  proposed  to be sold for at least two years
would be  entitled  to sell such  shares  under Rule 144  without  regard to the
requirements  described  above.  To the extent that shares were acquired from an
Affiliate of the Company,  such stockholder's  holding period for the purpose of
effecting  a sale  under Rule 144  commences  on the date of  transfer  from the
Affiliate.

         Sales of a  substantial  amount of Common  Stock in the  public  market
could adversely affect the market price of the Common Stock and could impair the
Company's  future  ability  to raise  capital  through  the  sale of its  equity
securities.






                                       45




                                  UNDERWRITING

         Joseph Stevens & Company,  Inc. (the "Underwriter") has entered into an
Underwriting  Agreement with the Company  pursuant to which,  and subject to the
terms and conditions  thereof,  it has agreed to purchase from the Company,  and
the Company has agreed to sell to the Underwriter,  on a firm commitment  basis,
all of the Units offered by the Company hereby.

         The Company has been advised by the  Underwriter  that the  Underwriter
initially proposes to offer the Units to the public at the public offering price
set forth on the cover  page of this  Prospectus  and that the  Underwriter  may
allow  to  certain  dealers  who are  members  of the  National  Association  of
Securities Dealers,  Inc. ("NASD")  concessions not in excess of $____ per Unit,
of  which  amount a sum not in  excess  of  $__________  per Unit may in turn be
reallowed  by such  dealers  to other  dealers.  After the  commencement  of the
Offering,  the  public  offering  price,  concessions  and  reallowances  may be
changed.  The Underwriter has informed the Company that it does not expect sales
to  discretionary  accounts by the  Underwriter  to exceed  five  percent of the
securities offered by the Company hereby.

         The Company has granted to Underwriter an option, exercisable within 45
days of the  date of this  Prospectus,  to  purchase  from  the  Company  at the
offering price,  less  underwriting  discounts and the  non-accountable  expense
allowance,  all or part of an  additional  199,999  Units on the same  terms and
conditions of the Offering for the sole purpose of covering over-allotments,  if
any.

         The Company has agreed to indemnify  the  Underwriter  against  certain
liabilities,  including  liabilities  under the Securities  Act. The Company has
agreed to pay to the Underwriter a  non-accountable  expense  allowance equal to
three  percent  (3%) of the gross  proceeds  derived  from the sale of the Units
underwritten, $30,000 of which has been paid to date.

         Upon the exercise of any  Redeemable  Warrants more than one year after
the date of this  Prospectus,  which exercise was solicited by the  Underwriter,
and to the extent not inconsistent with the guidelines of the NASD and the Rules
and Regulations of the Commission, the Company has agreed to pay the Underwriter
a commission which shall not exceed five percent (5%) of the aggregate  exercise
price of such Redeemable Warrants in connection with bona fide services provided
by the  Underwriter  relating  to any warrant  solicitation.  In  addition,  the
individual  must designate the firm entitled to such warrant  solicitation  fee.
However,  no compensation will be paid to the Underwriter in connection with the
exercise of the Redeemable  Warrants if (a) the market price of the Common Stock
is lower than the exercise price of the Redeemable Warrants,  (b) the Redeemable
Warrants were held in a discretionary account or (c) the Redeemable Warrants are
exercised  in an  unsolicited  transaction.  Unless  granted an exemption by the
Commission from its Rule 101 under  Regulation M promulgated  under the Exchange
Act, the  Underwriter  will be  prohibited  from  engaging in any  market-making
activities with regard to the Company's securities for the periods prescribed by
exemption  (xi) to Rule 101 prior to any  solicitation  of the  exercise  of the
Redeemable  Warrants  until the later of the  termination  of such  solicitation
activity  or  the  termination  (by  waiver  or  otherwise)  of  any  right  the
Underwriter  may have to  receive a fee.  As a result,  the  Underwriter  may be
unable to continue to provide a market for the Company's Units,  Common Stock or
Redeemable  Warrants  during certain  periods while the Redeemable  Warrants are
exercisable.  If the Underwriter has engaged in any of the activities prohibited
by Rule  101  under  Regulation  M  during  the  periods  described  above,  the
Underwriter  undertakes  to  waive  unconditionally  its  rights  to  receive  a
commission on the exercise of such Redeemable Warrants.




                                       46




         In connection  with this Offering,  the Underwriter and certain selling
group members and their  respective  affiliates may engage in transactions  that
stabilize,  maintain  or  otherwise  affect the market  price of the Units,  the
Common Stock and/or Redeemable  Warrants (the  "Securities").  Such transactions
may include  stabilization  transactions effected in accordance with Rule 104 of
Regulation  M,  pursuant to which such  persons  may bid for or purchase  Common
Stock for the  purpose  of  stabilizing  their  respective  market  prices.  The
Underwriter  also may create a short position for the account of the Underwriter
by selling more  Securities in connection with the Offering than it is committed
to purchase  from the Company,  and in such case may purchase  Securities in the
open market  following  completion  of the Offering to cover all or a portion of
such short  position.  The  Underwriter  may also cover all or a portion of such
short position, up to 199,999 Units, by exercising the Over-Allotment Option. In
addition,   the  Underwriter   may  impose  "penalty  bids"  under   contractual
arrangements  whereby it may reclaim from a dealer participating in the Offering
for the account of the  Underwriter,  the  selling  concession  with  respect to
Securities that are distributed in the Offering but  subsequently  purchased for
the  account of the  Underwriter  in the open  market.  Any of the  transactions
described in this  paragraph may result in the  maintenance of the prices of the
Securities  at levels  above  that  which  might  otherwise  prevail in the open
market. None of the transactions described in the paragraph is required, and, if
they are undertaken, they may be discontinued at any time.

         All of the holders of the issued and outstanding shares of Common Stock
and Class B Common Stock prior to the Offering have agreed (i) not to,  directly
or  indirectly,  issue,  offer to sell,  sell,  grant an option for the sale of,
transfer,  pledge,  assign,  hypothecate,  or  otherwise  encumber or dispose of
(collectively,  "Transfer"),  any  securities  issued by the Company,  including
shares of Common Stock and Class B Common Stock or securities  convertible  into
or  exchangeable  or  exercisable  for or  evidencing  any right to  purchase or
subscribe for any shares of Common Stock or Class B Common Stock for a period of
eighteen (18) months from the effective date of the Registration  Statement (the
"Lock-Up Period"), without the prior written consent of the Underwriter,  except
in a private  transaction where the transferee agrees to such restrictions,  and
(ii) that,  for  twenty-four  (24) months  following the  effective  date of the
Registration  Statement,  any public sales of the Company's  securities shall be
made  through  the  Underwriter  in  accordance  with  its  customary  brokerage
practices either on a principal or agency basis. An appropriate  legend shall be
marked on the face of certificates representing all such securities.

         In connection  with the  Offering,  the Company has agreed to issue and
sell to the  Underwriter  and/or its  designees,  at the closing of the proposed
underwriting,  for nominal  consideration,  five (5) year Underwriter's Warrants
(the  "Underwriter  Warrants")  to purchase  133,333  Units.  The  Underwriter's
Warrants  are  exercisable  at any  time  during  a  period  of four  (4)  years
commencing at the beginning of the second year after their  issuance and sale at
a price of  $__________  [120% of the offering price of the Units] per Unit. The
shares  of Common  Stock,  Redeemable  Warrants,  and  shares  of  Common  Stock
underlying   the  Redeemable   Warrants   issuable  upon  the  exercise  of  the
Underwriter's  Warrant  are  identical  to  those  offered  to the  public.  The
Underwriter's Warrants contain anti-dilution provisions providing for adjustment
of the number of warrants and exercise  price under certain  circumstances.  The
Underwriter's  Warrants  grant to the holders  thereof and to the holders of the
underlying   securities   certain  rights  of  registration  of  the  securities
underlying the Underwriter's Warrants.

         The Company has also agreed that for five (5) years from the  effective
date of the Registration Statement, the Underwriter may designate one person for
election to the Company's Board of Directors (the "Designation  Right").  In the
event that the Underwriter elects not to exercise its Designation Right, then it
may  designate  one  person to attend all  meetings  of the  Company's  Board of
Directors  for a period of five (5) years.  The Company has agreed to  reimburse
the Underwriter's designee for all out-of-pocket expenses





                                       47




incurred in connection  with the designee's  attendance at meetings of the Board
of  Directors.  The  Company has also  agreed to retain the  Underwriter  as the
Company's financial  consultant for a period of twenty-four (24) months from the
date hereof and to pay the  Underwriter  a monthly  retainer  of $2,000,  all of
which is payable in advance on the  closing  date set forth in the  Underwriting
Agreement.  The Underwriting  Agreement also provides that the Underwriter has a
right  of  first  refusal  for a  period  of two  years  from  the  date of this
Prospectus  with respect to any sales of securities by the Company or any of its
present or future subsidiaries.

         Prior to this Offering,  there has been no public market for the Units,
the Common Stock, or the Redeemable  Warrants.  Accordingly,  the initial public
offering  price of the  Units  and the  terms of the  Redeemable  Warrants  were
determined by  negotiation  between the Company and the  Underwriter.  Among the
factors  considered  in  determining  such prices and terms,  in addition to the
prevailing market conditions,  included the history of and the prospects for the
industry in which the Company competes, the market price of the Common Stock, an
assessment  of the  Company's  management,  the  prospects of the  Company,  its
capital structure and such other factors that were deemed relevant. The offering
price does not  necessarily  bear any  relationship  to the  assets,  results of
operations or net worth of the Company.

         The  foregoing is a summary of the  principal  terms of the  agreements
described above and does not purport to be complete. Reference is made to a copy
of  each  such  agreement  which  are  filed  as  exhibits  to the  Registration
Statement. See "Additional Information."

                                  LEGAL MATTERS

         The validity of the Units offered  hereby have been passed upon for the
Company by Fishman  Merrick Miller  Genelly  Springer  Klimek & Anderson,  P.C.,
Chicago,  Illinois. Stephen M. Merrick, Chief Executive Officer, and a principal
shareholder,  of the Company,  is a principal of Fishman  Merrick Miller Genelly
Springer  Klimek &  Anderson,  P.C.  and members of the firm also have an equity
ownership in the Company. See "Certain  Transactions" and "Risk Factors--Related
Party  Transactions;  Potential  Conflicts of Interests."  Orrick,  Herrington &
Sutcliffe LLP, New York,  New York, has acted as counsel for the  Underwriter in
connection with the Offering.

                                     EXPERTS

         The  balance  sheets  as of  October  31,  1996,  and the  consolidated
statements of operations,  stockholders'  equity, and cash flows for each of the
two years in the period ended October 31, 1996, included in this Prospectus have
been  included  herein in  reliance  on the report of Coopers & Lybrand  L.L.P.,
independent  accountants,  given on the  authority  of that firm as  experts  in
accounting and auditing.

                        CHANGE IN INDEPENDENT ACCOUNTANTS

         In 1996, the Company  voluntarily  changed its independent  accountants
from Detterbeck & Associates,  Ltd. ("Detterbeck") to Jacobson,  Scott, Gordon &
Horewitch  ("JSG&H").  This  change  was  approved  by the  Company's  Board  of
Directors.  Detterbeck  had been  retained  to  audit  the  Company's  financial
statements  as of and for the  year  ended  October  31,  1995.  The  report  of
Detterbeck  for the year ended October 31, 1995,  which is not included  herein,
contained no adverse  opinion or  disclaimer of opinion and was not qualified or
modified as to uncertainty, audit scope or application of accounting principles.
During the year ended  October 31,  1995 and  through  the date of  replacement,
there  were  no  disagreements  with  Detterbeck  on any  matter  of  accounting
principles or practices,  financial statement  disclosure,  or auditing scope or
procedure.




                                       48




         In 1997, the Company  voluntarily  changed its independent  accountants
from JSG&H to Coopers & Lybrand L.L.P. This change was approved by the Company's
Board of Directors.  The financial  statements  for each of the years in the two
year period  ended  October 31, 1996,  were audited by Coopers & Lybrand  L.L.P.
JSG&H had been  retained to audit the Company's  financial  statements as of and
for the year  ended  October  31,  1996.  The report of JSG&H for the year ended
October 31, 1996, which is not included herein,  contained no adverse opinion or
disclaimer of opinion and was not qualified or modified as to uncertainty, audit
scope or application of accounting principles. During the year ended October 31,
1996 and through the date of replacement, there were no disagreements with JSG&H
on any  matter  of  accounting  principles  or  practices,  financial  statement
disclosure, or auditing scope or procedure.


                              AVAILABLE INFORMATION

         The Company has filed with the Commission a  Registration  Statement on
Form SB-2, including  amendments thereto,  relating to the Units offered hereby,
the Common Stock and Redeemable  Warrants  included therein and the Common Stock
underlying the Redeemable Warrants.  This Prospectus does not contain all of the
information set forth in the  Registration  Statement and the exhibits  thereto.
Statements  contained in this  Prospectus  as to the contents of any contract or
other document referred to are not necessarily  complete;  however, all material
information  with respect to such  contracts and documents are disclosed in this
Prospectus.  In each instance  reference is made to the copy of such contract or
other  document  filed as an exhibit to the  Registration  Statement,  each such
statement being qualified in all respects by such reference.

         For further  information with respect to the Company and the securities
offered hereby,  reference is made to such Registration Statement,  exhibits and
schedules.  A copy of the  Registration  Statement  may be  inspected  by anyone
without charge at the public reference  facilities  maintained by the Commission
at Room 1024,  Judiciary Plaza, 450 Fifth Street, N.W.,  Washington,  D.C. 20549
and will also be available for inspection and copying at the regional offices of
the Commission  located at 7 World Trade Center, New York, New York 10048 and at
Citicorp Atrium Center, 500 West Madison Street,  Suite 1400, Chicago,  Illinois
60661.  Copies of such material may also be obtained  from the Public  Reference
Section of the Commission at 450 Fifth Street, N.W.,  Washington,  D.C. 20549 at
prescribed rates. Such material may also be accessed  electronically by means of
the Commission's home page on the Internet at http://www.sec.gov. As a result of
the Offering,  the Company will be subject to the informational  requirements of
the Exchange  Act. So long as the Company is subject to the  periodic  reporting
requirements  of the  Exchange  Act, it will furnish  holders of the Units,  the
Common Stock and the Redeemable Warrants with annual reports  containing,  among
other  information,  audited  financial  statements  certified by an independent
accounting  firm.  The Company also intends to furnish such other  reports as it
may determine or as may be required by law.





                                       49







                                                                                        
No  underwriter,  dealer,  sales  representative  or any other  person  has been
authorized to give any  information  or to make any  representations  other than
those contained in this  Prospectus  and, if given or made, such  information or
representations must not be relied upon as having been authorized by the Company                       [LOGO]             
or the  Underwriter.  Neither the delivery of this  Prospectus nor any sale made                                          
hereunder shall, under any circumstances,  create any implication that there has                                          
been no change in the affairs of the  Company  since the date hereof or that the                                          
information  contained  herein is correct as of any date  subsequent to the date                                          
hereof.  This  Prospectus does not constitute an offer to sell or a solicitation             CTI INDUSTRIES CORPORATION   
of an offer to buy any securities  offered hereby by anyone in any  jurisdiction                                          
in which such offer or  solicitation  is not  authorized  or in which the person                                          
making such offer or solicitation is not qualified to do so or to anyone to whom                                          
it is unlawful to make such offer or solicitation.                                                                        
                                                                                                                          
                                                                                                                          
                           TABLE OF CONTENTS                                                       1,333,333 Units        
                                                                      Page                                                
                                                                      ----                      Each Unit Consisting      
Prospectus Summary...................................                   3                                of               
Risk Factors.........................................                   8                     One Share of Common Stock   
The Company..........................................                  14                                and              
Use of Proceeds......................................                  15                      One Redeemable Warrant     
Dividend Policy......................................                  16
Capitalization.......................................                  17                                                 
Dilution.............................................                  18 
Selected Financial Data..............................                  20                                                 
Management's Discussion and Analysis of                                                                                   
   Financial Condition                                                                                                    
   and Results of Operations.........................                  22                                                 
Business.............................................                  26                                                 
Management...........................................                  35                                                 
Principal Stockholders...............................                  40                             PROSPECTUS           
Certain Transactions.................................                  42  
Description of Capital Stock.........................                  43                                                   
Securities Eligible for Future Sale..................                  45                                                      
Underwriting.........................................                  46                                                   
Legal Matters........................................                  48                                                   
Experts..............................................                  48                                                   
Change in Independent Accountants....................                  48
Available Information................................                  49                     JOSEPH STEVENS & COMPANY, INC. 
Index to Financial Statements........................                 F-1     
                                                                                                                          
                                                                                                           , 1997         


         Until ________,  1997 (25 days after the date of this Prospectus),  all
dealers  effecting  transactions  in the registered  securities,  whether or not
participating  in this  distribution,  may be required to deliver a  Prospectus.
This  delivery  requirement  is in  addition  to the  obligations  of dealers to
deliver a  Prospectus  when  acting as  underwriters  and with  respect to their
unsold allotments or subscriptions.




                                       50


   













                 CTI INDUSTRIES CORPORATION AND SUBSIDIARY
              REPORT ON AUDIT OF CONSOLIDATED FINANCIAL STATEMENTS
                  FOR THE YEARS ENDED OCTOBER 31, 1995 AND 1996
          AND THE SIX MONTHS ENDED APRIL 30, 1996 AND 1997 (unaudited)








CTI Industries Corporation and Subsidiary

Table of Contents

                                                                      Page(s)

  Report of Independent Accountants                                      F-1

  Consolidated Financial Statements:
    Consolidated Balance Sheets as of October 31, 1996
      and April 30, 1997 (unaudited)                                     F-2

    Consolidated Statements of Operations for the
      years ended October 31, 1995 and 1996
      and the six months ended
      April 30, 1996 and 1997 (unaudited)                                F-3

    Consolidated Statements of Stockholders' Equity
      for the years ended October 31, 1995 and 1996                      F-4

    Consolidated Statements of Cash Flows for the years
      ended October 31, 1995 and 1996 and the six months
      ended April 30, 1996 and 1997 (unaudited)                          F-5

    Notes to Consolidated Financial Statements                        F-6 - F-19







Report of Independent Accountants


To the Board of Directors of
CTI Industries Corporation

We have audited the  accompanying  consolidated  balance sheet of CTI Industries
Corporation  and subsidiary as of October 31, 1996 and the related  consolidated
statements  of  operations,  stockholders'  equity  and cash flows for the years
ended October 31, 1995 and 1996. These consolidated financial statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these consolidated financial statements 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  consolidated  financial  statements are
free of material  misstatement.  An audit includes  examining,  on a test basis,
evidence  supporting the amounts and disclosures in the  consolidated  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.

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all material  respects,  the  financial  position of CTI  Industries
Corporation  and  subsidiary  as of  October  31,1996,  and the  results  of its
operations,  stockholders' equity and its cash flows for the years ended October
31,1995 and 1996 in conformity with generally accepted accounting principles.




Chicago, Illinois
July 22, 1997




                                      F-1


CTI Industries Corporation and Subsidiary

Consolidated Balance Sheet


                                                                               October 31,                  April 30, 1997
          ASSETS                                                                  1996                Actual            Pro Forma
                                                                                                              (unaudited)
Current Assets:
                                                                                                           
  Cash                                                                       $    130,818        $      --
  Accounts receivable (less allowance
    for doubtful accounts of $ 129,998 at
    October 31, 1996 and $ 126,313 at April 30, 1997)                           1,665,097            2,679,461
  Inventories                                                                   4,582,593            4,701,640
  Other                                                                           218,879              306,243
                                                                             ------------         ------------
          Total current assets                                                  6,597,387            7,687,344
                                                                             ------------         ------------
Property and equipment:
  Machinery and equipment                                                       6,352,054            6,436,719
  Building                                                                      2,168,563            2,168,563
  Office furniture and equipment                                                1,082,665            1,263,115
  Land                                                                            250,000              250,000
  Leasehold improvements                                                          147,128              147,128
                                                                             ------------         ------------
                                                                               10,000,410           10,265,525
  Less: accumulated depreciation                                               (6,418,486)          (6,546,714)
                                                                             ------------         ------------
          Total property and equipment, net                                     3,581,924            3,718,811
                                                                             ------------         ------------
Other assets:
  Deferred financing costs, net                                                   106,224               81,847
  Investment in joint venture                                                        --                 34,575
                                                                             ------------         ------------
                                                                                  106,224              116,422
                                                                             ------------         ------------
          Total assets                                                       $ 10,285,535         $ 11,522,577
                                                                             ============         ============
          LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable                                                           $  2,755,700         $  2,377,383
  Line of credit                                                                2,058,816            2,942,683
  Stock redemption contract payable - current portion                             100,000               75,101
  Advances from related parties                                                      --                375,600
  Notes payable, current portion                                                  402,798              403,914
  Accrued liabilities                                                             932,575            1,022,687
                                                                             ------------         ------------
          Total current liabilities                                             6,249,889            7,197,368
                                                                             ------------         ------------
  Stock redemption contract payable                                                47,908                 --
  Notes payable                                                                 3,056,923            2,872,953
                                                                             ------------         ------------
          Total long-term liabilities                                           3,104,831            2,872,953
                                                                             ------------         ------------
Redeemable common stock                                                           450,000              450,000

Stockholders' equity:
  Convertible  Preferred stock - $.91 par value,
    2,000,000 shares authorized, 1,098,901 shares 
    issued and outstanding, including accumulated
    dividends of $27,625 (October 31, 1996)
    and $43,875 (April 30, 1997)                                                1,027,625            1,043,875      $       --
  Common stock - $.065 par value, 11,000,000 shares
    authorized, 1,131,507 (October 31, 1996) and 1,154,585 
    (April 30, 1997) shares issued, 987,125 (October 31, 1996) 
    and 1,010,202 (April 30, 1997) shares outstanding                              73,548               75,048            75,048
  Class B Common stock - $.91 par value,
     1,100,000 shares authorized, 1,098,901 shares outstanding                       --                   --           1,000,000
  Paid-in-capital                                                                 230,348              248,348           248,348
  Retained earnings                                                               137,194              462,885           462,885
  Less:
    Treasury stock - 144,382 shares at cost                                      (370,700)            (370,700)         (370,700)
    Redeemable common stock                                                      (450,000)            (450,000)         (450,000)
    Stock subscription receivable                                                (167,200)              (7,200)           (7,200)
                                                                             ------------         ------------      ------------
          Total stockholders' equity                                              480,815            1,002,256      $    958,381
                                                                             ------------         ------------      ============
          Total liabilities and stockholders' equity                         $ 10,285,535         $ 11,522,577
                                                                             ============         ============

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                       F-2




  CTI Industries Corporation and Subsidiary

  Consolidated Statements of Operations



                                                                    Years Ended                       Six Months Ended
                                                           ---------------------------         ---------------------------
                                                                     October 31,                         April 30,
                                                                1995            1996                1996            1997
                                                                                                        (unaudited)

                                                                                                            
Net sales                                                  $ 22,783,780    $ 13,910,104        $  7,883,675    $  8,736,121
Cost of sales                                                15,077,979       8,558,053           4,798,353       5,384,031
                                                           ------------    ------------        ------------    ------------
          Gross profit on sales                               7,705,801       5,352,051           3,085,322       3,352,090
                                                           ------------    ------------        ------------    ------------
Operating expenses:
  Administrative                                              2,899,640       2,054,780           1,196,072         900,385
  Selling                                                     3,770,462       2,387,027           1,332,154       1,363,865
  Advertising and marketing                                   2,356,255         592,309             340,530         468,344
  Plant shutdown expense                                        850,000            --                  --              --
                                                           ------------    ------------        ------------    ------------
          Total operating expenses                            9,876,357       5,034,116           2,868,756       2,732,594
                                                           ------------    ------------        ------------    ------------
Income (loss) from operations                                (2,170,556)        317,935             216,566         619,496
                                                           ------------    ------------        ------------    ------------
Other income (expense):
  Interest expense                                             (799,839)       (553,027)           (317,185)       (303,942)
  Other                                                         125,516          57,986              32,081          75,137
  Loss on disposition of latex equipment                       (822,439)           --                  --              --
                                                           ------------    ------------        ------------    ------------
          Total other expense                                (1,496,762)       (495,041)           (285,104)       (228,805)
                                                           ------------    ------------        ------------    ------------
Income (loss) before income taxes                            (3,667,318)       (177,106)            (68,538)        390,691
Income tax expense (benefit)                                   (774,143)          5,934                --              --
                                                           ------------    ------------        ------------    ------------
          Net income (loss)                                  (2,893,175)       (183,040)            (68,538)        390,691

Dividends applicable to convertible
    preferred stock                                                --           (74,211)            (10,294)        (65,000)
                                                           ------------    ------------        ------------    ------------
Income(loss)applicable to common shares                    $ (2,893,175)   $   (257,251)       $    (78,832)   $    325,691
                                                           ============    ============        ============    ============
Net Income (loss) per common and common
    equivalent shares                                      $      (2.14)   $      (0.20)       $      (0.06)   $       0.26
                                                           ============    ============        ============    ============

Weighted average number of common and
    common equivalent shares outstanding                      1,353,384       1,290,267           1,324,080       1,254,124
                                                           ============    ============        ============    ============





The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                       F-3




  CTI Industries Corporation and Subsidiary

  Consolidated Statements of Stockholders' Equity
    for the years ended October 31, 1995 and 1996




                                                                                                   
                                                                                                   Less
                                                                                  ---------------------------------------           
                        Common Stock            Preferred Stock       Retained      Treasury Stock Redeemable   Stock   
                     ----------------- Paid-In  -----------------                 ---------------    Common  Subscription      
                      Shares    Amount Capital   Shares    Amount     Earnings     Shares   Amount    Stock    Receivable    Total
                                                                                                  
                                                
Balance, 
 October 31, 1994    1,131,507 $73,548 $230,348                       $3,287,620   41,818  $170,700           $126,450  $ 3,294,366
  Net loss                                                            (2,893,175)                                        (2,893,175)
                     ---------  ------ --------                        ---------  -------  --------            --------   -------- 

Balance, 
 October 31, 1995    1,131,507  73,548  230,348                          394,445   41,818   170,700            126,450      401,191
  Payment on stock
    subscription 
    receivable                                                                                                (119,250)     119,250
  Preferred stock 
    subscription
    receivable                                                                                                 160,000     (160,000)
  Issuance of
    preferred stock                              1,098,901 $1,000,000                                                     1,000,000
  Accumulated 
    preferred stock
    dividends                                                  27,625                                                        27,625
  Redeemable 
   common stock                                                                                      $450,000              (450,000)
  Acquisition of
    treasury stock                                                                102,564   200,000                        (200,000)
  Net loss                                                              (183,040)                                          (183,040)
  Preferred 
   dividends                                                             (74,211)                                           (74,211)
                     ---------  ------ --------  --------- ----------  ---------  -------  --------  -------- --------     -------- 
Balance, 
 October 31, 1996    1,131,507  73,548 $230,348  1,098,901 $1,027,625  $ 137,194  144,382  $370,700  $450,000 $167,200     $480,815 
                     =========  ====== ========  ========= ==========  =========  =======  ========  ======== ========     ======== 
 





The  accompanying  notes are an integral  part of these  consolidated  financial
statements.






  CTI Industries Corporation and Subsidiary

  Consolidated Statements of Cash Flows



                                                                          Years Ended                Six Months Ended
                                                                  -------------------------     --------------------------
                                                                           October 31,                    April 30,
                                                                       1995           1996            1996          1997
                                                                                                          (unaudited)


                                                                                                           
Cash flows from operating activities:
  Net income (loss)                                               $(2,893,175)   $  (183,040)   $   (68,538)   $   390,691
    Adjustments to reconcile net loss to cash provided
      by (used in) operating activities:
        Depreciation and amortization                                 755,638        371,893        274,332        230,702
        Gain on sale of property and equipment                         (8,500)       (20,712)       (20,437)       (42,942)
        Loss on disposition of latex equipment                        822,439           --             --             --
        Provision for losses on accounts receivable
          and inventory                                               150,000        255,738         84,262         72,600
        Deferred income taxes                                        (211,300)          --             --             --
        Change in assets and liabilities:
          Accounts receivable                                       1,136,740      1,006,439        546,945     (1,022,464)
          Inventories                                                 902,389        486,483      1,195,556       (183,547)
          Other assets                                                361,195        (12,526)        41,442        (87,364)
          Accounts payable and accrued expenses                      (474,072)    (1,064,584)      (777,867)      (268,704)
                                                                  -----------     ----------    -----------    ----------- 
               Net cash provided by (used in)
                    operating activities                              541,354        839,691      1,275,695       (911,028)
                                                                  -----------     ----------    -----------    ----------- 
Cash flows from investing activities:
  Proceeds from sale of property and equipment                          8,500         45,415         21,452          2,942
  Purchases of property and equipment                                (478,637)      (495,880)      (256,990)      (343,193)
  Cash surrender value - officers' life insurance                        --           10,700           --             --   
  Investment in joint venture                                            --             --             --          (34,575)
                                                                  -----------     ----------    -----------    ----------- 
               Net cash used in investing activities                 (470,137)      (439,765)      (235,538)      (374,826)
                                                                  -----------     ----------    -----------    ----------- 
Cash flows from financing activities:
  Stock redemption contract payments                                     --          (52,092)          --          (32,807)
  Advances on line of credit                                        3,232,942      3,270,970        702,239      1,367,205
  Repayments on line of credit                                     (3,731,857)    (4,843,239)    (1,915,187)      (483,338)
  Proceeds from issuance of long-term debt                          1,910,273      3,300,000           --           18,000
  Repayment of long-term debt                                      (1,535,236)     2,694,358)      (384,118)      (200,874)
  Proceeds from debt issued to related parties                           --             --             --          375,600
  Proceeds from issuance of preferred stock                              --          840,000        840,000        160,000
  Payment of debt issue costs                                            --         (110,400)          --             --
  Dividends paid                                                         --          (46,586)          --          (48,750)
                                                                  -----------    -----------    -----------    ----------- 
               Net cash provided by (used in)
                    financing activities                             (123,878)      (335,705)      (757,066)     1,155,036
                                                                  -----------    -----------    -----------    ----------- 
Net increase (decrease) in cash                                       (52,661)        64,221        283,091       (130,818)
Cash at beginning of period                                           119,258         66,597         66,597        130,818
                                                                  -----------    -----------    -----------    -----------  
Cash at end of period                                             $    66,597    $   130,818    $   349,688    $      --
                                                                  ===========    ===========    ===========    ===========  

Supplemental disclosures:
  Cash paid for interest                                          $   777,227    $   617,952    $   374,926    $   328,319
  Cash paid for income taxes                                                           5,776

Non-cash financing activities:
  Purchase of treasury stock through issuance of
    stock redemption contract payable                                            $   200,000
  Assets exchanged for settlement of debt                                                                      $    40,000
  Common stock warrants exercised in exchange 
    for contractual services received                                                                               19,500



The  accompanying  notes are an integral  part of these  consolidated  financial
statements.
                                                     
                                       F-5


CTI Industries Corporation and Subsidiary

Notes to Consolidated  Financial Statements
(Information  presented  for the six month periods ended April 30, 1996 and 1997
is unaudited)




1.  Nature of Operations

    CTI Industries Corporation (the "Company") and its United Kingdom subsidiary
    (CTI Balloons,  Ltd.) design,  manufacture and distribute  balloon  products
    throughout the world.  The Company also operates systems for the production,
    lamination  and  printing  of  films  used  for  food  packaging  and  other
    commercial uses.


    Basis of Presentation 

    The accompanying  interim financial  statements as of April 30, 1997 and for
    the six months  ended April 30,  1997 and 1996 and the  related  disclosures
    have not been audited by independent  accountants.  However,  they have been
    prepared in conformity with the accounting  principles stated in the audited
    financial  statements for the two years in the period ended October 31, 1996
    and include all  adjustments,  which were of a normal and recurring  nature,
    which in the  opinion of  management  are  necessary  to present  fairly the
    financial  position of the Company and results of operations  and cash flows
    for the periods presented. The operating results for the interim periods are
    not necessarily indicative of results expected for the full year.

2.  Summary of Significant Accounting Policies

    Principle of Consolidation

    The consolidated financial statements include the accounts of CTI Industries
    Corporation and its subsidiary.  All significant  intercompany  accounts and
    transactions  have  been  eliminated. 

    Foreign Currency Translation

    The financial  statements of foreign  operations  are  translated  into U.S.
    dollars in  accordance  with  Statement  of Financial  Accounting  Standards
    (SFAS) No. 52.  Accordingly,  all assets and  liabilities  are translated at
    current rates of exchange,  and  operating  transactions  are  translated at
    weighted average rates during the year. The translation gains and losses, to
    the extent material, are accumulated as a component of stockholders' equity.
   
    Inventories

    Inventories  are stated at the lower of cost or market.  Cost is  determined
    using standard costs which  approximates  costing  determined on a first-in,
    first-out basis.



                                      F-6



CTI Industries Corporation and Subsidiary

Notes to Consolidated Financial Statements, Continued
(Information  presented  for the six month periods ended April 30, 1996 and 1997
is unaudited)


2.  Summary of Significant Accounting Policies, continued
       
    Property and Equipment

    Property and equipment is stated at cost. Depreciation is computed using the
    straight-line and  declining-balance  methods over estimated useful lives of
    the related assets. The estimated useful lives range as follows:

                    Building                                  25    years
                    Machinery and equipment                   3-15  years       
                    Office furniture and equipment            5-8   years
                    Leasehold improvements                    5-8   years

    Depreciation  expense was $755,636 and $367,717 for the years ended  October
    31, 1995 and 1996,  respectively.  Effective  November  1, 1995,  management
    determined  that the  useful  life of  certain  equipment  was  longer  than
    originally  estimated.  A change in  accounting  estimate was  recognized to
    reflect this decision,  resulting in a reduction in depreciation  expense of
    $196,318  in 1996.  

    Plant Shutdown Expenses

    During the fiscal year ended  October 31,  1995,  the Company  ceased  latex
    manufacturing  operations at its Cary, Illinois facility.  Shutdown expenses
    totaling  $850,000  were  provided for in 1995.  The Company also recorded a
    loss on the disposition of latex manufacturing equipment of $822,439.

    Deferred Financing Costs

    Deferred financing costs consist of unamortized  financing costs incurred in
    connection with the refinancing of long-term debt during fiscal 1996.  These
    costs are being  amortized  on a  straight-line  basis  over the term of the
    loans. Amortization expense was $4,176 for the year ended October 31, 1996.

    Income Taxes

    The provision for income taxes and corresponding  balance sheet accounts are
    determined in accordance  with SFAS No. 109,  "Accounting  for Income Taxes"
    ("SFAS  109").  Under SFAS 109,  deferred  tax assets  and  liabilities  are
    determined  based on  temporary  differences  between  the basis of  certain
    assets and liabilities for income tax and financial reporting  purposes,  if
    any. The deferred tax assets and liabilities are classified according to the
    financial statement  classification of the assets and liabilities generating
    the  differences.  Income tax expense  (benefit) is comprised of the current
    tax payable for the period and the change  during the period in the deferred
    tax  assets and  liabilities.  Valuation  allowances  are  established  when
    necessary  to reduce  deferred  tax  assets  to the  amount  expected  to be
    realized.

      
                                                    
                                      F-7



CTI Industries Corporation and Subsidiary

Notes to Consolidated Financial Statements, Continued
(Information  presented  for the six month periods ended April 30, 1996 and 1997
is unaudited)


                                                  

2.   Summary of Significant Accounting Policies, continued


    Revenue Recognition

    The Company  recognizes  revenue using the accrual method of accounting when
    title transfers upon shipment.

    Concentration of Credit Risk

    Concentration  of credit risk with respect to trade  accounts  receivable is
    generally diversified due to the number of entities comprising the Company's
    customer base. The Company performs ongoing credit  evaluations and provides
    an allowance  for potential  credit  losses  against the portion of accounts
    receivable  which  is  estimated  to  be  uncollectible.  Such  losses  have
    historically been within management's expectations.

    Use of Estimates

    In preparing  financial  statements in conformity  with  generally  accepted
    accounting  principles,  management  makes  estimates and  assumptions  that
    affect the  reported  amounts of assets and  liabilities  at the date of the
    financial  statements,  as well as the  reported  amounts  of  revenues  and
    expenses during the reporting period. Actual results could differ from those
    estimates.   

    Unaudited Pro Forma Stockholders' Equity

    The pro forma stockholders'  equity as reflected on the consolidated balance
    sheet at April  30,  1997  presents  estimated  effects  of the  anticipated
    conversion of all outstanding shares of Preferred Stock into shares of Class
    B Common Stock on a one-to-one ratio in  conjunction  with an initial public
    offering (Note 15).

    Fair Value of Financial Instruments

    The  Company  utilizes a line of credit to finance  short-term  obligations.
    Management  believes  that this  instrument  bears  interest at a rate which
    approximates   prevailing   market  rates  for   instruments   with  similar
    characteristics,   and  accordingly,   that  the  carrying  value  for  this
    instrument is a reasonable estimate of fair value.



                                       F-8




CTI Industries Corporation and Subsidiary

Notes to Consolidated Financial Statements, Continued
(Information  presented  for the six month periods ended April 30, 1996 and 1997
is unaudited)


2.  Summary of Significant Accounting Policies, continued


    Accounting for Stock Options

    The Company intends to apply the provisions of Accounting  Principles  Board
    Opinion No. 25, "Accounting for Stock Issued to Employees", for its employee
    stock-based   compensation  programs.   Statement  of  Financial  Accounting
    Standards  (SFAS)  No.  123,   "Accounting  for  Stock-Based   Compensation"
    encourages,  but does  not  require,  companies  to  recognize  compensation
    expense for grants of stock,  stock options and other equity  instruments to
    employees  based  on new  fair  value  accounting  rules.  Although  expense
    recognition for employee stock based compensation is not mandatory, SFAS No.
    123  requires  companies  that  choose  not to  adopt  the  new  fair  value
    accounting to disclose pro-forma net income and earnings per share under the
    new method.

    Computation of Income (Loss) Per Share

    The computation of income (loss) per share as reflected on the  consolidated
    statement of  operations is based on the weighted  average  number of common
    and common equivalent  shares  outstanding  during the period.  Common stock
    equivalents  consist of outstanding  stock options,  which pursuant to Staff
    Accounting  Bulletin No. 83 of the Securities and Exchange  Commission,  are
    included in the weighted  average shares as if they were outstanding for the
    entire period to the extent granted  within the twelve months  preceding the
    contemplated  public  offering  date,  using the treasury stock method until
    such time as shares are  issued.  

    Information  regarding  income  (loss)  per  share  has been  computed  on a
    historical basis under the provisions of Accounting Principles Board Opinion
    No. 15.
                                                                         
                                                     Years ended October 31,
                                                  ---------------------------- 
                                                       1995            1996

     Net loss per share                           $  (2.66)         $  (0.25)
                                                  ==========        ========== 
       
     Weighted average shares outstanding           1,089,699         1,026,572
                                                  ==========        ========== 
                                                

                                                      
                                                    Six months ended April 30,
                                                   ---------------------------- 
                                                      1996              1997

     Primary earnings per share:
         Net income (loss) per share               $  (0.07)         $   0.26
                                                   ==========        ========== 

         Weighted average common and common
           equivalent shares outstanding            1,060,385         1,254,124 
                                                   ==========        ==========

     Fully diluted earnings per share:
         Net income per share                                        $   0.17
                                                                     ==========

       
         Weighted average common and common  
           equivalent shares outstanding                              2,265,612
                                                                     ==========

                                       F-9




CTI Industries Corporation and Subsidiary

Notes to Consolidated Financial Statements, Continued
(Information  presented  for the six month periods ended April 30, 1996 and 1997
is unaudited)

 
2.  Summary of Significant Accounting Policies, continued


    Computation of Loss Per Share, continued

    For the six month period ended April  30,1996,  fully  diluted  earnings per
    share has not been presented as the result would be anti-dilutive to the net
    loss per share. 


    Reverse Stock Split

    Effective  July 22, 1997,  the Company  approved a reverse  stock split of 1
    share  for  every  2.6  shares  of  common  stock  outstanding.   All  share
    information retroactively reflects the effect of this split.

 3. Inventory

    Inventory is comprised of the following:

                                                            
                                           October 31,       April 30,
                                              1996              1997
                                                            (unaudited)
                                                               

          Raw materials                  $   278,976       $    291,648 
          Work in process                    510,098            493,748
          Finished goods                   3,793,519          3,916,244
                                         -----------        -----------

               Total inventory           $  4,582,593       $ 4,701,640
                                         ============       ===========
                                         


4.  Line of Credit


    The Company has a bank line of credit,  due July 1, 1998, which provides for
    a maximum  borrowing  limit of $3,000,000 of which  $941,184 and $57,317 was
    available  at October 31, 1996 and April 30,  1997,  respectively.  Advances
    under the line of credit are subject to a borrowing  base, as defined in the
    line of credit  agreement.  Interest  is  payable  monthly  at prime plus 1%
    (prime  was  8.25%  and  8.5% at  October  31,  1996  and  April  30,  1997,
    respectively).  The line of credit is  collateralized  by all  assets of the
    Company.  The line of credit  agreement  contains,  among other  provisions,
    certain covenants relating to the maintenance of tangible net worth.



                                      F-10




CTI Industries Corporation and Subsidiary

Notes to Consolidated Financial Statements, Continued
(Information  presented  for the six month periods ended April 30, 1996 and 1997
is unaudited)


5.  Stock Redemption

    In March 1996, the Company entered into a Stock Redemption  Agreement with a
    shareholder which was subsequently  amended June 27, 1997. Under the amended
    Stock Redemption  Agreement the Company has the right but not the obligation
    to redeem up to 333,333  shares of Common Stock owned by the  shareholder at
    the  price  of  $1.95  per  share  at any time  through  January  31,  1998.
    Commencing March 1, 1998 through February 28, 2000, the Company is obligated
    to pay to the  shareholder,  for the redemption of shares at $1.95 per share
    (i) an  amount  equal to 2% of the  Company's  pretax  profits  each  fiscal
    quarter  (beginning  with the quarter  ended  February 28, 1998) and (ii) an
    amount  equal to 2% (but not to exceed  $3,000)  of the amount the latex and
    mylar balloon  revenues  exceed $1.3 million in any month.  The Company also
    has the  right  to  redeem  additional  shares  of  Common  Stock  from  the
    shareholder during this period at $1.95 per share,  provided total number of
    shares subject to redemption under the Stock  Redemption  Agreement does not
    exceed  333,333.  As of the date of this  report,  102,564  shares of Common
    Stock have been redeemed under the Stock Redemption Agreement.


6.  Notes Payable

    Long-term debt at October 31, 1996 consists of:

          First Term Loan, payable in monthly installments
               of $18,333 including interest at prime 
               plus 1% due September 1, 2001.  
               Collateralized by all assets of the Company.        $  1,063,333
         

          Second Term Loan, payable in monthly installments
               of $19,617 with interest at 8.75% due at
               various times through September 1, 2001.  
               Collateralized by all assets of the Company.           2,190,663

          Installment Loan, payable in monthly installments
               of $9,583 plus interest at 10.5% due May 1, 1998.
               Collateralized by equipment purchased.                   172,495

          Installment Loans, payable in monthly installments
                of $2,067 including interest at 8.25% and 8.5%
               due at various times through May 18, 1998.
               Collateralized by vehicles purchased.                     33,230
                                                                   ------------ 

                    Total                                             3,459,721

          Less current portion                                          402,798
                                                                   ------------ 

                    Total long-term debt                           $  3,056,923
                                                                   ============
                                                                 


                                      F-11




CTI Industries Corporation and Subsidiary

Notes to Consolidated Financial Statements, Continued
(Information  presented  for the six month periods ended April 30, 1996 and 1997
is unaudited)


6.  Notes Payable, continued
  
    Future minimum  principal  payments for amounts  outstanding under long-term
    debt agreements are as follows for the years ended October 31:

                         1997                $   402,798
                         1998                    331,840
                         1999                    270,708
                         2000                    275,392
                         2001                  2,178,983
                                             -----------
                                             $ 3,459,721
                                             ===========
                                          

    The loan  agreements  contain,  among other  provisions,  certain  covenants
    relating to the maintenance of tangible net worth.



7.  Convertible Preferred Stock

    The Company  restated its  certificate of  incorporation  to provide for two
    classes of capital stock,  Common and Preferred.  

    The total number of shares of Preferred Stock authorized is 2,000,000,  with
    a par value of ninety-one  cents ($.91) per share.  The preferred shares are
    entitled to preferential  cumulative  dividends at the rate of 13% per annum
    of the par value,  payable  only when,  as, and if  declared by the Board of
    Directors. As long as the Preferred Stock is outstanding,  there shall be no
    dividends  declared or paid on any shares of Common Stock.  Preferred shares
    may be converted by the holder into common shares at any time (See Note 15).





                                      F-12




CTI Industries Corporation and Subsidiary

Notes to Consolidated Financial Statements, Continued

(Information  presented  for the six month periods ended April 30, 1996 and 1997
is unaudited)


8.   Income Taxes

    The income tax provisions  (benefits) as of October 31, are comprised of the
    following:

                                                      1995         1996


               Current:
                    Federal                       $(427,843)   $     (34)

                    State                          (135,000)         192

                    Foreign                            --          5,776
                                                  ---------    ---------

                                                   (562,843)       5,934
                                                  ---------    ---------

               Deferred:
                    Federal                        (172,291)        --

                    State                           (39,009)        --
                                                  ---------    ---------

                                                   (211,300)        --
                                                  ---------    ---------
                         Total income tax
                            provision (benefit)   $(774,143)   $   5,934
                                                  =========    =========



     The components of the net deferred tax asset (liability) are as follows:



                                                                     October 31,  April 30,
                                                                         1996        1997
                                                                                 (unaudited)
          Deferred tax assets:
                                                                                   
               Accounts receivable allowance                         $   43,331   $   44,970
               Inventory valuation                                       54,826       80,243
               Accrued liabilities                                      220,964      301,084
               Net operating loss carryforwards                         452,178      232,740
               Alternative minimum tax credit carry forwards            291,759      291,759
                                                                     ----------   ----------
                           Total deferred tax assets                  1,063,058      950,796
                                                                     ----------   ----------

          Deferred tax liabilities:
               Book over tax basis of capital assets                    458,706      476,408

          Less:  Valuation allowance                                    604,352      474,388
                                                                     ----------   ----------
                           Net deferred tax asset (liability)        $     --     $     --
                                                                     ==========   ==========





                                      F-13




CTI Industries Corporationand Subsidiary 

Notes to Consolidated Financial Statements, Continued
(Information  presented  for the six month periods ended April 30, 1996 and 1997
is unaudited)



8.  Income Taxes, continued

                                            
    The valuation  allowance relates principally to deferred tax assets that the
    Company  estimates  may not be  realizable,  including  net  operating  loss
    carryforwards  and tax credit  carryforwards.  At October 31, 1996 and April
    30, 1997, the Company has net operating loss  carryforwards for tax purposes
    of approximately $1,200,000 and $600,000,  respectively. These carryforwards
    expire  in  the  years  2010  and  2011.   In  addition,   the  Company  has
    approximately  $292,000 in  alternative  minimum  tax credits  which have no
    expiration date.

                                                    
    Income tax  provisions  differed from the taxes  calculated at the statutory
    federal tax rate as follows:



                                               Years ended                Six months ended
                                       ------------------------      ------------------------
                                               October 31,                    April 30,
                                           1995            1996          1996           1997
                                                                           (unaudited)

                                                                               
    Taxes at statutory rate           $(1,246,889)   $   (60,216)   $   (22,874)   $   108,387
    State income taxes                   (114,846)           127           --             --
    Foreign taxes paid                       --            5,776         19,168       (113,302)
    Increase in valuation allowance       467,707         59,164          3,706          4,915
    Other                                 119,885          1,083           --             --
                                      -----------    -----------    -----------    -----------                       
            Income tax provision      $  (774,143)   $     5,934    $      --      $      --
                                      ===========    ===========    ===========    =========== 



9.  Employee Benefit Plan

                                                        
    Effective  January 1, 1993, the Company  established a defined  contribution
    plan for  substantially  all  employees.  The plan  provides for the Company
    matching  contributions for the first $300 of employee  contributions and an
    additional  bonus match of 1% of compensation  for all  participants who are
    employees on the last day of the plan year. Profit sharing contributions may
    also  be  made  at  the  discretion  of the  Board  of  Directors.  Employer
    contributions  to the plan  totaled  $86,595 and $52,369 for the years ended
    October 31, 1995 and 1996, respectively.











                                      F-14




CTI Industries Corporation and Subsidiary

Notes to Consolidated Financial Statements, Continued
(Information  presented  for the six month  periods  April 30,  1996 and 1997 is
unaudited)

1O. Related Party Transactions
                                                      
    The  Company  obtains  legal  services  from a law  firm  in  which  several
    shareholders of the law firm are also  shareholders  of the Company,  and in
    which one  shareholder  of the law firm is both a director and a shareholder
    of the Company. Legal fees incurred with this firm were $95,217 and $123,872
    for the years  ended  October  31, 1995 and 1996 and $72,624 and $62,814 for
    the six months ended April 30, 1996 and 1997.

                                            
    The  Company   purchases   packaging   materials   from  entities  in  which
    shareholders of the Company maintain an ownership  interest.  Purchases from
    these  affiliates were $1,106,649 and $145,267 for the periods ended October
    31, 1996 and April 30, 1997, respectively.


11. Joint Venture
                                                 
    Effective  September  16, 1996,  the Company  entered  into a joint  venture
    agreement  with a manufacturer  in Mexico.  The joint venture will engage in
    the production and packaging of balloons. Under the agreement, both entities
    will hold a 50% interest in the joint  venture.  As of October 31, 1996, the
    joint  venture  has not  commenced  operations  and the  Company has made no
    capital investment in the joint venture.


12. Commitments and Contingencies

    Operating Leases
                                                  
    The Company leases certain production facilities under a noncancelable lease
    with monthly  payments of $21,432  expiring  December 31, 1999.  The Company
    subleases  approximately  70% of this facility  through  August,  1998.  The
    Company's  United Kingdom  subsidiary  also maintains a lease for office and
    warehouse space which expires in 2019.
                                        
    The  Company  leases a  computer  system,  software,  office  equipment  and
    automobiles  on operating  leases which expire on various  dates between May
    1997 and May 1999.

    The net rent expense of all leases was $502,603 in 1995 and $528,654 in 1996
                                                                           
    The future  aggregate  minimum net lease payments under existing  agreements
    as of October 31, are as follows:

                                     Lease      Sublease
                                   Payments       Income        Net

              1997                $ 556,420     $ 155,726    $ 400,694
              1998                  334,366       139,280      195,O86
              1999                  326,587                    326,587
              2000                   99,564                     99,564
              Thereafter          1,026,000                  1,026,000





                                         F-15




CTI Industries Corporation and Subsidiary

Notes to Consolidated Financial Statements, Continued
(Information  presented  for the six month periods ended April 30, 1996 and 1997
is unaudited)



12. Commitments and Contingencies, continued
                                 
    Litigation

    The Company is a defendant in business-related  litigation.  Management does
    not  believe  the outcome of such  litigation  will have a material  adverse
    effect on the Company's financial position and results of operations.

    Licenses

    The  Company has  certain  merchandising  license  agreements  that  require
    royalty  payments  based  upon the  Company's  net  sales of the  respective
    products.  The agreements call for guaranteed  minimum  commitments that are
    determined on a calendar year basis.  Future guaranteed  commitments due, as
    computed on a pro rata basis, as of October 31, are as follows:

                         1997          $ 270,792
                         1998            142,594
                         1999             21,042


13. Future Adoption of Recently Issued Accounting Standards

    During 1997, the Financial  Accounting  Standards Board issued  Statement of
    Financial  Accounting  Standards (SFAS) No. 128, "Earnings per Share",  SFAS
    No. 129,  "Disclosure of Information about Capital Structure," SFAS No. 130,
    "Reporting  Comprehensive  Income  Summary," and SFAS No. 131,  "Disclosures
    About Segments of an Enterprise and Related Information".

    SFAS No. 128 establishes  standards for the computation,  presentation,  and
    disclosure  requirements  for earnings per share.  SFAS No. 129 consolidates
    the existing  requirements relating to the disclosure of certain information
    about an entity's capital structure.  SFAS No. 130 establishes standards for
    reporting comprehensive income to present a measure of all changes in equity
    that result from renegotiated  transactions and other economic events of the
    period  other than  transactions  with  owners in their  capacity as owners.
    Comprehensive  income is  defined  as the  change  in  equity of a  business
    enterprise   during  a  period  from   transactions  and  other  events  and
    circumstances  from nonowner  sources and includes net income.  SFAS No. 131
    specifies revised  guidelines for determining an entity's operating segments
    and the type and  level  of  financial  information  to be  disclosed.  This
    standard requires that management  identify  operating segments based on the
    way that management  disaggregates the entity for making internal  operating
    decisions.

    All  of  the  aforementioned  statements  are  effective  for  fiscal  years
    beginning after December 15, 1997. Management has not determined what impact
    these  standards,  when  adopted,  will  have  on  the  Company's  financial
    statements.








                                      F-16






CTI Industries Corporation and Subsidiary

Notes to Consolidated Financial Statements, Continued
(Information  presented  for the six month periods ended April 30, 1996 and 1997
is unaudited)


14. Geographic Segment Data (Unaudited)

    The Company's operations consist of a single business segment which designs,
    manufactures, and distributes balloon products. Transfers between geographic
    areas were primarily at cost. The Company's subsidiary has assets consisting
    primarily of trade accounts  receivable  and  inventory.  Sales and selected
    financial  information  by  geographic  area for the years ended October 31,
    1995 and 1996 are as follows:



                                                           United
          1995                         United States        Kingdom     Eliminations    Consolidated

                                                                                     
          Revenues                       $ 21,807,836    $  1,544,384   $   (568,440)   $ 22,783,780
          Operating income (loss)          (2,172,089)          1,533           --        (2,170,556)
          Net income (loss)                (2,894,708)          1,533           --        (2,893,175)
          Total assets                     10,997,898         767,766           --        11,765,664


          1996

          Revenues                       $ 13,055,900    $  1,408,683   $   (554,479)   $ 13,910,104
          Operating income                    289,521          28,414           --           317,935
          Net income (loss)                  (208,784)         25,744           --          (183,040)
          Total assets                      9,613,062         672,473           --        10,285,535





15. Subsequent Events

    Recapitalization

    In   July   1997,   the   Company   authorized   a   Recapitalization   (the
    "Recapitalization")  without  a  formal  reorganization.   As  part  of  the
    Recapitalization,  the Board of  Directors  approved the creation of Class B
    Common Stock and negotiated a conversion of all then  outstanding  shares of
    the  Company's  Convertible  Preferred  Stock into an aggregate of 1,098,901
    shares of Class B Common Stock  effective  with the proposed  initial public
    offering. The shares of the Class B Common Stock contain rights identical to
    shares of Common Stock,  except that shares of Class B Common Stock,  voting
    separately as a class,  have the right to elect four of the Company's  seven
    directors.  Shares of the  Common  Stock and  Class B Common  Stock,  voting
    together as a class,  vote on all other  matters,  including the election of
    the remaining  directors.  The Board of Directors  also approved a 1 for 2.6
    reverse stock split on both the Common Stock and Class B Common  Stock.  The
    Recapitalization  and related  transactions were approved by written consent
    of the shareholders.




 




                                     F- 17


CTI Industries Corporation and Subsidiary

Notes to Consolidated Financial Statements, Continued
(Information  presented  for the six month periods ended April 30, 1996 and 1997
is unaudited)


15. Subsequent Events, continued

    Stock Option Plan

 
    Under the Company's 1997 Stock Option Plan (effective July 1, 1997), a total
    of 300,000  shares of Common Stock are reserved for issuance under the Stock
    Option Plan.  None of the options have been  granted.  The Plan provides for
    the award of options,  which may either be incentive stock options  ("ISOs")
    within the meaning of Section 422A of the Internal  Revenue Code of 1986, as
    amended (the "Code") or non-qualified options ("NQOs") which are not subject
    to special tax treatment  under the Code.  The Plan is  administered  by the
    Board or a committee appointed by the Board (the "Administrator"). Officers,
    directors,  and employees of, and  consultants to, the Company or any parent
    or  subsidiary  corporation  selected by the  Administrator  are eligible to
    receive  options  under the  Plan.  Subject  to  certain  restrictions,  the
    Administrator  is authorized to designate the number of shares to be covered
    by each  award,  the terms of the award,  the date on which and the rates at
    which  options or other awards may be  exercised,  the method of payment and
    other terms.
               
    The exercise price for ISOs cannot be less than the fair market value of the
    stock  subject to the  option on the grant  date  (110% of such fair  market
    value in the case of ISOs granted to a stockholder who owns more than 10% of
    the Company's  Common Stock).  The exercise price of a NQO shall be fixed by
    the  Administrator at whatever price the Administrator may determine in good
    faith. Unless the Administrator determines otherwise, options generally have
    a 10-year term (or five years in the case of ISOs  granted to a  participant
    owning  more than 10% of the total  voting  power of the  Company's  capital
    stock). Unless the Administrator provides otherwise,  options terminate upon
    the termination of a participant's  employment,  except that the participant
    may  exercise  an option to the  extent  it was  exercisable  on the date of
    termination for a period of time after termination.


    Private Placement
                           
    In June 1997, the Company issued notes in the principal  amount of $865,000,
    together with warrants to purchase  277,244  shares of the Company's  Common
    Stock at $3.12 per share. A substantial  portion of these notes and warrants
    were  purchased by an investor  group  comprised  principally  of members of
    Company management.












                                      F-18



CTI Industries Corporation and Subsidiary

Notes to Consolidated Financial Statements, Continued
(Information  presented  for the six month periods ended April 30, 1996 and 1997
is unaudited)


15. Subsequent Events, continued


    Public Offering of Common Stock and Warrants
                              
    The Company's  Board of Directors  (the "Board")  authorized the filing of a
    registration  statement  on Form  SB-2  with  the  Securities  and  Exchange
    Commission  relating to an initial public offering ("IPO") by the Company of
    1,333,333  units,  each unit consisting of one share of common stock and one
    redeemable  warrant to purchase one share of common stock. The offering also
    includes up to an additional 199,999 units to cover over allotments, if any.
                       
    In  connection  with the  offering,  the  Company  has agreed to sell to the
    underwriter,  for nominal consideration,  underwriter's warrants to purchase
    an additional 133,333 units.


















                                      F-19




                                     PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 24.          Indemnification of Directors and Officers.

                  The Company's  Certificate  of  Incorporation  eliminates  the
personal  liability of directors to the Company or its stockholders for monetary
damages for breach of fiduciary  duty to the extent  permitted by Delaware  law.
The Company's  Certificate of Incorporation and By-Laws provide that the Company
shall indemnify its officers and directors to the extent permitted by Subsection
145 of the General Corporation Law of the State of Delaware,  which authorizes a
corporation  to  indemnify  directors,  officers,  employees  or  agents  of the
Corporation in  non-derivative  suits if such party acted in good faith and in a
manner  such  party  reasonably  believed  to be in or not  opposed  to the best
interest  of the  corporation  and,  with  respect  to any  criminal  action  or
proceeding,  had no  reasonable  cause to  believe  his  conduct  was  unlawful.
Subsection 145 further  provides that  indemnification  shall be provided if the
party in question is successful on the merits or otherwise.

                  Reference  is  hereby  made  to  the  caption   "Management  -
Limitation of Liability and  Indemnification"  in the Prospectus which is a part
of this Registration Statement for a description of indemnification arrangements
between the Company and its directors.

                  The form of Underwriting  Agreement,  included as Exhibit 1.1,
provides  for  indemnification  of the Company and certain  controlling  persons
under certain  circumstances,  including liabilities under the Securities Act of
1933, as amended  ("Securities Act"). Insofar as indemnification for liabilities
under the  Securities  Act may be  permitted to  directors,  officers or persons
controlling the Company pursuant to the foregoing provisions of the Underwriting
Agreement,  the Company has been informed that in the opinion of the  Securities
and  Exchange  Commission  such  indemnification  is  against  public  policy as
expressed in the Securities Act and therefore is unenforceable.

Item 25.          Other Expenses of Issuance and Distribution.

         The estimated expenses of the distribution other than compensation paid
to the Underwriter, all of which are to be borne by the Company, are as follows:

          SEC Registration Fee...........................       $   5,700.00
          NASD Fee.......................................           2,500.00
          NASDAQ Fees....................................          10,000.00
         *Blue Sky Fees and Expenses.....................          45,000.00
         *Transfer Agent Fees............................          10,000.00
         *Accounting Fees and Expenses...................         125,000.00
         *Legal Fees and Expenses .......................         125,000.00
         *Printing and Engraving Expenses................         100,000.00
         *Miscellaneous Fees and Expenses................          26,800.00
                                                                ------------
             Total.......................................       $ 450,000.00
                                                                ============

* All amounts are estimates.





                                      II-1




Item 26.    Recent Sales of Unregistered Securities.

         In  March  and  May of  1996,  a group  of  investors  made  an  equity
investment  of  $1,000,000  in the  Company  in return for  1,098,901  shares of
Preferred  Stock,  $.91 par value.  CTI Investors,  L.L.C.,  an Illinois limited
liability company,  invested $900,000 in the shares of Preferred Stock.  Members
of CTI Investors, L.L.C. include Howard W. Schwan, John H. Schwan and Stephen M.
Merrick,  members of management,  and one other accredited  investor.  One other
accredited  investor invested the remaining  $100,000.  The sale was exempt from
registration  under Section 4(2) of the  Securities Act of 1933, as amended (the
"Securities  Act") as a transaction  not involving a public  offering.  Upon the
closing of the Offering,  the shares of Preferred  Stock will be converted  into
shares of Class B Common Stock.

         In  December,  1996,  Howard W.  Schwan,  John H. Schwan and Stephen M.
Merrick,  members of management,  were each issued  warrants to purchase  76,923
shares of the Company's  Common Stock at an exercise  price of $.91 per share in
consideration of their  facilitating and guaranteeing a bank loan to the Company
in the amount of $6.3  million.  The issuance was exempt from  regulation  under
Section  4(2) of the  Securities  Act as a  transaction  not  involving a public
offering.

         In June,  1997, the Company issued in a private  placement notes in the
principal  amount of $865,000,  together with warrants to purchase up to 277,244
shares of the  Company's  Common Stock at an exercise  price of $3.12 per share.
Howard W. Schwan, John H. Schwan,  Stephen M. Merrick and John C. Davis, members
of management,  and one other accredited investor  participated in the sale. The
offering was exempt from  registration  under Section 4(2) of the Securities Act
as a transaction not involving a public offering.

Item 27.          Exhibits.

  1.1    Form of Underwriting Agreement
  3.1    Second  Restated  Certificate  of   Incorporation  of   CTI  Industries
         Corporation
  3.2    By-laws of CTI Industries Corporation
 *4.1    Form of Certificate for Common Stock of CTI Industries Corporation
  4.2    Form of Underwriter's Warrant Agreement
  4.3    Form of Warrant Agreement and Warrant
  5.1    Opinion, with Consent, of  Fishman   Merrick  Miller  Genelly  Springer
         Klimek & Anderson, P.C.
  10.1   CTI Industries Corporation Stock Option Plan
  10.2   Employment  Agreement  dated  April 29,  1996  between  CTI  Industries
         Corporation and John C. Davis
  10.3   Stock Redemption  Agreement dated March 1, 1996 between  CTI Industries
         Corporation and John C. Davis
  10.4   Agreement  dated June 27, 1997 between CTI Industries  Corporation  and
         John C. Davis
 *10.5   Third  Amendment to Lease Agreement dated August 15, 1994, for premises
         located at 675 Industrial Drive, Cary, Illinois
  10.6   Form of Warrant  dated  December 3, 1996 to  purchase  shares of Common
         Stock
  10.7   Form of  Subscription  Agreement  dated  March,  1996,  for purchase of
         Preferred Stock
  10.8   Form of Subscription Agreement dated June 20, 1997 for promissory notes
         and warrants to purchase shares of Common Stock
  10.9   Employment  Agreement  dated  June 30,  1997,  between  CTI  Industries
         Corporation and Howard W. Schwan




                                      II-2




  10.10  Joint  Venture   Agreement  dated  September  16,  1996,   between  CTI
         Industries Corporation and Pulidos & Terminados Finos S.A. de C.V.
  10.11  Agreement for purchase of assets dated  September 8, 1995,  between CTI
         Industries Corporation and Pulidos & Terminados Finos S.A. de C.V.
  10.12  Amendment  dated May 24,  1996,  to  Agreement  for  purchase of assets
         between CTI Industries  Corporation and Pulidos & Terminados Finos S.A.
         de C.V.
  10.13  Agreement   dated  July  14,  1997 between  CTI  Industries Corporation
         and Pulidos & Terminados Finos S.A. de C.V.
  10.14  Consulting   Agreement   dated  March,   1996  between  CTI  Industries
         Corporation and Michael R. Miller
  10.15  Loan and Security  Agreement  dated August 22, 1996 between the Company
         and First American Bank
  10.16  Third  Amendment  to Loan and  Security  Agreement  dated July 1, 1997,
         among CTI  Industries  Corporation,  First  American  Bank,  Stephen M.
         Merrick, John H. Schwan and Howard W. Schwan
  10.17  First Term Note in the sum of $1,100,000  dated August 22, 1996 made by
         CTI Industries Corporation to First American Bank.
  10.18  Second Term Note in the sum of $2,200,000 dated August 22, 1996 made by
         CTI Industries Corporation to First American Bank.
  10.19  Revolving  Note in the sum of $3,000,000  dated August 22, 1996 made by
         the Company to First American Bank.
  10.20  Mortgage dated August 22, 1996 for benefit of First American Bank.
  10.21  Guaranty  dated July 1, 1997, by Stephen M.  Merrick,  Howard W. Schwan
         and John H. Schwan for benefit of First American Bank.
  10.22  Third Term Note in the sum of  $275,000  dated July 1, 1997 made by CTI
         Industries Corporation to First American Bank.
  10.23  Fourth Term Note in the sum of $200,000 dated July 1, 1997, made by CTI
         Industries Corporation to First American Bank.
  10.24  First  Amendment  to  Revolving  Note  dated  July 1,  1997 made by CTI
         Industries Corporation to First American Bank.
  10.25  Form of Financial Advisory and Consulting Agreement.
  11.1   Computation of Earnings Per Share - Annual.
  11.2   Computation of Earnings Per Share - Six Months.
 *15.1   Letter from Detterbeck & Associates, Ltd.
 *15.2   Letter from Jacobson, Scott, Gordon & Horewitch
  21     Subsidiaries   (incorporate   description  in  Prospectus   under  "The
         Company")
  23.1   Consent of Coopers and Lybrand L.L.P.
  23.2   Consent of Fishman  Merrick Miller Genelly Springer  Klimek & Anderson,
         P.C. (included in Exhibit 5.1)
  24     Power of Attorney (included in signature page) 
  27     Financial Data Schedule 


- ----------------------------------
* To be filed supplementally.




                                      II-3




Item 28.   Undertakings.

         1.  The Registrant hereby undertakes:

             (1) That for  purposes  of  determining  any  liability  under  the
  Securities  Act,  treat the  information  omitted from the form of  prospectus
  filed as part of this  Registration  Statement in reliance  upon Rule 430A and
  contained in a form of prospectus filed by the Registrant under Rule 424(b)(1)
  or (4) or  497(h)  under  the  Securities  Act as part  of  this  Registration
  Statement as of the time the Commission declared it effective.

             (2) That for the purpose of  determining  any  liability  under the
  Securities  Act, treat each  post-effective  amendment that contains a form of
  prospectus as a new registration  statement for the securities  offered in the
  Registration  Statement,  and that offering of the  securities at that time as
  the initial bona fide offering of those securities.

             (3) To  file,  during  any  period  in  which  it  offers  or sells
  securities, a post-effective amendment to this Registration Statement:

                  (i) to include any prospectus  required by Section 10(a)(3) of
         the Securities Act;

                  (ii) to reflect in the  prospectus any facts or events arising
         after the  effective  date of the  Registration  Statement (or the most
         recent post-effective  amendment thereto) that,  individually or in the
         aggregate,  represent a fundamental change in the information set forth
         in the  Registration  Statement.  Notwithstanding  the  foregoing,  any
         increase  or  decrease  in volume of  securities  offered (if the total
         dollar  value of  securities  offered  would not exceed  that which was
         registered) and any deviation from the low or high end of the estimated
         maximum offering range may be reflected in the form of Prospectus filed
         with the Commission  pursuant to Rule 424(b) if, in the aggregate,  the
         changes in the volume and price  represent no more than a 20% change in
         the maximum  aggregate  offering price set forth in the "Calculation of
         Registration Fee" table in the effective Registration Statement;

                  (iii)  to  include   any   additional   or  changed   material
         information on the plan of distribution.

             (4) To  remove  from  registration  by  means  of a  post-effective
  amendment any of the  securities  being  registered  that remain unsold at the
  termination of the offering.

             (5) To provide to the  Underwriter at the closing  specified in the
  Underwriting  Agreement  certificates in such  denominations and registered in
  such names as required by the  Underwriter  to permit prompt  delivery to each
  purchaser.

         2.  Insofar  as  indemnification  for  liabilities  arising  under  the
Securities  Act of 1933 (the "Act") may be permitted to directors,  officers and
controlling  persons of the small  business  issuer  pursuant  to the  foregoing
provisions, or otherwise, the small business issuer has been advised that in the
opinion of the  Securities  and  Exchange  Commission  such  indemnification  is
against public policy as expressed in the Act and is, therefore,  unenforceable.
In the event that a claim for  indemnification  against such liabilities  (other
than the payment by the small business issuer of expenses  incurred or paid by a
director,  officer or  controlling  person of the small  business  issuer in the
successful  defense of any  action,  suit or  proceeding)  is  asserted  by such
director,  officer or controlling person in connection with the securities being
registered, the small business issuer will, unless in the opinion of its counsel
the matter has been settled by controlling



                                      II-4




precedent,  submit to a court of appropriate  jurisdiction  the question whether
such  indemnification  by it is  against  public  policy  as  expressed  in  the
Securities Act and will be governed by the final adjudication of such issue.

         The  Registrant  has  agreed  to  indemnify  the  Underwriter  and  its
officers,  directors,  partners, employees, agents and controlling persons as to
any losses, claims,  damages,  expenses or liabilities arising out of any untrue
statement  or  omission  of  a  material  fact  contained  in  the  Registration
Statement.  The  Underwriter  has agreed to  indemnify  the  Registrant  and its
directors,  officers and controlling persons as to any losses, claims,  damages,
expenses or liabilities  arising out of any untrue  statement or omission in the
Registration   Statement  based  on  information  relating  to  the  Underwriter
furnished by it for use in connection with the Registration Statement.















                                      II-5



                                   SIGNATURES

         In accordance with the  requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  for filing on Form SB-2 and authorized  this  registration
statement  to be  signed  on its  behalf  by  the  undersigned,  thereunto  duly
authorized, in the Village of Barrington,  State of Illinois, on the 24th day of
July, 1997.

                                       CTI INDUSTRIES CORPORATION


                                       By:   /s/ Howard W. Schwan
                                            ---------------------------
                                            Howard W. Schwan, President

                                POWER OF ATTORNEY

         KNOW ALL PERSONS BY THESE  PRESENTS,  that each person whose  signature
appears  below  constitutes  and appoints John H. Schwan and Stephen M. Merrick,
separately,  as his true and lawful  attorney-in-fact and agent, with full power
of substitution and resubstitition, for him and in his name, place and stead, in
any and all capacities, to sign any and all amendments, including post-effective
amendments and related registration statements,  to this Registration Statement,
and to file the same,  with exhibits  thereto and other  documents in connection
therewith,  with the  Securities  and Exchange  Commission,  granting  unto said
attorneys-in-fact  and agents,  full power and  authority to do  separately  and
perform each and every act and thing  requisite  and  necessary  to be done,  as
fully to all  intents  and  purposes  as he might or could do in person,  hereby
ratifying and confirming all that said  attorneys-in-fact  and agents,  or their
substitute or substitutes may lawfully do or cause to be done by virtue hereof.

         In accordance with the requirements of the Securities Act of 1933, this
Registration  Statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.

       Signatures                           Title                     Date
     --------------                     ------------                --------

 /s/ Howard W. Schwan             President and Director          July 24, 1997
- -------------------------
Howard W. Schwan

 /s/ John H. Schwan               Chairman and Director           July 24, 1997
- -------------------------
John H. Schwan

 /s/ Stephen M. Merrick           Chief Executive Officer,        July 24, 1997
- -------------------------         Secretary, Chief Financial
Stephen M. Merrick                Officer and Director      
                              

 /s/ John C. Davis                Vice President and Director     July 24, 1997
- -------------------------
John C. Davis

 /s/ Sharon Konny                 Manager of Finance and          July 24, 1997
- -------------------------         Administration
Sharon Konny                                                 

 /s/ Stanley M. Brown             Director                        July 24, 1997
- -------------------------
Stanley M. Brown





                                      II-6