AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON May 24, 2004

                                                     REGISTRATION NO. 333-

================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549


                                    FORM S-1
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

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

                              MAJESCO HOLDINGS INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)



          DELAWARE                               7372                          606-1529524
                                                                         
(STATE OR OTHER JURISDICTION OF        (PRIMARY STANDARD INDUSTRIAL          (IRS EMPLOYER
INCORPORATION OR ORGANIZATION)         CLASSIFICATION CODE NUMBER)         IDENTIFICATION NO.)


                           160 RARITAN CENTER PARKWAY
                            EDISON, NEW JERSEY 08837
                                 (732) 225-8910
               (ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER,
        INCLUDING AREA CODE, OF REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)

                                  JAN E. CHASON
                             CHIEF FINANCIAL OFFICER
                              MAJESCO HOLDINGS INC.
                           160 RARITAN CENTER PARKWAY
                            EDISON, NEW JERSEY 08837
                                 (732) 225-8910
            (NAME, ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER,
                   INCLUDING AREA CODE, OF AGENT FOR SERVICE)

                                 WITH COPIES TO:

                                FAITH L. CHARLES
                                 KENNETH R. KOCH
                             MINTZ LEVIN COHN FERRIS
                             GLOVSKY AND POPEO, P.C.
                                 CHRYSLER CENTER
                                666 THIRD AVENUE
                               NEW YORK, NY 10017
                                 (212) 935-3000

     APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO PUBLIC: As soon as
practicable after this Registration Statement becomes effective.

     If any of the securities being registered on this Form are being offered on
a delayed or continuous basis pursuant to Rule 415 under the Securities Act,
check the following box. [X]

     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 the 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 registration statement for the same
offering. [ ]

     If this Form is a post-effective amendment filed pursuant to Rule 462(d)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier 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. [ ]


                         CALCULATION OF REGISTRATION FEE



=============================================================================================================================
                                                            PROPOSED MAXIMUM
             TITLE OF EACH CLASS            AMOUNT TO BE     OFFERING PRICE          PROPOSED MAXIMUM            AMOUNT OF
       OF SECURITIES TO BE REGISTERED        REGISTERED       PER SHARE (1)    AGGREGATE OFFERING PRICE (1)  REGISTRATION FEE
-----------------------------------------------------------------------------------------------------------------------------
                                                                                                 
Common Stock, $0.001 par
value per share (2)                         61,582,000           $4.075                $250,946,650             $31,795.00
-----------------------------------------------------------------------------------------------------------------------------

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


(1) Estimated solely for the purpose of calculating the amount of registration
fee pursuant to Rule 457(c) under the Securities Act of 1933, as amended, and
based on the average of the high and low sales prices of the Registrant's common
stock reported on the OTC Electronic Bulletin Board on May 21, 2004.
(2) This registration statement covers the resale of 61,582,000 shares of the
Registrant's common stock, par value $0.001 per share, consisting of: 2,000,000
shares of common stock issued upon conversion of an outstanding Convertible Note
dated as of November 25, 2003; 25,830,000 shares of common stock issuable upon
the conversion of outstanding 7% convertible preferred stock that was issued in
our private placement completed on February 26, 2004; 25,830,000 shares of
common stock issuable upon the exercise of outstanding warrants having an
exercise price of $1.00 per share that were issued in our private placement
completed on February 26, 2004; 2,000,000 shares of common stock issuable upon
(i) the conversion of 7% convertible preferred stock (1,000,000 shares) and (ii)
warrants having an exercise price $1.00 per share (1,000,000 shares),

that were issued to certain officers in exchange for previously outstanding
indebtedness; 2,520,000 shares of common stock issuable upon (i) the conversion
of 7% convertible preferred stock (1,260,000 shares) and (ii) warrants having an
exercise price of $1.00 per share (1,260,000 shares), as the securities
underlying the placement agent warrant to purchase units that was issued to JMP
Securities LLC as a portion of the placement agent fee issued in connection with
the private placement completed on February 26, 2004; 1,000,000 shares of common
stock issuable upon (i) the conversion of 7% convertible preferred stock
(500,000 shares) and (ii) warrants having an exercise price of $1.00 per share
(500,000 shares), as the securities underlying the placement agent warrant to
purchase units that was issued to JMP Asset Management LLC as a portion of the
placement agent fee issued in connection with the private placement completed on
February 26, 2004; 1,840,000 shares of common stock issuable upon (i) the
conversion of 7% convertible preferred stock (920,000 shares) and (ii) warrants
having an exercise price of $1.00 per share (920,000 shares), as the securities
underlying the placement agent warrant to purchase units that was issued to
Atlantis Equities, Inc. as a portion of the placement agent fee issued in
connection with the private placement completed on February 26, 2004; 302,000
shares of common stock issued to CEOcast, Inc. pursuant to a consultant
agreement, dated as of November 8, 2003; 160,000 shares of common stock issued
to Hayden Communications, Inc. pursuant to a consultant agreement, dated as of
November 26, 2003; and 100,000 shares of common stock issued to Mintz, Levin,
Cohn, Ferris, Glovsky and Popeo, P.C. pursuant to a settlement agreement, dated
as of December 5, 2003. This registration statement also shall cover any
additional shares of common stock that become issuable by reason of any stock
dividend, stock split, recapitalization or other similar transaction effected
without the receipt of consideration which results in an increase in the number
of the outstanding shares of common stock, as well as any additional shares of
common stock that become issuable as a result of anti-dilution provisions.

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

    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, AS AMENDED, OR UNTIL THE REGISTRATION STATEMENT
SHALL BECOME EFFECTIVE ON SUCH DATE AS THE SECURITIES AND EXCHANGE COMMISSION,
ACTING PURSUANT TO SECTION 8(a), MAY DETERMINE.

================================================================================



[redherring]
The information in this prospectus is not complete and may be changed. We may
not sell these securities until the registration statement filed with the
Securities and Exchange Commission is effective. This prospectus is not an offer
to sell securities, and we are not soliciting offers to buy these securities, in
any state where the offer or sale is not permitted.
[redherring]




                    Subject to completion, dated May 24, 2004



                                   PROSPECTUS



                              MAJESCO HOLDINGS INC.


                           160 RARITAN CENTER PARKWAY
                            EDISON, NEW JERSEY 08837
                                 (732) 225-8910



                        61,582,000 SHARES OF COMMON STOCK





Selling stockholders identified in this prospectus may sell up to 61,582,000
shares of common stock of Majesco Holdings Inc. This Prospectus covers the sale
of such shares from time to time by the selling stockholders. We will not
receive any proceeds from the sale of these shares.

Our common stock is quoted on the Over-the-Counter Bulletin Board under the
symbol "MJSH." On May 21, 2004. the last reported sale price of the common stock
was $4.05.



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



INVESTING IN OUR COMMON STOCK INVOLVES A HIGH DEGREE OF RISK. YOU SHOULD
PURCHASE SHARES ONLY IF YOU CAN AFFORD A COMPLETE LOSS OF YOUR INVESTMENT. SEE
"RISK FACTORS" BEGINNING ON PAGE 3.


Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved of these securities or passed upon the
adequacy or accuracy of this prospectus. Any representation to the contrary is a
criminal offense.






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




                 The date of this prospectus is _______ __, 2004







                                TABLE OF CONTENTS



                                                   PAGE                                                          PAGE
                                                   ----                                                          ----

                                                                                                        
Prospectus Summary...............................   1         Description of Business.....................        17
Risk Factors.....................................   3         Management..................................        28
Special Note Regarding...........................   8         Related Party Transactions..................        32
  Forward-Looking Statements                                  Principal Stockholders......................        33
Use of Proceeds..................................   9         Selling Stockholders........................        34
Market for Registrant's Common Equity and                     Plan of Distribution........................        37
  Related Stockholder Matters....................   9         Description of Capital Stock................        37
Selected Financial Data..........................  10         Legal Matters...............................        40
Management's Discussion and Analysis of                       Experts.....................................        40
  Financial Condition and Results of Operations..  11         Where You Can Find Additional Information...        40
                                                              Index to Financial Statements...............       F-1



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

     You should rely only on the information contained in this prospectus. We
have not authorized anyone to provide you with information different from that
contained in this prospectus. This document may only be used where it is legal
to sell these securities. The information contained in this prospectus is
accurate only as of the date of this prospectus, regardless of the time of
delivery of this prospectus or of any sale of common stock.







                               PROSPECTUS SUMMARY

     This summary highlights the most important features of this offering and
the information contained elsewhere in this prospectus. This summary is not
complete and does not contain all of the information that you should consider
before investing in our common stock. You should read the entire prospectus
carefully, especially the risks of investing in our common stock discussed under
"Risk Factors." As used in this prospectus the terms "Majesco", "we", "us" or
"Company" mean Majesco Holdings Inc. and its subsidiaries.


                              MAJESCO HOLDINGS INC.

    On December 5, 2003, we consummated a merger with Majesco Sales Inc., or
MSI, a New Jersey corporation, whereby CTTV Merger Corp, our wholly-owned
subsidiary, merged with and into MSI. As a result of the merger, MSI became our
wholly-owned subsidiary and our sole operating business.

    Majesco Sales Inc. is a developer, publisher and marketer of interactive
entertainment software. MSI has released titles for all major videogame
platforms and handhelds, including Sony's PlayStation and PlayStation(R) 2,
Nintendo's N64, SNES, Game Boy(TM), Game Boy(TM) Color, Game Boy(TM) Advance and
GameCube(TM), Microsoft's Xbox(TM), Sega's Dreamcast, Genesis and Game Gear, and
the personal computer ("PC"). Additionally, Majesco is a manufacturer of a
number of accessories licensed by Nintendo.

    The Company was originally organized in the State of Delaware on May 8, 1998
as SMD Group, Inc. In January 1999, the name was changed to CDBeat.com, Inc. As
CDBeat.com, Inc., the Company's primary business was providing B2B online
marketing services geared toward the entertainment industry. Following the
Company's business combination with Cakewalk LLC, an independent record company,
in November 1999, the name was again changed to Spinrocket.com, Inc. On
September 11, 2000, we changed our name to ConnectivCorp, and prior to the
merger, as discussed above, ConnectivCorp had ceased active operations and was
exploring various business opportunities. On April 13, 2004, we changed our name
to "Majesco Holdings Inc." to better reflect our current operating business.

THE OFFERING

    Selling stockholders identified in this prospectus may sell up to 61,582,000
shares of our common stock, par value $0.001 per share. The selling stockholders
may sell their shares according to the plan of distribution described on page 3
below. We will not receive any proceeds from the sale of these shares. We will
bear the expenses related to the registration of the common stock.

    The 61,582,000 shares of common stock being sold by the selling stockholders
include:

         o    2,000,000 shares of common stock issued upon conversion of an
              outstanding convertible note dated as of November 25, 2003;

         o    25,830,000 shares of common stock issuable upon the conversion of
              outstanding 7% convertible preferred stock that was issued in our
              private placement completed on February 26, 2004;

         o    25,830,000 shares of common stock issuable upon the exercise of
              outstanding warrants having an exercise price of $1.00 per share
              that were issued in our private placement completed on February
              26, 2004;

         o    1,000,000 shares of common stock issuable upon (i) the conversion
              of 7% convertible preferred stock (500,000 shares) and (ii)
              warrants having an exercise price $1.00 per share (500,000
              shares), that were issued to Jesse Sutton in exchange for
              previously outstanding indebtedness;

         o    1,000,000 shares of common stock issuable upon (i) the conversion
              of 7% convertible preferred stock (500,000 shares) and (ii)
              warrants having an exercise price $1.00 per share (500,000
              shares), that were issued to Joseph Sutton in exchange for
              previously outstanding indebtedness; and

         o    2,520,000 shares of common stock issuable upon (i) the conversion
              of 7% convertible preferred stock (1,260,000 shares) and (ii)
              warrants having an exercise price of $1.00 per share (1,260,000
              shares), as the securities underlying the placement agent warrant
              to purchase units that was issued to JMP Securities

         o    1,000,000 shares of common stock issuable upon (i) the conversion
              of 7% convertible preferred stock

                                       1


              (500,000 shares) and (ii) warrants having an exercise price of
              $1.00 per share (500,000 shares), as the securities underlying the
              placement agent warrant to purchase units that was issued to JMP
              Asset Management LLC as a portion of the placement agent fee
              issued in connection with a private placement completed on
              February 26, 2004.

         o    1,840,000 shares of common stock issuable upon (i) the conversion
              of 7% convertible preferred stock (920,000 shares) and (ii)
              warrants having an exercise price of $1.00 per share (920,000
              shares), as the securities underlying the placement agent warrant
              to purchase units that was issued to Atlantis Equities, Inc. as a
              portion of the placement agent fee issued in connection with a
              private placement completed on February 26, 2004.

         o    302,000 shares of common stock issued to CEOcast, Inc. pursuant to
              a consultation agreement, dated as of November 8, 2003.

         o    160,000 shares of common stock issued to Hayden Communications,
              Inc. pursuant to a consultation agreement, dated as of November
              26, 2003.

         o    100,000 shares of common stock issued to Mintz, Levin, Cohn,
              Ferris, Glovsky and Popeo, P.C. pursuant to a settlement
              agreement, dated as of December 5, 2003.

    Our symbol on the Over-the-Counter Bulletin Board is "MJSH." As of May 21,
2004 there were 80,853,440 shares of our common stock issued and outstanding.


                                       2




                                  RISK FACTORS

     Investing in our stock is highly speculative and risky. You should be able
to bear a complete loss of your investment. You should carefully consider the
risks described below before making an investment decision. The risks described
below are not the only ones facing us. Additional risks not presently known to
us or that we currently deem immaterial may also impair our business operations.

     Our business, financial condition or results of operations could be
materially adversely affected by any of these risks. The trading price of our
common stock could decline due to any of these risks, and you may lose all or
part of your investment.

     This prospectus also contains forward-looking statements that involve risks
and uncertainties. Our actual results could differ materially from those
anticipated in these forward-looking statements as a result of certain factors,
including the risks faced by us described below and elsewhere in this
prospectus.

FACTORS AFFECTING OUR BUSINESS CONDITION

    The risks described below are those associated with our newly acquired
subsidiary, MSI. In addition to the other information and factors included in
this prospectus, the following factors should be considered in evaluating our
business and future prospects:

We have experienced recent net losses and we may incur future losses.

       In fiscal years 2002 and 2003, we incurred net losses of $751,000 and
$10,841,000, respectively. We believe these net losses were principally related
to financing costs, litigation and impairment reserves. There can be no
assurances that we will not continue to experience net losses.

Potential non-cash charges to operations may result from the Private Placement.

       In accordance with Emerging Issues Task Force Issue 00-19 ("EITF 00-19"),
"Accounting for Derivative Financial Instruments Indexed To, and Potentially
Settled in, a Company's Own Stock", we will initially account for the fair value
of the warrants issued in the private placement as a liability until a
registration statement for the resale of the underlying shares of common stock
to be issued upon the conversion of the preferred stock and the exercise of the
warrants is declared effective. As of the closing date of the private placement,
the fair value of the warrants was approximately $21 million calculated
utilizing the Black-Sholes option pricing model. In addition, changes in the
market value of our common stock from the closing date through the effective
date of the registration statement, will result in non-cash charges or credits
to operations to reflect the change in fair value of the warrants during this
period. At the effective date of the registration statement, the fair value of
the warrants will be reclassified to equity and, accordingly, the net effect of
the application of the EITF would not be expected to have a material impact on
our financial position and our business. However, in the interim, the effect of
the EITF will be to record an initial liability and then to record non-cash
charges or credits to our operating results to reflect the change in the fair
value. Accordingly, the accounting treatment may have a negative impact on the
way we are perceived by investors and by potential customers and partners.
Further, it may have an adverse effect on our stock price and business
prospects.

The National Association of Securities Dealers (the "NASD") has conducted a
review of certain unusual trading activity in the Company's common stock which
coincides with the signing of the letter of intent with respect to the Merger,
the outcome of which could have a material adverse effect on the Company's
reputation, listing, financial condition, results of operations and liquidity.

      On December 17, 2003 we received a letter from the NASD's Market
Regulation Department stating that the NASD was conducting a review of unusual
trading activity in our common stock between the time of the signing of the
letter of intent with respect to the Merger and the date that we announced that
a letter of intent was signed. There also appears to be unusual trading activity
around the time of the signing of the definitive agreement for the Merger and
prior to the announcement of such signing.

      By letter dated April 22, 2004, the NASD indicated that it had concluded
its review and thanked us for our cooperation in the review. The letter
indicated that the NASD referred the matter to the SEC for action, if any, the
SEC deems appropriate. The letter concluded that "This referral should not be
construed as indicating that any

                                       3


violations of the federal securities laws or the NASD Conduct Rules have
occurred, or as a reflection upon the merits of the security involved or upon
any person who effected transactions in such security." If the Company is
sanctioned or otherwise held liable for this trading any such sanctions could
have a material adverse effect on the Company's reputation, listing, financial
condition, results of operations and liquidity. In addition, it is possible that
such matters may give rise to civil or criminal actions.

Our business is seasonal and cyclical and if we do not meet product development
or delivery schedules we will experience fluctuation in our operating results.

       Our business is highly seasonal, and fluctuates greatly on a quarterly
basis with the highest levels of consumer demand, and a significant percentage
of our revenue, occurring in the October through December calendar quarter. The
timing of hardware platform introduction is often tied to the year-end holiday
season and is not within our control. In addition, if we miss this key selling
period, due to product or approval delays, delayed introduction of a new
platform for which we have developed products, shipping delays, weather or any
other reason, our sales will suffer disproportionately. Our industry is also
cyclical. Videogame platforms have historically had a life cycle of four to six
years. As one group of platforms is reaching the end of its cycle and new
platforms are emerging, consumers often defer game software purchases until the
new platforms are available, causing sales to decline. This decline may not be
offset by increased sales of products for the new platform.

       Development schedules, particularly for new hardware platforms and
high-end multimedia PCs, are difficult to predict because they involve creative
processes, use of new development tools for new platforms, research and
experimentation associated with development for new technologies, availability
and price of licensing rights and availability of, and costs associated with,
timely and accurate delivery schedules. Failure to meet any of these schedules
will cause a shortfall in our revenue and profitability and cause our operating
results to be materially different from expectations. Delays that prevent or
otherwise hinder the release of our products, especially during peak selling
seasons, will reduce lifetime sales of those products and our reputation in the
marketplace.

Customer accommodations could materially adversely affect our earnings.

       When demand for specific games falls below expectations, we sometimes
negotiate accommodations to retailers or distributors in order to maintain our
relationships with our customers and access to the distribution channels. These
accommodations include our not requiring that all booked orders be filled. We
also negotiate price discounts and credits against future orders with our
customers. The conditions our customers must meet to be granted price protection
or other allowances are, among other things, compliance with applicable payment
terms, delivery to us of weekly inventory and sell-through reports, and
participation in the launches of our premium title releases. When we offer price
protection, we offer it with respect to a particular product to all of our
retail customers, however, only those customers who meet the conditions detailed
above can avail themselves of such price protection. We also offer a 90-day
limited warranty to our end users that our products will be free from
manufacturing defects.

       At the time of product shipment, we establish reserves, including
reserves under our policies for price protection and other allowances. These
reserves are established according to our estimates of the potential for
markdown allowances based upon historical rates, expected sales, retailer
inventories of products and other factors. Although we believe that the reserves
that we have established for customer accommodations are adequate, there is the
possibility that actual customer accommodations could exceed our reserves. The
effect of this would be a further reduction in our earnings. We cannot predict
with certainty the amount or nature of accommodations that will be provided to
our customers in the future

Increased competition for limited shelf space and promotional support from
retailers could affect the success of our business and require us to incur
greater expenses to market our products.

       Retailers typically have limited shelf space and promotional resources to
support any one product among an increasing number of newly introduced
entertainment software products. Competition for retail shelf space is expected
to increase, which may require us to increase our marketing expenditures.
Competitors with more extensive lines, popular products and financial resources
frequently have greater bargaining power with retailers. Accordingly, we may not
be able to achieve or maintain the levels of support and shelf space that such
competitors receive. As a result, sales of our products may be less than
expected which would have a materially negative affected on our financial
condition, results of operations and future prospects.

                                       4


Our activities will require additional financing, which may not be obtainable on
acceptable terms, if at all.

       As our business expands, we expect to increase our expenditures on sales,
marketing, licensing and product development efforts. Although there can be no
assurance, Company management believes that there are sufficient capital
resources from operations, including our factoring and purchase order financing
arrangements, and from funds received in our recently completed private
placement, to finance our operational requirements through October 31, 2004. If
we incur operating losses, or if unforeseen events occur that would require
additional funding, we may need to raise additional capital or incur debt to
fund our operations. We would expect to seek such capital through sales of
additional equity or debt securities and/or loans from banks, but there can be
no assurance that such funds will be available to us on acceptable terms, if at
all, and any such sales of additional securities will be dilutive to investors
in this Offering. Failure to obtain such financing or obtaining it on terms not
favorable to us could have a material adverse effect on future operating
prospects and continued growth.

Even if a new platform is successful, we must continue to deliver and market
products accepted in the marketplace.

       Even if we are able to accurately predict which platforms will be most
successful, we must deliver and market videogames that are accepted in our
extremely competitive marketplace. Prior to 1998, Majesco acted mostly as a
distributor of videogames, not a publisher. Development and marketing efforts
require substantial investment of time, money, personnel and other resources
that we cannot be assured to ever recoup from our final products. In the event
we are not successful in developing, licensing, marketing or distributing
videogames, our financial condition, results of operations and future prospects
could be materially negatively affected.

       Videogame products typically have market life spans of only three to 12
months. Our new products may not achieve and sustain market acceptance during
the short life cycle sufficient to generate revenue to recover our investment in
developing the products and to cover our other costs. It is therefore important
for us to be able to continue to develop many high quality new products that are
popularly received. If we are unable to do this, our business and financial
results may be materially negatively affected.

       In addition, Microsoft, Sony and Nintendo, currently the largest
companies operating in the entertainment hardware and software industry, have
the financial resources to withstand significant price competition and to
implement extensive advertising campaigns. Many of our other competitors also
have far greater financial, technical, personnel and other resources than we do,
and many are able to carry larger inventories and adopt more aggressive pricing
policies. Prolonged price competition or reduced operating margins could cause a
significant decrease in our profits.

Our platform licensors are also competitors and frequently control the
manufacturing and access to our videogame products. If they do not approve our
products, we will be unable to make sales of our products.

       Our intellectual property licenses generally require that we submit new
products developed under licenses for approval prior to release. In addition,
some of our hardware licensors (such as Sony for the PlayStation 2(TM),
Microsoft for the Xbox(TM) and Nintendo for the GameCube(TM) and Game Boy
Advance(TM)) are also competitors. While we believe our relationships with our
hardware licensors are positive, the potential for delay or refusal to approve
or support our products exists. Such occurrences would hurt our business and
have a material adverse impact on our financial performance and future growth
prospects.




                                       5





If we are unable to maintain or acquire licenses to intellectual property, we
will publish fewer titles and our revenue may decline.

       Although we continue to develop our own intellectual property, many of
our products are based on or incorporate intellectual property and other
character or story rights acquired or licensed from third parties. These license
and distribution agreements are limited in scope and time, and we may not be
able to renew key licenses when they expire or to include new products in
existing licenses. If we are unable to maintain these licenses and obtain
additional licenses with significant commercial value, or maintain them at
reasonable costs, we will be unable to increase our revenue in the future unless
we offset the loss of such revenue with revenue from our independently created
material.

If we do not develop products for widely accepted new videogame platforms, our
business will suffer.

       We derive most of our revenue from the sale of products for play on
proprietary videogame platforms of third parties, such as Sony's PlayStation
2(TM), Microsoft's Xbox(TM) and Nintendo's GameCube(TM) and Game Boy(TM).
Therefore, the success of our products is driven in large part by the success of
new videogame hardware systems and our ability to accurately predict which
platforms will be most successful in the marketplace. Technology changes rapidly
in our business, and if we fail to anticipate new technologies, the quality,
timeliness and competitiveness of our products will suffer. We must make product
development decisions and commit significant resources well in advance of the
anticipated introduction of a new platform. A new platform for which we are
developing products may be delayed, may not succeed or may have a shorter life
cycle than anticipated. If the platforms for which we are developing products
are not released when anticipated or do not attain wide market acceptance, our
revenue growth will suffer.

MSI did not receive the consent of certain of its distributors and licensors
with respect to the recently completed merger.

       Certain agreements pursuant to which MSI operates with certain of its
distributors and licensors require that MSI obtain the consent of such
distributor or licensor prior to an assignment of the agreement or in some
cases, a change of control of MSI. In connection with the Merger, MSI did not
obtain the consent of certain of its distributors and licensors and such
distributors and licensors may have the right to terminate these contracts as a
result of MSI's failure to obtain such consent. While we believe we will be able
to obtain such consents, and have already commenced this process, if we are
unable to obtain certain of the consents, those distributors and licensors may
terminate their contracts with us and such termination could have a material
adverse effect on our financial condition and results of operations.

       In December 2003, we received a letter of termination from one of our
distributors, Vivendi Universal Games International, indicating Vivendi was
terminating its existing License and Distribution Agreement with us as a result
of the Merger. Although we believe that the basis for the termination is not in
accordance with the provisions of the License and Development Agreement, we are
currently discussing this termination letter with Vivendi and Vivendi has
indicated an interest in entering into a new contract under revised terms,
however, there can be no assurance that we will be successful in negotiating a
new contract on terms acceptable to us, or at all.

Approximately 55% of our sales for the year ended October 31, 2003 were
generated from three (3) customers and, accordingly, the loss of any one such
customer could adversely affect our sales.

       As of October 31, 2003, three (3) customers accounted for approximately
55% of our sales. While this percentage is due in part to a consolidation of the
retail industry generally, and although we are seeking to broaden our customer
base, no assurance can be made that our efforts will be successful or that these
three (3) customers will not continue to account for a large concentration of
our sales. The loss of one or more of these three (3) customers, or any other
customer that accounts for a significant portion of our sales, could materially
adversely affect our business, operating results, and financial condition.

Our international revenues are subject to currency fluctuations.

       We expect foreign sales to continue to account for a growing portion of
our revenue. Such sales are subject to unexpected regulatory requirements,
tariffs and other barriers. Additionally, foreign sales are primarily made in
local currencies, which may fluctuate against the dollar. While we may hedge
against foreign currency fluctuations, we cannot control translation issues. Any
negative impact on our financial condition as a result of currency fluctuation
or other international issues can be expected to have a material adverse effect
on our results of operations and future operating prospects.

                                       6


Our intellectual property is vulnerable to misappropriation and the effects of
competitive, non-infringing technology.

       We own or have rights to use proprietary technology that we believe
affords us a current competitive advantage. This technology is not, however,
fully protected from infringement by competitors or from the introduction of
non-infringing technologies. Our rights and the additional steps we have taken
to protect our intellectual property may not be adequate to deter
misappropriation, and our proprietary position remains subject to the risk that
our competitors or others will independently develop non-infringing technologies
substantially equivalent or superior to our technologies.

Intellectual property claims may increase our product costs or require us to
cease selling affected products.

       Development of original content sometimes results in claims of
intellectual property infringement. Although we make reasonable efforts to
ensure our products do not violate the intellectual property rights of others,
it is possible that third parties still may allege such infringement. Such
claims, or litigation resulting there from, could require us to stop selling the
affected product(s), redesign such product(s) to avoid infringement and/or
obtain a license for future sales of such product(s). Any of the foregoing could
have a material adverse effect on our business, financial condition, results of
operations and future business prospects.

We depend heavily on our executive officers and would have difficulty replacing
them.

       Our future success depends to a significant degree on the skills,
experience and efforts of our executive officers. We do not currently have
written employment agreements with our executive officers and we may not be able
to retain their services or those of other key personnel. The loss of these
personnel could materially adversely affect our business and our ability to
achieve profitability.

We need to attract and retain key personnel and manage our growth effectively in
order to remain a successful company.

       The market for technical, creative, marketing and other personnel
essential to the development of our products and management of our business is
extremely competitive. To manage this anticipated growth, we must implement
systems and train, manage and integrate our increased employee base. We cannot
make assurances we have made adequate allowances for the costs and risks
associated with this growth, that our procedures or controls will be adequate to
support our operations, or that we will be able to successfully offer and expand
our product base. If we cannot successfully recruit and retain the employees we
need, our ability to develop and manage our businesses will be impaired. If we
are unable to manage our growth effectively, our business could be materially
adversely affected.

We are controlled by a small number of stockholders, some of whom are key
members of our executive management, and such control could prevent the taking
of certain actions that may be beneficial to other stockholders.

       A significant portion of our voting securities are owned or controlled by
various members of the Sutton family. Although each member of the Sutton family
may vote their respective shares independently, due to their substantial
ownership of our voting securities, together they control the outcome of
substantially all matters submitted to a vote of our stockholders, including but
not limited to the selection of certain members to our Board of Directors and
the adoption of measures that could delay or prevent a change in control or
impede a merger, takeover or other business combination we may potentially be
involved in. Additionally, Morris Sutton is the Chairman of our Board of
Directors, Jesse Sutton (Morris' son) is our President and Chief Executive
Officer and a member of our Board and Joseph Sutton (Morris' son) is our
executive vice president of research and development and a member of our Board,
thereby also giving them substantial control over matters considered by the
officers and directors of the Company without approval of stockholders.

Anti-takeover provisions in our certificate of incorporation and Delaware law
could prevent a potential acquirer from buying your stock.

       Anti-takeover provisions of Delaware law may make a change in control of
our Company more difficult, even if a change in control would be beneficial to
our stockholders. These provisions may allow our board of directors to prevent
or make changes in the management and control of our company. Without any
further vote or action on the part of the stockholders, the board of directors
will have the authority to determine the price, rights, preferences, privileges
and restrictions of our preferred stock. This preferred stock may have
preference over and impair the rights of the holders of Common Stock. Although
the ability to issue preferred stock may provide us with flexibility in
connection with possible investment acquisitions and other corporate purposes,
this issuance may make it more difficult for a third party to acquire a majority
of our outstanding voting stock. Similarly, our authorized but unissued common
stock is available for future issuance without stockholder approval.

                                       7


Our common stock is subject to penny stock regulation, which may limit the
liquidity of our common stock and the ability of our stockholders to sell
shares.

       Our common stock is subject to regulations of the SEC relating to the
market for penny stocks. These regulations generally require that a disclosure
schedule explaining the penny stock market and the risks associated with the
penny stock market be delivered to purchasers of penny stocks and imposes
various sales practice requirements on broker-dealers who sell penny stocks to
persons other than established customers and accredited investors. Moreover,
broker-dealers are required to determine whether an investment in a penny stock
is a suitable investment for a prospective investor. These requirements may
reduce the potential market for our common stock by reducing the number of
potential investors. This may make it more difficult for investors in our common
stock to sell shares to third parties or to otherwise dispose of them.
Accordingly, there can be no assurance that an active trading market in the
Company's shares will be developed or sustained.

Our common stock is thinly traded, and the public market may provide little or
no liquidity for holders of our common stock.

       There is currently a limited volume of trading in our common stock.
Holders of our common stock may find it difficult to find buyers for their
shares at prices quoted in the market, or at all.

Our stock price may be volatile, which could result in substantial losses for
investors.

       Volatility in the market could cause our stockholders to incur
substantial losses. An active public market for our common stock may not develop
and the market price of our common stock may become highly volatile particularly
as additional information concerning MSI is released to the market for the first
time. The market price of our common stock may fluctuate significantly in
response to the following factors, some of which are beyond our control:

         o    changes in market valuations of similar companies;

         o    announcements by us or our competitors of new or enhanced
              products, technologies or services or significant contracts,
              acquisitions, strategic relationships, joint ventures or capital
              commitments;

         o    regulatory developments;

         o    additions or departures of key personnel;

         o    deviations in our results of operations from the estimates of
              securities analysts; and

         o    future issuances of our Common Stock or other securities.

If we are not current in our periodic filings with the SEC, we could lose our
eligibility to trade our securities on the OTC Bulletin Board, which would have
an adverse effect on our ability to raise additional funds.

       We are required to file annual and quarterly reports with the SEC,
pursuant to the Securities Exchange Act of 1934, as amended, and the rules
promulgated thereunder. To the extent we do not timely file such reports, our
securities may no longer be permitted to be traded on the OTC Bulletin Board,
and would then be listed on the "pink sheets." Such action would have an adverse
affect on our ability to raise additional funds in the future since many
potential investors will not invest in companies whose securities are traded on
the "pink sheets."

                SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

         Some of the statements under "Prospectus Summary," "Risk Factors,"
"Management's Discussion and Analysis of Financial Condition and Results of
Operations," "Business," and elsewhere in this prospectus constitute
forward-looking statements. These statements relate to future events or our
future financial performance and involve known and unknown risks, uncertainties,
and other factors that may cause our or our industry's actual results, levels of
activity, performance or achievements to be materially different from any future
results, levels of activity, performance or achievements expressed or implied by
these forward-looking statements. Those factors include, among other things,
those listed under "Risk Factors" and elsewhere in this prospectus. In some
cases, you can identify forward-looking statements by terminology such as "may,"
"will," "should," "expects," "plans," "anticipates," "believes," "estimates,"
"predicts," "potential" or "continue" or the negative of these terms or other
comparable terminology. These statements are only predictions. Actual events or
results may differ materially. Moreover, neither we nor any other person assumes
responsibility for the accuracy or completeness of these statements. We are
under no duty to update any of the forward-looking statements after the date of
this prospectus to conform these statements to actual results.

                                       8


                                 USE OF PROCEEDS

         We will not receive any proceeds from the sale of the shares of common
stock by the selling stockholders.

         We will bear the expenses of the registration of the shares of common
stock offered herein and estimate that these expenses will be approximately
$200,000.

      MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

         Our common stock is traded on the Over-The-Counter Bulletin Board under
the symbol "MJSH". The market for the common stock has often been sporadic,
volatile and limited.

         The following table shows the high and low sale prices for our common
stock as reported by the National Association of Securities Dealers
Over-The-Counter Bulletin Board during the past two fiscal years and current
fiscal year and have been adjusted, as appropriate, for the 1:10 split on March
12, 2002. The prices reflect inter-dealer quotations, without retail markup,
markdown or commissions and may not represent actual transactions.


          NOVEMBER 1, 2001 TO OCTOBER 31, 2002                 HIGH         LOW
                                                               -----        ---

First Quarter                                                  $1.50       $.30
Second Quarter                                                 $1.10       $.26
Third Quarter                                                   $.45       $.15
Fourth Quarter                                                  $.20       $.12


          NOVEMBER 1, 2002 TO OCTOBER 31, 2003

First Quarter                                                   $.60       $.15
Second Quarter                                                  $.40       $.25
Third Quarter                                                   $.50       $.25
Fourth Quarter                                                 $1.30       $.30

            NOVEMBER 1, 2003 TO MAY 21, 2004

First Quarter                                                  $2.08      $1.01
Second Quarter                                                 $4.48      $1.39
Third Quarter (May 1 through May 21, 2004)                     $4.78      $3.70



Holders of Record

       On May 21, 2004, we had approximately 360 registered holders of record of
our common stock.

Dividends

       We have never paid dividends on our common stock. Each share of our 7%
convertible preferred stock will be entitled to receive a 7% cumulative dividend
payable solely in shares of our common stock, on an annual basis. In addition,
the holders of the 7% convertible preferred stock shall be entitled to share in
any dividends paid on our common stock on an "as converted" basis. We do not
anticipate paying any dividends in the foreseeable future.

"Penny Stock" Rules

         The bid price of our common stock has been below $5.00 per share, and
therefore, Rules 15g-1 through 15g-9 promulgated under the Securities Exchange
Act of 1934, as amended, impose sales practice and disclosure requirements on
NASD broker-dealers who make a market in a "penny stock." A penny stock
generally includes any non-NASDAQ equity security that has a market price of
less than $5.00 per share. The additional sales practice and disclosure
requirements imposed upon broker-dealers may discourage broker-dealers from
effecting transactions in our shares, which could severely limit the market
liquidity of the shares and impede the sale of our shares in the secondary
market.



                                       9



                             SELECTED FINANCIAL DATA

    The following table summarizes certain selected consolidated financial data,
which should be read in conjunction with our consolidated financial statements
and the notes thereto and with management's discussion and analysis of financial
condition and results of operations included elsewhere in this prospectus. The
selected consolidated financial data presented below as of and for each of the
fiscal years in the five year period ended October 31, 2003 are derived from our
audited consolidated financial statements. Our consolidated financial statements
for each of the fiscal years in the three-year period ended October 31, 2003,
and the auditors' report thereon, are included elsewhere in this prospectus. The
consolidated financial information for the three months ended January 31, 2004
and 2003 is derived from our unaudited consolidated financial statements. The
unaudited consolidated financial statements have been prepared on the same basis
as the audited consolidated financial statements. On December 5, 2003, Majesco
Holdings Inc. consummated a merger with MSI. As a result of the merger, MSI
became a wholly-owned subsidiary and the sole operating business of the Company.
All financial information presented reflects the results of MSI as if MSI had
acquired Majesco Holdings Inc. on December 5, 2003.

($ in thousands)


STATEMENTS OF OPERATIONS DATA                                                                                THREE MONTHS ENDED
                                                     YEAR ENDED OCTOBER 31                                       JANUARY 31
                                      ----------------------------------------------------------------     -----------------------
                                          1999        2000          2001         2002          2003           2003         2004
                                      ----------------------------------------------------------------     -----------------------
                                                                                                      
Net revenues                             $58,153      $46,034       $60,566      $49,688       $46,608        $13,413      $24,619
Cost of sales                             47,925       33,372        40,923       31,992        30,803          8,082       17,123
Operating expenses(2)(3)                  11,988       11,004        15,619       16,153        24,569          5,064        5,147
Interest and financing costs               3,117        1,483         2,702        2,093         2,077            464          635
Other (income)/expense(1)                     --         (510)        1,215          201            --             --          657
                                      ----------   ----------    ----------   ----------    ----------     ----------   ----------
Net Income/(loss)                        $(4,877)        $685          $107        $(751)     $(10,841)         $(197)      $1,057
                                      ----------   ----------    ----------   ----------    ----------     ----------   ----------

Basic and diluted net income (loss)
attributable
to common stockholders per share:         $(0.06)       $0.01            $-       $(0.01)       $(0.13)            $-        $0.01
                                      ----------   ----------    ----------   ----------    ----------     ----------   ----------

Weighted average voting rights
outstanding                           81,000,000   81,000,000    81,000,000   81,000,000    81,000,000     81,000,000   95,407,573
                                      ----------   ----------    ----------   ----------    ----------     ----------   ----------




BALANCE SHEET DATA


                                                                     OCTOBER 31                                         JANUARY 31
                                      -----------------------------------------------------------------                 ----------
                                            1999         2000          2001         2002          2003                     2004
                                      -----------------------------------------------------------------                 ----------
                                                                                                       
Working capital /(deficiency)               $162         $710          $820      $(2,717)     $(10,927)                  $(8,814)
Total assets                              16,126       15,290        13,825       14,216        17,611                     9,640
Long-term debt                             3,795        4,107         6,434        3,692         5,734                     6,731
Shareholders' equity/(deficiency)            198       (1,259)       (3,746)      (4,871)      (15,730)                  (14,690)





(1) Other (income) expense includes a gain on the disposal of property of
    $510,000 (2000), a provision for loss on an affiliate indebtedness of $1.2
    million (2001), a loss on an abandoned equity offering of $201,000 (2002)
    and in the three months ended January 31, 2004 MSI expenses related to the
    Merger of $342,000 and an unrealized loss on foreign exchange of $315,000.

(2) Operating expenses in 2003 includes provisions for loss on impairment of
    software development costs of $3.7 million and litigation and settlement
    costs of $4.9 million.

(3) Operating expenses for the three months ended January 31, 2004 includes a
    charge for bad debts of $577,000 related to the KB Toys bankruptcy.


                                       10




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

        You should read the following discussion and analysis of our financial
condition and results of operations together with "Selected Financial Data" and
our financial statements and related notes appearing elsewhere in this
prospectus. This discussion and analysis contains forward-looking statements
that involve risks, uncertainties and assumptions. The actual results may differ
materially from those anticipated in these forward-looking statements as a
result of certain factors, including, but not limited to, those set forth under
"Risk Factors" and elsewhere in this prospectus.

OVERVIEW

       On December 5, 2003, the Company consummated a merger with Majesco Sales
Inc., or MSI, whereby CTTV Merger Corp., our wholly-owned subsidiary, merged
with and into MSI. As a result of the Merger, MSI became the Company's
wholly-owned subsidiary and sole operating business. On April 13, 2004, we
changed our name from "ConnectivCorp" to "Majesco Holdings Inc." to better
reflect our current operating business.

       MSI is a developer, publisher and marketer of interactive entertainment
software. MSI has released titles for all major videogame platforms and
handhelds, including Sony's PlayStation and PlayStation(R) 2, Nintendo's N64,
SNES, Game Boy(TM), Game Boy(TM) Color, Game Boy(TM) Advance and GameCube(TM),
Microsoft's Xbox(TM), Sega's Dreamcast, Genesis and Game Gear, and the personal
computer ("PC"). Additionally, MSI is a manufacturer of a number of accessories
licensed by Nintendo.

       One of the Company's strengths is our distribution and sales channels.
MSI products are sold at major U.S. retail chains including Wal-Mart, Target,
Toys "R" Us, Electronics Boutique, Gamestop, Best Buy and other national and
regional retailers. Additionally, the Company has contractual relationships with
game rental outlets such as Blockbuster, Hollywood Video and RenTrak.
Internationally, our products are published through licensing arrangements with
other publishers.

       Although the Company began operations primarily as a seller of overstock
or republished "value" videogames, we have shifted focus and product mix
increasingly toward proprietary multiplatform video games and related products.
An example of our proprietary videogames includes the BloodRayne title. Launched
in October 2002, the title has generated major consumer interest worldwide. In
addition, we have sold the movie rights associated with the BloodRayne title to
Brightlight Pictures (Alone in the Dark, House of the Dead), entered into a
strategy guide deal with Prima Publishing, and licensed custom controller
rights. We are also in discussions to develop an animated series featuring the
BloodRayne character, as well as collectible action figures, a series of novels,
comic books, jewelry, and character and logo-bearing merchandise based on the
character. BloodRayne 2, a videogame sequel, is currently in development and
expected to be released in October 2004.

       A new proprietary videogame, also scheduled for release in October 2004,
is Advent Rising, an epic science-fiction action game with dialogue written by
Hugo and Nebula award winning novelist, Orson Scott Card. The title has already
been selected as one of the Top Games of 2004 by Official Xbox(TM) Magazine and
garnered over 30 pages of print editorial (exposing it to well over three
million videogame enthusiasts) and numerous online plaudits.

     We are one of the leading publishers of software for the Nintendo Game
Boy(TM) Advance. As a result of MSI's experience with developing games for this
platform, we have developed a proprietary compression technology that will
enable gamers to view color video and stereo audio on a standard Nintendo Game
Boy(TM) Advance System. Nintendo has granted the Company a license to use our
technology for the Game Boy Advance in the North American and European markets,
which have an installed base of 20 million and 10 million Game Boy Advance
owners respectively. The proprietary technology enables consumers to view up to
45 minutes of video on a Game Boy(TM) Advance using a standard GBA cartridge. We
expect to have the capability to release cartridges that can contain up to 90
minutes of video, including feature length content, by the end of 2004. No other
hardware peripheral will be required and all the user will need to do is insert
a regular GBA cartridge into the Game Boy(TM) Advance in order to turn it into a
personal video player. Licensing agreements have been signed with Nickelodeon
(SpongeBob SquarePants, Fairly OddParents, others), 4Kids Entertainment
(Yu-Gi-Oh!, Sonic X, others), Cartoon Network (Code Name: Kids Next Door,
PowerPuff Girls, others), DIC Entertainment (Strawberry Shortcake) and we are
negotiating for other content. We have implemented a large-scale public
relations effort that has resulted in positive editorial coverage in such
mass-market publications as Newsweek, TV Guide and the NY Times. In addition,
Nintendo is developing a large market campaign to support this new use for the
GBA that will include TV, print, online and in-store tactics. The product was
launched at retail in May 2004. Additionally, MSI will be the North American
manufacturer and distributor of the officially licensed Game Boy Advance SP
Neckband Style

                                       11


Headphones that will launch in conjunction with our line-up of Game Boy Advance
Video products.

       Another element in our growth strategy is to expand abroad. We believe
that many of our competitors generate significant portions of their revenues
from sales abroad. In 2001, we established a London base of operations designed
to help grow our overseas revenues.

CRITICAL ACCOUNTING POLICIES

       Our discussion and analysis of financial condition and results of
operations is based upon our consolidated financial statements, which have been
prepared in accordance with accounting principles generally accepted in the
United States. The preparation of these financial statements requires us to make
estimates and judgments that affect the reported amounts of assets, liabilities,
revenues and expenses, and related disclosure of contingent assets and
liabilities. We base our estimates on historical experience and on various other
assumptions that are believed to be reasonable under the circumstances, the
results of which form the basis for making judgments about the carrying values
of assets and liabilities that are not readily apparent from other sources.
Actual results could differ materially from these estimates under different
assumptions or conditions.

       We have identified the policies below as critical of our business
operations and the understanding of our financial results. The impact and any
associated risks related to these policies on our business operations is
discussed throughout Management's Discussion and Analysis of Financial Condition
and Results of Operations where such policies affect our reported and expected
financial results. For a detailed discussion on the application of these and
other accounting policies see Note 1 to consolidated financial statements
included elsewhere in this prospectus.

       Revenue Recognition. We recognize revenue upon shipment of our product
when title and risk of loss are transferred. In order to recognize revenue, we
must not have any continuing obligations and it must also be probable that we
will collect the accounts receivable. For those agreements, which provide
customers with the right to multiple copies in exchange for guaranteed minimum
royalty amounts (such as under our international distribution agreements),
revenue is recognized at delivery of the product master or the first copy.
Royalties on sales that exceed the guaranteed minimum are recognized as earned.

       We generally sell our products on a no-return basis, although in certain
instances, we may provide price protection or other allowances on certain unsold
products. Price protection, when granted and applicable, allows customers a
credit against amounts they owe to us with respect to merchandise unsold by
them. Revenue is recognized net of estimates of these allowances. We estimate
potential future product price protection and other allowances related to
current period product revenue. We analyze historical experience, current sell
through of retailer inventory of our products, current trends in the videogame
market, the overall economy, changes in customer demand and acceptance of our
products and other related factors when evaluating the adequacy of price
protection and other allowances.

       Sales incentives or other consideration given by us to customers that are
considered adjustments of the selling price of its products, such as rebates and
product placement fees, are reflected as reductions of revenue. Sales incentives
and other consideration that represent costs incurred by us for assets or
services received, such as the appearance of our products in a customer's
national circular ad, are reflected as selling and marketing expenses.

       Software Development Costs and Intellectual Property Licenses. Software
development costs include milestone payments made to independent software
developers under development arrangements. Software development costs are
capitalized once technological feasibility of a product is established and such
costs are determined to be recoverable against future revenues. For products
where proven game engine technology exists, this may occur early in the
development cycle. Technological feasibility is evaluated on a
product-by-product basis. Amounts related to software development that are not
capitalized are charged immediately to development costs. Intellectual property
license costs represent license fees paid to intellectual property rights
holders for use of their trademarks or copyrights in the development of our
products.

       Commencing upon the related product's release, capitalized software
development and property licenses costs are amortized to cost of sales based
upon the higher of (i) the contractual rate based on actual net product sales or
(ii) the ratio of current revenue to total projected revenue. The recoverability
of capitalized software development costs and intellectual property licenses is
evaluated based on the expected performance of the specific products for which
the costs relate. The following criteria are used to evaluate expected product
performance: historical performance of comparable products using comparable
technology; orders for the product prior to its release; and estimated
performance of a sequel product based on the performance of the product on which
the sequel is based.

                                       12


       Recent Accounting Pronouncements. The Company does not believe that any
recently issued, but not yet effective accounting standards will have a material
effect on the Company's consolidated financial position, results of operations
or cash flows.


RESULTS OF OPERATIONS


    THREE MONTHS ENDED JANUARY 31, 2004 VERSUS THE THREE MONTHS ENDED
JANUARY 31, 2003

       Net revenues for the three-month period ended January 31, 2004 increased
approximately $11.2 million or 84% from $13.4 million in the comparable prior
year period to $24.6 million. This increase is due primarily to the higher unit
volume related to Game Boy Advance hand-held titles in the 2004 period. In
addition, the Company launched three new console titles in the 2004 quarter
versus one in the prior year quarter; however, console game title volumes were
down in the 2004 quarter from the prior year quarter.

       Gross margin increased to $7.5 million for the three-month period ended
January 31, 2004 from $5.3 million in the comparable 2003 period due mainly to
increased sales volume. Gross profit as a percentage of net revenues decreased
to 30% for the three months ended January 31, 2004 from 40% in the comparable
2003 period. This shift in gross profit as a percentage of net revenues is
largely the result of the higher volume of "value priced" and "catalogue"
hand-held titles sold in the 2004 period which are sold at considerably lower
prices than the frontline console games that were initially released during the
prior year quarter. We expect that gross margins will continue at the current
level until the fourth quarter when we expect to release new frontline products.

       Product research and development costs decreased approximately $135,000,
or 19%, to $ 574,000 from $709,000 in the comparable 2003 period, principally
due to employee attrition.

       Selling and marketing expenses primarily include fulfillment and shipping
expenses, advertising and other promotional expenses as well as related
personnel costs. During the three months ended January 31, 2004, selling and
marketing expenses decreased approximately $410.000, or 12.8%, to $2.8 million
from $3.2 million in the comparable 2003 period. The favorable variance is the
result of lower advertising and promotion expenditures partially offset by
higher variable costs (fulfillment and shipping) associated with higher sales
volumes. The selling and marketing expenses decreased as a percentage of net
revenues to 11.4% for the three months ended January 31, 2004 from 23.9% in the
comparable 2003 period.

       General and administrative expenses primarily represent personnel,
including corporate executive and support staff, facilities and general office
costs, professional fees and various other overhead charges. These expenses for
the three-month period ended January 31, 2004 and 2003 remained relatively
unchanged at $1 million, exclusive of a $577,000 charge for bad debts in the
January 2004 quarter as a result of the Kay-Bee Toys bankruptcy. Total general
and administrative expenses as a percentage of net revenues decreased to 7% for
the three months ended January 31, 2004 from 8% in the comparable 2003 period
due largely to the impact of higher sales generated in the current quarter.

       Depreciation and amortization of $90,000 for the three-month period ended
January 31, 2004 remained relatively constant as compared to the 2003 period.

       An unrealized loss of $315,000 relating to a foreign exchange contract
(See Note 6 to audited consolidated financial statements) was recorded in the
three month period ended January 31, 2004. There was no corresponding gain or
loss in the same period last year.

       Merger costs of $342,000 incurred by Majesco in the three months ended
January 31, 2004, principally consist of professional fees and are nonrecurring.

       Interest expense and financing costs increased approximately $171,000 to
$635,000 for the three months ended January 31, 2004 from $464,000 in the
comparable 2003 period as a result of increased volumes subject to purchase
order financing.

       The provision for income taxes in the 2004 period was completely offset
by the benefit of deducting timing differences arising from the prior year. In
the prior year period the Company was an S Corporation and as a result the
Company was not responsible for its income taxes.


         The significant increase in sales, coupled with the management of
expenses as described above, resulted in

                                       13


net income of $1.1 million for the three months ended January 31, 2004 as
compared to a net loss of $197,000 in the comparable prior year period.

YEAR ENDED OCTOBER 31, 2003 COMPARED TO YEAR ENDED OCTOBER 31, 2002

       Net revenues for the year ended October 31, 2003 decreased approximately
$3.1 million or 6.2% from $49.7 million to $46.6 million. The decrease in net
revenues in 2003 reflects the decrease in new releases from 19 in the prior year
including our franchise title BloodRayne, to seven in 2003.

       Gross profit decreased 10.6% to $15.8 million for the year ended October
31, 2003 from $17.7 million in the comparable 2002 period due to the decrease in
sales volume coupled with an increase in the percentage of sales related to the
catalogue and value priced products. Gross profit as a percentage of net
revenues decreased from 36% in the year ended October 31, 2002 to 34% in the
comparable 2003 period as a result of higher product costs attributable to the
higher mix of catalogue and value priced games.

       Product research and development costs decreased approximately $333,000,
or 11.5%, to $2.5 million from $2.9 million in the comparable 2002 period due to
lower employee related costs.

       Selling and marketing expenses primarily include fulfillment and shipping
expenses, advertising and other promotional expenses as well as related
personnel costs. For the year ended October 31, 2003, selling and marketing
expenses increased 25.5%, or approximately $2.0, to $10.2 million from $8.2
million in the comparable 2002 period. The primary cause of the increase in
promotion expenses is related to the media support we provided during the 2002
holiday season (first quarter 2003) for the retail release of BloodRayne.
Additionally, a portion of the increase in these costs is attributed to the U.K.
office that was in operation for a full year in the 2003 period compared to a
partial year in the 2002 period. Selling and marketing expenses increased as a
percentage of net revenues to 21.9% for the year ended October 31, 2003 from
16.4% in the comparable 2002 period.

       General and administrative expenses primarily represent personnel,
including corporate executive and support staff, facilities and general office
costs, professional fees and various other overhead charges. These expenses for
the year ended October 31, 2003 decreased approximately $1.9 million, or 39.7%,
to $2.8 million from $4.7 million in the comparable 2002 period. The 2002 period
included approximately $1.3 million of professional fees including costs related
to the litigation settled in 2003 and $683,000 for salary and associated
expenses including severance for a former executive officer. Total general and
administrative expenses as a percentage of net revenues decreased to 6% for the
year ended October 31, 2003 from 10% in the comparable 2002 period due to the
decrease in expenses partially offset by the impact of lower sales generated in
the current year.

       Depreciation and amortization for the year ended October 31, 2003 and the
year ended October 31,2002 remained relatively constant.

       Litigation and settlement costs of $4.9 million for the year ended
October 31, 2003 relate primarily to the Atari settlement. See Note 8 to the
audited consolidated financial statements.

       Loss on impairment of software development costs of $3.7 million for the
year ended October 31, 2003 represents amounts deemed unrecoverable from current
or future sales.

       Interest expense and financing costs remained relatively constant in both
the years ended October 31, 2003 and October 31, 2002.

       The net loss for the year ended October 31, 2003 increased $10.1 million
to $10.8 million as a result of the items discussed above.

YEAR ENDED OCTOBER 31, 2002 COMPARED TO YEAR ENDED OCTOBER 31, 2001

       Net revenues for the year ended October 31, 2002 decreased approximately
$10.9 million, or 18%, from $60.6 million to $49.7 million. Although we were
able to release 19 new titles including our franchise title BloodRayne in the
2002 period, an increase of six titles from the prior period, both the total
quantity shipped and the average selling price declined in the 2002 period. Our
entry into frontline product sales also required increased provisions for sales
allowances to promote sell-through at the retail level, which is estimated and
recorded as a reduction of net revenues at the time we record our sales.

                                       14


       Gross profit decreased 10.0% to $17.7 million for the year ended October
31, 2002 from $19.6 million in the comparable 2001 period due primarily to the
decrease in sales volume and the increase in the provision for sales allowances.
Gross profit as a percentage of net revenues increased to 36% in the year ended
October 31, 2002 from 32% in the comparable 2001 period as a result of higher
margins related to frontline sales of our franchise title BloodRayne.

       Product research and development costs decreased approximately $397,000,
or 12.0%, to $2.9 million from $3.3 million in the comparable 2001 period due to
lower employee related costs.

       Selling and marketing expenses primarily include fulfillment and shipping
expenses, advertising and other promotional expenses as well as related
personnel costs. For the year ended October 31, 2002, selling and marketing
expenses increased 17.5%, or approximately $1.2, to $8.2 million from $6.9
million in the comparable 2002 period. The unfavorable variance is primarily the
result of staff additions in the marketing department, which was expanded to
promote our expanded product line of proprietary and licensed games. Selling and
marketing expenses increased as a percentage of net revenues to 16.4% for the
year ended October 31, 2002 from 11.5% in the comparable 2001 period.

       General and administrative expenses primarily represent personnel,
including corporate executive and support staff, facilities and general office
costs, professional fees and various other overhead charges. These expenses for
the year ended October 31, 2002 increased approximately $1.1 million, or 29.7%,
to $4.7 million from $3.6 million in the comparable 2001 period. The unfavorable
variance is due to the build-up of an infrastructure to enable us to transition
into a frontline publisher. Total general and administrative expenses as a
percentage of net revenues increased to 10% for the year ended October 31, 2002
from 6% in the comparable 2001 period due to the increase in expenses and the
impact of lower sales in the current year.

       Depreciation and amortization for the year ended October 31, 2002 and the
year ended October 31,2001 was $400,000 and $200,000, respectively, reflecting
the increased investment in equipment to support both research and development
and the administrative support staffs.

       Other expenses in the 2002 period of $201,000 related to an abandoned
equity offering and for 2001 includes $1.5 million for severance to former key
employees of and the write-off of an uncollectible affiliate debt of $1.2
million.

       Interest expense and financing costs were $2.1 million for the year ended
October 31, 2002 and $2.7million for the year ended October 31, 2001. This
decrease reflects a lower level of indebtedness in 2002.

       The net loss of $751,000 in the year ended October 31,2002 versus income
of $107,000 for the prior year period is principally attributable to the lower
net revenues and the build-up of the infrastructure necessary to transition to a
frontline publisher.

LIQUIDITY AND CAPITAL RESOURCES

       On February 26, 2004, we completed a private placement of securities in
which we raised approximately $25.8 million in gross proceeds from a group of
institutional and accredited investors. The private placement resulted in net
proceeds to us of approximately $22 million after deducting the fees and other
expenses related to the financing. In connection with the private placement, the
holders of our Series A convertible preferred stock surrendered an aggregate of
352,112 shares of their Series A convertible preferred stock, which surrendered
shares were convertible into approximately 25,000,000 shares of common stock.

       We used $3.3 million of the net proceeds to pay certain creditors,
including $2.5 million for a previously negotiated settlement amount to Atari
Interactive, Inc. and approximately $2.5 million to repay portions of loans
previously made to us by two of our executive officers. In order to satisfy the
remaining balance of the loans previously provided by the two executive
officers, we agreed to issue to them, in the aggregate, 100 units, consisting of
100 shares of our 7% convertible preferred stock (initially convertible into
1,000,000 shares of our common stock) and warrants to purchase 1,000,000 shares
of our common stock. We will use the remaining balance of the proceeds for
working capital purposes including acquisition of intellectual property rights
and prepayment of development costs.

       In accordance with EITF 00-19, "Accounting for Derivative Financial
Instruments Indexed To, and Potentially Settled in, a Company's Own Stock", we
will initially account for the fair value of the warrants issued in the private

                                       15


placement as a liability until a registration statement for the underlying
shares of common stock to be issued upon the conversion of the preferred stock
and the exercise of the warrants is declared effective. As of the closing date
of the private placement the fair value of the warrants was approximately $21
million calculated utilizing the Black-Sholes option pricing model. In addition,
changes in the market value of our common stock from the closing date through
the effective date of the registration statement will result in non-cash charges
or credits to operations to reflect the change in fair value of the warrants
during this period. At the effective date of the registration statement, the
fair value of the warrants will be reclassified to equity and, accordingly, the
net effect of the application of the EITF would not be expected to have a
material impact on our financial position and our business.

     Although there can be no assurance, management believes that there are
sufficient capital resources from operations, including our factoring and
purchase order arrangements, and as a result of the proceeds received in our
private placement, to finance our operational requirements through October 31,
2004, including the funding of development, production, marketing and the sale
of new products, the purchases of equipment, and the acquisition of intellectual
property rights for future products. If we incur operating losses, or if
unforeseen events occur that would require additional funding, we may need to
raise additional capital or incur debt to fund our operations. We would expect
to seek such capital through sales of additional equity or debt securities
and/or loans from banks, but there can be no assurance that such funds will be
available to us on acceptable terms, if at all. Failure to obtain such financing
or obtaining it on terms not favorable to us could have a material adverse
effect on future operating prospects and continued growth.

Cash Flows

     Cash was $434,000 at January 31, 2004 compared to $314,000 and $692,000 at
October 31, 2003 and 2002, respectively. The Company had a working capital
deficit of $8.8 million compared to $10.9 million and $2.7 million at October
31, 2003 and 2002, respectively.

     During the three months ended January 31, 2004, $1.9 million was provided
by operating activities generated primarily by $1.1 million of net income
during the period, the reduction of due from factor of $301,000 and inventories
of $9.1 million and an increase in accounts payable and accrued expenses of $2.7
million, partially offset by an increase in prepaid software development and
license fees of $1.4 million and a decrease in advances from customers of $9.9
million. During the year ended October 31, 2003, $2.8 million was used by
operating activities generated primarily by the net loss of $10.8 incurred in
the period, the increase in inventory of $8.2 million and the increase in
capitalized software development costs of $2.3 million, partially offset by the
decrease in advances from customers of $7.5 million, the non-cash portion of the
settlement obligation of $4.9 million, the non-cash loss on impairment of
development and other assets of $3.7 million and other changes in working
capital. During the year ended October 31, 2002, $600,000 was provided by
operating activities generated primarily by the net loss of $700,000 incurred in
the period, the increase in due from factor of $1.7 million, increases in
capitalized software development costs and prepaid expenses of $2.9 million and
$1.0 million, respectively, partially offset by decreases in inventory of $4.9
million and other changes in working capital.

     Cash used in investing activities during the three months ended January 31,
2004 and for the years ended October 31, 2003 and 2002 was related to capital
expenditures of $22,000, $152,000 and $297,000, respectively.

     During the three-month period ended January 31, 2004, $1.7 million was used
by financing activities primarily as a result of $2.4 million in finance company
repayments, $300,000 in repayments to officers and shareholders, partially
offset by $1 million received related to a loan from a related party. During the
year ended October 31, 2003, $2.7 million was provided by financing activities
primarily as a result of $2.6 million in finance company proceeds and a loan
from shareholders of $2.3 million, partially offset by the repayment of a bank
loan of $2.3 million. During the year ended October 31, 2002, $284,000 was used
in financing activities primarily as a result of $183,000 in finance company
proceeds and a loan from stockholders of $36,000, partially offset by the
capital lease payments of $38,000 and a distribution to stockholders of
$374,000.

     We expect continued volatility in the use of cash due to seasonality of the
business, receivable payment cycles and quarterly working capital needs to
finance our publishing businesses and growth objectives.

                                       16


      We do not currently have any material commitments with respect to any
capital expenditures, except as of January 31, 2004, we are committed under our
agreements with certain developers for milestone payments and for acquisition of
intellectual property rights aggregating $ 4.3 million through October 31, 2004.

      At January 31, 2004, we had open letters of credit aggregating $1.4
million under our purchase order assignment arrangement for inventory to be
delivered during the subsequent quarter.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

       We are exposed to various market risks, including the changes in foreign
currency exchange rates and interest rates. Market risk is the potential loss
arising from changes in market rates and prices. Foreign exchange contracts used
to hedge foreign currency exposure are subject to market risk. We do not enter
into derivatives or other financial instruments for trading or speculative
purposes.


                             DESCRIPTION OF BUSINESS

OUR HISTORY

    The Company was originally organized in the State of Delaware on May 8, 1998
as SMD Group, Inc. In January 1999, the name was changed to CDBeat.com, Inc. As
CDBeat.com, Inc., the Company's primary business was providing B2B online
marketing services geared toward the entertainment industry. Following the
Company's business combination with Cakewalk LLC, an independent record company,
in November 1999, the name was again changed to Spinrocket.com, Inc. On
September 11, 2000, we changed our name to ConnectivCorp, and prior to the
Merger, as defined below, ConnectivCorp had ceased active operations and was
exploring various business opportunities. Effective upon the filing of an
amendment to our certificate of incorporation, which occured on April 13, 2004,
we changed our name to "Majesco Holdings Inc." to better reflect our current
operating business.

THE MERGER

     On December 5, 2003, we consummated a merger with MSI, a New Jersey
corporation, whereby CTTV Merger Corp., our wholly-owned subsidiary, merged with
and into MSI and we exchanged 15,325,000 shares of common stock and 925,000
shares of Series A convertible preferred stock for all of the issued and
outstanding common stock of MSI (the "Merger"). The 925,000 shares of Series A
convertible preferred stock that were issued in the Merger are convertible into
65,675,000 shares of common stock. As a result of the Merger, MSI became our
wholly-owned subsidiary and our sole operating business. Subsequently and in
connection with the private placement, certain holders of the Series A
convertible preferred stock surrendered for cancellation 352,112 shares of
Series A convertible preferred stock that were convertible into approximately
25,000,000 million shares of common stock. On April 23, 2004, the holders of all
of the outstanding Series A convertible preferred stock converted such shares
into 40,675,048 shares of our Common Stock.

SUMMARY OF OUR CURRENT OPERATIONS

    Majesco Sales Inc., or MSI, is a developer, publisher and marketer of
interactive entertainment software. MSI has released titles for all major
videogame platforms and handhelds, including Sony's PlayStation and
PlayStation(R) 2, Nintendo's N64, SNES, Game Boy(TM), Game Boy(TM) Color, Game
Boy(TM) Advance and GameCube(TM), Microsoft's Xbox(TM), Sega's Dreamcast,
Genesis and Game Gear, and the personal computer ("PC"). Additionally, MSI is a
manufacturer of a number of accessories licensed by Nintendo.

     One of MSI's strengths is its distribution and sales channels. MSI products
are sold at major U.S. retail chains including Wal-Mart, Target, Toys "R" Us,
Electronics Boutique, Gamestop, Best Buy and other national and regional
retailers. Additionally, Majesco has contractual relationships with game rental
outlets such as Blockbuster, Hollywood Video and RenTrak.

     MSI has developed a well-balanced portfolio of software ranging from its
new line of Game Boy(TM) Advance Videos to high profile proprietary and licensed
properties to value-priced games. This product strategy broadens our potential
target demographic, allows us to profit from different sectors of the market and
mitigates our overall risk.

                                       17


     MSI has developed a proprietary compression technology that will enable
gamers to view color video and stereo audio on a standard Nintendo Game Boy(TM)
Advance System. Nintendo has granted the Company a license to use our technology
for the Game Boy Advance in the North American and European markets, which have
an installed base of 20 million and 10 million Game Boy Advance owners
respectively. The proprietary technology enables consumers to view up to 45
minutes of video on a Game Boy(TM) Advance using a standard GBA cartridge. We
expect to have the capability to release cartridges that can contain up to 90
minutes of video, including feature length content, by the end of the year. No
other hardware peripheral will be required and all the user will need to do is
insert a regular GBA cartridge into the Game Boy(TM) Advance in order to turn it
into a personal video player. Licensing agreements have been signed with
Nickelodeon (SpongeBob SquarePants, Fairly OddParents, others), 4Kids
Entertainment (Yu-Gi-Oh!, Sonic X, others), Carton Network (Code Name: Kids Next
Door, PowerPuff Girls, others), DIC Entertainment (Strawberry Shortcake) and we
are negotiating for other content. We have implemented a large-scale public
relations effort that has resulted in positive editorial coverage in such
mass-market publications as Newsweek, TV Guide and the NY Times. In addition,
Nintendo is developing a large market campaign to support this new use for the
GBA that will include TV, print, online and in-store tactics. The product was
launched at retail in May 2004. Additionally, MSI will be the North American
manufacturer and distributor of the officially licensed Game Boy Advance SP
Neckband Style Headphones that will launch in conjunction with our line-up of
Game Boy Advance Video products.

    An example of our proprietary videogames includes the BloodRayne title.
Launched in October 2002, the title has generated major consumer interest and
worldwide retail sales of more than 600,000 units. In addition, we have sold the
movie rights associated with the BloodRayne title to Brightlight Pictures (Alone
in the Dark, House of the Dead), entered into a strategy guide deal with Prima
Publishing, and licensed custom controller rights. In addition, a picture of
BloodRayne, which is also the name of the main character featured in the game,
recently graced the cover of Play magazine's special "Girls of Gaming" issue
(November 2003). We are also in discussions to develop an animated series
featuring the BloodRayne character, as well as collectible action figures, a
series of novels, comic books, jewelry, and logo-bearing merchandise based on
the character. BloodRayne 2 is currently in development and expected to be
released in October 2004.

    A new proprietary videogame, also scheduled for release in October 2004, is
Advent Rising, an epic science-fiction action game with dialogue written by Hugo
and Nebula award winning novelist, Orson Scott Card. The title has already been
selected as one of the Top Games of 2004 by Official Xbox(TM) Magazine and
garnered over 30 pages of print editorial (exposing it to well over three
million videogame enthusiasts) and numerous online plaudits.

     MSI is one of the leading publishers of software for the Nintendo Game
Boy(TM) Advance (GBA) and has established itself as one of the primary suppliers
of value-priced Game Boy Advance software to mass-market retailers.
Additionally, MSI was the first company to publish a Sony PlayStation 2 title at
a $9.99 price point.

    Although we began our business primarily as a seller of overstock or
republished "value" videogames, we have shifted our focus and product mix
increasingly toward proprietary multi-platform video games and related products.

    Another element in our growth strategy is to expand abroad. We believe that
many of our competitors generate 30-35% of their revenues from sales abroad. Our
overseas sales accounted for approximately 7% of our revenues in fiscal 2003. In
2001, we established Majesco Europe Limited, a wholly owned subsidiary based in
England, designed to help grow our overseas revenues.

BUSINESS EVOLUTION

    Founded in 1986 as a specialty distributor, MSI initially focused on
acquiring and placing videogame overstock on behalf of the major worldwide
publishing companies. MSI was able to secure slow-moving or surplus inventory
from publishers at highly competitive prices, then place the stock with major
retailers at price points below normal retail prices.

    During the early 1990s, MSI increasingly focused on republishing videogames
that had ceased production. MSI was then able to contact the publishers and
guarantee a minimum royalty to republish the game. Upon re-issuing a
discontinued game title, MSI would reduce the game to a value price, often
selling a game for as much as 50% below its original wholesale price. We believe
MSI's strength in the value software sector was enhanced by the growing
acceptance of entertainment software by the largest retailers in the U.S. as a
mass consumer market opportunity. By 1993, MSI was supplying substantial unit
volumes to such major retailers as Wal-Mart, K-Mart, Toys "R" Us and Target. In
many instances, MSI acted as a consolidator for software companies that did not
have

                                       18


sufficient volume or title count to effectively distribute themselves.

    In 1997, MSI became an authorized manufacturer, publisher and distributor of
videogame hardware and software. Specifically, MSI acquired exclusive rights to
republish software for the SNES, Sega Genesis and the PICO Video Game System. In
addition, MSI acquired the exclusive rights from Sega to remanufacture the
Genesis game system and the Game Gear handheld system.

    As a result of and following these developments, MSI began to evolve into a
fully integrated development, publishing and distribution business. Three
primary factors drove this business evolution:

       1. Becoming a frontline publisher offered an opportunity for rapid
          growth, increased profitability, brand recognition and creating value.

       2. The changing format of storage medium from cartridge to CD for next
          generation videogames represented a significantly larger market as
          well as a decreased risk due to lower cost of goods and faster
          manufacturing capability.

       3. The availability of overstocked goods principally fluctuates with the
          cyclical introductions of new hardware and software. By developing our
          frontline publishing capabilities, we believed we could take advantage
          of both sides of the business, thereby creating a more balanced
          product mix.

    In 1998, MSI created an in-house development studio. As a first project, the
studio focused on acquiring licenses of proven game titles from older console or
PC formats and converting them onto a variety of game platforms (a process known
as "porting"). MSI's first internally developed title, Tom Clancy's Rainbow Six
for the Dreamcast system (originally a PC game), garnered widespread acclaim
after its May 2000 launch and sold more than 200,000 copies in its first four
months. Another internally developed title based on a PC game, Soldier of
Fortune, has sold over 200,000 units.

    As part of MSI's evolution from a specialty distributor to a publisher, MSI
enhanced its internal capabilities and systems and diversified its business
across several fronts:

       o  Revenue Mix - In fiscal 2003, new releases and catalog accounted for
          84% of net revenues versus 16% in 1999.

       o  Product Mix - Since the beginning of our transition in 1999 through
          October 31, 2003, MSI has published 61 different SKU's ranging from
          multi-million dollar, multi-platform titles to licensed properties to
          value priced software.

       o  Platforms - MSI produced games across five different platforms in
          2003, up from three platforms in 1999. MSI is also planning to produce
          games for Nintendo's new DS system (DS) expected to be introduced in
          time for the 2004 holiday season and Sony's new handheld system (PSP)
          that is expected to be released in 2005.

       o  Personnel - In connection with its growth, MSI has added approximately
          16 managerial members, with extensive industry backgrounds, to its
          product development, marketing, sales and executive teams.

       o  Proprietary Intellectual Property (IP) - MSI has developed or acquired
          eight proprietary titles and has exclusive "right of first refusal"
          publishing rights to four other titles.

       o  Customers - Over the last five years, MSI has diversified sales among
          its top retail accounts. MSI's top two customers comprised 78% of
          sales in 1999 whereas MSI's top six customers comprise that same
          percentage of sales in 2003.

INDUSTRY OPPORTUNITY

    We believe the videogame industry is transitioning from a traditionally
niche market into a more broad-based form of entertainment. It has been one of
the few growing sub-sectors of the technology industry during the past three
years. According to the NPD Group, the market for videogame hardware and
software in North America was $10.6 billion in 2003, surpassing movie box office
receipts of $9.8 billion and movie rentals of $8.4 billion.

                                       19


Worldwide hardware and software sales are estimated to have surpassed $25
billion in 2003 and projected system sales increasing by 6.9% in 2004.

    We believe the rapid growth of the video game industry is explained by the
fact that gamers are older and have more disposable income. They have "grown up"
with games and identify with and readily accept interactive entertainment and
its ever-changing nature. According to the Entertainment Software Association
("ESA"), 64% of all Americans play video games and approximately 92% of people
who purchase computer and videogames are 18 years or older with an average age
of 29. The first generation of gamers that played as children are having
children of their own and introducing gaming as a form of family recreation. We
believe the potential audience for videogames has not reached the same state of
maturity as other forms of entertainment and has more room for growth.

    Presently, according to the ESA, the current domestic software market
opportunity is more than $7 billion, while the worldwide market is over $20
billion. U.S. publishers typically sell games within the United States and
Europe. Domestically, we believe the opportunity for existing companies is
large. While the top five publishers own 52% of the marketplace (on a revenue
basis), the remaining publishers own less than 6% of the market each. Only two
companies have more than a 10% share of such market.

INDUSTRY OVERVIEW

    The interactive entertainment industry is comprised of game hardware
manufacturers and videogame software publishers. Videogame software is played on
game hardware platforms, including home game consoles that connect to a
television set, self-contained handheld platforms and personal computers.

HARDWARE

    Historically, a new generation of more powerful game consoles is introduced
to the market every four to five years. With each new generation of hardware, or
cycle, the customer base for videogame software expands. This is because gaming
enthusiasts mature and advances in video game hardware and software technology
engage new participants, generating greater numbers of console units purchased
than the prior cycle. The beginning of each cycle is largely dominated by
console sales as consumers upgrade to the next-generation technology. As the
cycle matures, consumers' focus shifts to software, resulting in a period of
rapid growth for the videogame software industry. The end of each cycle sees the
"older" hardware systems and respective software move to more value pricing
levels.

    The industry completed a transition from 32-bit and 64-bit home game
consoles to the new, more powerful generation of game consoles, with the release
of Sony's PlayStation(R) 2 in 2000 and the release of the Nintendo GameCube(TM)
and Microsoft Xbox(TM) in 2001. Similarly, the 32-bit Game Boy(TM) Advance,
introduced in 2001, has succeeded the 8-bit Game Boy(TM) Color handheld
platform.

    For consoles, PlayStation(R) 2's early introduction helped establish it as
the leading hardware platform, with an installed base in North America of 22.3
million households in 2003, compared to 6.9 million and 7.8 million households
for GameCube(TM) and Xbox(TM), respectively, according to International Data
Group and the NPD Group. For handhelds, currently Nintendo is the major player
with a worldwide installed base of 40.3 million Game Boy(TM) Advance units and
is planning to launch a new handheld system, the DS, before the end of 2004.
Sony, however, recently announced their handheld entry, the PSP, that is
expected to launch in the first quarter of 2005.

SOFTWARE

    Videogame software is created by the platform manufacturers (first parties)
and by many independent publishers/developers (third parties). Platform
manufacturers license publishers to publish games for their platforms and retain
a significant degree of control over the content, quality and manufacturing of
these games. They also receive a royalty for every piece of software
manufactured for their console. The publishers/developers, subject to the
approval of the platform manufacturers, determine the types of games they will
create, and either create them in-house, with their own development teams, or
outsource the development to an independent company.

    Advances in microprocessors, graphics chips, hard-drive capacity, operating
systems and memory capacity have greatly enhanced the ability of the PC to serve
as a videogame platform. These technological advances have enabled developers to
introduce videogames for PCs with enhanced game play technology and superior
graphics. Although

                                       20


this market is not growing as quickly as the console and handheld markets, the
fact that publishers are not required to pay hardware royalties and high
manufacturing costs makes this an attractive market for videogame publishers.

    Software for game platforms is sold generally by mass merchandise retailers
such as Wal-Mart, Toys "R" Us, Best Buy and Target, or by regional retailers,
discount store chains, video rental retailers, software specialty retailers and
entertainment software distributors. Software publishers either distribute their
products directly to these retailers and/or sell them through national
distributors.

    There are many participants in the videogame value chain - hardware
manufacturers, licensed content providers, developers, publishers, distributors
and retailers - each contributing to the creation and sale of a videogame. The
amount of compensation each of these participants receives varies greatly from
game to game in determining the cost of goods sold for these games. The gross
margin earned on a particular game by a publisher is thus a direct function of
which of these players are involved, their degree of involvement and the
compensation they require. For instance, producing a blockbuster movie licensed
title for multiple platforms is a different business model than producing a
value-priced Game Boy Advance title. Although many variables affect the outcome
of the profitability of a game, we believe the most important are: (1) game
platform, (2) content source, (3) level of marketing and (4) cost of
development.

GROWTH STRATEGY

    Management is focused upon building MSI's position as a leading interactive
entertainment software publisher. To achieve this goal, we will seek to execute
the following strategies:

    o    INCREASE OUR COMMITMENT TO DEVELOPING AND MARKETING ORIGINAL,
         MULTI-PLATFORM GAME TITLES, BASED ON CONTROLLED OR OWNED INTELLECTUAL
         PROPERTY.

         We will attempt to focus our game developing and publishing activities
    principally on products that are, or have the potential to become, franchise
    properties. These products can serve as the basis for sequels, prequels and
    related new products in different mediums (such as television, movies, books
    and comic books and related themed merchandise such as toys, clothing and
    other items), which can be released over an extended period of time. MSI
    focuses equal efforts and resources on creating its own brands (IP's) as
    well as actively pursuing properties to be licensed that have strong sales
    potential.

    o    PURSUE TECHNOLOGY AND ACCESSORY OPPORTUNITIES WITH HIGH POTENTIAL
         RETURN.

         We endeavor to leverage our experience in, and knowledge of, the
    console and handheld businesses, to create non-"game" products targeted to
    the existing installed base of videogame consumers. For example, as a result
    of our experience with developing products for the Game Boy(TM) Advance, we
    have developed a proprietary compression technology that enables gamers to
    view up to 90 minutes of color video and stereo audio on a standard Nintendo
    Game Boy(TM) Advance System, thereby giving it added functionality as a
    portable video player. Additionally, we intend to create a line of
    accessories for the Game Boy(TM) Advance including headphones, a wireless
    link and wireless instant messenging and non-traditional accessories that
    will give the unit functionality as a microscope/telescope, a GPS device or
    a portable videophone walkie-talkie. We have filed patent applications with
    respect to aspects of the compression technology for the Game Boy(TM)
    Advance and plan to do so for other accessory devices.

    o    FOCUS EFFORTS ON PUBLISHING A DIVERSIFIED MIX OF TITLES FOR THE MOST
         COMMERCIALLY VIABLE GAME PLATFORMS, GENRES AND PRICE POINTS.

         We intend to concentrate our efforts on publishing a diverse mix of
    product offerings because it broadens our demographic market appeal, allows
    us to profit from different sectors of the market and mitigates our overall
    risk. We plan to develop and publish products across the most popular genres
    of games and platforms and target audiences ranging from game enthusiasts to
    mass-market consumers and "value priced" buyers. Currently, we develop,
    publish and distribute products for Sony's PlayStation(R) 2, Microsoft's
    Xbox(TM), and Nintendo's GameCube(TM) console systems and Nintendo's Game
    Boy(TM) Advance hand held device and PCs. We strive to offer our products on
    multiple platforms in order to leverage our costs of development, increasing
    potential unit sales and profitability. We take a number of factors into
    consideration when determining the appropriate platform, genre and price of
    our products including platform user demographics, the potential growth of
    the installed base of each platform, consumer trends and the competitive
    landscape at the time of a product's release.

                                       21


    o    SEEK OPPORTUNITIES TO SUPPORT, WHEN PROFITABLE, MATURE GAMING
         PLATFORMS, OVERSTOCK AND REPUBLISHED PRODUCTS AT A VALUE PRICE POINT.

         We will continue to actively pursue opportunities to acquire or create
    products that appeal to the value segment of the market, an area of past
    success for us. We are one of the leading providers of $14.99 Game Boy
    Advance software and we believe we are well known in the industry for
    providing large quantities of overstock at appealing prices. To this end, we
    frequently have discussions with other leading third party publishers
    regarding republishing and overstock opportunities as we seek to add to our
    value priced title selections.

    o    EXPAND INTERNATIONAL PRESENCE BY MOVING TO A DIRECT PUBLISHING MODEL IN
         EUROPE AND DEVELOPING LICENSING/DISTRIBUTION AGREEMENTS IN OTHER
         TERRITORIES.

         International markets represent a significant growth opportunity for
    us. Currently, our products are published in Europe through licensing
    arrangements with established European publishers. We intend eventually to
    become a leading interactive software publisher in Europe in order to
    achieve greater profitability, gain full brand exposure to consumers and
    more control of the marketing process. To that end, we have established
    Majesco Europe Limited, a wholly owned subsidiary based in England.

    o    GROW THROUGH STRATEGIC ACQUISITIONS AND RELATIONSHIPS.

         We believe acquisitions of companies with strong development talent,
    proprietary technologies or compelling intellectual properties will be a
    critical component in achieving the necessary scale and resources to be a
    leader in the industry. We intend to leverage strategic acquisitions and
    relationships to augment our internal development capacity and technical
    expertise, as well as to enhance our library of intellectual properties,
    brands and titles. We are also actively pursuing long-term strategic
    relationships with entertainment companies to secure license agreements
    and/or co-publishing opportunities.

PRODUCT DEVELOPMENT

Videogame Development

    We develop videogames for console and handheld gaming platforms and PCs. We
seek to develop videogames that are enjoyable, captivating and encourage
repeated play. We take a cautious, but opportunistic "quality vs. quantity"
approach to building our product line and seek to publish games for genres,
price points and hardware platforms that have strong sales potential and nominal
risk.

    Before publishing a game, the title must pass through our "greenlight"
process, which consists of extensive market research, studio due diligence and a
thorough profit and loss analysis. As a final requirement before being accepted
for publication, the title must be approved by the "greenlight" committee
(comprised of members from our executive, product development, sales and
marketing teams). Once a title is accepted, it is evaluated at regular
milestones to make sure it is progressing on time, according to specifications
and on budget. All members of the "greenlight" committee continue to be involved
throughout the development process.

    Independent third party developers create the majority of our next
generation and original titles. However, we usually have broad rights to
commercially exploit these products. We select third parties to develop
videogames based on their capabilities, suitability, availability and cost.
Contracts with developers are structured to give them incentives to provide
timely and satisfactory performance of the development by associating payments
with performance of substantive development milestones, and by providing for the
payment of royalties to them based on sales of the product developed, only after
we recoup the prepaid amounts.

    We are currently working with some of the industry's leading developers,
including Terminal Reality, Inc., HudsonSoft Co., Epic Games Inc. and GlyphX
Games LLC. We are often sought out as a publishing partner and are presented
with a number of projects and opportunities.

    We are generally obligated to submit games to the platform manufacturers
(first parties) for approval prior to publishing a game for their platforms.
Additionally, prior to release, each product undergoes careful quality assurance
testing, which involves technical review of each component of the final product
and testing on the

                                       22


applicable platforms. We believe we have developed excellent relationships with
the platform manufacturers.

    We endeavor to comply with the rules established by a domestic ratings board
voluntarily established by the videogame industry and some foreign countries'
ratings boards, and we label our products with these ratings. We believe that
ratings labels as to the violence contained in videogames will not have an
adverse effect upon us so long as ratings are consistently applied throughout
the industry.

    In 1998, MSI founded an in-house development studio. As a first project, the
studio focused on acquiring licenses of proven game titles from older console or
PC formats and then converting them onto a variety of game platforms. MSI's
first internally developed title, Tom Clancy's Rainbow Six for the Dreamcast
system (originally a PC game), garnered widespread acclaim after its May 2000
launch and sold more than 200,000 copies in its first four months at retail. MSI
is now capable of internally developing titles for the consoles/handheld
platforms and the PC thanks to this and other experiences.

     MSI's familiarity and working knowledge of the process and tools involved
in game development have allowed it to accurately evaluate the work of its
external game developers and provide assistance to such external developers in
order to solve issues or expedite their development schedule.

Gameboy Advance Video

    MSI is one of the leading publishers of software for the Nintendo Game
Boy(TM) Advance. As a result of MSI's experience with developing games for this
platform, MSI has developed a proprietary compression technology that will
enable gamers to view color video and stereo audio on a standard Nintendo Game
Boy(TM) Advance System. Nintendo has officially licensed this technology for the
North American and European markets, which have an installed base of 20 million
and 10 million Game Boy Advance owners respectively. The proprietary technology
enables consumers to view up to 45 minutes of video on a Game Boy(TM) Advance
using a standard GBA cartridge. We expect to have the capability to release
cartridges that can contain up to 90 minutes of video, including feature length
content, by the end of the year. No other hardware peripheral will be required
and all the user will need to do is insert a regular GBA cartridge into the Game
Boy(TM) Advance in order to turn it into a personal video player. Licensing
agreements have been signed with both Nickelodeon (SpongeBob SquarePants, Fairly
OddParents, others) and 4Kids Entertainment (Yu-Gi-Oh!, Sonic X, others) and we
are negotiating for other content. We are planning a significant public
relations and marketing campaign, with support from Nintendo, with a retail
launch in Spring 2004.

Gameboy Advance Accessories

    We also have launched two successful accessory products for the Nintendo
Game Boy(TM) Advance, "Light Boy" and "Arm Light", which have been licensed by
Nintendo, and will seek to continue making inroads in this category in the
future. For example, we have received approval from Nintendo to create licensed
headphones for the GBA SP and expect to ship them in conjunction with the launch
of our Game Boy Advance Video line of products. Additionally, we intend to
create a line of accessories for the Game Boy(TM) Advance, a wireless link and
wireless instant messenging as well as non-traditional accessories that are
expected to turn a Game Boy(TM) Advance into a microscope/telescope, a GPS
device or a portable videophone walkie-talkie.

INTELLECTUAL PROPERTY

Platform Licenses

    The major platform manufacturers require that publishers obtain a license
from them to publish games for play on their platforms. The Company currently
has non-exclusive licenses from Nintendo (GBA, GBC and GameCube(TM)), Sony
(PlayStation(R) and PlayStation(R) 2), Microsoft (Xbox(TM)) and Nokia
(N-Gage(TM)). Each platform manufacturer requires that the software and a
prototype of each title, together with all related artwork and documentation, be
submitted for its pre-publication approval. This approval is generally
discretionary.

Intellectual Property Licenses

    While we develop original titles, the majority of our games are licensed
from third party developers or based on trademarks and other rights and
properties owned by third parties. Typically, we are obligated to make minimum
guaranteed royalty payments over the term of these licenses and advance payment
against these guarantees. License

                                       23


agreements generally extend for a term of two to three years and are terminable
under a variety of events. Some licenses are limited to specific territories or
platforms.

    We have secured the rights to exploit many major intellectual properties and
proven game franchises from leading publishers and licensors. Our titles have
included such recognizable names as Cartoon Network, Star Trek Voyager, Tom
Clancy's Rainbow Six, Pitfall, Monopoly, Frogger, Castlevania, Pac-Man, Q-Bert,
Disney's Hercules, Battlebots, King of the Cage and Tonka. Our management
believes it has strong relationships with major licensors including Disney,
Paramount, Time Warner, DC Comics, MTV and others.

Original Titles and Proprietary Intellectual Properties (IPs)

    We own all intellectual property rights to Advent Rising, an epic
science-fiction action game with dialogue written by Hugo and Nebula award
winning novelist, Orson Scott Card. Although scheduled for release in September
2004, the title has already been selected as one of the Top Games of 2004 by
Official Xbox(TM) Magazine and garnered over 30 pages of print editorial
(exposing it to well over 3 million videogame enthusiasts) and numerous online
plaudits. Advent Rising also has been placed on Microsoft's "watch list" of
highly anticipated new releases.

    Launched in October 2002, BloodRayne has generated major consumer interest
and worldwide retail sell-in of more than 600,000 units. As a testament to the
popularity of the franchise, we have sold the movie rights associated with the
BloodRayne title to Brightlight Pictures (Alone in the Dark, House of the Dead),
entered into a strategy guide deal with Prima Publishing, and licensed custom
controller rights. In addition, a picture of BloodRayne, which is also the name
of the main character featured in the game, recently graced the cover of Play
magazine's special "Girls of Gaming" issue (November 2003). We are also in
negotiations to develop BloodRayne into an animated series, collectible action
figures, novels, comic books and jewelry. BloodRayne 2 is currently in
development and expected to be released in October 2004.

    Additional original titles Majesco owns intellectual property rights to are
BlowOut, Iridion, Boy and his Blob, Fortress and Picassio.

    We have filed patent applications with respect to aspects of the compression
technology for the Game Boy(TM) Advance. There is no assurance that such
applications will be approved or, if approved, provide significant protection.

MANUFACTURING

    We prepare a set of master disks, documentation and packaging materials for
our products for each respective hardware platform on which the product will be
released. Disk duplication, packaging, printing, manufacturing, warehousing,
assembly and shipping are performed by third parties in order to maintain
protection over their hardware technologies, Sony and Nintendo generally specify
or control the manufacturing and assembly of finished products. We deliver the
master materials to the licensor or its approved replicator, which then
manufactures finished goods and delivers them to us for distribution under our
label. At the time our product unit orders are filled by the manufacturer, we
become responsible for the costs of manufacturing, including their applicable
per unit royalty on such units, even if the units do not ultimately sell.

    Initial orders generally require seven to 40 days to manufacture depending
on the platform. Reorders of disc-based products generally require only seven to
14 days to manufacture, while reorders of cartridge-based products require
approximately 30 to 40 days to manufacture. Shipping of orders requires an
additional three to ten days, depending on the mode of transport and location of
the manufacturer. Only the Nintendo Game Boy(TM) Advance uses cartridges, while
the new generation home consoles are all disc-based.

    We participate in the electronic data interchange (EDI) program maintained
by most of our large customers. We generally fill re-orders from inventory
within two days. As a result, our videogames traditionally have no backlog of
orders.

    To date, we have not experienced any material difficulties or delays in the
manufacture and assembly of our products or material returns due to product
defects.

                                       24


DOMESTIC SALES AND DISTRIBUTION

We believe we have effective distribution channels. We distribute our products
domestically through both direct and indirect channels.

o   Direct - We believe our sales team has strong relationships with major
    retailers and communicates with them frequently. The sales team is led by
    Morris Sutton, our Chairman and the founder of Majesco, who manages our
    sales representatives and personally handles a number of key accounts.

o   Indirect - We currently utilize seven sales representative organizations
    located throughout the United States. The firms we use were chosen based on
    their performance and retailer relationships. On average, two sales
    representatives per organization are assigned to our account. It is
    customary for the sales representatives and distributors of our games who
    are assigned specific customers to also distribute games produced by other
    manufacturers. Distribution channels are dominated by a select group of
    companies, and a publisher's access to retail shelf space is a significant
    competitive factor.

Our principal customers are:

o   Mass merchandisers
o   National and regional retailers
o   Discount store chains
o   Video rental retailers
o   Entertainment software distributors and re-sellers

    We believe we have enjoyed close relationships with key executives and
buyers of a number of mass-market retailers including Wal-Mart, Target and Toys
"R" Us, as well as specialist retailers including Best Buy, Electronics Boutique
and Game Stop. Over the last five years, MSI has diversified sales among our top
retail accounts. MSI's top two customers comprised 78% of sales in 1999 whereas
MSI's top six customers comprised the same percentage of sales in 2003.

MARKETING

    Marketing programs principally support our premium priced publishing
efforts. Our marketing objectives are to create strong brands and franchise
properties, support sell-in to retail and drive sell-through to consumers. As
each of our games has different features, benefits and target markets, we
develop marketing programs for each title on an individual basis. The amount of
support a title receives is directly related to its perceived "hit," or sales,
potential. While all titles will be supported in some way, those with the most
potential will have long lead (12 months or longer), multi-faceted, tactical
marketing programs designed to generate enthusiasm and support long before being
shipped to retail.

    Specific consumer marketing strategies we may employ include TV, radio
and/or print advertising, web site, online marketing, demo distribution,
promotions (and cross-promotions with third parties) and point-of-purchase
advertising. Additionally, central to a marketing campaign are customized public
relations programs designed to create awareness with all relevant audiences,
including core gamers and mass entertainment consumers.

    To date, public relations efforts have resulted in continuing coverage for
the company and individual titles in the all-important computer and video gaming
publications, as well as major consumer newspapers, magazines and broadcast
outlets, such as The New York Times, USA Today, Entertainment Weekly, Maxim,
Playboy, Newsweek and CNN, among others. We also host media events throughout
the year at which print, broadcast and online journalists can preview, review
and demonstrate our products prior to their release.

    In addition to regular face-to-face meetings and communication with our
sales force, we employ extensive trade marketing efforts including direct
marketing to buyers and store managers, trade shows (Electronic Entertainment
Exposition, CES, Interactive Entertainment Merchant Association Show, the
Licensing Show, etc.), premium distribution and sales incentive programs.

INTERNATIONAL OPPORTUNITY

    We have historically focused our efforts and resources on established
domestic markets. Over the last two years, we have expanded our international
presence by establishing licensing and/or distribution agreements with leading
international publishers. These established pan-European organizations fulfill
all sales, marketing and distribution

                                       25


needs for our multi-format product line-up in the European marketplace. We
believe this strategy has enabled us to take a conservative approach to the
international market, allowing us to develop our brands and build knowledge and
relationships, while enjoying revenue-generating capabilities with limited risk.
Similar licensing/distribution deals are being considered for other continents.

    As part of this initiative, we have opened an office in the UK. Since its
inception in 2001, Majesco Europe has been responsible for securing and managing
commercial deals with THQ Inc., The Codemasters Software Company Limited and
Vivendi Universal Games International and has to date generated retail revenue
in excess of $55 million. For additional information on MSI's relationship with
Vivendi, please see "Risk Factor - MSI did not receive the consent of certain of
its distributors and licensors with respect to the recently completed merger."

o Vivendi published BloodRayne, Black & Bruised and seven other titles
throughout Europe and Asia.

o THQ distributed 10 Game Boy Advance titles.

o Codemasters published Star Trek Voyager and Soldier of Fortune.

    The current European management infrastructure is responsible for converting
all US products from the NTSC format to the European PAL format, localizing
documentation, managing all European strategic and tactical marketing with our
publishing partners and sourcing and acquiring new titles.

    We seek to become a leading stand-alone interactive software publisher in
Europe. Benefits of the direct publishing model include greater revenue
opportunities, full brand exposure to consumers and greater control of the
marketing process. To illustrate what we believe to be our international growth
potential, we derived 7% of our revenue from international markets in 2003. On
average, however, we believe most interactive entertainment publishers realize
approximately 30% of their revenue from international distribution.

    With an international charter, Majesco Europe focuses on critical markets
such as England, France, Germany, Italy, Spain, Asia Pacific and the Benelux
region.

COMPETITION

    The interactive entertainment software industry is highly competitive.
Furthermore, the industry is characterized by the continuous introduction of new
titles and the development of new technologies.

    Our ability to compete is based on our ability to:

o   Select and develop popular titles
o   Identify and obtain rights to commercially marketable intellectual
    properties
o   Adapt products for use with new technologies

    Successful competition in our market is also based on:

o   Price
o   Access to retail shelf space
o   Product quality
o   Product enhancements
o   Brand recognition
o   Marketing support
o   Access to distribution channels

    Our competitors vary in size from small companies with limited resources to
large corporations with greater financial, marketing and product development
resources. We compete with Nintendo, Microsoft and Sony, who publish software
for their respective systems. We also compete with numerous other companies
licensed by the platform manufacturers to develop software products for use with
their respective systems. These competitors include Acclaim, Activision, Midway,
Capcom, Eidos, Electronic Arts, Atari, Interplay Entertainment, Konami, Lucas
Arts, Namco, Sega, Take-Two Interactive, THQ, and Ubi Soft, among others. We
face additional competition from the entry of new companies into the market,
including large diversified entertainment companies.

                                       26



LEGAL PROCEEDINGS

    We are currently party to certain material, threatened and pending legal
proceedings as briefly described below:

         1. ATARI INTERACTIVE, INC. (FORMERLY KNOWN AS INFOGRAMES INTERACTIVE,
INC.) In August 2003, the US District Court of Massachusetts in Infogrames
Interactive, Inc. v. Majesco Sales Inc. entered judgment against MSI in the
approximate amount of $6.7 million pursuant to a breach of contract action. As
previously disclosed in our public filings, we entered into a settlement
agreement with Atari and as of May 11, 2004, had paid $4.0 million pursuant to
the terms of such settlement agreement. On May 11, 2004, Atari agreed to release
us from the obligations ($2.7 million and accrued interest) and restrictions
contained in the settlement agreement and terminate such agreement in exchange
for a one-time payment of $1.5 million. The $1.5 million was paid on May 21,
2004.

         2. RAGE GAMES LIMITED V. MAJESCO SALES INC. On September 20, 2002, Rage
Games Limited ("Rage") filed a complaint against MSI in the United States
District Court for the District of New Jersey. MSI filed and served its Answer
on or about November 6, 2002 (Rage Games Limited is currently in bankruptcy
proceedings and is no longer doing business in the ordinary course).

    All five counts in the complaint arise out of two License and Distribution
Agreements between Rage and MSI. Count One alleges breach by MSI of the first of
the two agreements; Count Two alleges breach of the second agreement. Count
Three alleges claims based on an unjust enrichment theory. Count Four asserts a
right to relief on the basis of promissory estoppel. Count Five asserts a claim
on an anticipatory repudiation theory. Rage seeks approximately $6 million in
damages.

    MSI asserts substantial defenses that the product was not fit for use. MSI's
Answer included three counterclaims. The First and Second Counterclaim assert
claims for damages arising out of Rage's breach of the first agreement, and the
Third Counterclaim seeks damages for unjust enrichment in connection with the
second agreement.

    In accordance with the Magistrate's order the entire record, including cross
motions for summary judgment, opposition papers, and replies were submitted to
the court on March 29, 2004.

    In the opinion of management and the advice of counsel, the Company has made
adequate provision for potential liabilities, if any, arising from the above
matters. However, the costs and other effects of pending or future litigation,
governmental investigations, legal and administrative cases and proceedings
(whether civil or criminal), settlements, judgments and investigations, claims
and changes in those matters (including those matters described above), and
developments or assertions by or against the Company relating to intellectual
property rights and intellectual property licenses, could have a material
adverse effect on the Company's business, financial condition and operating
results.

         3. NATIONAL ASSOCIATION OF SECURITIES DEALERS REVIEW. On December 17,
2003 we received a letter from the NASD's Market Regulation Department stating
that the NASD was conducting a review of unusual trading activity in our common
stock between the time of the signing of the letter of intent with respect to
the Merger and the date that we announced that a letter of intent was signed.
There also appears to be unusual trading activity around the time of the signing
of the definitive agreement for the Merger and prior to the announcement of such
signing.

      By letter dated April 22, 2004, the NASD indicated that it had concluded
its review and thanked us for our cooperation in the review. The letter
indicated that the NASD referred the matter to the SEC for action, if any, the
SEC deems appropriate. The letter concluded that "This referral should not be
construed as indicating that any violations of the federal securities laws or
the NASD Conduct Rules have occurred, or as a reflection upon the merits of the
security involved or upon any person who effected transactions in such
security." If the Company is sanctioned or otherwise held liable for this
trading any such sanctions could have a material adverse effect on the Company's
reputation, listing, financial condition, results of operations and liquidity.
In addition, it is possible that such matters may give rise to civil or criminal
actions.

PROPERTIES

    We lease 21,250 square feet of office, development and storage space located
at 160 Raritan Center Parkway, Edison, NJ 08837. The lease, which costs
approximately $28,500 per month (plus taxes, insurance and operating costs),
expires in July 2009.

    We also lease 1,082 square feet of office space located at 39 Newhall
Street, Birmingham, UK. This lease costs approximately $3,600 per month and
expires in September 2004.

EMPLOYEES

    We have 69 full time employees. We have not experienced any work stoppages
and consider our relations with our employees to be good. We currently do not
have any formal written employment contracts with any of our employees.

                                       27


                                   MANAGEMENT

OUR BOARD OF DIRECTORS



Name                            Age           Position
----                            ---           --------
                                        
Morris Sutton                   65            Chairman of the Board
Jesse Sutton                    34            Director, Chief Executive Officer and President
Joseph Sutton                   32            Director, Executive Vice President of Research
                                              and Development
Louis Lipschitz                 59            Director


    MORRIS SUTTON / CHAIRMAN OF THE BOARD. Morris Sutton has been Chairman since
December 5, 2003. Mr. Sutton has more than 40 years of business experience and
most recently, was the founder of MSI, our sole operating company and
wholly-owned subsidiary, and, prior to the merger, was MSI's Chief Executive
Officer from 1986 to December 2003. Morris Sutton is the father of Jesse Sutton
and Joseph Sutton. From 1998 to 2001, Mr. Sutton was the Chairman of Majesco
Biologicals, Inc., a biotechnology development company, which ceased all
operations in 2001 pursuant to an assignment for the benefit of creditors.

    JESSE SUTTON / CHIEF EXECUTIVE OFFICER & PRESIDENT / MEMBER OF THE BOARD.
Jesse Sutton has served as one of our directors since December 5, 2003. Mr.
Sutton is currently our Chief Executive Officer and President and has served in
such capacity since December 2003. Mr. Sutton has been the President of our
current wholly-owned subsidiary since 1997 and became its Chief Executive
Officer in December 2003. Jesse Sutton is Morris Sutton's son and Joseph
Sutton's brother. From 1998 to 2001, Mr. Sutton was the President of Majesco
Biologicals, Inc., a biotechnology development company, which ceased all
operations in 2001 pursuant to an assignment for the benefit of creditors.

    JOSEPH SUTTON / EXECUTIVE VICE PRESIDENT OF RESEARCH AND DEVELOPMENT /
MEMBER OF THE BOARD. Joseph Sutton has served as one of our directors since
December 5, 2003. Mr. Sutton is currently our Executive Vice President of
Research and Development and has served in such capacity since December 2003.
From 1997 to October 2000 Mr. Sutton was a Vice-President of MSI; from October
2000 through September 2003 he was Vice President-Game Development of MSI and in
December 2003 he became MSI's Executive Vice President of Research and
Development. Joseph Sutton is Morris Sutton's son and Jesse Sutton's brother.

    LOUIS LIPSCHITZ / MEMBER OF THE BOARD. Louis Lipschitz has served as one of
our directors since April 20, 2004. From February 1, 1996 to March 2004, Mr.
Lipschitz served as Executive Vice President and Chief Financial Officer of Toys
"R" Us, Inc.

    In conjunction with our recently completed private placement, we have an
obligation to, by June 25, 2004 increase the size of our Board of Directors to a
maximum of seven (7) directors. In addition, for so long as 51% of the 7%
convertible preferred stock remains outstanding, based on the number of shares
outstanding as of the final closing of our recently completed private placement,
Harvest Opportunity Partners II, L.P., on behalf of the holders of the 7%
convertible preferred stock, will have the right to nominate two members to our
Board of Directors, on behalf of the holders of the 7% convertible preferred
stock. Those two members must be "independent" within the meaning of the
regulations promulgated by Nasdaq for companies quoted on the Nasdaq National
Market or by the American Stock Exchange for companies traded on such exchange.
Furthermore, the consent, which shall not be unreasonably withheld, of Harvest
Opportunity Partners II, L.P. on behalf of the holders of the 7% convertible
preferred stock will be required with respect to the appointment by us of two
additional "independent" members of our Board of Directors. On April 20, 2004,
Louis Lipschitz was appointed to the Board of Directors as one of the two
additional "independent" members who were to be appointed by us.

    Subject to applicable federal securities laws and the rules of the Nasdaq
Stock Market with respect to board composition and corporate governance, the
Board members elected by the holders of the 7% convertible preferred stock,
shall serve on the Audit Committee and Compensation Committee of our Board of
Directors and either director shall serve as the chairman of either or both
committees.

COMMITTEES OF THE BOARD OF DIRECTORS

    Our Board of Directors is currently seeking to appoint additional members
that will be deemed "independent" and that may serve on an audit committee and a
compensation committee. We currently do not have an audit committee or a
compensation committee although we anticipate appointing new board members and
establishing such committees in the near future.

                                       28


DIRECTOR COMPENSATION

    In connection with his appointment to our Board, on April 30, 2004, Louis
Lipschitz was granted an option to purchase 100,000 shares of our Common Stock
at an exercise price of $3.63 per share, which option expires ten years from the
grant date. In addition, we pay Mr. Lipschitz $15,000 annually for serving on
our Board and a fee of $1,000 for his in-person attendance, and a fee of
$500 for his telephone attendance, at Board committee meetings. Other than
Mr. Lipschitz, we do not pay directors any cash compensation for serving as a
director.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

    We do not currently have a Compensation Committee of our Board of Directors.
None of our directors or executive officers serve as a member of the Board of
Directors or compensation committee of any entity that has one or more executive
officers serving as a member of our Board of Directors. The Board of Directors
as a whole made decisions relating to the compensation of our executive
officers.

OUR EXECUTIVE OFFICERS

    Our executive officers who are not directors are Jan E. Chason, our Chief
Financial Officer and Joseph Tuchinsky, our Secretary, General Counsel and
Senior Vice President of Business and Legal Affairs. None of our executive
officers have written employment agreements with us and all serve at the
pleasure of the Board of Directors. Certain biographical information with
respect to the executive officers is set forth below.

    JAN E. CHASON / CHIEF FINANCIAL OFFICER. Jan E. Chason has served as our
Chief Financial Officer since December 2003, and prior to the merger, as Chief
Financial Officer of MSI, our sole operating business and wholly-owned
subsidiary, since January 2, 2003. Prior to joining MSI, Mr. Chason provided
interim Chief Financial Officer services through JEC Consulting Associates from
June 2001 through December 2002. From June 1996 through June 2001, he served on
the executive team of SFX Broadcasting and SFX Entertainment as the Chief
Financial Officer of the following entities: Triathlon Broadcasting Company, The
Marquee Group, Inc., and Artist Group International. He later served as
Corporate Vice President Finance of Entertainment for SFX Entertainment. After
the acquisition of SFX Entertainment by Clear Channel Communications Inc., he
served as the Chief Financial Officer of Clear Channel Entertainment's Marketing
and Media Divisions. Mr. Chason was a partner at Ernst & Young LLP from October
1982 through September 1994. Mr. Chason is a Certified Public Accountant and has
a Bachelor of Business Administration from City College of New York.

    JOSEPH TUCHINSKY / GENERAL COUNSEL/SENIOR VICE PRESIDENT BUSINESS AND LEGAL
AFFAIRS AND SECRETARY. Joseph Tuchinsky joined Majesco on October 1, 2003. In
his role, he is responsible for managing all of our business and legal affairs
including development contracts, licensing relationships, litigation,
intellectual property rights and corporate governance. Prior to joining the
Company, Mr. Tuchinsky served as the Director of Legal and Business Affairs for
Atari, Inc. and its predecessor company from October 2001 through August 2003
and Legal Counsel to Atari predecessor companies from September 1998 through
September 2001. His prior positions included General Counsel for Future Vision
Holding, Inc. and Senior Attorney for Long Island Lighting Corporation. Mr.
Tuchinsky has a Bachelor of Arts from Queens College and Juris Doctor from
Syracuse University College of Law.

EXECUTIVE COMPENSATION

         The following Summary Compensation Table sets forth summary information
as to compensation received by our Chief Executive Officer and each of the four
most highly compensated executive officers who were employed by us at the end of
the fiscal year ended October 31, 2003, the most recent fiscal period for which
information is available, for services rendered to us in all capacities during
the three prior fiscal years ended October 31, 2003 and who earned in excess of
$100,000 for services rendered to us during the fiscal year ended October 31,
2003. Pursuant to the Merger, MSI became our wholly-owned subsidiary and our
sole operating business. Therefore, any information set forth in the table
relating to the time period prior to December 5, 2003, the closing date of the
Merger, relates to the operations of MSI for the periods indicated prior to MSI
becoming a wholly-owned subsidiary of a public company.

                                       29


SUMMARY COMPENSATION TABLE



                                                              ANNUAL COMPENSATION
                                                              -------------------
            NAME AND PRINCIPAL                                         ALL OTHER
                 POSITION                     YEAR      SALARY      COMPENSATION (1)
------------------------------------------  --------  ---------- ---------------------
                                                                  
Jesse Sutton, President and Chief             2003      350,000           17,000
Executive Officer (2)                         2002      340,000           17,000
                                              2001      260,000           16,000
Joseph Sutton, Executive Vice President       2003      350,000           17,000
of Research and Development                   2002      328,000           15,600
                                              2001      156,000           16,900
Morris Sutton, Chairman and former Chief      2003      450,000           17,000
Executive Officer (2)                         2002      418,000           16,860
                                              2001      450,000           16,000
Jan E. Chason, Chief Financial Officer (3)    2003      159,000            --
                                              2002        --               --
                                              2001        --               --


    (1)  Other Annual Compensation represents contributions to the Majesco Sales
         Inc. Profit Sharing Plan on behalf of Jesse, Morris and Joseph Sutton.

    (2)  Jesse Sutton was named Chief Executive Officer on December 5, 2003, the
         closing date of the Merger. Unless otherwise noted, prior to such date,
         Morris Sutton served as Chief Executive Officer of MSI.

    (3)  Mr. Chason began his employment with Majesco on January 2, 2003.

    With respect to the current annual compensation of Joseph Sutton and Jesse
Sutton, each of them has agreed to lower such compensation from $350,000 to
$225,000.

    There were no option grants in the last fiscal year to the executive
officers named in the summary compensation table above during our fiscal year
ended October 31, 2003. Of the named individuals, only Jan E. Chason holds
options to purchase shares of our common stock, pursuant to a grant on March 25,
2004 to purchase 300,000 shares, with an exercise price of $1.90 per share,
which expire on March 25, 2014.

EMPLOYEE BENEFIT PLANS

     2004 EMPLOYEE, DIRECTOR AND CONSULTANT STOCK OPTION PLAN

    Our 2004 Employee, Director and Consultant Stock Option Plan was approved by
our Board of Directors in February 2004 and adopted by our stockholders on
February 13, 2004, which approval by our stockholders became effective on April
13, 2004. Under this plan, we may grant incentive stock options, nonqualified
stock options and stock. A total of 10,000,000 shares of common stock have been
reserved for issuance under this plan, all of which are currently available for
future grant.

     The Stock Option Plan is to be administered by our Board of Directors,
except to the extent that it delegates its authority to a committee of the
Board. The Plan authorizes the issuance of stock grants to our employees,
directors and consultants, the grant of incentive stock options to our employees
and the grant of non-qualified options to our employees and directors
(approximately 26 people), and consultants; provided, however, that any member
of the Sutton family (as specified in the Plan), who is also one of our
directors, executive officers, or greater than 5% beneficial owner of any of our
issued and outstanding securities shall not be eligible to participate in and
receive a grant or grants under the Plan.

    For non-qualified options, the exercise price per share is determined by the
Board, subject to the limitation that the exercise price at least equal the par
value per share of our common stock (i.e. $0.001 per share). For incentive stock
options, the exercise price per share is determined by the Board, subject to the
limitation that the exercise price at least equals 100% of the fair market value
per share of our common stock on the date of grant of the incentive stock
option. If the participant in the Plan owns more than 10% of the total combined
voting power of the company, the exercise price per share must at least equal
110% of the fair market value per share of our common stock on the date of grant
of the incentive stock option.

     The maximum term of options granted under this plan is ten years. The
exercise price of non-qualified stock options shall not be less than the par
value of our common stock. The exercise price of incentive stock options shall
not be less than 100% of the fair market value per share of common stock on the
date of the option grant, with

                                       30


respect to plan participants who own 10% or less of the total combined voting
power of all classes of our stock, and not less than 110% of the fair market
value on the date of grant, with respect to plan participants who own more than
10% of the total combined voting power of all classes of our stock.

     With respect to stock grants, the date prior to which an offer of a stock
grant must be accepted by a grantee and the stock grant purchase price, if any,
shall be determined by the Board. A stock grant may be subject to repurchase by
us upon termination of employment of the grantee with the company, under certain
circumstances

LIMITATION OF DIRECTORS' LIABILITY AND INDEMNIFICATION

    The Delaware General Corporation Law authorizes corporations to limit or
eliminate, subject to certain conditions, the personal liability of directors to
corporations and their stockholders for monetary damages for breach of their
fiduciary duties. Our certificate of incorporation limits the liability of our
directors to the fullest extent permitted by Delaware law.

    We have obtained director and officer liability insurance to cover
liabilities of our directors and officers that may occur in connection with
their services to us, including matters arising under the Securities Act of 1933
(the "Securities Act"). Our certificate of incorporation and bylaws also provide
that we will indemnify and advance expenses to, to the fullest extent permitted
by the Delaware General Corporation Law, any of our directors and officers,
against any and all costs, expenses or liabilities incurred by them by reason of
having been a director or officer.

    Such limitation of liability and indemnification does not affect the
availability of equitable remedies. In addition, we have been advised that in
the opinion of the SEC, indemnification for liabilities arising under the
Securities Act is against public policy as expressed in the Securities Act and
is therefore unenforceable.

    There is no pending litigation or proceeding involving any of our directors,
officers, employees or agents in which indemnification will be required or
permitted. We are not aware of any threatened litigation or proceeding that may
result in a claim for such indemnification.



                                       31



                           RELATED PARTY TRANSACTIONS

    Prior to our merger with MSI on December 5, 2003, Jesse Sutton and Joseph
Sutton each previously loaned MSI approximately $1.8 million, for an aggregate
amount of approximately $3.5 million, in order to enable the Company to repay
amounts due under a line of credit from a bank with the remainder used for
working capital purposes. Jesse and Joseph Sutton were repaid, in the aggregate,
approximately $2.5 million from the proceeds of our recently completed private
placement. On February 26, 2004, the remaining $1.0 million owed to them was
exchanged for (i) 100 shares ($1.0 million) of 7% Convertible Preferred Stock,
which will be convertible at the option of the holder into 1,000,000 shares of
our Common Stock and (ii) a three year warrant to purchase 1,000,000 shares of
our Common Stock at an exercise price of $1.00 per share.

    On November 25, 2003, Albert Ades, the father-in-law of Jesse Sutton, loaned
MSI $1.0 million. MSI used the funds to satisfy a portion of its obligations
pursuant to the Atari Settlement. The loan was satisfied in exchange for
2,000,000 shares of our Common Stock on April 23, 2004.

    We currently use the services of a printing and packaging company in which
Morris Sutton's nephew is a principal. In 2003, we received services from this
company for which we were billed approximately $1.9 million. Such charges were
based on arms length negotiations, and to our knowledge, on terms equivalent to
what we could receive from providers of similar services.

    During 2003, approximately 9,500,000 unregistered shares of our Common Stock
were sold at a price of $0.10 per share. The proceeds of these sales were used
to pay off debts to service providers and our other creditors, including a
consulting fee payment in connection with the merger equal to $450,000 to
Atlantis Equities, Inc. ("Atlantis"), an entity of which Robert S. Ellin, our
former Chairman, is a principal. Atlantis also received consulting fees of
approximately $130,000 for consulting services rendered to the Company in 2002
and 2003. In addition, Atlantis received an additional $300,000 upon completion
of our recently completed private placement. The placement agent we used in
connection with the recently completed private placement paid a referral fee to
Atlantis which included 92 units (92 shares of 7% Convertible Preferred Stock
and a warrant to purchase 920,000 shares of Common Stock) as a portion of the
placement agent warrant that was issued to the placement agent.


                                       32



                             PRINCIPAL STOCKHOLDERS

    The following table sets forth certain information regarding the beneficial
ownership of our voting stock as of May 21, 2004, and as adjusted to reflect the
sale of our common stock offered by this prospectus by:

         o  the executive officers named in the summary compensation table;
         o  each of our directors;
         o  all of our current directors and executive officers as a group; and
         o  each stockholder known by us to own beneficially more than five
            percent of our common stock.

    Beneficial ownership is based upon 80,853,440 shares of common stock
outstanding as of May 21, 2004 and determined in accordance with the rules of
the SEC and includes voting or investment power with respect to the securities.
Shares of common stock that may be acquired by an individual or group within 60
days of May 21, 2004, pursuant to the exercise of options, warrants or other
derivative securities, are deemed to be outstanding for the purpose of computing
the number of shares beneficially owned and the percentage ownership of such
individual or group, but are not deemed to be outstanding for the purpose of
computing the percentage ownership of any other person shown in the table.
Percentage of voting power is based on the number of shares beneficially owned
by the person or entity identified and the following shares outstanding: (i)
80,853,440 shares of common stock; and (ii) 2,683 shares of 7% convertible
preferred stock.

    Except as indicated in footnotes to this table, we believe that the
stockholders named in this table have sole voting and investment power with
respect to all shares of common stock shown to be beneficially owned by them,
based on information provided to us by such stockholders.




                                                                                                      PERCENT OF
                                                                   NUMBER OF SHARES      PERCENT OF     VOTING
COMMON STOCK                                                      BENEFICIALLY OWNED       CLASS         POWER
------------                                                     --------------------   ------------  -----------
                                                                                                  
Directors and Executive Officers
--------------------------------
Jesse Sutton                                                           15,620,002(1)        19.1%        14.4%
Jesse M. Sutton Foundation (2)                                          1,520,000            1.9%          1.4%
Joseph Sutton                                                          15,620,002(1)        19.1%        14.4%
Morris Sutton (3)                                                       5,620,042            7.0%          5.2%
Jan E. Chason                                                            0(4)                *%            *%
Joseph Tuchinsky                                                         0(4)                *%            *%
     Executive officers and directors as a group                      38,380,046            46.3%        35.6%
Five Percent Stockholders
Adam Sutton (5)                                                       14,620,002            18.1%        13.6%

7% CONVERTIBLE PREFERRED STOCK (6)
------------------------------
Directors and Executive Officers
Jesse Sutton                                                               50               1.9%         14.4%
Joseph Sutton                                                              50               1.9%         14.4%
     Executive officers and directors as a group                          100               3.7%
Five Percent Stockholders
-------------------------
033 Growth Partners I LP (7)                                              172               6.4%          3.1%
Corsair Capital (8)                                                       244               9.1%          4.4%
Harvest Opportunity Partners II LP (9)                                    343               12.8%         6.2%
Scoggin Capital Management                                                250               9.3%          4.5%



         *  Represents beneficial ownership of less than 1% of the shares of
            common stock

    (1)  Includes 500,000 shares of common stock which may be acquired upon
         conversion of 50 shares of 7% convertible preferred stock and 500,000
         shares of common stock which may be acquired upon exercise of warrants
         to purchase 500,000 shares of common stock.

    (2)  Morris Sutton, Jesse Sutton and Joseph Sutton act as officers of the
         Jesse M. Sutton Foundation, and each has the power to vote and dispose
         of the shares held by the Foundation. The number of shares disclosed

                                       33


         under each of Jesse, Joseph and Morris Sutton does not include the
         number of shares held by the Foundation.

    (3)  Pursuant to a voting agreement, Morris Sutton has the power to vote the
         shares held in the name of his daughter, Sarah Sutton. The voting
         agreement does not restrict Sarah from exercising all other rights of
         beneficial ownership, including disposition and the right to receive
         payments of dividends or other distributions from the Company with
         respect to the shares.

    (4)  Does not include shares of common stock underlying outstanding options
         which options vest 1/3 annually commencing on March 25, 2005.

    (5)  Adam Sutton is the adult son of Morris Sutton and brother of Jesse and
         Joseph Sutton. Adam is not an executive officer or director of the
         company.

    (6)  All shares of 7% convertible preferred stock are immediately
         convertible into shares of common stock at a current conversion ratio
         of $1.00 per share for each share of 7% convertible preferred stock
         with each share having a value of $10,000. Each share of 7% convertible
         preferred stock has voting rights on an as-converted basis and votes
         together with the common stock as one class, except as otherwise
         regulated by law.

    (7)  Does not include shares held by 033 Growth Int'l Fund Ltd., 033 Growth
         Partners II LP, and Oyster Pond Partners over which Michael T. Vigor
         has investment power and Lawrence C. Long Jr. has voting power, along
         with the shares held by 033 Growth Partners I LP.

    (8)  Does not include shares held by Caspian Capital Partners L.P., Mariner
         Opportunities, Corsair Capital Investors, Ltd., Corsair Long/Short
         International, Corsair Capital Partners 100, and Corsair Select over
         which Jay Petschek and Steven Major share voting and investment power,
         along with the shares held by Corsair Capital.

    (9)  Does not include shares held by Harvest Opportunity Offshore Ltd. and
         Harvest Opportunity Partners II Qualified L.P., beneficial ownership of
         which is held by Joseph A. Jolson, along with the shares held by
         Harvest Opportunity Partners II LP.

                              SELLING STOCKHOLDERS


This prospectus covers offers and sales of the following shares of common stock:

     o      2,000,000 shares of common stock issued upon conversion of an
            outstanding Convertible Note dated as of November 25, 2003.

     o      25,830,000 shares of common stock issuable upon the conversion of
            outstanding 7% convertible preferred stock issued in connection with
            a private placement completed on February 26, 2004.

     o      25,830,000 shares of common stock issuable upon the exercise of
            warrants having an exercise price of $1.00 per share that were
            issued in connection with a private placement completed on February
            26, 2004.

     o      1,000,000 shares of common stock issuable upon (i) the conversion of
            7% convertible preferred stock (500,000 shares) and (ii) warrants
            having an exercise price $1.00 per share (500,000 shares) that were
            issued to Jesse Sutton in exchange for previously outstanding
            indebtedness.

     o      1,000,000 shares of common stock issuable upon (i) the conversion of
            7% convertible preferred stock (500,000 shares) and (ii) warrants
            having an exercise price $1.00 per share (500,000 shares) that were
            issued to Joseph Sutton in exchange for previously outstanding
            indebtedness.

     o      2,520,000 shares of common stock issuable upon (i) the conversion of
            7% convertible preferred stock (1,260,000 shares) and (ii) warrants
            having an exercise price of $1.00 per share (1,260,000 shares), as
            the securities underlying the placement agent warrant to purchase
            units that was issued to JMP Securities LLC as a portion of the
            placement agent fee issued in connection with a private placement
            completed on February 26, 2004.

     o      1,000,000 shares of common stock issuable upon (i) the conversion of
            7% convertible preferred stock (500,000 shares) and (ii) warrants
            having an exercise price of $1.00 per share (500,000 shares), as the
            securities underlying the placement agent warrant to purchase units
            that was issued to JMP Asset Management LLC as a portion of the
            placement agent fee issued in connection with a private placement
            completed on February 26, 2004.

     o      1,840,000 shares of common stock issuable upon (i) the conversion of
            7% convertible preferred stock (920,000 shares) and (ii) warrants
            having an exercise price of $1.00 per share (920,000 shares), as the
            securities underlying the placement agent warrant to purchase units
            that was issued to Atlantis Equities, Inc. as a portion of the
            placement agent fee issued in connection with a private placement
            completed on February 26, 2004.

     o      302,000 shares of common stock issued to CEOcast, Inc. pursuant to a
            consultation agreement, dated as of November 8, 2003.

     o      160,000 shares of common stock issued to Hayden Communications, Inc.
            pursuant to a consultation agreement, dated as of November 26, 2003.

     o      100,000 shares of common stock issued to Mintz, Levin, Cohn, Ferris,
            Glovsky and Popeo, P.C.  pursuant to a settlement agreement, dated
            as of December 5, 2003.

                                       34



    The following table provides information on the selling stockholders, their
current beneficial ownership of our securities, the number of shares offered for
each stockholder's account, and the amount and percentage of their beneficial
ownership after this offering, assuming they sell all of the offered shares.
"Beneficial ownership" here means direct or indirect voting or investment power
over outstanding stock and stock which a person has the right to acquire now or
within 60 days after the date of this prospectus. The table also includes stock
issuable on exercise of the warrants described above.

    The information in the table was provided by the selling stockholders,
reports furnished to us under rules of the SEC and our stock ownership records,
as of the date of this prospectus. Except as noted in the footnotes, no selling
stockholder has had, within the past three years, any position, office or other
material relationship with us or any of our predecessors or affiliates. The
calculation of the percentage of common stock beneficially owned after the
offering is based on 80,853,440 shares outstanding as of May 21, 2004.

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



                                                SHARES                            SHARES       % OF COMMON STOCK
                                             BENEFICIALLY                      BENEFICIALLY       BENEFICIALLY
                                             OWNED BEFORE                       OWNED AFTER       OWNED AFTER
 NAME OF SELLING STOCKHOLDER                 THE OFFERING    SHARES OFFERED    THE OFFERING       THE OFFERING
-----------------------------------------   --------------  ----------------  ---------------  ------------------
                                                                                               
033 Growth Partners I LP (1)                   3,440,000         3,440,000                0                 *
033 Growth Int'l Fund Ltd. (1)                 1,700,000         1,700,000                0                 *
033 Growth Partners II LP (1)                  1,080,000         1,080,000                0                 *
Oyster Pond Partners (1)                         780,000           780,000                0                 *
Asher Roshanzamir                                500,000           500,000                0                 *
EBR Holdings II L.P. (2)                       1,600,000         1,600,000                0                 *
Brian Potiker Trustee of the Brain
Potiker Revocable Trust UAD 8/7/96               400,000           400,000                0                 *
Corsair Capital (3)                            4,880,000         4,880,000                0                 *
Caspian Capital Partners LP (3)                  900,000           900,000                0                 *
Mariner Opportunities (3)                        900,000           900,000                0                 *
Corsair Capital Investors, Ltd (3)               600,000           600,000                0                 *
Corsair Long / Short / International (3)         230,000           230,000                0                 *
Corsair Capital Partners 100 (3)                 170,000           170,000                0                 *
Corsair Select (3)                             2,120,000         2,120,000                0                 *
Sandor Capital Master Fund (4)                   800,000           800,000                0                 *
Edward & Heide Stiel                             100,000           100,000                0                 *
Gigi Mechlowitz                                  390,000           390,000                0                 *
Howard Moher                                     180,000           180,000                0                 *
Charles Spieler                                   30,000            30,000                0                 *
Gotham Holdings, L.P. (5)                      2,170,000         2,000,000          170,000                 *
Jacob Wizman                                     515,000           500,000           15,000                 *
Jay Rubin                                        200,000           200,000                0                 *
Harvest Opportunity Partners II LP (6)         6,860,000         6,860,000                0                 *
Harvest Opportunity Offshore Ltd (6)           2,460,000         2,460,000                0                 *
Harvest Opportunity Partners II Qualified
LP (6)                                           680,000           680,000                0                 *
Leonard H. Sherman                               500,000           500,000                0                 *
Logos Partners, LP (7)                           800,000           800,000                0                 *
Michael Goldstein Pension Plan                   100,000           100,000                0                 *
Rachel Landau Family Trust                       200,000           200,000                0                 *
Michael P. Sheison                               288,000           260,000           28,000                 *
Richard Molinsky                                 350,000           100,000          250,000                 *
Schottenfeld Qualified Associates (8)          1,600,000         1,600,000                0                 *
CSL Associates LP (9)                            300,000           300,000                0                 *
Scoggin Capital Management                     5,000,000         5,000,000                0                 *

                                       35




                                                SHARES                            SHARES       % OF COMMON STOCK
                                             BENEFICIALLY                      BENEFICIALLY       BENEFICIALLY
                                             OWNED BEFORE                       OWNED AFTER       OWNED AFTER
 NAME OF SELLING STOCKHOLDER                 THE OFFERING    SHARES OFFERED    THE OFFERING       THE OFFERING
-----------------------------------------   --------------  ----------------  ---------------  ------------------
                                                                                               
Stephen S. Taylor                                100,000           100,000                0                 *
RBC Dain Rauscher Fbo Trevor Colby IRA           160,000           160,000                0                 *
Trevor Colby                                     140,000           140,000                0                 *
Dylan Colby                                      100,000           100,000                0                 *
R.H. Realty Money Purchase Plan (10)             200,000           200,000                0                 *
Michael G. Balog                               1,000,000         1,000,000                0                 *
Broadlawn Capital LLC (11)                       100,000           100,000                0                 *
Nob Hill Capital Partners                              0           500,000                0
West End Capital Partners (12)                   800,000           800,000                0                 *
Jon D. Gruber Ttee FBO Jonathan Wyatt
Gruber                                            50,000            50,000                0                 *
Jon D. Gruber And Linda W. Gruber                600,000           600,000                0                 *
Lindsay Gruber Dunham                             50,000            50,000                0                 *
Lagunitas Partners                               600,000           600,000                0                 *
Gruber McBaine International                   2,400,000         2,400,000                0                 *
J. Patterson McBaine                             300,000           300,000                0                 *
Wendy Jo Lewis (Bruce Gropper)                   100,000           100,000                0                 *
Harvey Bibicoff                                1,550,000 (13)      200,000        1,350,000               1.9%
Dynacap Global (14)                                 0            1,000,000                0                 *
Scott Christie                                   100,000           100,000                0                 *
Michael Solomon                                     0              100,000                0                 *
Dan Solomon                                      300,000           300,000                0                 *
Morris Cabasso                                   200,000           200,000                0                 *
Joseph B. Rubin                                  200,000           200,000                0                 *
Albert Ades                                    2,000,000         2,000,000                0                 *
Jesse Sutton                                  15,620,002         1,000,000       14,620,002                18%
Joseph Sutton                                 15,620,002         1,000,000       14,620,002                18%
JMP Securities LLC                             2,520,000         2,520,000                0                 *
JMP Asset Management LLC                       1,000,000         1,000,000                0                 *
Atlantis Equities, Inc. (15)                   3,476,788 (16)    1,840,000        3,476,788                 4%
CEOcast, Inc                                     302,000           302,000                0                 *
Hayden Communications, Inc.                      160,000           160,000                0                 *
Mintz, Levin, Cohn, Ferris, Glovsky and
Popeo, P.C.                                      175,000 (17)      100,000           75,000                 *


--------------
*Less than one percent.

    (1)  Michael T. Vigor has investment power over the securities and Lawrence
         C. Long Jr. has voting power over the securities.
    (2)  Beneficial ownership of the securities is held by Brian Potiker.
    (3)  Jay Petschek and Steven Major share voting and investment power over
         the securities.
    (4)  Beneficial ownership of the securities may be deemed to be held by
         John S. Lemak.
    (5)  Beneficial ownership of the securities may be deemed to be held by
         Russell L. Anmuth.
    (6)  Beneficial ownership of the securities may be deemed to be held by
         Joseph A. Jolson.
    (7)  Beneficial ownership of the securities may be deemed to be held by
         Clark Lehman.
    (8)  Beneficial ownership of the securities may be deemed to be held by
         Richard Schottenfeld.
    (9)  Beneficial ownership of the securities may be deemed to be held by
         Charles S. Lipson.
    (10) Beneficial ownership of the securities may be deemed to be held by
         Ralph Herzka.
    (11) Beneficial ownership of the securities may be deemed to be held by
         Jon Bloom.
    (12) Beneficial ownership of the securities may be deemed to be held by
         Charles S. G. Bolton.
    (13) Includes 200,000 shares held by his wife.
    (14) Beneficial ownership of the securities may be deemed to be held by
         DynaCapital SA, an investment advisor, of which S. Aeschbecher and
         T. Veillet are the principals.
    (15) Robert Ellin is a principal and Nancy Ellin, his wife, is the sole
         director and sole stockholder.
    (16) This amount does not include 1,840,000 shares being offered hereunder
         with respect to which Atlantis Equities, Inc. does not have the right
         to acquire now or within 60 days after the date of this prospectus
         unless it chooses to waive a restriction on conversion or exercise upon
         61 days prior notice which restricts such conversion or exercise to the
         extent such holder thereafter would beneficially own more than 4.99% of
         our issued and outstanding common stock.
    (17) Does not include shares which may be held by the individual members of
         the law firm.
                                       36


                              PLAN OF DISTRIBUTION

    We have registered the shares on behalf of the selling stockholders. For the
purposes herein, the term "selling stockholder" includes donees, pledgees,
transferees or other successors-in-interest selling shares of common stock
received after the date of this prospectus from a selling stockholder as a gift,
pledge, corporate dividend, partnership or limited liability company
distribution or other transfer. We are bearing all costs relating to the
registration of the shares, other than fees and expenses, if any, of counsel or
other advisors to the selling stockholders. Any commissions, discounts, or other
fees payable to broker-dealers in connection with any sale of the shares will be
borne by the selling stockholders. The selling stockholders may offer their
shares at various times in one or more of the following transactions, or in
other kinds of transactions:

      o  transactions on the Over-The-Counter Bulletin Board;
      o  in private transactions other than through the Over-The-Counter
         Bulletin Board;
      o  in connection with short sales of our shares;
      o  by pledge to secure debts and other obligations;
      o  in connection with the writing of non-traded and exchange-traded call
         options, in hedge transactions and in settlement of other transactions;
      o  in standardized or over-the-counter options; or
      o  in a combination of any of the above transactions.

    The selling stockholders also may resell all or a portion of the shares in
open market transactions in reliance on Rule 144 under the Securities Act, if
they meet the criteria and conform to the requirements of that rule.

    The selling stockholders may sell their shares at quoted market prices, at
prices based on quoted market prices, at negotiated prices or at fixed prices.
The selling stockholders may use broker-dealers to sell their shares. If this
happens, broker-dealers may either receive discounts or commissions from the
selling stockholders, or they may receive commissions from purchasers of shares
for whom they acted as agents.

    The selling stockholders and any broker-dealers or agents that participate
with the selling stockholders in the sale of shares may be "underwriters" within
the meaning of the Securities Act. Any commissions received by broker-dealers or
agents on the sales and any profit on the resale of shares purchased by
broker-dealers or agents may be deemed to be underwriting commissions or
discounts under the Securities Act.

    Under the rules and regulations of the SEC, any person engaged in the
distribution or the resale of our shares may not simultaneously buy, bid for or
attempt to induce any other person to buy or bid for our common stock in the
open market for a period of two business days prior to the commencement of the
distribution. The rules and regulations under the Securities Exchange Act of
1934 may limit the timing of purchases and sales of shares of our common stock
by the selling stockholders.

                          DESCRIPTION OF CAPITAL STOCK

    Pursuant to our Certificate of Incorporation, we are authorized to issue
250,000,000 shares of common stock, $.001 par value per share, and 10,000,000
shares of preferred stock, $.001 par value per share, of which 3,000 shares have
been designated 7% convertible preferred stock.

COMMON STOCK

Voting Rights. Holders of Common Stock are entitled to one vote per share held
of record on all matters to be voted on by the stockholders.

Dividends. Subject to preferences that may be applicable to any Preferred Stock
outstanding at the time, holders of Common Stock are entitled to receive ratably
such dividends, if any, as may be declared from time to time by the Board of
Directors out of funds legally available therefore, subject to the rights of the
holders of preferred stock, if any.

Liquidation Preference. In the event we liquidate, dissolve or wind up, holders
of Common Stock are entitled to share ratably in all assets remaining after
payment of our liabilities and the liquidation preference, if any, of any then

                                       37


outstanding shares of Preferred Stock.

Holders of Common Stock have no preemptive rights and no rights to convert their
Common Stock into any other securities, and there are no redemption or sinking
fund provisions with respect to such shares. The rights, preferences and
privileges of holders of Common Stock are subject to, and may be materially
adversely affected by, the rights of the holders of shares of any series of
Preferred Stock which are currently outstanding or which the Board of Directors
may designate and issue in the future. We currently have 250,000,000 shares of
Common Stock authorized.

PREFERRED STOCK

    We are authorized to issue up to 10,000,000 shares of Preferred Stock. The
Board of Directors has the authority to issue the Preferred Stock in one or more
series and to fix the rights, preferences, privileges and restrictions granted
to or imposed upon any wholly unissued shares of Preferred Stock, as well as to
fix the number of shares constituting any series and the designations of such
series, without any further vote or action by the stockholders. The Board of
Directors, without stockholder approval, may issue Preferred Stock with voting
and conversion rights that could materially adversely affect the voting power of
the holders of Common Stock or other series of Preferred Stock. The issuance of
Preferred Stock could also decrease the amount of earnings and assets available
for distribution to holders of Common Stock. In addition, the issuance of
Preferred Stock may have the effect of delaying, deferring or preventing our
change in control.

    SERIES A CONVERTIBLE PREFERRED STOCK

    We previously authorized 1,000,000 shares of Preferred Stock, designated as
Series A convertible preferred stock, $0.001 par value per share, of which
572,888 shares were issued and outstanding immediately prior to their conversion
into 40,675,048 shares of our Common Stock which occurred on April 23, 2004. All
of the previously outstanding shares of Series A convertible preferred stock
were distributed to the stockholders of MSI as part of the consideration for the
merger which occurred in December 2003. All shares were convertible at the
option of the holder into shares of Common Stock at a ratio of 71 shares of
Common Stock for each share of Series A convertible preferred stock.

    7% CONVERTIBLE PREFERRED STOCK

    We have currently authorized 3,000 shares of 7% Convertible Preferred Stock,
$0.001 par value per share, of which 2,683 shares are currently outstanding. The
7% convertible preferred stock is convertible at the option of the holder into
10,000 shares of Common Stock of the Company per share of 7% convertible
preferred stock at a conversion price of $1.00. Each share of 7% convertible
preferred stock is entitled to receive a 7% cumulative dividend payable solely
in shares of Common Stock, on an annual basis. In addition, the holders of the
7% convertible preferred stock shall be entitled to share in any dividends paid
on the Common Stock on an "as converted" basis. The holders of the 7%
convertible preferred stock will be entitled to a liquidation preference equal
to the amount invested per share, plus any accrued and unpaid dividends. The 7%
convertible preferred stock has voting rights on an as-converted basis and votes
together with the Common Stock as one class, except that it votes as a separate
class on certain directors as described below and except as otherwise required
by law.

    The 7% convertible preferred stock shall rank senior to any other class or
series of our capital stock. In the event of a liquidation, the holders of the
7% convertible preferred stock, after provision for payment of our debts and
liabilities, before any distribution is made with respect to any other class or
series of our capital stock will be entitled to receive a liquidation preference
equal to the original purchase price of the 7% convertible preferred stock plus
all accrued and unpaid dividends thereon.

    Each share of 7% convertible preferred stock shall automatically convert
into Common Stock of the Company at a conversion price of $1.00 per share at
such time as the closing price of the Common Stock is equal to or greater than
$2.50 per share for a 60 consecutive calendar day period, provided that during
such 60 consecutive calendar day period, the average daily trading volume for
each day is equal to or greater than 75,000 shares.

    The certificate of designation for the 7% convertible preferred stock shall
provide that, within 120 days after the final Closing of the Offering, there
shall be a maximum of seven (7) directors on the Board of Directors. At each
election of directors after the final Closing, for so long as 51% of the 7%
convertible preferred stock remains outstanding, based on the number of shares
outstanding as of the final Closing, Harvest Opportunity Partners II, L.P., on
behalf of the holders of the 7% convertible preferred stock will have the right
to nominate two members to

                                       38


the Company's Board of Directors, on behalf of the holders of the 7% Preferred
Stock, who are "independent" within the meaning of the regulations promulgated
by Nasdaq for companies quoted on the Nasdaq National Market and by the American
Stock Exchange for companies traded on such exchange. In addition, the consent,
which shall not be unreasonably withheld, of Harvest Opportunity Partners II,
L.P. on behalf of the holders of the 7% convertible preferred stock will be
required with respect to the appointment by the Company of two "independent"
members of the Company's Board of Directors.

    Subject to applicable federal securities laws and the rules of the Nasdaq
Stock Market with respect to board composition and corporate governance, the
Board members elected by the holders of the 7% convertible preferred stock,
shall serve on the Audit Committee and Compensation Committee of the Company's
Board of Directors and either director shall serve as the chairman of either or
both committees.

WARRANTS ISSUED IN RECENT PRIVATE PLACEMENT

    Exercise Price and Terms. Each warrant issued in our recently completed
private placement (the "Warrants"), entitles the holder thereof to purchase at
any time until three years after the issue date, up to ten thousand (10,000)
shares of Common Stock at an exercise price equal to $1.00 per share. The holder
of any Warrant may exercise such Warrant by surrendering the Warrant to us, with
the notice of exercise properly completed and executed, together with payment of
the exercise price. The Warrants may be exercised at any time in whole or in
part at the applicable exercise price until expiration of the Warrants. No
fractional shares will be issued upon the exercise of the Warrants.

    The Company, at its option, may call, at a price of $.001 per share of
Common Stock underlying the Warrant, up to one hundred percent (100%) of the
Warrants in the event the closing price of the Common Stock is equal to or
greater than $2.50 for a 60 consecutive calendar day period, provided that
during such 60 consecutive calendar day period, the average daily trading volume
for each day is equal to or greater than 75,000 shares. Upon a call, the holder
may exercise such Warrant and in the event the holder elects not to exercise the
Warrant, then the Company may repurchase at such price.

PLACEMENT AGENT WARRANT

    Exercise Price and Terms. Each Warrant entitles the holder thereof to
purchase at any time until five years after the issue date, one Unit, consisting
of one share of 7% convertible preferred stock and a Warrant, at a price per
Unit equal to $10,000.00. The Placement Agent may exercise the Placement Agent
Warrant by surrendering it to us, with the notice of exercise properly completed
and executed, together with payment of the exercise price. The Placement Agent
Warrant may be exercised at any time in whole or in part at the applicable
exercise price until expiration of the Warrants. No fractional shares will be
issued upon the exercise of the Warrants.

REGISTRATION OBLIGATION

    We have agreed to file on or before May 26, 2004, a registration statement
on Form S-1 or other appropriate registration document with the SEC covering the
resale of the shares of Common Stock issuable upon conversion of the 7%
convertible preferred stock and issuable upon exercise of the Warrants, as well
as the shares of Common Stock issuable upon conversion and exercise, as
applicable, of the securities underlying the Placement Agent Warrants. In the
event we do not file the registration statement by such date, we shall be
obligated to pay an amount, as liquidated damages to each holder of the 7%
Preferred Stock, equal to 1.5% of such holder's initial investment in the Units
for each thirty day period we fail to file subsequent to such date. In addition,
in the event the registration statement is not declared effective by the SEC by
August 23, 2004, we shall be obligated to pay an amount, as liquidated damages
to each holder of the 7% convertible preferred stock, equal to 3.0% of such
holder's initial investment in the Units for each thirty day period the
registration statement is not declared effective by such date.

RESTRICTIONS ON TRANSFER OF SECURITIES PRIOR TO REGISTRATION

    The 7% convertible preferred stock, the Warrants and the Placement Agent
Warrant, including, prior to their registration for resale as described above,
the shares of Common Stock issuable upon conversion of the 7% convertible
preferred stock and issuable upon exercise of the Warrants, may not be
transferred except as provided below. Prior to any proposed transfer of any of
the identified securities, including such Common Stock, the holder thereof shall
give written notice to us of such holder's intention to affect such transfer.
Each such notice shall describe the manner and circumstances of the proposed
transfer in sufficient detail, and shall be accompanied by

                                       39


either (i) if required, a written opinion of legal counsel to the holder which
shall be reasonably satisfactory to us to the effect that the proposed transfer
of the securities may be effected without registration under the Securities Act
or (ii) a "no-action" letter from the SEC to the effect that the distribution of
such securities without registration will not result in a recommendation by the
staff of the SEC that action be taken with respect thereto, whereupon the holder
of such securities shall be entitled to transfer such securities in accordance
with the terms of the notice delivered by such holder to us. We will not require
such a legal opinion or "no action" letter (x) in any transaction in compliance
with Rule 144 promulgated under the Securities Act, (y) in any transaction in
which the holder distributes securities solely to its stockholders on a pro rata
basis for no consideration, or (z) in any transaction in which a holder which is
a partnership distributes securities solely to partners thereof on a pro rata
basis for no consideration. These restrictions will terminate with respect to
any such securities following their registration for resale pursuant to our
registration obligation described above.

OPTION PLAN

     We authorized adopting a 2004 Employee, Director and Consultant Stock Plan,
pursuant to which we have reserved 10,000,000 shares of Common Stock for
issuances under the plan to eligible participants; provided, however, eligible
participants will not include any member of the Sutton family who is also one of
our directors, executive officers or greater than 5% beneficial owners of any of
our securities. Our stockholders approved this stock option plan pursuant to a
majority written consent dated February 13, 2004, which approval by our
stockholders was effective on April 13, 2004.

TRANSFER AGENT AND REGISTRAR

    The transfer agent and registrar for the common stock is Florida Atlantic
Stock Transfer Inc.

LISTING

    Our common stock is quoted on the Over-The-Counter Bulletin Board under the
symbol "MJSH."

                                  LEGAL MATTERS

         The legality of the shares of common stock offered in this prospectus
has been passed upon by our counsel, Mintz Levin Cohn Ferris Glovsky and Popeo,
P.C., New York, New York. Members of the Mintz firm hold in the aggregate 11,971
shares of common stock. In addition, Mintz, Levin, Cohn, Ferris, Glovsky and
Popeo, P.C. holds 175,000 shares of common stock, of which 100,000 shares are
being offered in this prospectus.


                                     EXPERTS

    The consolidated financial statements of Majesco Sales Inc and subsidiary as
of October 31, 2003 and 2002, and the related consolidated statements of
operations, shareholders' deficiency and cash flows for each of the years in the
three-year period ended October 31, 2003, have been included herein in reliance
upon the report of Goldstein Golub Kessler LLP, independent accountants, given
on the authority of said firm as experts in accounting and auditing.

    On January 5, 2004, we dismissed our independent auditors, Israeloff,
Trattner & Co. P.C. ("Israeloff"). The decision to change independent auditors
was made in connection with our merger and change of control of the Company, as
reported in our Current Report on Form 8-K, dated December 5, 2003, and filed on
December 22, 2003. In lieu of an audit or similar committee of the Board of
Directors, the decision to dismiss Israeloff was recommended and approved by our
Board of Directors. The report of Israeloff on our financial statements as of
and for the fiscal year ended December 31, 2002 contained no adverse opinion or
disclaimer of opinion, nor was the report qualified or modified as to
uncertainty, audit scope or accounting principles. In connection with its audit
for the fiscal year ended December 31, 2002 and during the subsequent period
that began on January 1, 2003 and ended on January 4, 2004, there were no
disagreements with Israeloff on any matter of accounting principles or
practices, financial statement disclosure, or auditing scope or procedure, which
disagreements, if they had occurred and not been resolved to the satisfaction of
Israeloff, would have caused Israeloff to make reference to such disagreements
in their report on the financial statements for such year. Israeloff was engaged
by us on April 4, 2003 and had no involvement with us relating to the fiscal
year ended December 31, 2001. On February 11, 2004, we engaged Goldstein Golub
Kessler LLP, our current independent accountants


                                       40


                    WHERE YOU CAN FIND ADDITIONAL INFORMATION

    We have filed with the SEC a registration statement on Form S-1 under the
Securities Act, with respect to the common stock offered by this prospectus.
This prospectus, which is part of the registration statement, omits certain
information, exhibits, schedules and undertakings set forth in the registration
statement. For further information pertaining to us and our common stock,
reference is made to the registration statement and the exhibits and schedules
to the registration statement. Statements contained in this prospectus as to the
contents or provisions of any documents referred to in this prospectus are not
necessarily complete, and in each instance where a copy of the document has been
filed as an exhibit to the registration statement, reference is made to the
exhibit for a more complete description of the matters involved.

    You may read and copy all or any portion of the registration statement
without charge at the office of the SEC at 450 Fifth Street, N.W., Washington,
D.C. 20549. Copies of the registration statement may be obtained from the SEC at
prescribed rates from the Public Reference Section of the SEC at such address.
In addition, registration statements and certain other filings made with the SEC
electronically are publicly available through the SEC's web site at
http://www.sec.gov. The registration statement, including all exhibits and
amendments to the registration statement, has been filed electronically with the
SEC.



                                       41


                          INDEX TO FINANCIAL STATEMENTS




                                                                                                     PAGE
                                                                                                     ----

                                                                                                   
Independent Auditor's Report..........................................................................F-2

Consolidated balance sheet - October 31, 2003 and 2002................................................F-3

Consolidated statement of operations - Years ended October 31, 2003, 2002 and 2001 ...................F-4

Consolidated statement of shareholders' deficiency - Years ended October 31, 2001, 2002 and 2003......F-5

Consolidated statement of cash flows  - Years ended October 31, 2003, 2002 and 2001...................F-6

Notes to consolidated financial statements............................................................F-7


Consolidated balance sheet - January 31, 2004 (unaudited).............................................F-14

Consolidated statement of operations and comprehensive income (loss) - three months ended
January 31, 2004 and 2003 (unaudited).................................................................F-15

Consolidated statement of stockholders' deficiency - three months ended January 31, 2004 (unaudited)..F-16

Consolidated statement of cash flows - three months ended January 31, 2004 and 2003 (unaudited).......F-17

Notes to consolidated financial statements (unaudited)................................................F-18


                                      F-1




                          INDEPENDENT AUDITOR'S REPORT





The Board of Directors
Majesco Sales Inc.

We have audited the accompanying consolidated balance sheets of Majesco Sales
Inc. and subsidiary as of October 31, 2003 and 2002, and the related
consolidated statements of operations, shareholders' deficiency and cash flows
for each of the three years in the period ended October 31, 2003. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Majesco Sales Inc.
and subsidiary as of October 31, 2003 and 2002, and the results of their
operations and their cash flows for each of the three years in the period ended
October 31, 2003, in conformity with accounting principles generally accepted in
the United States of America.




GOLDSTEIN GOLUB KESSLER LLP
New York, New York

January 7, 2004, except for the last two paragraphs of Note 14, as to which the
date is February 17, 2004.



                                      F-2





                        MAJESCO SALES INC. AND SUBSIDIARY

                           CONSOLIDATED BALANCE SHEET
                             (DOLLARS IN THOUSANDS)



                                                                                                   OCTOBER 31,
--------------------------------------------------------------------------------------------------------------------
                                                                                               2003        2002
--------------------------------------------------------------------------------------------------------------------
                                                                                                     
ASSETS
Current Assets
   Cash and cash equivalents                                                                $      314   $    692
   Due from factor                                                                                 596      3,510
   Inventory                                                                                    10,995      2,709
   Capitalized software development costs and prepaid license fees                               3,794      4,666
   Prepaid expenses                                                                                981      1,101
--------------------------------------------------------------------------------------------------------------------
     TOTAL CURRENT ASSETS                                                                       16,680     12,678
--------------------------------------------------------------------------------------------------------------------
Property and equipment - net                                                                       855      1,059
Other assets                                                                                        76        479
--------------------------------------------------------------------------------------------------------------------
     TOTAL ASSETS                                                                           $   17,611   $ 14,216
====================================================================================================================
LIABILITIES AND SHAREHOLDERS' DEFICIENCY
Current Liabilities
   Accounts payable and accrued expenses                                                    $    8,155   $  7,509
   Due to financing company                                                                      3,066        465
   Advances from customers                                                                      11,624      4,121
   Settlement obligation - current portion                                                       4,000      3,300
   Loan payable - shareholders - current portion                                                   562
   Advance from officer                                                                            200
--------------------------------------------------------------------------------------------------------------------
     TOTAL CURRENT LIABILITIES                                                                  27,607     15,395
--------------------------------------------------------------------------------------------------------------------
Settlement obligation - net of current portion                                                   2,710
Capital lease obligations, net of current obligations                                               24         65
Loan payable - bank                                                                                         2,360
Loans payable - shareholders                                                                     3,000      1,267

Commitments and contingencies

Shareholders' deficiency
   Common stock - no par value; authorized, issued and outstanding - 1,000 shares                  300        300
   Accumulated deficit                                                                         (16,012)    (5,171)
   Accumulated other comprehensive loss                                                            (18)
--------------------------------------------------------------------------------------------------------------------
     TOTAL SHAREHOLDERS' DEFICIENCY                                                            (15,730)    (4,871)
--------------------------------------------------------------------------------------------------------------------
     TOTAL LIABILITIES AND SHAREHOLDERS' DEFICIENCY                                         $   17,611   $ 14,216
====================================================================================================================




                 See notes to consolidated financial statements





                                      F-3






                        MAJESCO SALES INC. AND SUBSIDIARY

                      CONSOLIDATED STATEMENT OF OPERATIONS
         (DOLLARS IN THOUSANDS, EXCEPT FOR SHARE AND PER SHARE AMOUNTS)



                                                                                       YEAR ENDED OCTOBER 31,
--------------------------------------------------------------------------------------------------------------------
                                                                                    2003        2002       2001
--------------------------------------------------------------------------------------------------------------------
                                                                                                  
Net revenues                                                                      $  46,608   $ 49,688   $ 60,566
Cost of sales:
   Product costs                                                                     25,172     26,198     35,022
   Software development costs and license fees                                        5,631      5,794      5,901
--------------------------------------------------------------------------------------------------------------------
                                                                                     30,803     31,992     40,923
--------------------------------------------------------------------------------------------------------------------
Gross profit                                                                         15,805     17,696     19,643

Operating and other expenses:
   Product research and development                                                   2,554      2,887      3,284
   Selling and marketing                                                             10,234      8,156      6,944
   General and administrative                                                         2,861      4,742      3,655
   Litigation and settlement expenses                                                 4,908
   Loss on impairment of software development costs                                   3,656
   Abandoned equity offering expenses                                                              201
   Severance to former key employees                                                                        1,500
   Uncollectible affiliate debt                                                                             1,215
   Interest and financing costs                                                       2,077      2,093      2,702
   Depreciation and amortization                                                        356        368        236
--------------------------------------------------------------------------------------------------------------------
                                                                                     26,646     18,447     19,536
--------------------------------------------------------------------------------------------------------------------
Net income (loss)                                                                 $ (10,841)  $   (751)  $    107
====================================================================================================================
Net income (loss) per share - basic and diluted                                   $ (10,841)  $   (751)  $    107
                                                                                 ===================================
Weighted average number of common shares outstanding                                  1,000      1,000      1,000
                                                                                 ===================================




                 See notes to consolidated financial statements



                                      F-4





                        MAJESCO SALES INC. AND SUSIDIARY

               CONSOLIDATED STATEMENT OF SHAREHOLDERS' DEFICIENCY

                                 (IN THOUSANDS)



--------------------------------------------------------------------------------------------------------
                                                                         ACCUMULATED
                                                                           OTHER            TOTAL
                                               COMMON     ACCUMULATED   COMPREHENSIVE   SHAREHOLDERS'
                                               STOCK        DEFICIT         LOSS          DEFICIENCY
--------------------------------------------------------------------------------------------------------
                                                                           
Balance at October 31, 2000                      $ 300     $  (1,558)            --      $  (1,258)


Net income                                          --           107             --            107
                                                                                               ---
                Total comprehensive income                                                     107
                                                                                               ---
Distributions to shareholders                       --        (2,595)            --         (2,595)
--------------------------------------------------------------------------------------------------------

Balance at October 31, 2001                        300        (4,046)            --         (3,746)

Net loss                                            --          (751)            --           (751)
                                                                                            ------
                Total comprehensive loss                                                      (751)
                                                                                            ------

Distributions to shareholders                       --          (374)            --           (374)
--------------------------------------------------------------------------------------------------------

Balance at October 31, 2002                        300        (5,171)            --         (4,871)

Net loss                                            --       (10,841)            --        (10,841)

Currency translation adjustment                     --            --       $    (18)           (18)
                                                                                           -------
                 Total comprehensive loss                                                  (10,859)
                                                                                           -------

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

Balance at October 31, 2003                      $ 300     $ (16,012)      $    (18)     $ (15,730)
========================================================================================================




                 See notes to consolidated financial statements



                                      F-5




                        MAJESCO SALES INC. AND SUBSIDIARY

                      CONSOLIDATED STATEMENT OF CASH FLOWS
                                 (IN THOUSANDS)



                                                                                        YEAR ENDED OCTOBER 31,
--------------------------------------------------------------------------------------------------------------------

                                                                                     2003        2002       2001
--------------------------------------------------------------------------------------------------------------------
                                                                                                   
Cash flows from operating activities
   Net income (loss)                                                               $ (10,841)  $   (751)  $    107
   Adjustments to reconcile net income (loss) to net cash provided by (used in)
     operating activities:
     Depreciation and amortization                                                       356        368        236
     Settlement obligation                                                             4,908
     Loss on impairment of software development costs                                  3,656
     Write off of receivable from affiliate                                                                  1,215
     Changes in assets and liabilities
       Decrease (increase) in due to and from factor, net                              2,914     (1,662)     4,543
       (Increase) decrease in inventory                                               (8,286)     4,856     (2,777)
       Increase in capitalized software development costs and prepaid license
         fees                                                                         (2,307)    (2,881)      (933)
       Decrease (increase) in prepaid expenses                                           120     (1,013)       243
       (Increase) decrease in other assets                                               (76)       259       (389)
       (Decrease) increase in accounts payable and accrued expenses                     (821)       702      4,144
       Increase (decrease) in advances from customers                                  7,503        724     (2,603)
--------------------------------------------------------------------------------------------------------------------
         NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES                          (2,874)       602      3,786
--------------------------------------------------------------------------------------------------------------------
Cash flows from investing activities
   Purchases of property and equipment                                                  (152)      (297)      (596)
   Collection of affiliate receivable                                                                          269
--------------------------------------------------------------------------------------------------------------------
         NET CASH USED IN INVESTING ACTIVITIES                                          (152)      (297)      (327)
--------------------------------------------------------------------------------------------------------------------
Cash flows from financing activities
   Principal payments on loan payable - bank                                          (2,360)       (91)       (44)
   Net proceeds (repayments) - finance company                                         2,601        183       (233)
   Net proceeds (repayments) - loan from shareholders                                  2,295         36       (380)
   Principal payments on capital lease obligations                                       (44)       (38)       (24)
   Advances from officer                                                                 200
   Distributions to shareholders                                                                   (374)    (2,595)
--------------------------------------------------------------------------------------------------------------------
         NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES                           2,692       (284)    (3,276)
--------------------------------------------------------------------------------------------------------------------
Effect of exchange rate changes on cash and cash equivalents                             (44)
--------------------------------------------------------------------------------------------------------------------
Net (decrease) increase in cash and cash equivalents                                    (378)        21        183
Cash and cash equivalents at beginning of year                                           692        671        488
--------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents at end of year                                           $     314   $    692   $    671
====================================================================================================================
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
   Cash paid during the year for interest                                          $   1,892   $  1,747   $  2,182
====================================================================================================================
SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITY:
   Capital lease obligations incurred                                                                     $    163
====================================================================================================================




                 See notes to consolidated financial statements



                                      F-6




                        MAJESCO SALES INC. AND SUBSIDIARY


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

1.  PRINCIPAL BUSINESS ACTIVITY

Majesco Sales Inc. and subsidiary ("Majesco" or "Company") is a developer,
publisher, and marketer of interactive entertainment software. The Company has
released titles for all major videogame platforms and handhelds, including
Sony's PlayStation and PlayStation(R) 2, Nintendo's N64, SNES, Game Boy(TM),
Game Boy(TM) Color, Game Boy(TM) Advance and GameCube(TM), Microsoft's Xbox(TM),
Sega's Dreamcast, Genesis and Game Gear, and the personal computer ("PC").
Additionally, the Company is a manufacturer of a number of accessories licensed
by Nintendo. The Company's target audiences range from game enthusiasts and
children to mass-market consumers and "value-priced" buyers. The Company's
customers include Wal-Mart, Target, Toys "R" Us, Best Buy, Electronics Boutique,
Gamestop and other national and regional retailers, discount store chains and
specialty retailers. Internationally, the Company's products are published
through licensing arrangements with other publishers.

2.  SUMMARY OF SIGNIFICANT  ACCOUNTING POLICIES

Principles of Consolidation. The accompanying consolidated financial statements
include the accounts of Majesco Sales Inc. and its wholly owned subsidiary,
Majesco Europe Limited (a company incorporated in the United Kingdom, which
commenced operations in February 2002). Significant intercompany accounts and
transactions have been eliminated in consolidation.

Revenue Recognition. The Company recognizes revenue upon shipment of its product
when title and risk of loss are transferred. In order to recognize revenue, the
Company must not have any continuing obligations and it must also be probable
that the Company will collect the accounts receivable.

For those agreements, which provide customers with the right to multiple copies
in exchange for guaranteed minimum royalty amounts (such as under the Company's
international distribution agreements) (see Note 7), revenue is recognized at
delivery of the product master or the first copy. Royalties on sales that exceed
the guaranteed minimum are recognized as earned.

The Company generally sells its products on a no-return basis, although in
certain instances, the Company may provide price protection or other allowances
on certain unsold products. Price protection, when granted and applicable,
allows customers a credit against amounts they owe the Company with respect to
merchandise unsold by them. Revenue is recognized net of estimates of these
allowances.

The Company estimates potential future product price protection and other
allowances related to current period product revenue. The Company analyzes
historical experience, current sell through of retailer inventory of the
Company's products, current trends in the videogame market, the overall economy,
changes in customer demand and acceptance of the Company's products and other
related factors when evaluating the adequacy of price protection and other
allowances.


Sales incentives or other consideration given by the Company to customers that
are considered adjustments of the selling price of its products, such as rebates
and product placement fees, are reflected as reductions of revenue. Sales
incentives and other consideration that represent costs incurred by the Company
for assets or services received, such as the appearance of the Company's
products in a customer's national circular ad, are reflected as selling and
marketing expenses.

Shipping and Handling. Shipping and handling, which consist primarily of
packaging and transportation charges incurred to move finished goods to
customers, are included in selling expenses.

Advertising Expenses. The Company generally expenses advertising costs as
incurred except for production costs associated with media campaigns which are
deferred and charged to expense at the first run of the ad. Advertising

                                      F-7


costs charged to operations were approximately $2,926,000, $2,105,000, and
$311,000 for the years ended October 31, 2003, 2002, and 2001, respectively.

Income Taxes. Prior to November 1, 2003, the Company elected to be treated as an
S Corporation under the provisions of the Internal Revenue Code. Accordingly,
there is no provision for federal income taxes because such liability is the
responsibility of the individual shareholders. Additionally, the Company has
elected to be treated as an S Corporation under provisions of the New Jersey
State income tax laws. The Company is subject to New Jersey State income taxes
at reduced rates.

Effective November 1, 2003, the Company revoked its S Corporation election. On
that date the Company became subject to federal and state income taxes. No pro
forma provision for income taxes has been provided in the accompanying
consolidated statement of operations due to the history of operating losses.

Cash and cash equivalents. Cash equivalents consist of highly liquid investments
with insignificant rate risk and with maturities of three months or less at the
date of purchase.

At various times, the Company had deposits in excess of the Federal Deposit
Insurance Corporation limit. The Company has not experienced any losses on these
accounts.

The Company utilizes forward contracts in order to reduce financial market
risks. These instruments are used to hedge foreign currency exposures of
underlying assets, liabilities, or certain forecasted foreign currency
denominated transactions. The Company does not use forward exchange contracts
for speculative or trading purposes. The Company's accounting policies for these
instruments are based on whether they meet the criteria for designation as
hedging transactions. The fair value of foreign currency contracts is estimated
based on the spot rate of the various hedged currencies as of the end of the
period. As of October 31, 2003, the fair value of the contract outstanding was
approximately $4,500,000. The Company had no outstanding foreign exchange
forward contracts at October 31, 2002. The risk of counterparty nonperformance
associated with this contract was not considered to be material. Notwithstanding
the Company's efforts to manage foreign exchange risk, there can be no assurance
that the Company's hedging activities will adequately protect against the risks
associated with foreign currency fluctuations.

Software Development Costs and Intellectual Property Licenses. Software
development costs include milestone payments made to independent software
developers under development arrangements. Software development costs are
capitalized once technological feasibility of a product is established and such
costs are determined to be recoverable against future revenues. For products
where proven game engine technology exists, this may occur early in the
development cycle. Technological feasibility is evaluated on a
product-by-product basis. Amounts related to software development that are not
capitalized are charged immediately to development costs. Intellectual property
license costs represent license fees paid to intellectual property rights
holders for use of their trademarks or copyrights in the development of the
Company's products.

Commencing upon the related product's release, capitalized software development
and property licenses costs are amortized to cost of sales based upon the higher
of (i) the contractual rate based on actual net product sales or (ii) the ratio
of current revenue to total projected revenue. The recoverability of capitalized
software development costs and intellectual property licenses is evaluated based
on the expected performance of the specific products for which the costs relate.
The following criteria are used to evaluate expected product performance:
historical performance of comparable products using comparable technology;
orders for the product prior to its release; and estimated performance of a
sequel product based on the performance of the product on which the sequel is
based. During the year ended October 31, 2003, as the result of the Company's
assessment of the recoverability of capitalized development costs, the Company
recognized an impairment charge of approximately $3,656,000 measured by the
amount by which the carrying amount of the asset exceeded its fair value.

Inventory. Inventory, which consists principally of finished goods, is stated at
the lower of cost as determined by the first-in, first-out method, or market.
The Company estimates the net realizable value of slow-moving inventory on a
title-by-title basis and charges the excess of cost over net realizable value to
cost of sales.

                                      F-8


Property and equipment. Property and equipment is stated at cost. Depreciation
and amortization is being provided for by the straight-line method over the
estimated useful lives of the assets. Amortization of leasehold improvements is
provided for over the term of the lease.

Estimates. The preparation of financial statements in conformity with accounting
principles generally accepted in the United States of America requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities or the disclosure of gain or loss contingencies at the
date of the financial statements and the reported amounts of revenues and
expenses during the reporting period. Among the more significant estimates
included in these financial statements are the estimated customer allowances,
the valuation of inventory and the recoverability of advance payments for
development costs and intellectual property licenses. Actual results could
differ from those estimates.

Foreign Currency Translation. The functional currency of the Company's foreign
subsidiary is its local currency. All assets and liabilities of the Company's
foreign subsidiary are translated into U.S. dollars at the exchange rate in
effect at the end of the year, and revenue and operating expenses are translated
at weighted average exchange rates during the year. The resulting translation
adjustments are reflected as a component of shareholders' deficiency and
included in other comprehensive loss in the statement of shareholders'
deficiency.

Earnings per share. Basic earnings (loss) per share is computed by dividing net
income (loss) by the weighted-average number of shares of common stock
outstanding during the period. Diluted earnings per share has not been presented
in the accompanying consolidated statement of operations since the Company has
no options, warrants and other potential common stock outstanding during the
periods.

Recent accounting pronouncements. The Company does not believe that any recently
issued, but not yet effective accounting standards will have a material effect
on the Company's consolidated financial position, results of operations or cash
flows.

Reclassifications. Certain October 31, 2002 and 2001 amounts have been
reclassified to conform to the financial statement presentation used at October
31, 2003.

3.  DUE FROM FACTOR

The Company uses a factor to approve credit and to collect the proceeds from a
substantial portion of its sales. Under the terms of the agreement, the Company
assigns to the factor and the factor purchases from the Company eligible
accounts receivable. Substantially all of the credit risk is then assumed by the
factor for these eligible accounts receivable. The factor remits payments to the
Company for the assigned accounts receivable that are within the financial
parameters set forth in the factoring agreement. Those financial parameters
include requirements that invoice amounts meet approved credit limits and that
the customer does not dispute the invoices. The purchase price of the accounts
receivable that the Company assigns to the factor equals the invoiced amount,
which is adjusted for allowances for discounts and other customer credits.

After the factor purchases the Company's accounts receivable, the factor may, in
its discretion, provide the Company with cash advances taking into account the
assigned accounts receivable due from the Company's customers and inventory. As
of October 31, 2003, the factor was advancing approximately 70% of the eligible
receivables due from eligible customers and 50% of inventory (up to $2 million).
The factor charges the Company a factor charge, as defined, and also charges for
advances taken. Interest is charged on these advances at the prime rate (4% at
October 31, 2003) plus 1%. The factor charges and interest expense on the
advances are included in "interest and financing costs" in the accompanying
consolidated statement of operations.

The due from factor consists of the following:



                                                                  OCTOBER 31,
                                                              ------------------
                                                                (000'S OMITTED)
                                                              2003          2002
                                                              ----          ----
                                                                      
Outstanding accounts receivable sold to factor, net of
  allowances of $2,173 and $4,666, respectively              $5,132      $11,483
Advances from factor                                          4,536        7,973
                                                             ------      -------
                                                             $  596      $ 3,510
                                                             ======      =======


                                      F-9


The following table sets forth the adjustment to the allowances included as a
reduction of the amounts due from factor:



                                                           YEAR ENDED OCTOBER 31,
                                                              (000'S OMITTED)
                                                  -----------------------------------------
                                                     2003          2002              2001
                                                  -----------------------------------------
                                                                            
Balance - beginning of year                        $(4,666)      $ (2,750)         $(2,333)

Add: provision                                      (5,175)       (13,134)          (6,229)
Less: amounts charged to operations                  7,668         11,218            5,812

                                                  -----------------------------------------
Balance - end of year                              $(2,173)      $ (4,666)         $(2,750)
                                                  -----------------------------------------


An officer of the Company and two officer/shareholders have guaranteed repayment
of the advances from the factor.

4.    PREPAID EXPENSES        Prepaid expenses consist of the following:

                                                           OCTOBER 31,
                                                         (000'S OMITTED)
                                                       ------------------
                                                       2003          2002
                                                       ----          ----

                              Prepaid advertising      $783         $1,025
                              Prepaid taxes             149
                              Prepaid insurance          49             76
                                                       ----         ------
                                                       $981         $1,101
                                                       ====         ======

5.    PROPERTY AND           Property and equipment, net, consists of the
      EQUIPMENT              following:




                                                           OCTOBER 31,
                                                         (000'S OMITTED)
                                                       ------------------            ESTIMATED
                                                       2003          2002           USEFUL LIFE
                                                       ----          ----           -----------
                                                                            
                             Software                  $ 35          $ 22             3 years
                             Furniture                  177           170             5 years
                             Computer equipment       1,753         1,621             5 years
                             Leasehold improvements     126           126          Term of lease
                                                      -----         -----
                                                      2,091         1,939
                                                     ------        ------

                             Less accumulated
                               depreciation and
                               amortization:
                             Software                     7             3
                             Furniture                  114            80
                             Computer equipment       1,061           756
                             Leasehold improvements      54            41
                                                     ------        ------
                             Total accumulated
                               depreciation
                               and amortization       1,236           880
                                                     ------        ------
                                                     $  855        $1,059
                                                     ======        ======
                                 F-10


Computer equipment includes amounts acquired under capital leases of
approximately $163 with related accumulated depreciation of approximately $85
and $54 at October 31, 2003 and 2002, respectively.

6.    DUE TO FINANCE COMPANY:

The Company has a purchase order assignment arrangement with a finance company
to provide funding for the manufacture of video games to fulfill customer
purchase orders. The Company is obligated for a minimum volume of $25,000,000,
as defined, and to pay a minimum commitment fee subject to waiver, as described
in the agreement, among other matters. The Company is charged 3.3% of the
purchase order amount for each transaction to open a letter of credit. Letters
of credit and advances outstanding beyond the initial 60 days bear interest at
the prime rate (4% at October 31, 2003) plus 1% per annum.

7.    ADVANCES FROM CUSTOMERS

The Company has entered into a license and distribution agreement, as amended,
with an interactive game publisher to distribute the Company's videogames in
Europe that expires March 31, 2005. During the years ended October 31, 2003 and
2002, the Company recorded in net revenues approximately $2,763,000 and
$354,000, respectively, for royalties earned under the agreement. At October 31,
2003, under the amended agreement, the Company is guaranteed a minimum royalty
of approximately $5,200,000 over the term of the agreement against which the
Company has already received an advance of $608,000.


In December 2003, the Company was notified by the interactive game publisher
that it was terminating the license and distribution agreement as a result of
the Company's merger with ConnectivCorp (see Note 14). The Company is in
discussion with the publisher who has indicated an interest in entering into a
new contract under revised terms, however, there can be no assurance that the
Company will be successful in negotiating a new contract on acceptable terms, or
at all.

The Company has sales agreements with two customers, which require the Company
to sell certain products to the customer. The sales agreements provide, among
other matters, for the customers to advance to the Company, as of October 31,
2003, approximately $11,000,000 in the aggregate, to be applied against future
sales. In connection with sales agreements with one of the customers, the
Company provided the customer with a performance bond through letters of credit
aggregating $4,573,000 to guarantee performance under the agreement.

As of January 7, 2004, the outstanding advance from the customers was
approximately $2,300,000, and the obligations under the performance bond were
satisfied.

At October 31, 2002, one of the above customers had advanced the Company
approximately $4,121,000 against future sales.

8.    SETTLEMENT OBLIGATION

In August 2003, the US District Court of Massachusetts in Infogrames
Interactive, Inc. v. Majesco Sales Inc. entered judgment against the Company in
the amount of $6.7 million pursuant to a breach of contract action. In December
2003, the Company settled the matter by agreeing to pay Atari Interactive, Inc.
(formerly Infogrames Interactive, Inc.) ("Atari") $6,700,000 as follows: (a)
$1,000,000 within two weeks after signing (the "Effective Date"), which amount
was borrowed (see Note 14) and paid; (b) $2,500,000 upon the first to occur of
(1) Majesco receiving a total of $15,000,000 or more in third-party financing
(subject to various terms and conditions) (the "Financing Date") or (2) June 30,
2004; (c) $1,000,000 on the earlier of one year from the Financing Date or June
30, 2005, with interest at 5% per annum; and (d) $2,200,000 on a date which is
42 months from the Effective Date, such payment accruing interest at the rate of
5% per annum from the earlier of the Financing Date or June 30, 2004.

As collateral security for Majesco's obligations to Atari, Majesco granted Atari
a continuing security interest in all of its assets, to the extent permitted
under the Company's existing or future indebtedness.

Consistent with the security interest granted to Atari, Majesco also agreed to
assign to Atari its right to receive all revenue under certain of its
distribution agreements, which assignment will be released under certain
circumstances.

                                      F-11


Such revenues are payable to Atari in order to satisfy Majesco's obligations
described in (c) above and thereafter to satisfy the obligations in (b) above;
provided that regardless of the revenue received under these agreements, Majesco
is obligated to pay Atari, no later than March 31, 2004, on account of the
obligations described in (c) above, $500,000.

9.    LOAN PAYABLE - SHAREHOLDERS

During the years ended October 31, 2003 and 2002, two of the Company's
shareholders advanced the Company approximately $2,295,000 and $36,000, net of
loan repayments. The outstanding loans bear interest at the rate 10% per annum
with interest payable monthly. The loans are due on demand except for
$3,000,000, which subsequent to October 31, 2003 the shareholders agreed to
convert into an equity security of ConnectivCorp (see note 14). At October 31,
2003 and 2002, there was approximately $24,000 and $36,000, respectively, of
accrued interest outstanding. During the year ended October 31, 2003,
approximately $2,485,000 of the proceeds was used to repay the then outstanding
amounts under a line of credit agreement with a bank. During the years ended
October 31, 2003, 2002 and 2001, the Company charged operations for interest
expense related to this obligation for approximately $276,000, $240,000 and
$153,000, respectively.

10.   LOAN PAYABLE - BANK

The Company had a $2,500,000 line of credit with a bank that was to expire on
February 28, 2004. Borrowings under the line of credit bore interest at the
bank's prime rate plus 1% with interest payable monthly. The loan payable-bank
was repaid by the proceeds from shareholder advances (see Note 9).


11.   EMPLOYEE RETIREMENT PLANS

During 2003, the Company merged its existing defined contribution pension plan
and a money purchase pension plan which covered all eligible employees.
Contributions are funded as accrued, not to exceed 25% of each eligible
employee's compensation, as defined.

During October 2003, the Company adopted a defined contribution 401(k) plan
covering all eligible employees.

The Company charged to operations approximately $69,000, $162,000 and $160,000
for contributions to retirement plans for the years ended October 31, 2003, 2002
and 2001, respectively.

Certain shareholders and key employees of the Company serve as trustees of
plans.

12. MAJOR CUSTOMERS

During the years ended October 31, 2003 and 2002, sales to three customers
accounted for approximately 55% and 40% of net revenue, respectively. During the
year ended December 31, 2001, sales to two customers accounted for approximately
56% of net revenue.

13. COMMITMENTS AND CONTINGENCIES

The Company is obligated under noncancelable operating leases for administrative
offices, automobiles, and other equipment expiring at various dates through
2009. The future aggregate minimum rental commitments exclusive of required
payments for operating expenses, are as follows:

                                     Year Ending
                                     October 31,
                                     -----------
                                        2004                          $  461,000
                                        2005                             378,000
                                        2006                             342,000
                                        2007                             334,000
                                        2008                             333,000
                                        2009                             251,000
                                                                      ----------
                                                                      $2,099,000
                                                                      ==========



                                      F-12


Rent expense amounted to approximately $536,000, $466,000 and $405,000 for the
years ended October 31, 2003, 2002 and 2001, respectively.

At October 31, 2003, the Company is committed under its agreements with certain
developers for milestone payments and for acquisition of intellectual property
rights aggregating $4,100,000 through October 31, 2004.

At October 31, 2003, the Company had open letters of credit aggregating
approximately $3,656,000.

In September 2002, Rage Games Limited ("Rage") filed a complaint against the
Company in the United States District Court for the District of New Jersey
alleging the Company breached its two agreements with Rage and alleged claims
based on an unjust enrichment theory, among other matters. Rage has, however,
demanded full payment of "all amounts due and owing" under the agreements
aggregating $6,000,000, and royalties based on retail sales. The Company has
asserted substantial defenses that the product was not fit for use and has
asserted counterclaims for damages, including unjust enrichment in connection
with the second agreement.

The National Association of Securities Dealers ("NASD") is conducting a review
of certain unusual trading activity in the common stock of ConnectivCorp between
the time of the signing of the letter of intent with respect to the merger of
the Company and ConnectivCorp (see Note 14) and the date that ConnectivCorp
announced that a letter of intent was signed. There also appears to be unusual
trading activity around the time of the signing of the definitive agreement for
the merger and prior to the announcement of such signing.

Depending upon the outcome of the review by the NASD, the matter could be
referred to the Securities and Exchange Commission for further action. If the
Company is sanctioned or otherwise held liable for this trading, such sanctions
could have a material adverse effect on the Company's reputation, listing,
financial condition, results of operations and liquidity. In addition, it is
possible that such matters may give rise to civil or criminal actions.

In the opinion of management and the advice of counsel, the Company has made
adequate provision for potential liabilities, if any, arising from the above
matters. However, the costs and other effects of pending or future litigation,
governmental investigations, legal and administrative cases and proceedings
(whether civil or criminal), settlements, judgments and investigations, claims
and changes in those matters (including those matters described above), and
developments or assertions by or against the Company relating to intellectual
property rights and intellectual property licenses, could have a material
adverse effect on the Company's business, financial condition and operating
results.

14. SUBSEQUENT EVENTS

On December 5, 2003, the Company consummated a merger with ConnectivCorp, a
substantially inactive company, in which ConnectivCorp exchanged 15,325,000
shares of its Common Stock and 925,000 shares of its Series A convertible
preferred stock for all of the issued and outstanding common stock of the
Company. (The Series A Perferred Stock is convertible into 65,675,000 shares of
ConnectivCorp's common stock at anytime after ConnectivCorp amends its
Certificate of Incorporation to increase its authorized common stock to allow
for such conversion). As a result of the Merger, the Company became a
wholly owned subsidiary of ConnectivCorp and its sole operating business.
Pursuant to certain settlement agreements between ConnectivCorp and its
creditors which were entered into prior to the merger with the Company,
ConnectivCorp is obligated to pay these creditors $750,000 upon the sale of at
least $10,000,000 of equity securities or convertible debt, if the sale occurs
within one year of the closing of the merger. This transaction has been
accounted for as a reverse acquisition whereby ConnectivCorp is treated as being
acquired in a purchase transaction by the Company, as control rests with the
former shareholders of the Company.

In November 2003, in connection with the settlement with Atari, the Company
borrowed $1,000,000 from the father-in-law of the Company's President. The loan
is convertible into 2,000,000 shares of ConnectivCorp's common stock.

                                      F-13


Effective February 17, 2004, in order to assist the Company in its financing
efforts, the former principal shareholders of Majesco agreed to place 1 million
shares of common stock received in the merger into escrow for five years to
satisfy certain claims that may arise in the future.

As of February 17, 2004, ConnectivCorp has received subscriptions for 1,337
units, each unit consisting of (i) a share of 7% convertible preferred stock
which is convertible into 10,000 shares of common stock and (ii) warrants to
purchase, at an exercise price of $1 per share, 10,000 shares of common stock
pursuant to a private placement memorandum with accredited investors. In
connection with the private placement, the subscribers deposited $13,370,000
into escrow which will be released to ConnectivCorp upon the filing of Majesco's
audited consolidated financial statments as of October 31, 2003 and 2002 and for
each of the three years in the period ended October 31, 2003, along with certain
pro forma information with the Securities and Exchange Commission. The release
of the escrow to ConnectivCorp is also subject to customary closing conditions.

15. RELATED PARTY TRANSACTIONS

The Company uses the services of a company in which the nephew of the Chairman
is a principal for printing and packaging of the Company's products. During the
years ended October 31, 2003 and 2002, the Company was charged approximately
$1,922,000 and $672,000, respectively, for services provided which is included
in the caption product costs in the accompanying consolidated statement of
operations. At October 31, 2003 and 2002, the amounts due to this vendor are
approximately $876,000 and $219,000, respectively, which are included in
accounts payable and accrued expenses in the accompanying consolidated balance
sheet. During the year ended October 31, 2001, this vendor was not used.

In addition, the father of the four principal shareholders who is also the
Chairman advanced the Company $200,000 during the year ended October 31, 2003.
The amount was repaid in December 2003.


                                      F-14




                     MAJESCO HOLDINGS INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEET
                                JANUARY 31, 2004
                        (IN THOUSANDS, EXCEPT SHARE DATA)
                                   (UNAUDITED)



                                                                                                  PRO
                                                                                    ACTUAL       FORMA
                                                                                  -----------  ----------
                                                                                           
ASSETS
Current assets
   Cash and cash equivalents                                                      $      434     $16,513
   Due from factor                                                                       295         295
   Inventory - principally finished goods                                              1,836       1,836
   Capitalized software development costs and prepaid license fees                     5,182       5,182
   Prepaid expenses                                                                    1,038       1,038
                                                                                  -----------  ----------
     Total current assets                                                              8,785      24,864

Property and equipment, net                                                              787         787

Other assets                                                                              68          68
                                                                                  -----------  ----------
     Total assets                                                                 $    9,640     $25,719
                                                                                  ==========     =======
LIABILITIES AND STOCKHOLDERS' DEFICIENCY
Current liabilities
   Accounts payable and accrued expenses                                          $   11,890     $11,890
   Due to financing company                                                              667         667
   Advances from customers                                                             1,632       1,632
   Current portion of settlement obligations                                           2,935       -
   Loans payable - shareholders                                                          475       -
                                                                                  -----------  ----------
     Total current liabilities                                                        17,599      14,189
Settlement obligations - net of current portion                                        2,710       2,710
Capital lease obligations - net of current portion                                        21          21
Loans payable - shareholders - net of current portion                                  3,000       -
Loans payable - related party                                                          1,000
Warrant liability                                                                                 20,730

Commitments and contingencies

Stockholders' deficiency
   Common stock - $.001 par value; 40,000,000 shares authorized; 38,178,392
     shares issued and outstanding (historical) 250,000,000 shares authorized;
     (80,853,440 pro forma issued and outstanding)                                        38          81
    7% Convertible Preferred Stock - $.001 par value; 3,000 shares authorized;                     -
      (2,683 pro forma issued and outstanding)
   Series A Convertible Preferred stock - $.001 par value; 1,000,000 shares
     authorized; 925,000 shares issued and outstanding (none - pro forma
     issued and outstanding)                                                               1
   Additional paid in capital                                                            261       2,978
   Accumulated deficit                                                               (14,955)    (14,955)
   Accumulated other comprehensive loss                                                  (35)        (35)
                                                                                  -----------  ----------
     Total stockholders' deficiency                                                  (14,690)    (11,931)
                                                                                  -----------  ----------
     Total liabilities and stockholders' deficiency                               $    9,640     $25,719
                                                                                  ==========     =======


                 See notes to consolidated financial statements



                                      F-15




                     MAJESCO HOLDINGS INC. AND SUBSIDIARIES
      CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
             (IN THOUSANDS, EXCEPT FOR SHARE AND PER SHARE AMOUNTS)



                                                                                    THREE MONTHS ENDED JANUARY 31
                                                                                    -----------------------------
                                                                                        2004           2003
                                                                                    -------------  --------------
                                                                                            (UNAUDITED)
                                                                                                 
Net revenues                                                                        $     24,619   $      13,413
Cost of sales
   Product costs                                                                          15,191           5,077
   Software development costs and licenses fees                                            1,932           3,005
                                                                                    -------------  --------------
                                                                                          17,123           8,082
                                                                                    -------------  --------------
     Gross profit                                                                          7,496           5,331
Operating expenses
   Product research and development                                                          574             709
   Selling and marketing                                                                   2,798           3,208
   General and administrative                                                              1,685           1,063
   Depreciation and amortization                                                              90              84
                                                                                    -------------  --------------
                                                                                           5,147           5,064
                                                                                    -------------  --------------
     Operating income                                                                      2,349             267
Other costs and expenses
   Unrealized loss on foreign exchange contract                                              315              --
   Merger costs                                                                              342              --
   Interest and financing costs, net                                                         635             464
                                                                                    -------------  --------------
     Net income (loss) attributable to common stock                                 $      1,057   $        (197)
                                                                                    -------------  --------------

Basic and diluted net income (loss) attributable to common stockholders per share   $        .01   $          --
                                                                                    =============  ==============
Weighted average voting rights outstanding                                            95,407,573      81,000,000
                                                                                    =============  ==============

Net income (loss)                                                                   $      1,057   $        (197)
Other comprehensive (loss):
   Foreign currency translation adjustments                                                  (17)             --
                                                                                    -------------  --------------
     Comprehensive income (loss)                                                    $      1,040   $        (197)
                                                                                    =============  ==============




                 See notes to consolidated financial statements.


                                      F-16



                     MAJESCO HOLDINGS INC. AND SUBSIDIARIES
               CONSOLIDATED STATEMENT OF STOCKHOLDERS' DEFICIENCY
                           (IN THOUSANDS OF DOLLARS)



                                                                                        Series A-
                                      Common Stock         Common Stock              Preferred Stock           7% - Preferred Stock
                                      no par value       - $.001 par value           -$.001 par value            - $.001 par value
                                   -------------------   -----------------          ------------------         --------------------

                                     Number      Amount        Number       Amount         Number       Amount         Number
                                   ------------  ------        ------       ------         ------       ------         ------
                                                                                                 
Balance - October 31, 2003             1,000     $300

Capital stock issued to
  effectuate merger                   (1,000)    (300)       15,325,000       $15         925,000        $1


Common stock issued by Majesco
  Sales Inc. to acquire
  ConnectivCorp                                              22,853,392        23

Net income


Foreign currency translation
  adjustment
  Total comprehensive income
                                   ------------  ------      ----------     ------        -------       ------         ------
Balance - January 31, 2004                --       --        38,178,392        38         925,000         1              --

Pro forma adjustments:

   Issuance of units pursuant
     to private placement
     memorandum, net of related
     expenses of $4,341                                                                                                2,583

   Surrender of Series A-preferred
     stock with equivalent voting
     rights of 24,999,952 votes                                                          (352,112)

   Issuance of common stock:
     Upon conversion of Series A -
       preferred stock                                       40,675,048        41        (572,888)      (1)
     Upon conversion of loans
       payable - related party                                2,000,000         2

   Issuance of units in connection
     with settlement of loans
       payable - stockholders                                                                                            100
                                   ------------  ------      ----------     ------        -------       ------         ------
Pro forma balance -
   January 31, 2004                       --       --        80,853,440       $81              --       $(0)           2,683
                                   ============  ======      ==========     ======        =======       ======         ======


                                                                       Accumulated
                                            Additional                    Other             Total
                                             Pain in    Accumulated   Comprehensive      Stockholders'
                                   Amount     Capital      Deficit        Loss            Deficiency
                                   ------   ----------  -----------   --------------    --------------
                                                                           
Balance - October 31, 2003                               $(16,012)         $(18)          $(15,730)

Capital stock issued to
  effectuate merger                             284                                            --


Common stock issued by Majesco
  Sales Inc. to acquire
  ConnectivCorp                                 (23)                                           --

Net income                                                  1,057                            1,057


Currency translation adjustment                                             (17)               (17)
                                                                                        --------------
  Total comprehensive income                                                                 1,040
                                   ------   ----------  -----------   --------------    --------------
Balance - January 31, 2004            --         261      (14,955)          (35)           (14,690)

Pro forma adjustments:

   Issuance of units pursuant
     to private placement
     memorandum, net of related
     expenses of $4,341               --         759                                           759

   Surrender of Series A-preferred
     stock with equivalent voting
     rights of 24,999,952 votes

   Issuance of common stock:
     Upon conversion of Series A -
       preferred stock                           (40)                                           --
     Upon conversion of loans
       payable - related party                   998                                         1,000

   Issuance of units in connection
     with settlement of loans
       payable - stockholders         --       1,000                                         1,000
                                   ------   ----------  -----------   --------------    --------------
Pro forma balance -
   January 31, 2004                  $--      $2,978     $(14,955)         $(35)          $(11,931)
                                   ======   ==========  ===========   ==============    ==============




                                      F-17



                     MAJESCO HOLDINGS INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENT OF CASH FLOWS
                                 (IN THOUSANDS)



                                                                                  THREE MONTHS ENDED JANUARY 31
                                                                                  -----------------------------
                                                                                     2004            2003
                                                                                  ------------  ---------------
                                                                                          (UNAUDITED)
                                                                                               
CASH FLOWS FROM OPERATING ACTIVITIES
Net income (loss)                                                                 $     1,057   $         (197)
Adjustments to reconcile net income (loss) to net cash provided by operating
   activities
   Depreciation and amortization                                                           90               84
Changes in operating assets and liabilities
   Decrease (increase) in due from factor, net                                            301             (440)
   Decrease (increase) in inventory                                                     9,159           (2,973)
   (Increase) decrease in capitalized software development costs and prepaid
     license fees                                                                      (1,388)           2,030
   (Increase) decrease in prepaid expenses                                                (57)             519
   Decrease in other assets                                                                 8               --
   (Decrease) in advances from customers                                               (9,992)              --
   Increase in accounts payable and accrued expenses                                    2,679            1,399
                                                                                  ------------  ---------------
     Net cash provided by operating activities                                          1,857              422
CASH FLOWS FROM INVESTING ACTIVITIES
Purchases of property and equipment                                                       (22)             (54)
                                                                                  ------------  ---------------
     Net cash used in investing activities                                                (22)             (54)
CASH FLOWS FROM FINANCING ACTIVITIES
Principal payments on loan payable - bank                                                                  (13)
Payments to finance company, net                                                       (2,399)              --
Repayments - loans from shareholders - net                                                (87)             (40)
Principal payments on capital lease obligations                                           (12)             (10)
Repayment of officer's advances - net                                                    (200)            (103)
Loan from a related party                                                               1,000               --
                                                                                  ------------  ---------------
     Net cash (used in) financing activities                                           (1,698)            (166)
Effect of exchange rates on cash and cash equivalents                                     (17)              --
                                                                                  ------------  ---------------
Net increase in cash                                                                      120              202
Cash-- beginning of fiscal period                                                         314              692
                                                                                  ------------  ---------------
Cash-- end of fiscal period                                                       $       434   $          894
                                                                                  ============  ===============
SUPPLEMENTAL CASH FLOW INFORMATION
Cash paid for interest                                                            $       659   $          485
                                                                                  ============  ===============




                 See notes to consolidated financial statements.




                                      F-18




                     MAJESCO HOLDINGS INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (UNAUDITED)

1.     BASIS OF PRESENTATION AND PRINCIPAL BUSINESS ACTIVITY

       On December 5, 2003, Majesco Holdings Inc. (formerly ConnectivCorp)
("MHI") consummated a merger with Majesco Sales Inc. ("MSI") (the "Merger"). As
a result of the Merger, MSI became a wholly-owned subsidiary and the sole
operating business of MHI (See Note 14). All financial information presented
reflects the results of MSI as if MSI had acquired MHI on December 5, 2003.

       Majesco Holdings Inc. and subsidiaries ("Majesco" or "Company") is a
developer, publisher and marketer of interactive entertainment software. Majesco
has released titles for all major video game platforms and handhelds, including
Sony's PlayStation and PlayStation (Registered Trademark) 2, Nintendo's N64,
Super Nintendo Entertainment System (SNES), Game Boy(TM), Game Boy(TM) Color,
Game Boy(TM) Advance and GameCube(TM), Microsoft's Xbox(TM), Sega's Dreamcast,
Genesis and Game Gear, and the personal computer ("PC"). Additionally, Majesco
is a manufacturer of a number of accessories licensed by Nintendo. Majesco's
customers include Wal-Mart, Target, Toys "R" Us, Best Buy, Electronics Boutique,
Gamestop and other national and regional retailers. Internationally, Majesco's
products are published through licensing agreements with other publishers.

       On February 26, 2004, the Company completed a private placement of
securities in which the Company sold for $25.8 million, 2,583 units, each unit
consisting of (i) one share of 7% convertible preferred stock and (ii) a warrant
to purchase, at an exercise price of $1.00 per share, ten thousand shares of
common stock. Net proceeds to the Company were approximately $22 million (See
Note 7 - Preferred Stock Offering). The pro forma consolidated balance sheet as
of January 31, 2004 assumes the private placement of securities and related
transactions described in Note 7 occurred on that date.

       The accompanying interim consolidated financial statements of the Company
are unaudited, but in the opinion of management, reflect all adjustments,
consisting of normal recurring accruals, necessary for a fair presentation of
the results for the interim period. Accordingly, they do not include all
information and notes required by generally accepted accounting principles for
complete financial statements. The results of operations for interim periods are
not necessarily indicative of results to be expected for the entire fiscal year
or any other period. These interim consolidated financial statements should be
read in conjunction with the audited consolidated financial statements and notes
thereto included herein elsewhere in this prospectus.

2.     THE MERGER

       On December 5, 2003, Majesco Holdings Inc. consummated a merger with MSI
whereby CTTV Merger Corp., a wholly-owned subsidiary, merged with and into MSI
and Majesco Holdings Inc. exchanged 15,325,000 shares of common stock and
925,000 shares of Series A preferred stock for all of the issued and outstanding
common stock of MSI. The 925,000 shares of Series A preferred stock that were
issued in the Merger were convertible into 65,675,000 shares of common stock at
any time after MHI amended its certificate of incorporation to increase the
authorized common stock to allow for such conversion. Pursuant to the merger
agreement, MSI became a wholly-owned subsidiary of Majesco Holdings Inc. For
accounting purposes, this merger has been accounted for as a reverse merger with
MSI as the accounting acquirer. Costs incurred by the Company, principally
professional fees in connection with the Merger, amounting to approximately
$342,000, were charged to operations during the quarter ended January 31, 2004.

       MHI amended its Certificate of Incorporation on April 13, 2004 to
increase its authorized common stock to 250,000,000 shares. In connection with
the private placement of securities in February 2004, the holders of the Series
A preferred stock surrendered to the Company for cancellation 352,112 shares of
Series A preferred stock that were convertible into 24,999,952 shares of common
stock and on April 23, 2004 (see Note 7 - Preferred Stock Offering), the holders
converted their remaining 572,888 shares of Series A preferred stock into
40,675,048 shares of common stock.

                                      F-19


3.     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

       Revenue Recognition. The Company recognizes revenue upon shipment of its
product when title and risk of loss are transferred. In order to recognize
revenue, the Company must not have any continuing obligations and it must also
be probable that the Company will collect the accounts receivable. For those
agreements, which provide customers with the right to multiple copies in
exchange for guaranteed minimum royalty amounts (such as under the Company's
international distribution agreements), revenue is recognized at delivery of the
product master or the first copy. Royalties on sales that exceed the guaranteed
minimum are recognized as earned.

       The Company generally sells its products on a no-return basis, although
in certain instances, the Company may provide price protection or other
allowances on certain unsold products. Price protection, when granted and
applicable, allows customers a credit against amounts they owe the Company with
respect to merchandise unsold by them. Revenue is recognized net of estimates of
these allowances.

       The Company estimates potential future product price protection and other
allowances related to current period product revenue. The Company analyzes
historical experience, current sell through of retailer inventory of the
Company's products, current trends in the videogame market, the overall economy,
changes in customer demand and acceptance of the Company's products and other
related factors when evaluating the adequacy of price protection and other
allowances.

       Sales incentives or other consideration given by the Company to customers
that are considered adjustments of the selling price of its products, such as
rebates and product placement fees, are reflected as reductions of revenue.
Sales incentives and other consideration that represent costs incurred by the
Company for assets or services received, such as the appearance of the Company's
products in a customer's national circular advertisement, are reflected as
selling and marketing expenses.

       Software Development Costs and Intellectual Property Licenses. Software
development costs include milestone payments made to independent software
developers under development arrangements. Software development costs are
capitalized once technological feasibility of a product is established and such
costs are determined to be recoverable against future revenues. For products
where proven game engine technology exists, this may occur early in the
development cycle. Technological feasibility is evaluated on a
product-by-product basis. Amounts related to software development that are not
capitalized are charged immediately to development costs. Intellectual property
license costs represent license fees paid to intellectual property rights
holders for use of their trademarks or copyrights in the development of the
Company's products.

       Commencing upon the related product's release, capitalized software
development and property licenses costs are amortized to cost of sales based
upon the higher of (i) the contractual rate based on actual net product sales or
(ii) the ratio of current revenue to total projected revenue. The recoverability
of capitalized software development costs and intellectual property licenses is
evaluated based on the expected performance of the specific products for which
the costs relate. The following criteria are used to evaluate expected product
performance: historical performance of comparable products using comparable
technology; orders for the product prior to its release; and estimated
performance of a sequel product based on the performance of the product on which
the sequel is based.

       Earnings per share. Basic and diluted loss per share for the three months
ended January 31, 2003 is computed by dividing net loss by the number of shares
or voting rights exchanged for the 1,000 MSI shares actually outstanding
(15,325,000 shares of common stock and the additional 65,675,000 shares of
common stock issuable upon the conversion of the 925,000 shares of preferred
stock or 81,000,000, in total). Basic earnings per share for the three months
ended January 31, 2004 is computed by dividing net income by the
weighted-average number of voting rights attributable to the MSI shareholders
(81,000,000) and adding the shares deemed to be issued for the acquisition of
MHI by MSI. Diluted earnings per share for the three months ended January 31,
2004 has not been presented since the effect of outstanding options and warrants
would be antidilutive.

                                      F-20


4.     SETTLEMENT OBLIGATION

       In August 2003, the U.S. District Court of Massachusetts, in Infogrames
Interactive, Inc. v. Majesco Sales Inc., entered judgment against MSI in the
approximate amount of $6.7 million pursuant to a breach of contract action. In
December 2003, the Company settled the case by agreeing to pay Atari
Interactive, Inc. (formerly Infogrames Interactive, Inc.) ("Atari") $6.7 million
as follows: (a) $1 million no later than two weeks after signing of the
settlement agreement (the "Effective Date"), which amount was borrowed and paid
(See Note 5 - Loan Payable - Related Party); (b) $2.5 million upon the first to
occur of (1) the Company receiving a total of $15 million or more in third party
financing (subject to various terms and conditions) (the "Financing Date") or
(2) June 30, 2004; (c) $1 million on the earlier of one year from the Financing
Date or June 30, 2005, with interest at 5% per annum; and (d) $2.2 million on a
date which is 42 months from the Effective Date, such payment accruing interest
at the rate of 5% per annum from the earlier of the Financing Date or June 30,
2004. As a result of the Preferred Stock Offering (See Note 7 - Preferred Stock
Offering) the Company paid $2.5 million to Atari on March 9, 2004.

       As collateral security for all of MSI's obligations under the Settlement
Agreement, MSI granted Atari a continuing security interest in all of its
assets, to the extent permitted under it's existing or future indebtedness.

       Consistent with the security interest granted to Atari, MSI also agreed
to assign to Atari its right to receive all revenue under certain of its
distribution agreements, which assignment will be released under certain
circumstances. Such revenues are payable to Atari in order to satisfy MSI's
obligations described in (c) above and thereafter to satisfy the obligations
described in (b) above; provided that regardless of revenues received under
these agreements, MSI is obligated to pay to Atari, no later than March 31,
2004, on account of the obligations described in (c) above, $500,000 in
immediately available funds.

       MSI also agreed that until full and final payment of all obligations to
Atari, without Atari's prior consent, it will not, directly or indirectly (a)
create, guarantee or otherwise become liable with respect to any indebtedness,
except in the ordinary course of its business (b) create, incur or assume any
liens, except in the ordinary course of its business (c) liquidate, merge,
consolidate, reorganize or dispose of any of its assets, (d) except with respect
to previously existing affiliate loans not exceeding $6 million, make any
distribution to any of its principals or their affiliates, (e) enter into any
transaction with any of its principals or their affiliates, except in the
ordinary course of its business, (f) suspend or go out of business, or (g)
except under certain circumstances, increase the pay or compensation of any of
its affiliates. As more fully described under the caption "Legal Proceedings"
all further obligations to Atari were satisfied by the payment of $1,500,000 in
May 2004.

5.     LOAN PAYABLE - RELATED PARTY

      In November 2003, in connection with the settlement with Atari, MSI
borrowed $1 million from the father-in-law of MSI's President. The loan was
convertible into 2,000,000 shares of MHI's common stock upon such time as there
is a sufficient number of authorized shares of common stock to allow for the
conversion of the loan. The loan was subsequently converted into common stock in
April 2004.

6.     COMMITMENTS AND CONTINGENCIES

       The Company may utilize forward contracts in order to reduce financial
market risks. These instruments are used to hedge foreign currency exposures of
underlying assets, liabilities, or certain forecasted foreign currency
denominated transactions. The Company does not use forward exchange contracts
for speculative or trading purposes. The Company's accounting policies for these
instruments are based on whether they meet the criteria for designation as
hedging transactions. The fair value of foreign currency contracts is estimated
based on the spot rate of the hedged currency as of the end of the period. As of
January 31, 2004, the fair value of the contract outstanding was approximately
$4.9 million, which required the Company to record an unrealized loss of
$315,000 during the three month period ended January 31, 2004. The risk of
counter party nonperformance associated with this contract was not considered to
be material. Notwithstanding the Company's efforts to manage foreign exchange
risk, there can be no assurance that the Company's hedging activities will
adequately protect against the risks associated with foreign currency
fluctuations.

                                      F-21


       At January 31, 2004, the Company is committed under its agreements with
certain developers for milestone and license fee payments aggregating $4.3
million through October 31, 2004.

       At January 31, 2004, the Company had open letters of credit aggregating
$1.4 million under the Company's purchase order assignment arrangement for
inventory to be delivered during the subsequent quarter.

       In September 2002, Rage Games Limited ("Rage") filed a complaint against
MSI in the United States District Court for the District of New Jersey alleging
MSI breached its two agreements with Rage and alleged claims based on an unjust
enrichment theory, among other matters. Rage has, however, demanded full payment
of "all amounts due and owing" under the agreements aggregating $6 million, and
royalties based on retail sales. MSI has asserted substantial defenses that the
products were not fit for use and has asserted counterclaims for damages,
including unjust enrichment in connection with the second agreement.

       In December 2003, the Company was notified by the interactive game
publisher that distributes the Company's videogames in Europe that it was
terminating the license and distribution agreement as a result of the Company's
failure to obtain such party's consent to the assignment of such agreement in
connection with the Merger. The Company is in discussion with the publisher who
has indicated an interest in entering into a new contract under revised terms,
however, there can be no assurance that the Company will be successful in
negotiating a new contract on acceptable terms, or at all.

      On December 17, 2003 the Company received a letter from the NASD's Market
Regulation Department stating that the NASD was conducting a review of unusual
trading activity in the Company's common stock between the time of the signing
of the letter of intent with respect to the Merger and the date that the Company
announced that a letter of intent was signed. There also appears to be unusual
trading activity around the time of the signing of the definitive agreement for
the Merger and prior to the announcement of such signing.

      By letter dated April 22, 2004, the NASD indicated that it had concluded
its review and thanked us for our cooperation in the review. The letter
indicated that the NASD referred the matter to the SEC for action, if any, the
SEC deems appropriate. The letter concluded that "This referral should not be
construed as indicating that any violations of the federal securities laws or
the NASD Conduct Rules have occurred, or as a reflection upon the merits of the
security involved or upon any person who effected transactions in such
security." If the Company is sanctioned or otherwise held liable for this
trading any such sanctions could have a material adverse effect on the Company's
reputation, listing, financial condition, results of operations and liquidity.
In addition, it is possible that such matters may give rise to civil or criminal
actions.

       In the opinion of management, upon the advice of counsel, the Company has
made adequate provision for the potential liability, if any, arising from the
above mentioned matters. However, the costs and other effects of pending or
future litigation, governmental investigations, legal and administrative cases
and proceedings (whether civil or criminal), settlements, judgments and
investigations, claims and changes in those matters (including those matters
described above), and developments or assertions by or against the Company
relating to intellectual property rights and intellectual property licenses,
could have a material adverse effect on the Company's business, financial
condition and operating results.

7.     PREFERRED STOCK OFFERING

       On February 26, 2004, the Company completed a private placement of
securities in which the Company raised approximately $25.8 million in gross
proceeds from a group of institutional and accredited investors. The private
placement resulted in net proceeds of approximately $22 million after deducting
the placement agent fees and other expenses related to the private placement. In
addition, the placement agent received warrants to purchase up to 268 units,
exercisable for five years from the date of issuance.

       Pursuant to the terms of the private placement, the Company issued 2,583
units, each unit consisting of (i) one share of 7% convertible preferred stock,
convertible into 10,000 shares of common stock and (ii) a three year warrant to
purchase 10,000 shares of common stock at an exercise price of $1.00 per share.

                                      F-22


       Each share of 7% preferred stock entitles the holder to receive a 7%
cumulative dividend payable solely in shares of common stock, on an annual
basis. In addition, the holders of the 7% preferred stock are entitled to share
in any dividends paid on the common stock on an "as converted" basis. The
holders of the 7% preferred stock are entitled to a liquidation preference equal
to the amount invested per share, plus any accrued and unpaid dividends. The 7%
preferred stock has voting rights on an "as-converted" basis and votes together
with the common stock as one class, except as otherwise required by law. In
addition, so long as 51% of the currently outstanding 7% preferred stock remains
outstanding, the Company will not issue any capital stock, or securities
convertible into capital stock, that is senior to the 7% preferred stock.

       Each share of 7% preferred stock will automatically convert into common
stock at a conversion price of $1.00 per share at such time as the closing price
of the common stock is equal to or greater than $2.50 per share for a 60
consecutive calendar day period, provided that during such 60 consecutive
calendar day period, the average daily trading volume for each day is equal to
or greater than 75,000 shares, and that the registration statement as to the
resale of the common stock underlying the 7% preferred stock and the warrants is
in effect. The Company may call the warrants issued in the private placement for
$.001 per share of common stock underlying the warrants upon achievement of
similar conditions as identified in the preceding sentence.

       Pursuant to the terms of the 7% preferred stock, the Company agreed
within 120 days of closing of the private placement to expand the size of the
Board of Directors to seven members. Four of the seven members are to be
"independent," and two of those independent members are to be nominated by the
holders of the 7% preferred stock, so long as 51% of the currently outstanding
7% preferred stock remains outstanding.

       The Company used $3.3 million of the net proceeds to pay certain
creditors, including $2.5 million for a previously negotiated settlement amount
to Atari Interactive, Inc. and approximately $2.5 million to repay portions of
loans previously made to the Company by two of the Company's executive officers.
In order to satisfy the remaining balance of the loans previously provided by
the two executive officers, the Company agreed to issue to them, in the
aggregate, 100 units. The Company will use the remaining balance of the proceeds
for working capital purposes. In connection with the private placement, the
holders of the Series A preferred stock surrendered an aggregate of 352,112
shares of their Series A convertible preferred stock, which were convertible
into approximately 25,000,000 shares of common stock. Prior to the offering the
stockholders also agreed to place 1,000,000 shares of their common stock into
escrow for five years to satisfy certain claims that may arise.

       After giving effect to the private placement, the Company had outstanding
38,178,392 shares of common stock, 572,888 shares of Series A convertible
preferred stock and 2,683 shares of 7% convertible preferred stock. Upon the
effectiveness of an amendment to the Company's certificate of incorporation
authorizing additional shares of common stock, which occurred on April 13, 2004,
the Series A preferred stock, the 7% preferred stock and other outstanding
obligations was converted into an aggregate of 69,505,048 shares of common
stock.

       All of the holders of the Company's Series A convertible preferred stock
have agreed not to sell or otherwise dispose of any of the Company's securities
held by such persons, subject to certain exceptions and without the consent of
the placement agent, for a period of one year commencing upon the effectiveness
of the registration statement. Additionally, certain holders of greater than 5%
of the outstanding common stock have agreed not to sell or otherwise dispose of
any securities of the Company held by such persons, subject to certain
exceptions and without the consent of the placement agent, for a period of 90
days commencing one week prior to the final closing of the private placement.

       The securities sold in the private placement or issuable upon exercise or
conversion of securities sold in the private placement have not been registered
under the Securities Act of 1933 and may not be offered or sold in the United
States in the absence of an effective registration statement or exemption from
registration requirements. The Company has agreed to file a registration
statement with the SEC by May 25, 2004, to register for resale the common stock
underlying the 7% preferred stock, the warrants, and the securities underlying
the placement agent's warrants. In the event the Company does not file such
registration statement by May 25, 2004, the Company shall be obligated to pay
liquidated damages to each investor in the private placement, equal to 1.5% of
each such investor's initial investment for each thirty

                                      F-23


day period that the Company fails to file the registration statement. In
addition, in the event the registration statement is not declared effective by
the SEC by August 23, 2004, the Company shall be obligated to pay liquidated
damages to each investor, equal to 3.0% of such investor's initial investment
for each thirty day period the registration statement is not declared effective.
None of the securities issued in the private placement are convertible or
exercisable, as applicable, unless and until such time as there are a sufficient
number of shares of authorized common stock to allow for all such securities to
be converted or exercised, which increase occurred on April 13, 2004.

       In accordance with Emerging Issues Task Force Issue 00-19 ("EITF 00-19"),
Accounting for Derivative Financial Instruments Indexed To, and Potentially
Settled in, a Company's Own Stock", the Company will initially account for the
fair value of the warrants as a liability until the above mentioned registration
statement is declared effective. As of the closing date of the private placement
the fair value of the warrants was approximately $21 million calculated
utilizing the Black-Scholes option pricing model. In addition, changes in the
market value of the Company's common stock from the closing date through the
effective date of the registration statement will result in non-cash charges or
credits to operations to reflect the change in fair value of the warrants during
this period. At the effective date, the fair value of the warrants will be
reclassified to equity.

8.     INCOME TAXES

       During the three month period ended January 31, 2004, the Company
recorded a deferred income tax asset for the tax effect of net operating loss
carryforwards and temporary differences related to certain litigation expenses
which were recorded for financial reporting purposes in prior years and not
deductible for tax purposes until paid, aggregating approximately $6.2 million.
In recognition of the uncertainty regarding the ultimate amount of income tax
benefits to be derived, the Company has recorded a valuation allowance of $6.2
million at January 31, 2004. MHI's net operating loss carryforwards of
approximately $12.6 million, which arose prior to the Merger, are subject to
limitations based on change of control and ownership changes.

       In addition, no current provision for income taxes was provided for the
2004 period due to the deductibility of certain payments related to settlement
obligations for income tax purposes when paid. During the three month period
ended January 31, 2004 the Company paid approximately $1,065,000 towards the
settlement obligation accrued in the prior year that offset the taxable income
for the three months ended January 31, 2004.

       Prior to November 1, 2003, the Company elected to be treated as an S
Corporation under the provisions of the Internal Revenue Code and as a result,
income taxes were the responsibility of the individual shareholders. Effective
November 1, 2003, the Company revoked its S Corporation election.





                                      F-24




[BACK COVER]



This prospectus is part of a registration statement we filed with the Securities
and Exchange Commission. You should rely only on the information or
representations contained in this prospectus. We have not authorized anyone to
provide information other than that provided in this prospectus. We have not
authorized anyone to provide you with any information that is different. We are
not making an offer of these securities in any state or other jurisdiction where
the offer is not permitted. You should not assume that the information in this
prospectus is accurate as of any date other than the date on the front of the
document (or such other date as of which such information is purported to be
given).





                                   61,582,000

                             Shares of Common Stock



                                 [LOGO OMITTED]



                              MAJESCO HOLDINGS INC.










                The date of this prospectus is ___________, 2004



                                   PROSPECTUS
















                                      II-1



PART II

INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 13.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

    We will bear all expenses, estimated at $125,000, incurred in connection
with the registration of the shares offered in this registration statement under
the Securities Act of 1933 and qualification or exemption of the registered
shares under state securities laws for the named selling stockholders. The
selling stockholders will pay all underwriting discounts and selling commissions
applicable to the sale of registered shares.

           SEC registration fees                               $31,795
           Blue sky fees and expenses*                          $5,000
           Costs of printing and engraving*                    $30,000
           Legal fees and expenses*                            $75,000
           Accounting fees and expenses*                       $50,000
           Miscellaneous*                                       $8,205
           ---------
           TOTAL*                                             $200,000
           *Estimated

ITEM 14.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.

    The Delaware General Corporation Law authorizes corporations to limit or
eliminate, subject to certain conditions, the personal liability of directors to
corporations and their stockholders for monetary damages for breach of their
fiduciary duties. Our certificate of incorporation limits the liability of our
directors to the fullest extent permitted by Delaware law.

    We have obtained director and officer liability insurance to cover
liabilities of our directors and officers that may occur in connection with
their services to us, including matters arising under the Securities Act of 1933
(the "Securities Act"). Our certificate of incorporation and bylaws also provide
that we will indemnify and advance expenses to, to the fullest extent permitted
by the Delaware General Corporation Law, any of our directors and officers,
against any and all costs, expenses or liabilities incurred by them by reason of
having been a director or officer.

    Such limitation of liability and indemnification does not affect the
availability of equitable remedies. In addition, we have been advised that in
the opinion of the SEC, indemnification for liabilities arising under the
Securities Act is against public policy as expressed in the Securities Act and
is therefore unenforceable.

     There is no pending litigation or proceeding involving any of our
directors, officers, employees or agents in which indemnification will be
required or permitted. We are not aware of any threatened litigation or
proceeding that may result in a claim for such indemnification.

ITEM 15.  RECENT SALES OF UNREGISTERED SECURITIES.

     The sale and issuance of the securities described in paragraphs 1 - 6 below
were deemed to be exempt from registration under the Securities Act by virtue of
Section 4(2) or Regulation D promulgated thereunder. No underwriter was involved
with these transactions.

1.  On March 18, 2002, we issued 1,205,000 shares of common stock to our then
    officers and directors in exchange for services provided to the company, and
    in conjunction with such issuance, recognized $22,475 of compensation
    expense. During the same period, we issued 500,000 shares of common stock to
    satisfy $42,292 of accounts payable outstanding at December 31, 2001.

                                      II-2


2.  During the quarter ended March 31, 2002, we issued 2,960,000 shares of our
    common stock to consultants as compensation for services rendered in
    connection with the letter of intent to acquire Aqua Development Corp. and
    in conjunction with such issuance, recognized consulting expense of $58,922.

3.  During the six months ended June 30, 2002, we raised $297,500 through the
    issuance of 2,975,000 shares of our common stock at $0.10 per share to four
    of our existing shareholders and consultants.

4.  During the nine months ended September 30, 2003, we raised $175,000 through
    the issuance of 1,750,000 shares of our common stock at $0.10 per share to
    various accredited investors. In addition, during such period, we issued
    250,000 shares of common stock at $0.10 per share to satisfy a $25,000 loan
    payable.

5.  During the period from October 1, 2003 through December 5, 2003, we raised
    $507,200 through the sale of 5,072,000 shares of common stock at $0.10 per
    share to accredited investors.

6.  On December 5, 2003, we consummated a merger with Majesco Sales Inc.
    ("Majesco"), whereby CTTV Merger Corp., our wholly-owned subsidiary, merged
    with and into Majesco. Pursuant to the merger, the stockholders of Majesco
    received 15,325,000 shares of our common stock and 925,000 shares of series
    A convertible preferred stock in exchange for all of the issued and
    outstanding common stock of Majesco. On April 23, 2004, the holders of the
    series A convertible preferred stock converted, in the aggregate, 572,888
    shares, representing all of the series A convertible preferred stock issued
    and outstanding immediately prior to their conversion, into 40,675,048
    shares of our common stock.

7.  On February 26, 2004, we raised gross proceeds of approximately $25.8
    million in a private placement in which we issued to accredited investors
    2,583 units, each unit consisting of (i) one share of our 7% convertible
    preferred stock, convertible into 10,000 shares of our common stock and (ii)
    a three year warrant to purchase 10,000 shares of our common stock at an
    exercise price of $1.00 per share. The net proceeds of the private placement
    were used as follows: (i) approximately $3.3 million to pay certain
    creditors, including part of a previously negotiated settlement amount to
    Atari Interactive, Inc.; (ii) approximately $2.5 million to repay portions
    of loans previously made to us by Jesse Sutton, our President and Chief
    Executive Officer, and Joseph Sutton, our Executive Vice President of
    Research & Development; and (iii) the remainder for working capital
    purposes. In addition, JMP Securities LLC, the placement agent, in the
    private placement received a warrant to purchase up to 268 units, on the
    same terms as such were issued to the investors.

8.  During November 2003, we issued 302,000 shares of common stock to CEOcast,
    Inc. and 160,000 shares of common stock to Hayden Communications, Inc. at
    $.10 per share pursuant to consultation agreements with these firms, as
    compensation for services.

9.  During December 2003, we issued 100,000 shares of common stock to Mintz,
    Levin, Cohn, Ferris, Glovsky and Popeo, P.C., pursuant to a settlement
    agreement, as compensation for services.

ITEM 16. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

     (a)  EXHIBITS


    EXHIBIT
    NUMBER                      DESCRIPTION OF EXHIBIT
    -------                     ----------------------
       2.1    Agreement and Plan of Merger, dated as of November 10, 2003 by and
              among ConnectivCorp, CTTV Merger Corp. and Majesco Sales Inc.
              (incorporated by reference to Exhibit 2.1 to our Current Report on
              Form 8-K, filed on December 22, 2003).
       2.2    Amendment to Agreement and Plan of Merger, dated December 5, 2003,
              by and among ConnectivCorp, CTTV Merger Corp. and Majesco Sales
              Inc. (incorporated by reference to Exhibit 2.2 to our Current
              Report on Form 8-K, filed on December 22, 2003).
       3.1    Certificate of Incorporation of the Registrant (incorporated by
              reference to Exhibit 3.1 to our Annual Report on Form 10-K, filed
              on April 16, 2002).
       3.2    Amendment to Certificate of Incorporation dated September 11, 2000
              (incorporated by reference to Exhibit 3.1 to our Current Report on
              Form 8-K, filed on September 13, 2000).
       3.3    Certificate of Amendment to the Amended and Restated Certificate
              of Incorporation of Majesco Holdings Inc. (incorporated by
              reference to Exhibit 3.1 to our Current Report on Form 8-K, filed
              on April 27, 2004).
       3.4    Bylaws of the Registrant (incorporated by reference to Exhibit 3.1
              to our Annual Report on Form 10-K, filed on April 16, 2002).
       4.1    Certificate of Designations, Preferences and Rights of 7%
              Cumulative Convertible Preferred Stock, filed with the Secretary
              of State of the State of Delaware on February 20, 2004
              (incorporated by reference to Exhibit 4.1 to our Current Report on
              Form 8-K, filed on March 1, 2004).
       4.2    Form of investor Subscription Agreement (incorporated by reference
              to Exhibit 4.2 to our Current Report on Form 8-K, filed on
              March 1, 2004).
       4.3    Form of warrant issued to investors (incorporated by reference to
              Exhibit 4.3 to our Current Report on Form 8-K, filed on
              March 1, 2004).
       4.4    Form of placement agent warrant (incorporated by reference to
              Exhibit 4.4 to our Current Report on Form 8-K, filed on
              March 1, 2004).
    *  5.1    Opinion of Mintz,  Levin, Cohn,  Ferris, Glovsky and Popeo, P.C.,
              counsel to the Registrant, with respect to the legality of
              securities being registered.
    * 10.1    Lease  Agreement,  dated as of February 2, 1999, by and between
              160 Raritan  Center  Parkway, L.L.C. and Majesco Sales Inc.
      23.1    Consent of Goldstein Golub Kessler LLP
    * 23.2    Consent of Mintz, Levin, Cohn, Ferris, Glovsky and Popeo, P.C.
              (see Exhibit 5.1)
      24.1    Powers of Attorney (See signature page)

*   To be filed by amendment or as an exhibit to a report pursuant to Section 13
    or 15(d) of the Securities Exchange Act of 1934 and incorporated by
    reference into this document.

     (b)  FINANCIAL STATEMENT SCHEDULES

     Financial Statement Schedules are omitted because the information is
included in our financial statements or notes to those financial statements.

ITEM 17.  UNDERTAKINGS

The undersigned registrant hereby undertakes:

(1) To file, during any period in which offers or sales of securities are being
made, a post-effective amendment to this registration statement:

    (i) To include any prospectus required by Section 10(a)(3) of the Securities
Act of 1933;

    (ii) To reflect in the prospectus any facts or events arising after the
effective date of the registration statement (or

                                      II-3


the most recent post-effective amendment thereof) which, 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 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; and

    (iii) To include any material information with respect to the plan of
distribution not previously disclosed in the registration statement or any
material change to such information in the registration statement.

(2) That, for purpose of determining any liability under the Securities Act of
1933, each such post-effective amendment shall be deemed to be a new
registration statement relating to the securities offered, and the offering of
such securities at that time to be the initial bona fide offering thereof.

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

The undersigned registrant hereby undertakes that, for purposes of determining
any liability under the Securities Act of 1933, each filing of the registrant's
annual report pursuant to Section 13(a) or Section 15(d) of the Securities
Exchange Act of 1934 (and, where applicable, each filing of an employee benefit
plan's annual report pursuant to section 15(d) of the Securities Exchange Act of
1934) that is incorporated by reference in the registration statement shall be
deemed to be a new registration statement relating to the securities offered
therein, and the offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.

Insofar as indemnification for liabilities arising under the Securities Act may
be permitted to directors, officers and controlling persons of the registrant
pursuant to the foregoing provisions, or otherwise, the registrant has been
advised that in the opinion of the Commission such indemnification is against
public policy as expressed in the Securities Act and is, therefore,
unenforceable. In the event that a claim for indemnification against such
liabilities (other than the payment by the registrant of expenses incurred or
paid by a director, officer or controlling person of the registrant 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 registrant will, unless in the opinion of its counsel the matter
has been settled by controlling 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.


                                      II-4





                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the Registrant
certifies that it has duly caused this Registration Statement to be signed on
its behalf by the undersigned, thereunto duly authorized, in Edison, New Jersey
on May 24, 2004.

                                         MAJESCO HOLDINGS INC.



                                         By: /s/  Jesse Sutton
                                             Jesse Sutton
                                             President & Chief Executive Officer


                                POWER OF ATTORNEY

     We the undersigned officers and directors of Majesco Holdings Inc., hereby
severally constitute and appoint Jesse Sutton and Jan E. Chason, and each of
them singly (with full power to each of them to act alone), our true and lawful
attorneys-in-fact and agents, with full power of substitution and resubstitution
in each of them for him and in his name, place and stead, and in any and all
capacities, to sign any and all amendments (including post-effective amendments)
to this Registration Statement (or any other Registration Statement for the same
offering that is to be effective upon filing pursuant to Rule 462(b) under the
Securities Act of 1933), and to file the same, with all exhibits thereto and
other documents in connection therewith, with the Securities and Exchange
Commission, granting unto said attorneys-in-fact and agents, and each of them,
full power and authority to do and perform each and every act and thing
requisite or necessary to be done in and about the premises, as full 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 any of them or their or
his substitute or substitutes may lawfully do or cause to be done by virtue
hereof.

     Pursuant to the requirements of the Securities Act of 1933, this
Registration Statement has been signed by the following persons in the
capacities held on the dates indicated.



             SIGNATURE                                      TITLE                                      DATE
             ---------                                      -----                                      ----

                                                                                        
/s/  Jesse Sutton                             President and Chief Executive                        May 24, 2004
-----------------                             Officer (principal executive
Jesse Sutton                                  officer) and Director

/s/  Jan E. Chason                            Chief Financial Officer                              May 24, 2004
------------------                            (principal financial and
Jan E. Chason                                 accounting officer)



/s/  Morris Sutton                            Chairman of the Board of                             May 24, 2004
------------------                            Directors
Morris Sutton


/s/  Joseph Sutton                            Executive Vice President -                           May 24, 2004
------------------                            Research and Development and
Joseph Sutton                                 Director


/s/  Louis Lipschitz                          Director                                             May 24, 2004
--------------------
Louis Lipschitz




                              II-5