<PAGE>

                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

                              __________________
                                 FORM 10-K /A

                                ______________

 [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
     ACT OF 1934 FOR THE FISCAL YEAR ENDED DECEMBER 31, 1998

     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
     SECURITIES EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD
     FROM________TO__________

                       Commission File Number 333-43195
                      Commission File Number 333-43195-01

                            SCOVILL FASTENERS INC.
                             SCOVILL HOLDINGS INC.
     (Exact name of registrants as specified in their respective charters)

<TABLE>
<S>                                         <C>                                 <C>
                       Delaware             3965                                95-3959561
                       Delaware             6719                                58-2365743
(State or other jurisdiction of             (Primary Standard Industrial       (I.R.S. Employer
incorporation or organization)              Classification Code Number)        Identification Number)
</TABLE>

                            Scovill Fasteners Inc.
                             Scovill Holdings Inc.
                              1802 Scovill Drive
                          Clarkesville, Georgia 30523
                                 706-754-4181
   (Name, address, including zip code, and telephone number, including area
              code, of registrants' principal executive offices)

                              ___________________

       Securities registered pursuant to Section 12(b) of the Act: NONE

                              ___________________

       Securities registered pursuant to Section 12(g) of the Act: NONE

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

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

Aggregate market value of voting stock held by non-affiliates of the Registrant:
None. (See Part II, Item 5.)

Number of shares of Common Stock outstanding as of March 15, 1999 was 4,655,500.
<PAGE>

                             SCOVILL HOLDINGS INC.
                            SCOVILL FASTENERS INC.

                          Annual Report on Form 10-K
                  For the Fiscal Year Ended December 31, 1998

                               TABLE OF CONTENTS


<TABLE>
<CAPTION>
                                               PART I                                               Page No.
                                                                                                    --------
<S>                                                                                                 <C>
Item 1.   Business................................................................................         3
Item 2.   Properties..............................................................................        10
Item 3.   Legal Proceedings.......................................................................        11
Item 4.   Submission of Matters to a Vote of Security-Holders.....................................        11

                                              PART II

Item 5.   Market for Registrant's Common Equity and Related Stockholder Matters...................        12
Item 6.   Selected Financial Data.................................................................        12
Item 7.   Management's Discussion and Analysis of Financial Condition and Results of
             Operations...........................................................................        13
Item 7A.  Quantitative and Qualitative Disclosures About Market Risk..............................        20
Item 8.   Financial Statements and Supplementary Data.............................................        20
Item 9.   Changes in and Disagreements with Accountants on Accounting and Financial
             Disclosure...........................................................................        20

                                              PART III

Item 10.  Directors and Executive Officers of the Registrant......................................        21
Item 11.  Executive Compensation..................................................................        23
Item 12.  Security Ownership of Certain Beneficial Owners and Management..........................        25
Item 13.  Certain Relationships and Related Transactions..........................................        26

                                              PART IV

Item 14.  Exhibits, Financial Statements and Reports on Form 8-K..................................        27
INDEX OF FINANCIAL STATEMENTS.....................................................................       F-1
SIGNATURES
</TABLE>

                                      -2-
<PAGE>

                                    PART I

     Unless the context otherwise requires, references to the "Company," in this
Report include Scovill Holdings Inc. and its wholly-owned subsidiary Scovill
Fasteners Inc. and their respective operating subsidiaries and predecessors.
This report includes product names, trade names and marks of companies other
than the Company and Holdings (as defined below). All other company or product
names are trademarks, registered trademarks, trade names or marks of their
respective owners and are not the property of the Company or Holdings.

     Certain terms used herein are defined in Item 7 - Management's Discussion
and Analysis of Financial Condition and Results of Operations.


Item 1.   Business

Business Overview

     Scovill Fasteners ("Fasteners"), whose business has been in continuous
operation since 1802, is a designer, manufacturer and distributor of apparel
fasteners and specialty industrial fasteners. The Scovill name is the oldest and
one of the most well known brands in the fasteners industry. In the year ended
December 31, 1998, the Company sold more than 11 billion fastener units
worldwide. The Company has achieved and maintained its reputation by offering
its customers an integrated system of high quality fasteners, proprietary
attaching machines, technical service, on-site maintenance and customized
applications and design services tailored to individual customer needs.

     The Company has two main product segments: the Apparel Group and the
Industrial Group. The Apparel Group, through its Gripper and DuraMark brands,
produces snaps, tack buttons, rivets, burrs and other snap fastener products
used in numerous apparel applications.

     The Industrial Group, primarily through its DOT and PCI product lines,
produces specialty industrial fasteners including large snaps, windshield clips,
turn buttons, eyelets, grommets, screw studs, gypsy studs and other specialty
fasteners. These products are used in a broad range of industries, including
marine textile, automotive, aerospace, military, medical/surgical products,
luggage, leather goods, electronic equipment, sporting and recreational goods
and consumer batteries.

     Financial information and other disclosures relating to the Company's
business segments and operations in various geographic areas are provided in the
Notes to the Consolidated Financial Statements.


Product Overview

     The Company competes in two broad market segments primarily focused on
apparel manufacturers and on producers of specialty industrial products.

     The following table sets forth, for the periods specified, the net sales
and the percentage of total net sales contributed by each product category for
the year ended December 31 (dollars in thousands):

                                      -3-
<PAGE>

<TABLE>
<CAPTION>
                                        1994        1995        1996        1997         1998
                                      --------    ---------   ---------   --------    ---------
        <S>                           <C>         <C>         <C>         <C>         <C>
        Total Net Sales.............  $ 65,428    $  66,388   $ 91,632    $ 95,861    $  92,476
        Apparel Group
                Net sales...........  $ 45,536    $  46,309   $ 48,258    $ 53,262    $  53,444
                % of total net sales.     69.6%        69.8%      52.6%       55.5%        57.8%
        Industrial Group(1)
                Net Sales...........  $ 14,175    $  14,924   $ 19,747    $ 31,698    $  28,161
                % of total net sales.     21.7%        22.4%      21.6%       33.1%        30.4%
        Other(2)
                Net sales...........  $  5,717    $   5,155   $ 23,627    $ 10,901    $  10,871
                % of total net sales.      8.7%         7.8%      25.8%       11.4%        11.8%
</TABLE>

(1)  Includes all Canadian operations.
(2)  Includes (a) European operations, (b) the zipper product line, which was
     discontinued in 1996, and (c) Rau and PCI prior to their integration in
     April and October 1996, respectively, into the Clarkesville facility.
     Amounts also include Scovill Europe subsequent to the Rau and Daude
     acquisitions in January and March 1996.


Apparel Group

Industry Overview

     The apparel snap fastener market includes snap fasteners, tack buttons,
rivets and burrs and excludes other apparel devices such as zippers, buttons and
velcro. The apparel fastener market is large, with many customers and suppliers.
The primary customers for apparel snap fasteners are manufacturers of staple
garments such as jeans, infantswear, childrenswear and outerwear. Demand for
apparel snap fasteners is related to apparel industry trends generally, which
are affected by demographics. The production of each category of apparel depends
upon population trends and consumer spending in each apparel category.

     Despite improvements in technology, manufacturing processes in the apparel
industry are still quite labor-intensive. Because labor is such a significant
cost component in apparel manufacturing, manufacturers in low-wage, developing
countries enjoy a cost advantage over U.S. manufacturers. In response, many U.S.
companies have been shifting assembly operations to low-wage countries or
turning to foreign-based contractors in an effort to lower their production
costs. As a result, some export growth has consisted of shipments of garment
parts for assembly abroad and subsequent re-importation into the United States.
The Company has been able to follow a large portion of its customers' production
abroad, as evidenced by its more than 2,700 attaching machines located outside
of the United States. In addition, in marketing to national accounts the Company
will continue to implement its "retail pull" strategy by leveraging
relationships with customers that move sourcing abroad and expanding its
distribution channels overseas to better serve them.


Product Lines

     The Company's Apparel Group is composed of three main product lines:
Gripper, DuraMark and Attaching Machines. The Apparel Group serves six garment
product segments of the apparel business: infantswear, childrenswear, jeans,
workwear, leisurewear/fashion and disposables. The Company competes in the
apparel fastener business in the Americas, Asia, the Pacific Rim and Europe.

     The Company has remained a leader in the apparel business through the
manufacture and sale of its Gripper product line, which consists of a variety of
fasteners such as ring sockets, segmented sockets, short and long prongs and
western pearls. In addition, the Company has continued to grow its DuraMark
product line, which consists of large snap fasteners, tack buttons, rivets and
burrs. Through its "total system" approach, the Company leases approximately
8,000 attaching machines so that customers may attach the apparel fasteners to
their apparel

                                      -4-
<PAGE>

products. When viewed together, the Apparel Group's product offerings, attaching
machines and support services have enabled the Company to provide a
comprehensive fastener system that improves customer product quality and lowers
customers' product costs. In connection with the Company's global expansion
strategy, it may, in certain cases, sell its attaching machines rather than
lease them.

     The Company, in connection with its distributor in Asia, Acotex, seeks to
increase distribution capacity in China and other countries in Asia. Management
believes this expansion will allow the Company to maintain its customer base as
U.S. manufacturers, seeking to reduce costs, seek sources for their products
outside the United States and to enhance its ability to compete with local
manufacturers and distributors.

     Gripper. Gripper is a type of snap fastener with a stud-and-socket design
that was trademarked by the Company in 1937. Although Gripper is a versatile
snap fastener that can be used on almost any type of garment, it is most
commonly used with infantswear, toddler clothing, workwear, uniforms,
western-style shirts and womenswear. In addition to apparel applications,
Gripper fasteners are used in toys, wallets and a variety of other accessories.

     DuraMark. The DuraMark product line includes large snap fasteners and tack
buttons, rivets and burrs made from brass, steel, aluminum, zinc and copper.
Large snap fasteners differ from Gripper fasteners in that they are based on a
ring-socket design rather than the segmented-socket design used in Gripper
fasteners. The Company's large snap fasteners are marketed under their trade
names: Mighty-Snap and Maxi-Snap. Mighty Snap and Maxi-Snap fasteners are
generally larger than Gripper fasteners and are normally used in apparel-related
applications where greater strength is required, such as outerwear garments.

     Tack buttons are most commonly used as the waist-fastening button above the
zipper on jeans or other types of pants. Tack buttons derive their name from the
fact that they are attached to the garment from the back with a tack, rather
than being sewn to the garment. Rivets and burrs are generally sold in tandem
with tack buttons for reinforcement in stressed areas of heavy clothing such as
jeans. In addition to being functional, tack buttons, rivets and burrs typically
serve decorative functions. Accordingly, they have matching finishes and
designs. They are produced in numerous sizes and colors and typically include a
customer brand logo.

     Attaching Machine Leases. The Company leases to its customers, pursuant to
short-term lease agreements (generally one year, subject to renewal, with a
60-day notice clause), approximately 8,000 attaching machines, which are used at
customer locations to attach its products. The reliability and efficiency of the
Company's attaching machinery, which include patented components, have proven to
be key factors in maintaining a stable base of apparel fastener sales. In
connection with the Company's global expansion strategy, it may, in certain
cases, sell its attaching machines rather than lease them.

     The attaching machines are used primarily for apparel products. They are
used less frequently for industrial products because attaching machines are
better suited for high volume, non-bulky items that can be readily fed through
the guides at the point of attachment. Many industrial fasteners are attached by
hand or as part of another manufacturing process.

     The Company supplies its customers with three core models of apparel
fastener attaching machinery that can be customized to customers' specifications
through the addition of auxiliary attachments. The Company designs and assembles
these machines and periodically reconditions them in its Clarkesville facility.

     Typically, as part of the leasing arrangements, the Company's field
technicians provide on-site maintenance services with guaranteed 24-hour
response time (primarily in the Americas). Some customers perform the
maintenance themselves with Company-trained personnel. When machines require
more comprehensive reconditioning services, they are sent to the in-house
reconditioning center in Clarkesville.

                                      -5-
<PAGE>

Industrial Group

Industry Overview

     The industrial fastener market serves a wide range of manufacturers,
including those in the marine textiles, automotive, aerospace, military,
medical/surgical products, electronic equipment, sporting goods and consumer
battery industries. Growth in this market is influenced by both the general
economy and consumer purchases of electronics, automobiles, housing and
footwear. The industrial fastener market is large and highly fragmented. The
market is comprised of a variety of niche segments with specialized customers,
competitors and products. The Company estimates that the industry segments in
which it currently competes constitute less than 10% of the overall market. The
Company believes that there is no dominant manufacturer that competes in all of
its product lines, and the Company intends to broaden its participation through
new products and product line extensions.

     The businesses the Company serves with its DOT, PCI and Plastics product
lines are largely in North America. The Company has made limited sales of DOT
products in European markets. The Company plans to increase sales efforts
through Scovill-Europe in Belgium, France and the United Kingdom.

     The Company believes that there are opportunities to expand its product
offerings to include electronic equipment (such as PC boards), consumer
batteries (such as male and female connectors), identification bracelets (Tag
Lock, one-time fasteners), and grommets and washers (such as leisure products
and utility bags), among others.

Product Lines

     The Company's Industrial Group is comprised of three main product lines:
DOT, PCI and Plastic Fasteners. Industrial fasteners are sold through direct
sales and authorized distributors to a wide variety of customers, including
manufacturers of marine textiles, sporting and recreational products,
electronics, electrical equipment and footwear. The Company competes mostly in
the specialty fastener market in the Americas (including Canada) and, to a more
limited extent, in Europe and Asia.

     To remain competitive in the industrial fastener industry, the Company
intends to focus on methods of improving plant efficiency and cost reduction.
While investing in research and development to create new products and to
re-engineer product lines acquired through acquisitions, the Company is also
actively developing new applications for its current industrial products.

     DOT. DOT fasteners include large snaps, windshield clips, turn buttons,
screw studs, gypsy studs and other specialty fasteners. An advantage of certain
DOT products is their locking feature. Examples of DOT products with a locking
feature include Pull-the-DOT, which is a unidirectional lock designed to open
only when properly aligned, and the Common Sense line, which has a positive
locking feature that offers strength and durability. DOT fasteners are used for,
among other things: marine textiles, automobiles, awnings, luggage, athletic
outerwear, sporting goods, tents and packaging.

     PCI. With the acquisition of PCI in January 1996, the Company expanded its
industrial product line to include footwear eyelets, grommets, washers,
industrial eyelets, and specialty stampings. The Company's supply division
provides specialized setting tools and supplies so that PCI customers can
customize third-party manufactured attaching machines to accommodate PCI
fasteners. These products are largely able to utilize the DOT distribution
channels.

     Plastic Fasteners. The Company's plastic fastener line is principally
composed of three products that are known by their trade names: Whipper Snap,
Color Snap and Tag Lock. The Whipper Snap was the first plastic snap fastener.
Each Whipper Snap is composed of four parts and employs a four-prong design that
grips fabric securely without tearing. Currently, the Whipper Snap is the most
important of the Company's plastic fasteners, measured by sales volumes, and is
primarily sold for use in protective disposable medical apparel. Since late
1992, the demand

                                      -6-
<PAGE>

for disposable medical garments has increased as a result of new OSHA
regulations governing the medical profession.

     Color Snaps are used in packaging and other non-apparel applications. The
Tag Lock fastener is a one-way fastener that is most commonly used for one-time
use identification bracelets such as hospital bracelets and amusement park
entrance wristbands.


Manufacturing Operations

     During June 1998, the Company announced a corporate restructuring plan
which included downsizing of certain administrative and sales functions and
outsourcing the production of plastic components, which was previously performed
in the Company's existing manufacturing facilities. Approximately 30 employees
were terminated under this plan. As of December 31, 1998, the Company has a
liability of $0.3 million related primarily to severance obligations made during
the restructuring which will be paid by June 1999. In conjunction with the
restructuring of the Company's manufacturing organization and implementation of
improved manufacturing techniques, the Company commenced a value-added capital
expenditures program. This program emphasizes investments that improve the
efficiency of the Company's manufacturing operations, increase product quality,
enhance the safety of workers and in some cases, require a reduction in the
number of employees. The Company is creating an internal training center staffed
by Company personnel to train newer employees on tooling and machine
maintenance.

     By integrating the acquisitions of Rau and PCI (see Background discussion
in Item 7 - Management's Discussion and Analysis of Financial Condition and
Results of Operations) into its Clarkesville facility, the Company has increased
production volume at the facility, which has enabled it to absorb more fixed
costs and indirect labor costs. The Company's manufacturing organization focuses
on its product lines rather than production processes. The Company has five
separate production units, each dedicated to a particular product line. These
production units, in turn, are subdivided into a number of manufacturing cells.
Each production unit consists of dedicated equipment, employees and management.

     The Company defines capacity by individual manufacturing cells within five
product line-oriented production units, as opposed to functional processes such
as stamping or plating. The Company believes it has sufficient manufacturing
capacity in each of its product lines to meet current customer demands,
including anticipated growth thereof. By optimizing its operations, adding
shifts and outsourcing particular activities, the Company believes that it can
significantly increase the output of the Clarkesville facility with limited
capital expenditures. There can be no assurance, however, of such a result.

     The manufacture of a majority of the Company's products begins with the
stamping of the relevant raw material. Some products are formed through a series
of stamping steps using progressive dies while others are formed through a
single stamping step using sophisticated forming dies. These products are then
cleaned to reduce lubricant residues and prepare the surface for finishing
before being assembled and packed for shipping. To facilitate shipping, the
Company works with several different common carriers and its manufacturing
facility is readily accessible to the interstate highway system. Availability
and cost of transportation are not competitive factors affecting the Company's
business in North American markets. However, the Company continues to increase
its distribution capacities in Asia to minimize the cost of transportation from
North America to Asia.

Insurance

     The Company maintains property insurance, liability insurance, business
interruption insurance and other insurance policies customary to the
manufacturing industry. The Company believes that its policies are sufficient to
cover any potential loss or liability that is likely to arise in the future.

                                      -7-
<PAGE>

Raw Materials

     The prices of raw materials are subject to volatility. The Company's
principal raw materials are brass, steel, zinc and nickel alloys, of which brass
is the most significant. These raw materials are commodities that are widely
available.

     The Company has secured a substantial portion of its copper needs with a
primary vendor through 1999. Due to the favorable pricing available, the Company
secured pricing in lieu of hedging for 1999. To the extent that the price for
the Company's remaining needs increases before prices are set, there can be no
assurance that the Company will be able to set the price low enough to enable
the Company to achieve adequate margins on finished products, although it has in
the past been able to pass a portion of any price increase in materials to its
customers.

     The Company has strong relationships with many of the largest suppliers of
raw and processed materials in the United States. The Company's policy is to
establish arrangements with select vendors, based upon price, quality, and
delivery terms. By limiting the number of its suppliers, the Company believes
that it obtains materials of consistently high quality at favorable prices. In
addition to purchase contracts, the Company has tolling agreements with some of
its suppliers whereby the suppliers reprocess the Company's scrap for a fixed
charge. These relationships afford the Company certain purchasing advantages,
including stable supply and favorable pricing arrangements. The Company believes
it is able to obtain favorable pricing of raw materials as it achieves greater
production, due to its ability to place larger orders with commodity suppliers.


Marketing and Sales

     The Company's sales and marketing organization consists of four functional
areas: sales, customer service, field service and product support. These four
areas work in close cooperation with one another in an effort to maximize the
Company's sales revenue and to offer superior customer service. The general
marketing strategy of the Company is to differentiate itself from other fastener
manufacturers by offering a full range of premium branded products and services.
Components of this strategy include offering attaching machine service,
engineering and sales support through the maintenance of a network of service
personnel, a large direct field sales organization, applications engineering,
and product design and development.

     Sales. The sales organization is divided by domestic U.S. regions. Products
in Europe are sold through a combination of direct sales in Belgium, France, and
the United Kingdom as well as through distributors in fifteen European
countries. The Company has a distribution agreement with Acotex, which provides
the Company with expanded distribution capability (including stocking of
products) in Southeast Asia.

     Marketing. The Company services lower volume customers (particularly DOT
customers) through a telemarketing group included in customer service in
Clarkesville, Georgia, which enables the Company to reach a large number of
diversified customers throughout the United States in a cost-effective manner.

     To reach its markets, the Company employs a general promotional mix,
utilizing a direct field sales staff, a telemarketing group and authorized
distributors. The sales activity is supported by participation in trade
exhibitions, as well as a full advertising program in trade publications. Other
promotional activities include publicity announcements, entertainment functions,
advertising novelties and a Company website. The Company's product management
team supports the sales organization by focusing on pricing strategy, providing
new product information and by facilitating product improvement projects.

     Customer Service. The Company provides customers with a "total system"
approach, which includes the fasteners, attaching equipment and dedicated field
service. The Company believes that its sales depend on in-depth knowledge of
customer manufacturing procedures, responsiveness to product design changes,
consistent product quality, timely delivery, and efficient and reliable
attaching machinery. Typically, the buying decision requires a consensus among
the customer's plant managers, plant engineers and merchandising and purchasing
personnel. The Company's sales force has been able to develop and maintain long-
term customer relationships. The Company's

                                      -8-
<PAGE>

primary customer service center is located in Clarkesville, Georgia and is
dedicated to handling customer orders. The center is staffed by thirteen
customer service representatives. These representatives work with the Company's
sales personnel and customer purchasing representatives to process orders and
ensure that all specifications are met. The customer service center also handles
inquiries regarding order changes, delivery and billing.

     The Company maintains branch sales and distribution offices in El Paso,
Texas to service the Southern and Western apparel regions and Lewiston, Maine to
service the industrial footwear markets in the Northeast. Additionally, the
Company has a sales center and distribution warehouse at its facility in
Torreon, Mexico. This center is staffed by two bi-lingual customer service
representatives.

     Field Service. The Company provides product support through a dedicated
field service organization. The Company has 25 field service personnel in North
America who regularly visit customer locations and maintain attaching machines
at customer locations throughout the United States, Mexico, Latin America and
Canada. Through the service representatives, the Company is able to minimize the
downtime of its attaching machinery and increase machine efficiency.

     Product Support. The Company's product support includes a quality assurance
department that maintains an applications laboratory staffed by applications
engineers and technicians. The applications laboratory performs a variety of
tests, including strength and durability testing, in order to evaluate the
suitability of a fastener for a customer's application. The Company's
engineering department employs dedicated graphics designers. These designers
work with a CAD/CAM system to adapt customers' logo designs to the Company's
fastener products. The Company also has a dedicated research and development
department, which focuses on new product development.

     Backlog. At December 31, 1998 and 1997, the Company had an order backlog of
approximately $7.3 million and $9.4 million respectively. Management does not
believe that a material amount of orders constituting such backlog at December
31, 1998 will remain unfilled by the end of May 1999.

     Customers. The Company serves two major markets: apparel and industrial.
The Apparel Group serves six primary market segments, consisting of infantswear,
childrenswear, jeans, workwear, leisurewear/fashion and disposables. A trend in
the apparel industry is to move to lower cost production, most commonly in Asia
and Latin America. The Company, with its distribution networks in Mexico and
Asia, is able to help apparel manufacturers with this transition. The Industrial
Group serves six primary market segments, consisting of automotive, marine
textiles, military, leather, sporting goods and medical.

         In 1998, no single customer accounted for more than 8% of the Company's
total net sales, and the Company's 10 largest customers accounted for
approximately 30% of the Company's total net sales. The Company's broad line of
products for apparel and specialty industrial use reduces its exposure to any
one customer segment and to fashion trends. The Company plans to expand its
customer base by introducing new products and developing applications for
existing products. The loss of any single customer would not have a material
adverse effect on the Company.

     Competition. The Company operates in a highly competitive environment. Some
of the Company's competitors have greater financial resources and may be less
leveraged than the Company. As a result of its presence in both the apparel and
industrial markets and the diversity of its products, the Company believes that
no single competitor competes with the Company across the entire range of the
Company's product lines.

     Although the primary competitive factors for the Company's products vary
somewhat across different product categories, the principal factors influencing
competition are breadth of product line, cost of raw materials, cost of
attaching machinery, price, quality and customer service. Brand recognition is
also a differentiating factor in the Apparel Group, which includes the Gripper
product line, and in the Industrial Group, which includes the DOT product line.
The Company believes that it has remained competitive by developing strong
customer relations based on its ability to supply quality products.

                                      -9-
<PAGE>

     Other factors affecting the Company's ability to compete domestically and
internationally include the ability of domestic and foreign manufacturers of
fasteners and other stamped metal products to move capacity quickly into
production in the industry segments in which the Company sells its products. As
a result, the Company faces price competition from a number of sources.

     Trademarks and Patents. The Company currently uses numerous trademarks and
trade names in its business, including Color Snap(R), Common Sense(TM), DOT(R),
DuraMark(R), Gemini(TM), Gripper(R), Klikit(R), Maxi-Snap(TM), Mighty-Snap(TM),
PCI(TM), Pull-the-DOT(R), Tag Loc(TM) and Whipper Snap(R). In addition, the
Company owns 25 patents relating to its fasteners and attaching machinery and it
has 3 patents pending. Although the products and services underlying such
trademarks and patents have achieved significant brand recognition and, as a
result, are of significant economic value, the Company does not believe that any
individual trademark or patent is of material importance to the Company's
business.

     The Company also relies upon trade secret protection of its confidential
and proprietary information. The Company routinely enters into confidentiality
agreements with both high- and low-level employees. There can be no assurance
that such measures will be successful or that competitors will not be able to
discover the trade secrets on their own.


Governmental Regulations

     A number of regulations affect the Company's business. The Company believes
that it complies with all laws and regulations affecting its business and that
it does not have any material liabilities under such laws and regulations. The
Company also believes that compliance with all such laws and regulations will
not, individually or in the aggregate, have a material adverse effect on the
Company's capital expenditures, earnings or competitive position. See also
"Legal Proceedings--Environmental Matters."


Employees

     As of December 31, 1998, the Company employed 760 people. Approximately 132
were employed in administrative and sales positions and 628 were employed in
manufacturing positions. The number of employees at the Company's Clarkesville
facility decreased by approximately 100 people during 1998 due to a corporate
restructuring plan and attrition. None of the Company's employees at the
Clarkesville or the Montreal facilities is represented by a labor union. The 82
non-management employees at the Belgium facility may belong to a labor union,
but under Belgian law, such membership is not required to be disclosed to the
Company. The Company believes that its relationships with its employees are
satisfactory.


Item 2.   Properties

     The Company's U.S. manufacturing facilities are situated on 31 acres owned
by the Company in Clarkesville, Georgia (approximately 90 miles northeast of
Atlanta, Georgia) and include a 230,000 square foot building used for
manufacturing and administration, as well as a 26,400 square foot attaching
machine center. The Company also leases manufacturing facilities in Montreal,
Canada, and owns a manufacturing facility in Braine-le-Comte, Belgium. The
Company also leases distribution facilities in Nottingham, England and
Soucy-en-Brie, France (outside of Paris).

     The Company maintains a central distribution warehouse at its Georgia
facility and satellite warehouses in Maine, Texas and Mexico. Its products are
also available from distributor facilities located throughout Canada, the United
States, Western Europe, Central America, South America, and the Far East. The
Company intends to use its facilities in Belgium to increase the distribution of
its products in Europe. Goods are packaged to meet market needs for safe
handling and effective storage, and customized packaging is available for
distributors in select market channels such as the marine product line.

                                      -10-
<PAGE>

Item 3.   Legal Proceedings

     From time to time, the Company is named in claims involving manufacturers,
contractual disputes and other matters arising in the ordinary course of the
Company's business. Currently, no legal proceedings are pending against or
involve the Company that, in the opinion of management, could reasonably be
expected to have a material adverse effect on the business, financial condition
or results of operations of the Company.


Environmental Matters

     Like similar companies, the Company's operations and properties are subject
to a wide variety of increasingly complex and stringent federal, state, local
and foreign environmental laws and regulations, including those governing the
use, storage, handling, generation, treatment, emission, release, discharge and
disposal of certain materials and wastes, the remediation of contaminated soil
and groundwater, and the health and safety of employees (collectively,
"Environmental Laws").

      The Company is currently subject, and may in the future be subject, to
liability under Environmental Laws for remediation of contamination at currently
or formerly owned or operated facilities including, presently, remediation at
its Clarkesville, Georgia facility. In addition, from time to time, the Company
has been cited for violations of Environmental Laws. The sanctions for failure
to comply with such Environmental Laws can include significant civil penalties,
injunctive relief and denial or loss of, or imposition of significant
restrictions on, environmental permits. In addition, the Company could be
subject to suit by third parties in connection with violations of or liability
under Environmental Laws. In the event of liability under Environmental Laws,
the Company intends to pursue available statutory and contractual remedies, and
defenses including any applicable rights of contribution and indemnification
from predecessors in interest.

     As of December 31, 1998, the Company had reserves of approximately $3.0
million for environmental liabilities. Of the total reserve for environmental
liabilities, $2.7 million represents contractual payments to a former parent.
Because Environmental Laws have historically become increasingly more stringent,
costs and expenses relating to environmental control and compliance may increase
in the future.

     The nature of the Company's current and former operations, and those of its
predecessors, exposes it to the risk of claims with respect to environmental
matters and there can be no assurance that material costs or liabilities will
not be incurred in connection with such claims. Based upon its experience to
date, the Company believes that the future cost of compliance with existing
Environmental Laws, and liability for known environmental claims pursuant to
such Environmental Laws, will not have a material adverse effect on the cash
flow, financial condition or results of operations of the Company. However,
future events, such as new information, changes in existing Environmental Laws
or their interpretation, and more vigorous enforcement policies of regulatory
agencies, may give rise to additional expenditures or liabilities that could be
material.

Item 4.   Submission of Matters to a Vote of Security Holders

     Not Applicable.

                                      -11-
<PAGE>

                                    PART II

Item 5.   Market for Registrant's Common Equity and Related Stockholder Matters

     Neither Holdings nor Fasteners has a class of capital stock, including
their respective classes of common stock, registered pursuant to the Securities
Exchange Act of 1934, as amended. There is no established public trading market
for the Common Stock. Holdings has never declared or paid any cash dividends on
its Common Stock, and Fasteners pays quarterly dividends to Holdings for
management fee purposes, but is otherwise restricted from paying dividends.

     In February 1998, Holdings sold an additional 1,000,000 shares of each of
Holdings' Common Stock, par value $0.00001 per share (the "Common Stock") and
Holdings' Series B Preferred Stock, par value $0.00001 per share (the "Series B
Preferred Stock") for approximately $10.3 million, which sale was exempt from
registration pursuant to Section 4(2) of the Securities Act because of the
private nature of the transaction and the financial sophistication of the
purchaser involved. The proceeds from this sale were used by Holdings to redeem
its outstanding Series A Cumulative Redeemable Exchangeable Preferred Stock and
warrants.


Item 6.   Selected Financial Data

                Selected Consolidated Historical Financial Data
                            (Dollars in thousands)

     On November 26, 1997, Scovill Acquisition Inc. purchased all of the
outstanding stock of KSCO Acquisition Corp. ("Predecessor-KSCO"). Fasteners was
a wholly owned subsidiary of Alper Holdings USA, Inc. ("Predecessor-Alper")
through October 17, 1995 when all of its stock was purchased by KSCO (See
Background discussion in Item 7 - Managments's Discussion and Analysis of
Financial Condition and Results of Operations).

     The following table presents selected historical financial data of the
Company, Predecessor-KSCO and Predecessor-Alper as of the dates and for the
periods indicated, including the results of operations of acquired companies
from their respective dates of acquisition. The financial data as of December
31, 1998 and 1997 and for the period from November 26, 1997 to December 31, 1997
have been derived from the consolidated financial statements of the Company
audited by Arthur Andersen LLP, independent public accountants. The financial
data as of December 31, 1995 and 1996 and for the period from January 1, 1995 to
October 17, 1995, the period from October 17, 1995 to December 31, 1995, the
year ended December 31, 1996, and the period from January 1, 1997 to November
26, 1997 have been derived from the consolidated financial statements of
Predecessor-Alper and Predecessor-KSCO audited by Arthur Andersen LLP,
independent public accountants. The financial data for the year ended December
31, 1994 has been derived from the consolidated financial statements of
Predecessor-Alper audited by Deloitte & Touche LLP, independent auditors. The
selected historical financial data should be read in conjunction with
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" and the consolidated financial statements and notes thereto included
elsewhere herein.

     The consolidated financial statements of the Company, the Predecessor-KSCO
and the Predecessor-Alper are not comparable in certain respects.

                                      -12-
<PAGE>

<TABLE>
<CAPTION>
                                    Predecessor--Alper              Predecessor--KSCO                         Company
                                  -------------------------------------------------------------------------------------------------
                                             Period From  Period From                 Period From       Period
                                     Year     January 1,   October 17,      Year        January 1,        From           Year
                                    Ended      1995 to      1995 to         Ended        1997 to       Inception to      Ended
                                  December   October 17,  December 31,   December 31,   November 26,    December 31,   December 31,
                                  31, 1994      1995        1995            1996           1997            1997          1998
                                  -------------------------------------------------------------------------------------------------
<S>                               <C>        <C>          <C>            <C>          <C>              <C>             <C>
STATEMENT OF OPERATIONS
DATA
Net sales........................  $65,428   $    53,589   $    12,799   $     91,632      $ 89,167       $ 6,694        $  92,476
Gross profit.....................   18,383        13,329         3,446         27,032        25,164         2,103           24,364
Operating income.................    7,438         5,187         1,380          7,424         7,746           627            1,732
Income (loss) before income
taxes and extraordinary loss.....    2,975         1,164           274          1,021         2,431          (704)         (14,281)
Net income (loss) available to
common stockholders (1)..........  $ 2,341   $     1,164   $       116   $       (852)     $  1,319       $  (781)       $  (9,767)
                                   =======   ===========   ===========   ============      ========       =======        =========
</TABLE>

<TABLE>
<CAPTION>
                                    Predecessor--Alper          Predecessor - KSCO               Company
                                 ---------------------------------------------------------------------------------
                                   December 31,                   December 31,               December 31,
                                     1994                    1995            1996               1997       1998
                                 ---------------------------------------------------------------------------------
<S>                              <C>                       <C>            <C>               <C>        <C>
BALANCE SHEET DATA
Working capital.................    $7,810                 $ 6,688        $ 17,562          $ 15,815   $ 18,689
Total assets....................    76,448                  88,577         103,866           226,202    217,267
Total debt (2)..................    14,516                  41,538          37,718           129,848    141,323
Redeemable preferred stock......    19,439                      --              --             9,400         --
Stockholders' equity (3)........    29,043                  18,263          21,421            31,409     32,535
</TABLE>

------
(1) In January 1996, the Company refinanced its previously existing credit
    agreements with the Former Credit Facility, which resulted in an
    extraordinary after-tax charge of $950 in the first quarter of 1996 from the
    write-off of related deferred financing costs.
(2) Excludes off-balance sheet financing pursuant to the Synthetic Lease,
    proceeds of which were applied toward repayment of debt of $31,268 in
    November 1996. See "Management's Discussion and Analysis of Financial
    Condition and Results of Operations--General."
(3) Stockholders' equity includes affiliate advances, demand notes and
    debentures from Predecessor-Alper's parent at December 31, 1994 of $31,237.

Item 7.   Management's Discussion and Analysis of Financial Condition and
          Results of Operations

     The following discussion and analysis should be read in conjunction with
the consolidated financial statements and the notes thereto. All dollar figures
have been rounded to the nearest one-tenth of one million for presentation
purposes.

Background

     Scovill Acquisition Inc. ("SAI") and Scovill Holdings Inc. ("Holdings"),
both Delaware corporations, were formed by Saratoga Partners III, L.P.
("Saratoga") in 1997 to effect the acquisition of Scovill Fasteners Inc., a
Delaware Corporation ("Fasteners" or the "Company"). SAI purchased KSCO
Acquisition Corporation ("KSCO") in 1997 for approximately $168.8 million. The
purchase of KSCO by SAI and the mergers of SAI and KSCO into Fasteners are
together referred to herein as the "Saratoga Acquisition."

     The Saratoga Acquisition of Fasteners was accounted for as a purchase.
Accordingly, the consolidated financial statements of Fasteners reflect the
purchase method of accounting effective November 26, 1997. In connection with
the Saratoga Acquisition, the Company issued (the "Initial Offering")
$100,000,000 of 11.25% Senior Notes due 2007 (the "Notes") pursuant to an
Indenture (the "Indenture"). The Company completed an exchange of the Notes for
identical, but publicly-tradeable notes pursuant to an exchange offer registered
with the Securities and Exchange Commission ("SEC").

                                      -13-
<PAGE>

     In connection with the Saratoga Acquisition, Fasteners entered into a new
senior secured credit facility (the "Credit Facility"), consisting of a $28.0
million term loan (the "Term Loan") and a $25.0 million revolving credit
facility (the "Revolving Credit Facility").

     Proceeds from the Initial Offering, the Term Loan and investments from
management and Saratoga were used to finance the purchase price of the Saratoga
Acquisition, repurchase attaching machinery subject to a synthetic lease (the
"Synthetic Lease"), repay the Company's existing credit facility (the "Former
Credit Facility") and pay related fees and expenses. The Saratoga Acquisition,
the repurchase of attaching machinery subject to the Synthetic Lease, the
repayment of the Former Credit Facility, the establishment of the Credit
Facility and the Initial Offering, are collectively referred to herein as the
"Transactions."

     In November 1996, the Company refinanced its attaching machinery under the
Synthetic Lease with General Electric Capital Corporation ("GECC"). Pursuant to
the Synthetic Lease, GECC leased to the Company various fastener equipment,
which the Company then subleased to its customers. The Company originally sold
the equipment to GECC for $31.3 million. The lease was accounted for as an
operating lease in accordance with Statement of Financial Accounting Standards
No. 13, "Accounting for Leases." The Synthetic Lease was terminated, and the
equipment subject thereto repurchased, in connection with the Transactions.

     During January 1996, Fasteners purchased Rau Fastener Company, LLC ("Rau")
for $7.9 million and PCI Group, Inc. ("PCI") for $15.6 million, excluding
certain costs related to financing and consummating the acquisitions. The Rau,
PCI and Daude acquisitions were accounted for using the purchase method of
accounting and, as a result, the Company's financial statements include the
results of operations of Rau, PCI and Daude from their dates of acquisition. Rau
primarily manufactured snap fasteners with locations and subsidiaries operating
in Providence, Rhode Island, Braine-le-Comte, Belgium ("Scovill-Europe") and
Montreal, Canada. PCI manufactured industrial and shoe eyelets and light metal
stampings. In March 1996, Scovill-Europe acquired Daude in Paris, France and
combined its operations into Scovill-Europe. In June 1998, Scovill-Europe
acquired a fastener distributor in the United Kingdom which enabled it to expand
its presence in Europe. The acquired distributor was a customer of Scovill-
Europe. Scovill-Europe acquired the assets and liabilities of the distributor in
exchange for the forgiveness of the outstanding accounts receivable of $0.5
million.

General

     The Company, whose business has been in continuous operation since 1802, is
a designer, manufacturer and distributor of apparel and specialty industrial
fasteners. The Scovill name is the oldest and one of the most well known brands
in the fasteners industry. The Company has achieved and maintained its
reputation by offering its customers an integrated system of high quality
fasteners, proprietary attaching machines, technical service, on-site
maintenance and customized applications and design services tailored to
individual customer needs. The Company has two main product groups: the Apparel
Group and the Industrial Group.

     Revenues include sales of fastener products and rental income from the
leasing of attaching machines to customers. Cost of sales includes the costs of
raw materials, labor and variable and fixed manufacturing overhead. Selling,
general and administrative expenses consist primarily of salaries and benefits
paid to sales and administrative personnel, commissions, and travel, marketing
and advertising expenses.

     The results of operations of the Company and Predecessor-KSCO have been
combined for purposes of discussion of the results of operations for fiscal year
1997.


Results of Operations

Fiscal Year 1998 Compared with Fiscal Year 1997 (Combined Company and
Predecessor - KSCO)

          Net Sales. Net sales decreased $3.4 million, or 3.5%, from $95.9
million to $92.5 million. The decline was attributable to lower Industrial Group
revenues which declined $3.5 million, or 12.4%, from $31.7

                                      -14-
<PAGE>

million to $28.2 million. In the Industrial Group, the PCI product line
experienced significant declines resulting from manufacturing restraints arising
from workforce skill set availability and constrained product offerings.
Industrial Group revenues were further impacted by reduced demand for government
and medical fasteners, predominantly in the DOT markets. The Apparel Group
revenues increased $0.2 million, or 0.3%. Throughout 1998, many domestic
infantswear and jeans manufacturers, in search of lower labor costs, transferred
production of garments either to Asia or Mexico/Central America. Accordingly,
the Company was able to significantly increase its Mexico and Asia revenues
thereby effectively offsetting any domestic volume erosion. The Company's
European revenues were unchanged from 1997.

          Gross Profit. Gross profit decreased by $2.9 million, or 10.3%, from
$27.3 million to $24.4 million. The gross margin decreased from 28.4% to 26.3%
in 1998. In addition to the margin impact of lower Industrial Group revenue
volume, the Company experienced negative product sales mix in its Apparel
revenues in Asia. While the Company has successfully followed infantswear
production offshore, this revenue is at lower margins and is impacted by intense
price competition. Additionally, the European subsidiary experienced the loss of
two large customers but was able to replace the lost volume at lower margins.
Overall, the Company was able to partially offset the negative margin impact by
the execution of its restructuring plan and other cost reduction activities
during 1998. The gross margin in Europe is expected to improve with regained
business in 1999; however, the margin trends with respect to price competition
in Asia are expected to continue.

          Selling, General and Administrative Expenses ("SG&A").  SG&A was $15.7
million, which represents 17.0% of sales for the year ended December 31, 1998.

          Amortization Expense.  The Company's balance sheet at December 31,
1998 includes $98,301 of assets designated as "goodwill" and "trademarks" that
represent 45% of total assets. Goodwill arises when an acquiror pays more for a
business than the fair value of the tangible and separately measurable
intangible net assets acquired. Generally accepted accounting principles require
that this and all other intangible assets be amortized over the period
benefited. Management has determined that the period benefited by the goodwill
and trademarks will be no less than 40 years, given, among other things, the
fact that the Company has been in existence for almost 200 years. In the event
that management determined that the period benefited would be less than 40 years
due to market conditions or other external factors, then the Company's operating
results could be significantly impacted as a result of amortizing goodwill and
trademarks over a shorter period.

          Restructuring and Asset Impairment Charge.  In June 1998, the Company
announced a corporate restructuring plan. The plan includes outsourcing the
production of plastic components, which was previously performed in the
Company's existing manufacturing facilities. The Company recorded a
restructuring charge of $3.0 million comprised of approximately $1.0 million
related to severance payments paid to 32 terminated employees, an additional
severance benefit of $1.0 million that was paid under the terms of an employment
arrangement and a $1.0 million impairment charge related to plastics component
part production fixed assets to be disposed of under the plan. The Company will
pay the severance benefits discussed above through June 30, 1999, the majority
of which, $0.6 million, was paid in the third and fourth quarters of 1998. The
assets related to the production of plastic components, which were disposed in
July 1998, had a net book value of $1.2 million. As a result of the
restructuring, the Company expects reductions in future annual operating
expenses of approximately $3.4 million and the Company began to realize these
reductions in the second half of 1998 which should enable the Company to be more
competitive.

          Operating Income.  Operating income, which included a $3.0 million
restructuring charge, as well as a decrease in gross profit of $2.9 million, was
$1.7 million.

          Interest Expense.  Interest expense was $15.9 million for the year
ended December 31, 1998 as a result of the issuance by the Company of $100.0
million aggregate principal amount of its 11.25% Senior Notes due 2007, in
addition to outstanding borrowings under the Credit Facility.

         Income Tax Provision (Benefit).   The benefit for income taxes was $4.7
million in 1998.

                                      -15-

<PAGE>

     Net Income (Loss). Net loss for 1998 was $9.8 million, which is
attributable to the factors discussed above.

Fiscal Year 1997 (Combined Company and Predecessor - KSCO) Compared with Fiscal
Year 1996

     Net Sales. Net sales increased $4.3 million, or 4.6%, from $91.6 million to
$95.9 million. The increase of $1.9 million, or 2.0%, was attributable, in part,
to receipt of revenues from the former Rau and PCI operations for a full twelve
months in 1997, compared to approximately eleven months of revenues in 1996,
measured from the dates of acquisition. Strong jeans and denimwear orders also
contributed approximately $1.7 million, or 1.8%, of additional overall Apparel
Group sales. The Company's international subsidiaries also experienced increased
sales, resulting from the acquisition of Daude. These increases were partially
offset by initial sales declines resulting from customer concerns relating to
publicized workforce unrest due to the relocation of the PCI operations from New
Bedford, Massachusetts to Clarkesville, Georgia during the latter part of 1996.
The PCI facility in New Bedford was closed in October 1996. Employees of this
facility who were not relocated or chose not to be relocated received severance
and other benefits subject to the shutdown agreement negotiated between the
labor union representing the employees and the Company. The Company no longer
has any employees in New Bedford.

     Gross Profit. Gross profit increased $0.3 million, or 0.9%, from $27.0
million to $27.3 million. Gross margin decreased from 29.5% to 28.4%. The cost
of goods sold in 1997 includes rental expense of $4.7 million related to the
Synthetic Lease. Without the effect of the Synthetic Lease transaction, gross
profit would have increased by an additional $.9 million to $28.2 million, and
gross margin would have increased to 29.4%, of which $0.8 million resulted
primarily from the Company's relocation and integration of operations from the
Rau, PCI and Daude acquisitions during 1996. In the case of the Rau and PCI
integrations, additional manufacturing volume at the Clarkesville facility
absorbed a greater portion of fixed costs.

     Selling, General and Administrative Expenses. SG&A was $15.8 million or
16.5% of net sales.

     Operating Income. Operating income was $8.4 million.

     Interest Expense. Interest expense was $4.9 million. Interest expense was
$1.2 million from November 26, 1997 through December 31, 1997 as a result of the
Initial Offering and the Term Loan used to finance the Saratoga Acquisition.

     Income Tax Provision.  The provision for income taxes was $1.1 million in
1997.

     Net Income.  Net income for 1997 was $0.5 million, which is attributable to
the factors discussed above.


Liquidity and Capital Resources

     As of December 31, 1998, $12.9 million was outstanding under the Revolving
Credit Facility. The Company's liquidity requirements consist primarily of
scheduled payments of principal and interest on its indebtedness, working
capital needs and capital expenditures. The Company believes that its operating
cash flow, together with borrowings under the Credit Facility, will be
sufficient to meet its operating expenses and capital requirements, and its debt
service requirements through 1999. However, in the event the Company requires
additional capital during such period, it will be required to secure new capital
sources or expand its bank credit facility. In such event, there can be no
assurances that additional capital will be available or available on terms
acceptable to the Company.

                                      -16-
<PAGE>

     During the third and fourth quarters of 1998, the Company amended certain
EBITDA definitions of its Credit Facility and amended certain provisions to
reset financial covenants for subsequent periods. In addition, an amendment to
the Credit Facility waived the capital expenditures requirements and funded
indebtedness to consolidated EBITDA ratio for 1998.

     Scheduled debt repayments are $3.4 million in 1999, $5.4 million in 2000,
$6.2 million in 2001, $6.0 million in 2002, $7.0 million in 2003 and $113.0
million (including the Notes) thereafter.

   Capital Expenditures

     The Company's capital expenditures during 1998 aggregated approximately
$8.3 million which were primarily for reconditioning and purchases of attaching
machines and plant machinery and equipment. Capital expenditures for 1999 and
2000 are expected to be less than $5.0 million per year.

   Cash Flows

         Net cash used in the Company's operating activities was $5.7 million
for 1998. Principal working capital changes included a decrease of $3.1 million
in accounts payable, a $4.0 million decrease in accrued expenses, a $0.8 million
increase in accounts receivable and $0.3 million increase in inventory. The
Company's cash used in investing activities was $8.3 million for capital
expenditures. Net cash provided by financing activities was $11.5 million,
reflecting an increase in borrowings under the Revolving Credit Facility of
$12.9 million, net of repayments of $1.4 million.

     Net cash provided in the Company's operating activities was $4.3 million
for 1997. Principal working capital changes included increases of $1.9 million
and $5.8 million in accounts receivable and inventory, respectively. The
Company's cash used in investing activities during 1997 was $143.2 million
related principally to the Saratoga Acquisition of $94.6 million, repayment of
the Synthetic Lease and capital expenditures. Net cash provided by financing
activities was $142.7 million, reflecting $128.0 million of debt issued in
connection with the Saratoga Acquisition and $29.5 million of the issuance of
Holdings' preferred stock and $20.0 million of the issuance of Common Stock.

     The Indenture and the Credit Facility place significant restrictions on the
Company's ability to incur additional indebtedness, pay dividends or repurchase
stock or make other distributions, create liens, make certain investments, sell
assets, or enter into mergers or consolidations.

   EBITDA

     EBITDA is defined for the purpose of this report as net income (loss)
before interest expense (including amortization of deferred financing costs),
provision (benefit) for income taxes, depreciation, amortization, rental
payments on synthetic lease on attaching machines, restructuring and assets
impairment charge, and management fees. EBITDA, as defined, for the purpose of
this report and under the Company's Credit Facility are consistent.

     The Company has included information concerning EBITDA, as defined, in this
report because it is used by certain investors as a measure of a company's
ability to service its debt. EBITDA, as defined, is not required or recognized
as a measure of financial performance under generally accepted accounting
principles in the U.S. ("GAAP"), and should not be considered an alternative to
net income determined in accordance with GAAP as an indicator of operating
performance or as an alternative to cash flow from operating activities
determined in accordance with GAAP as a measure of liquidity. The Company's use
of EBITDA, as defined, may not be comparable to similarly titled measures used
by other companies due to their use of different financial statement components
in calculating EBITDA.

                                      -17-
<PAGE>

     EBITDA, as defined, decreased $2.8 million, or 12.8%, from $22.1 million to
$19.3 million primarily as a result of a decrease in gross profit, resulting
from decreased sales volume for the year ended December 31, 1998 compared to the
year ended December 31, 1997.

     EBITDA, as defined, increased $4.0 million, or $22.3%, from $18.1 to $22.1
million for the year ended December 31, 1997 compared to the year ended December
31, 1996 partly as a result of revenues form the former Rau and PCI operation
for a full year of revenues in 1997 compared with eleven months in 1996,
measured from the dates of acquisition. These operations were integrated into
the Clarkesville location and additional manufacturing volume absorbed a greater
portion of fixed costs. Additionally, SG&A costs were reduced with the
integration of Rau and PCI by related decreases in travel, advertising and
commission expenses. Strong jeans and denimwear orders also contributed to
increased Apparel Group sales. The Company's international subsidiaries also
experienced increased sales, resulting from the acquisition of Daude.


Inflation

     Inflation had a nominal impact on operations during the last three years.
Increases in operating costs were consistent with the general inflation rate and
were offset by management cost control measures and productivity improvements.


Hedging Activities

     During 1998, the Company secured a substantial portion of its copper needs
with its primary vendor through 1999. Therefore, the hedging program was
temporarily discontinued. From late 1995 to early 1998, the Company entered into
certain hedging transactions regarding its raw material purchases. The Company
purchased copper and zinc call and put options that are regularly traded on
exchanges. These transactions (commonly referred to as "Bull Spreads") attempt
to effectively ensure maximum and minimum net purchase costs. For the year ended
December 31, 1998 and 1997, hedging activities resulted in trading gains/losses
(reflected in cost of sales) of $177,000 loss and $69,000 gain, respectively.
See Note 2 to the audited financial statements.


Year 2000

     Many currently installed computer systems and software products are coded
to accept only two digit entries in the date code field. Beginning in the year
2000, these date code fields will need to accept four digit entries to
distinguish twenty-first century dates from twentieth century dates (the "Y2K
issue"). As a result computer systems and/or software used by many companies may
need to be upgraded to comply with such "Year 2000" requirements. Significant
uncertainty exists in the software industry concerning the potential effects
associated with such compliance.

     In consideration of the potential impact of Y2K issue on its domestic
business, operations, and financial condition, the Company has addressed issues
which may arise from its systems as described below.

     Effective July 1, 1998, the Company implemented an integrated software
package, BPCS, which is fully Y2K compliant. BPCS was implemented as a complete
Enterprise Resource Planning (ERP) package, which will control the Company's
main systems of: (a) shipping/distribution, (b) accounting and (c) customer
service/order entry systems. The Company's other principal system - the core
manufacturing process - is not dependent upon computer technology, and therefore
should not be affected by the Y2K issue. Finally, the Company outsources the
payroll portion of its accounting functions, such provider has represented to
the Company that it is Y2K compliant. Thus, all of the Company's computer-
dependent systems have been replaced by the Y2K compliant BPCS package.

                                      -18-
<PAGE>

     The Company's foreign subsidiaries are in the process of either
implementing new computer systems or upgrading existing systems. Our Canadian
subsidiary is currently implementing the BPCS software package, which is
expected to be operational by September 30, 1999. The BPCS software package is
Y2K compliant, and will control all of this subsidiary's main computer systems,
including the shipping/distribution, accounting and customer service/order entry
systems. Our Mexican subsidiary is nearing completion of installing new non-BPCS
computer systems, which is expected to be completed by September 30, 1999. These
new systems will be Y2K compliant, and will control all of this subsidiaries
computer systems, including the shipping/distribution, accounting and customer
service/order entry systems. Our European subsidiaries (located near Brussels,
Paris, London and Wuppertal, Germany are updating their respective computer
systems with software "patches" (software code added to the existing code) that
will upgrade the software systems to Y2K compliance. This upgrade, which will
cover all their computer systems, is expected to be completed by September 30,
1999. In addition, simultaneous with the software patches, the European
subsidiaries are in the process of implementing a more permanent Y2K solution by
installing the Baan ERP computer system, which will replace all of their
existing systems. Portions of the Baan system, which is Y2K compliant, will be
on-line by December 31, 1999, with the balance of the system to be on-line in
2000. The Brussels and Paris facilities utilize computer systems for
shipping/distribution, accounting and customer service/order entry processes,
while the London and German locations only employ customer service/order entry
systems.

     The Company is in the process of inquiring of its suppliers, vendors and
significant customers to determine whether their computer systems and operations
that impact the Company are Y2K compliant. We have sent Y2K compliance surveys
to approximately 350 such third parties, and have received responses from
approximately 50%. We are currently reviewing the responses, which generally
fall into two categories: current full Y2K compliance (approximately 57% of
responses) and expected compliance prior to year end (approximately 43% of
responses). We are following up with survey responses that indicate less than
full Y2K compliance to determine the nature of their progress and expected
compliance date. However, the Company is not following up with third parties
that the Company deems insignificant and thus their Y2K failure would not have a
material impact on the Company's business, operations or financial condition.
The Company has not identified specific secondary suppliers or vendors in the
event any experience Y2K-related business interruptions, though the Company
intends to identify such sources for significant suppliers and vendors prior to
year end. However, in such event, we believe the Company can locate and make
such alternative arrangements, although the Company may be required to pay more
for such materials and services due to the loss of quantity discounts or other
favorable arrangements with our current relationships. Nevertheless, Y2K-related
failures by our suppliers and vendors remain a possibility and could have an
adverse impact on the Company's business, results of operations or financial
condition.

     The Company has not formally determined a most reasonably likely worst case
scenario regarding the impact of Y2K problems on our business. However, we
believe the most likely and significant Y2K-related risks faced by the Company
are business interruptions by our customers. Such interruptions could include
manufacturing or assembly plant shutdowns and the related reduction or
elimination of demand for our products by such customers until their Y2K problem
is remedied. In our survey process, we are attempting to identify and assess any
such risks and follow up with any significant customers that indicate less than
full Y2K compliance. To date, 100% of the responding significant customers have
indicated expected full Y2K compliance.

     Based on our assessment and remediation efforts to date, the Company does
not believe that any problems resulting from the Y2K issue will have a material
adverse effect on its financial condition or results of operations.

     The costs incurred related to systems implementation in 1998 were not
material to the Company's results of operations, financial condition or cash
flow. The Company believes that future costs of system implementation are
primarily enhancements to provide for more complete utilization of the software
and are not requirements for Y2K readiness and will not have a material impact
on the Company's results of operations, financial condition or cash flows.

     The Company believes that its continuing assessment, planning and
implementation process will be effective to achieve a level of readiness that
will meet the challenges presented by Y2K issues in a timely manner. Although
the Company is evaluating the Y2K readiness of third-party software, computer
technology and other hardware and

                                      -19-
<PAGE>

software, the Company cannot guarantee the Y2K readiness of third-party
products, services, or providers that may impact the Company's operations.


Acquisitions

     The Company intends to pursue attractive acquisition opportunities that
provide products and services that complement those currently offered by the
Company or enhance the ability of the Company to increase efficiencies or
achieve cost savings. Depending upon the nature, size and timing of future
acquisitions, the Company may be required to raise additional capital. Any
potential additional indebtedness incurred to finance acquisitions could
adversely affect the Company's liquidity and financial condition. There can be
no assurance that the Credit Facility, the Indenture or any other loan
agreements to which the Company may become a party or subject to will permit
such additional financing or that such additional financing will be available to
the Company on terms acceptable to its management or at all. The timing, size or
success of any acquisition effort and the associated potential capital
commitments are currently not known, and there can be no assurance that the
Company will be able to successfully identify suitable acquisition candidates,
obtain financing on satisfactory terms, complete acquisitions, integrate
acquired operations into its existing operations or expand into new markets.
Also, once integrated, an acquisition may not achieve anticipated levels of
revenue, profitability or productivity or otherwise perform as expected. While
there can be no assurance, based on current facts and circumstances, management
believes it has adequate cash flows and financing alternatives to fund its
current operations and to implement its acquisition strategy.

     In June 1998, Scovill-Europe acquired a fastener distributor in the United
Kingdom which enabled it to expand its presence in Europe. The distributor was a
customer of Scovill-Europe. Scovill-Europe acquired the assets and liabilities
of the distributor in exchange for forgiveness of the outstanding accounts
receivable of $0.5 million.

     The Company anticipated an acquisition of a manufacturer and distributor of
eyelets to occur in the fourth quarter of 1998. However, the acquisition did not
materialize.


Accounting Standards

     The Company adopted Statement of Financial Accounting Standards No. 130,
"Reporting Comprehensive Income" ("SFAS 130"), Statement of Financial Accounting
Standards No. 131, "Disclosures About Segments of an Enterprise and Related
Information" ("SFAS 131"), and Statement of Financial Accounting Standards No.
132, "Employers' Disclosures about Pensions and Other Postretirement Benefits -
an amendment of FASB Statements No. 87, 88, and 106" ("SFAS 132), effective
January 1, 1998. SFAS 130 establishes standards to measure all changes in equity
that result from transactions and other economic events other than transactions
with owners. Comprehensive income is the total of net income and all other
nonowner changes in equity. SFAS 131 introduces a new segment reporting model
called the "management approach." The management approach is based on the manner
in which management organizes segments within a company for making operating
decisions and assessing performance. The management approach replaces the notion
of industry and geographic segments. SFAS 132 revises disclosures about pension
and other postretirement benefit plans, yet it does not change the measurement
or recognition of those plans. The disclosures relative to SFAS 130, 131 and 132
are presented in the Company's 1998 Consolidated Financial Statements included
herein.

     In June 1998, the FASB issued Statement of Financial Accounting Standards
No. 133, "Accounting for Derivative Instruments and Hedging Activities," ("SFAS
133"). This Statement requires companies to record derivatives on the balance
sheet as assets or liabilities, measured at fair value. Gains or losses
resulting from changes in the values of those derivatives would be accounted for
depending on the use of the derivative and whether it qualifies for hedge
accounting. SFAS 133 will be effective for the Company's fiscal year 2000.
Management believes that this Statement will not have a significant impact on
the Company's financial condition or results of operations.

                                      -20-
<PAGE>

"Safe Harbor " Statement

     The following "Safe Harbor Statement" is made pursuant to the Private
Securities Litigation Reform Act of 1995. Certain of the statements contained in
the body of this Report are forward-looking statements (rather than historical
facts) that are subject to risks and uncertainties that could cause actual
results to differ materially from those described in the forward-looking
statements. With respect to such forward-looking statements, the Company seeks
the protections afforded by the Private Securities Litigation Reform Act of
1995. Such forward-looking statements are based on management's current plans
and expectations and are subject to a number of uncertainties that could cause
actual results to differ materially from those described in such statements.
Such uncertainties and risks include, but are not limited to: the highly
leveraged nature of the Company, its debt service requirements and the operating
and financing restrictions on the Company by the terms of the Credit Facility,
the Indenture, and the other agreements governing the Company's indebtedness;
the risks and uncertainties inherent in doing business abroad and the possible
negative impact of the North American Free Trade Agreement (NAFTA) on the
Company's sales in the U.S. market; the availability of, and the ability to
close and finance acquisition opportunities on terms acceptable to the Company;
the volatility of the price of raw materials; increasing competition; reliance
on key personnel; increasingly complex and stringent environmental laws and
regulations; delays or difficulties associated with systems conversion and Year
2000 compliance; and general economic conditions. The preceding list of
uncertainties, however, is not intended to be exhaustive, and should be read in
conjunction with other cautionary statements made herein and in the Company's
publicly-filed reports and its Form S-1 Registration Statement, dated December
24, 1997 (Commission File No. 333-43195), and all amendments thereto (the
"Registration Statement"), including, but not limited to the "Risk Factors" set
forth in the Registration Statement.


Item 7A.  Quantitative and Qualitative Disclosures About Market Risk

     Pursuant to the general instructions to Rule 305 of SEC Regulation S-K, the
quantitative and qualitative disclosures called for by this Item 7a and by Rule
305 of SEC Regulation S-K are inapplicable to Holdings and Fasteners at this
time due to materiality.


Item 8.   Financial Statements and Supplementary Data

     The financial statements and supplementary financial information required
by this item are filed as part of this Report on pages F-1 through F-23 and page
S-1 immediately preceding the signature page to this Report.


Item 9.   Changes in and Disagreements with Accountants on Accounting and
Financial Disclosure

     None

                                      -21-
<PAGE>

                                   Part III

Item 10.  Directors and Executive Officers

  Executive Officers and Directors

     Set forth below are the names, ages as of December 31, 1998, and a brief
description of the business experience of each person who serves as an executive
officer or director of Fasteners. The executive officers and directors of
Holdings are the same as those of Fasteners.

<TABLE>
<CAPTION>
Name                         Age                                     Position
----                         ---   --------------------------------------------------------------------------
<S>                          <C>   <C>
David J. Barrett.........     48   President, Chief Executive Officer and Director

Martin A. Moore..........     39   Executive Vice President, Treasurer, Chief Financial Officer and Secretary

John H. Champagne........     50   Executive Vice President--Engineering

Robert W. Feltz..........     49   Executive Vice President--Sales and Marketing

William F. Andrews.......     67   Chairman of the Board

Christian L. Oberbeck....     39   Director

Charles P. Durkin, Jr....     59   Director

Kirk R. Ferguson.........     31   Director

Alan N. Colner...........     44   Director
</TABLE>

     Mr. Barrett has been with the Company since November 1991, when he joined
as Vice President of Operations. Mr. Barrett has been President and CEO since
1995. He has also served as Executive Vice President of Operations. Prior to
joining the Company, Mr. Barrett held various manufacturing, operational and
administrative positions with the Newell Company and Continental Group, Inc.

     Mr. Moore joined the Company as Director of Finance in February 1992. He
has also served as the Vice President of Finance and the Vice President of
Finance and Administration. Mr. Moore was promoted to Executive Vice
President/Chief Financial Officer in 1997. Prior to joining the Company, Mr.
Moore held various financial, controller and manufacturing positions with
Frantschach AG, Quality Forms, Inc. and Society Corporation.

     Mr. Champagne joined the Company as Vice President of Manufacturing in
1996. He was named Executive Vice President - Industrial Group in 1997 and then
Executive Vice President - Engineering in 1998. Before joining the Company, Mr.
Champagne worked at Rau Fastener, Inc. from 1968 to 1995, serving as President
and Director from 1988 to 1995. He also served as President of Rau Fasteners,
LLC from 1995 to 1996.

     Mr. Feltz joined the Company as National Sales and Service Manager in 1980.
He was named Executive Vice President - Business Development in September 1997
and then Executive Vice President - Sales and Marketing in 1998. He has also
served as Vice President of Sales and Marketing Worldwide. Prior thereto, he
worked at Talon, Inc., a zipper manufacturer.

     Mr. Andrews has been Chairman of the Company's Board of Directors since
1996. From 1981 to 1986, he was Chairman, President and Chief Executive Officer
of Scovill Manufacturing, Co., where he worked for more than 20 years. Mr.
Andrews is also Chairman of Northwestern Steel & Wire Company, a manufacturer of
structural beams,

                                      -22-
<PAGE>

rod and wire. From 1993 to 1995, Mr. Andrews was Chairman and Chief Executive
Officer of Amdura Corporation, a manufacturer of hardware and industrial
equipment. From 1990 to 1992, he was President and Chief Executive Officer of
UNR Industries, Inc., a diversified manufacturer of steel products. Prior to
1990, Mr. Andrews was President of Massey Investment Company and Chairman,
President, and Chief Executive Officer of Singer Sewing Company. Mr. Andrews is
also a director of Black Box Corporation; Johnson Controls, Inc.; Katy
Industries; Navistar, Inc.; Dayton Superior Corporation and Trex Company, LLC.

     Mr. Oberbeck became a director of the Company upon consummation of the
Saratoga Acquisition and is a member of the Executive committee of the Board of
Directors. Mr. Oberbeck is one of the founders of Saratoga Partners where he has
been a Managing Director since its formation as an independent entity in
September 1998. Prior to that time Mr. Oberbeck was a Managing Director of SBC
Warburg Dillon Read Inc. since September 1997, the successor entity of Dillon,
Read & Co. Inc. where he was a Managing Director from February 1995 to September
1997, responsible for the management of the Saratoga funds. Prior to joining
Dillon, Read & Co. Inc., Oberbeck was a Managing Director of Castle Harlan, Inc.
where he worked from October 1987 until February 1995. Mr. Oberbeck is a
Director of Equality Specialties, Inc., J&W Scientific Incorporated, and Koppers
Industries, Inc.

     Mr. Durkin has been a director of the Company since February 1998 and is a
member of the Executive Committee of the Board of Directors. Mr. Durkin is one
of the founders of Saratoga Partners, where he has been a Managing Director
since its formation as an independent entity in September 1998. Prior to that he
had been Managing Director of SBC Warburg Dillon Read Inc. in September 1997,
the successor entity of Dillon, Read & Co. Inc. where Mr. Durkin started his
investment banking career in 1966 specializing in mergers and acquisitions, and
became a Managing Director in 1974. Mr. Durkin is a director of a number of
companies, including Equality Specialties, Inc., Koppers Industries, Inc. and
USI Holdings Corporation. Mr. Durkin's nomination as a director of the Company
was designated by Saratoga Partners III, L.P. under the terms of the
Stockholders' Agreement.

     Mr. Colner has been a director of the Company since July 1998. Since August
1996 he has served as Managing Director, Private Equity Investments at Moore
Capital Management, Inc. Before joining Moore, he was a Managing Director of
Corporate Advisors, L.P., the general partner of Corporate Partners, a private
equity fund affiliated with Lazard Freres & Co. LLC. Mr. Colner also serves as a
director of iVillage Inc. and several privately held companies. Mr. Colner
received his M.B.A. from the Stanford University Graduate School of Business and
his B.A. from Yale University.

     Mr. Ferguson has been a director of the Company since October 1998. Mr.
Ferguson is a Principal of Saratoga Partners where he has worked since its
formation as an independent entity in September 1998. Prior to that time Mr.
Ferguson had been employed by SBC Warburg Dillon Read Inc. since September 1997,
the successor entity of Dillon, Read & Co. Inc. where he was hired into the
corporate buyout group in May 1997. Before joining Dillon Read, Mr. Ferguson was
an investment professional with Perry Corp. and a consultant with Monitor
Company, Inc. Mr. Ferguson received his M.B.A. from Harvard Business School and
his A.B. from Stanford University.

  Board Designations

     Pursuant to a Stockholders Agreement among Holdings and certain investors
and members of management, until at least 25% of the Common Stock is publicly
traded, (i) David J. Barrett will be elected to serve as a director for so long
as he shall be an officer and an employee of Holdings or of a Subsidiary
thereof, (ii) Moore Investments, Ltd. and Remington Investment Strategies, L.P.
together will have the right to designate one member of the Board of Directors
of Holdings so long as such investors together hold at least 50% of their
original investment in Holdings, (iii) Saratoga will have the right to designate
up to five directors and (iv) Co-Investment Partners, L.P. ("Co-Investment
Partners") has the right to receive notice of all meetings of the Board of
Directors of Holdings and to have a representative attend such meetings so long
as it holds at least 50% of its original investment in Holdings.

                                      -23-
<PAGE>

Item 11.  Executive Compensation

  Employment Arrangements

     In order to assure the continued service of executive management, the
Company operates under employment arrangements ("Employment Arrangements") with
Messrs. Barrett, Moore, and Feltz (each, an "Executive," and together, the
"Executives"). The Executives are in the process of negotiating formal
employment contracts, but such arrangements are not finalized as of the date of
this report. The terms under negotiation include salary, term, severance
payments upon change in control and termination. Mr. Barrett serves as Chief
Executive Officer of the Company and has an annual salary of $243,750. Mr. Moore
serves as Chief Financial Officer of the Company and has an annual salary of
$187,819. Mr. Feltz serves as Executive Vice President--Sales and Marketing of
the Company and has an annual salary of $162,500. Each Executive is entitled to
participate in the Company's benefit plans for senior executives and receives
certain fringe benefits, including a car, personal computer and cellular
telephone.


Board Member Compensation

     The Company may compensate the members of the Board of Directors who are
not full-time employees of the Company on an annual and per meeting basis, in an
amount and on a basis as may be determined in the future. The Company also may
compensate members of committees of the Board of Directors for each Committee
meeting attended. Directors of the Company receive reimbursement of their
reasonable out-of-pocket expenses incurred in connection with their board
activities. The Company has purchased directors' and officers' insurance for its
executive officers and directors.


New Incentive Stock Option Plan

     The Company has proposed a new stock option plan (the "New Plan") for key
executives and managers which provides for the grant of stock options
("Options") to purchase 1,100,000 shares of the Common Stock of Holdings. The
New Plan has the following terms: Options granted under the New Plan will have
an exercise price equal to the fair market value of the stock underlying the
Option on the date of the grant, which exercise price will increase annually at
a rate of 9% of the value of the unit (each unit consisting of one share of
Common Stock and one share of Series B preferred stock), and Options will vest
over a period of 5 years commencing on the first anniversary of the date of the
grant. Vested options may be exercised by payment of the exercise price in cash
or, if approved by Holdings' stock option committee, by delivery of a promissory
note. Upon a participant's termination of employment for cause, all of such
participant's Options will immediately expire. If a participant's employment
terminates by reason of (i) death, (ii) disability, (iii) retirement or (iv)
voluntary resignation or termination of employment other than for cause, the
participant's unvested Options will immediately expire and such participant's
vested Options will remain exercisable for a period of 90 days. The Board of
Directors has not yet approved the New Plan. Therefore, no options are
considered outstanding as of December 31, 1998.


Compensation of Executive Officers

     The following Summary Compensation Table contains information concerning
the compensation provided by the Company in 1998 and 1997 to its Chief Executive
Officer and the other executives other than the Chief Executive officer
(together, the "Named Executive Officers") of the Company.

                                      -24-
<PAGE>

                          Summary Compensation Table

<TABLE>
<CAPTION>
                                                                      Long Term
                                           Annual Compensation      Compensation
                                           -------------------      ------------
                                                                     Securities
                                                                     Underlying        All Other
Name and Principal Position             Year    Salary     Bonus    Compensation     Compensation
---------------------------             ----    ------     -----    ------------     ------------
<S>                                     <C>    <C>        <C>       <C>              <C>
David J. Barrett                        1998   $243,750      --          --            $ 6,594(1)
  President and                         1997    189,338   $51,000        --              4,750(2)
  Chief Executive Officer

Martin A. Moore                         1998    187,819      --          --              5,195(3)
  Executive Vice President and          1997    149,490    27,000        --              4,750(2)
  Chief Financial Officer

John H. Champagne                       1998    136,500      --          --              2,844(4)
  Executive Vice President--            1997    133,907    65,000     $80,500(5)           853(2)
    Engineering

Robert W. Feltz                         1998    162,500      --          --              4,562(6)
  Executive Vice President--            1997    137,611    25,000        --             10,068(7)
    Sales and Marketing

Michael S. Baxley (8)                   1998    171,925      --     1,000,000(9)       55,176(10)
                                        1997    149,149      --       161,500(5)       14,798(11)
</TABLE>

___________
(1)   Represents matching contributions made by the Company to Mr. Barrett's
      account under the Company's 401(k) plan ($6,094) and life insurance
      premiums paid by the Company on behalf of Mr. Barrett ($500).
(2)   Represents matching contributions made by the Company to the Named
      Executive Officers' accounts under the Company's 401(k) plan.
(3)   Represents matching contributions made by the Company to Mr. Moore's
      account under the Company's 401(k) plan ($4,695) and life insurance
      premiums paid by the Company on behalf of Mr. Moore ($500).
(4)   Represents matching contributions made by the Company to Mr. Champagne's
      account under the Company's 401(K) plan ($2,844).
(5)   Represents options issued by Predecessor--KSCO in February 1997.
(6)   Represents matching contributions made by the Company to Mr. Feltz's
      account under the Company's 401(k) plan ($4,062) and life insurance
      premiums paid by the Company on behalf of Mr. Feltz ($500).
(7)   Includes reimbursement for the office relocation to home office ($6,000)
      and matching contributions made by the Company to Mr. Feltz's account
      under the Company's 401(k) plan ($4,068).
(8)   Mr. Baxley joined the Company in February 1997 and left the Company's
      employment in 1998.
(9)   Mr. Baxley left the Company's employment in 1998 and he received the value
      of his equity investment rolled over from Predecessor-KSCO.
(10)  Includes reimbursement for relocation expenses ($51,371) and matching
      contributions made by the Company to Mr. Baxley's account under the
      Company's 401(k) plan ($3,805).
(11)  Includes reimbursement for relocation expenses ($12,895) and matching
      contributions made by the Company to Mr. Baxley's account under the
      Company's 401(k) plan ($1,903).

     The Company granted no options to purchase shares of Common Stock during
1998. The Company has no outstanding stock appreciation rights ("SARs") and
granted no SARs during fiscal 1998.

     The following table sets forth information of the value of unexercised
options held at December 31, 1998 by the Named Executive Officers.

                                      -25-
<PAGE>

                          Fiscal Year-End Stock Table

<TABLE>
<CAPTION>
                           Number of Securities Underlying          Value of Unexercised
                         Unexercised Options at December 31,       In-The Money Options at
                                     1998(1)                          December 31, 1998
                                     ------                           -----------------
Name                         Exercisable/ Unexercisable          Exercisable/ Unexercisable
----                         --------------------------          --------------------------
<S>                      <C>                                     <C>
David J. Barrett                     107,472/0                            $800,000/0
Martin A. Moore                       87,322/0                             650,000/0
Robert W. Feltz                       73,216/0                             545,000/0
John H. Champagne                     40,302/0                             300,000/0
</TABLE>

________
(1)  Options are exercisable for the number of units set forth in the table,
     each unit consisting of one share of Common Stock and one share of Series B
     Preferred Stock. The share numbers reflect options the Company expects to
     issue pursuant to option agreements that have not yet been executed.

Item 12.  Security Ownership of Certain Beneficial Owners and Management

     The following table sets forth certain information regarding the beneficial
ownership of the Common Stock at March 15, 1999 of (i) each person known by
Holdings to own beneficially 5% or more of the Common Stock, (ii) each current
director of Holdings, (iii) each Named Executive Officer and (iv) all current
directors and executive officers of Holdings as a group. According to rules
adopted by the SEC, a person is the "beneficial owner" of securities if he or
she has or shares the power to vote them or to direct their investment or has
the right to acquire beneficial ownership of such securities within 60 days
through the exercise of an option, warrant, right of conversion of a security or
otherwise. Except as otherwise noted, the indicated owners have sole voting and
investment power with respect to shares beneficially owned.

<TABLE>
<CAPTION>
                                                                                     Shares Beneficially Owned
                                                                                     -------------------------
Name                                                                            Number of Shares    Percent of Class
----                                                                            ----------------    ----------------
<S>                                                                             <C>                 <C>
Saratoga Partners III, L.P. (1)..............................................          3,127,500                67.2
Co-Investment Partners, L.P. (2).............................................          1,000,000                21.5
Moore Global Investments, Ltd./ Remington Investment Strategies, L.P. (3)....            700,000                15.0
WLD Partners, Ltd. (4).......................................................            400,000                 8.6
William F. Andrews (5).......................................................             20,151                   *
Charles P. Durkin, Jr. (1)...................................................          3,127,500                67.2
Christian L. Oberbeck (1)....................................................          3,127,500                67.2
Alan N. Colner (3) ..........................................................            700,000                15.0
David J. Barrett (5).........................................................            107,472                 2.3
Martin A. Moore (5)..........................................................             87,322                 1.9
John H. Champagne (5)........................................................             40,302                   *
Robert W. Feltz (5)..........................................................             73,216                 1.6
All directors and executive officers as a group (9 persons)(6)...............          3,455,963                74.2
</TABLE>

________
 *   Less than one percent.
(1)  Includes (i) 320,914 shares held by Saratoga Partners III, C.V. and (ii)
     672,000 shares held by Co-Investment Partners L.P. with respect to which
     Saratoga Partners III, L.P. has sole voting power pursuant to the Voting
     Agreement (see "Certain Transactions--Voting Agreement"). The address of
     Saratoga Partners III, L.P. is 535 Madison Avenue, New York, New York
     10022. Saratoga's general partner is DR-Associates IV, L.P., of which the
     general partner is Saratoga Associates III LLC ("Saratoga Associates").
     Saratoga Associates has authorized Messrs. Durkin and Oberbeck, directors
     of the Company, to vote the shares of Common Stock held or controlled by
     Saratoga Partners III, L.P. Messrs. Durkin and Oberbeck disclaim beneficial
     ownership of the shares of Common Stock held by Saratoga Partners III, L.P.

                                      -26-
<PAGE>

(2)  The address of Co-Investment Partners is 660 Madison Avenue, New York, New
     York 10021. Pursuant to the Voting Agreement described in "Item 13--Voting
     Agreement", Co-Investment Partners L.P. has granted Saratoga sole voting
     power with respect to 672,000 of such shares.
(3)  Moore Capital Management, Inc., a Connecticut corporation, is vested with
     investment discretion with respect to portfolio assets held for the account
     of Moore Global Investments, LTD. ("MGI"). Moore Capital Advisors, L.L.C.,
     a New York limited liability company, is the sole general partner of
     Remington Investment Strategies, L.P. ("RIS"). Mr. Louis M. Bacon is the
     majority shareholder of Moore Capital Management, Inc., and is the majority
     equity holder of Moore Capital Advisors, L.L.C. As a result, Mr. Bacon,
     though he disclaims beneficial ownership of such shares, may be deemed to
     be the beneficial owner of the aggregate shares by MGI and RIS. Alan Colner
     is a Managing Director, Private Equity Investments, at Moore Capital
     Management, Inc., which is the trading advisor of MGI. Mr. Colner does not
     have voting or investment power with respect to the shares of securities
     owned by MGI or RIS, and disclaims beneficial ownership of such shares. The
     address of Moore Capital Management, Inc. is 1251 Avenue of the Americas,
     New York, New York 10020. Mr. Martin A. Moore is not affiliated with any of
     the entities set forth above.
(4)  The address of WLD Partners, Ltd. is Las Olas Centre, 450 East Las Olas
     Boulevard, Suite 900, Fort Lauderdale, Florida 33301.
(5)  Represents Common Stock issuable upon exercise of options to purchase
     Common Stock pursuant to option agreements which have not yet been
     executed.
(6)  Includes 3,127,500 shares owned and/or voted by Saratoga and as to which
     Messrs. Durkin and Oberbeck exercise voting power. Messrs. Durkin and
     Oberbeck disclaim beneficial ownership of such shares. See footnote 1
     above.


Item 13.  Certain Relationships and Related Transactions

Transactions with Saratoga

     In connection with the Transactions, the Company entered into an agreement
with Saratoga, pursuant to which the Company will pay a management fee of
$150,000 per quarter to Saratoga (the "Management Services Agreement"). In
addition, Saratoga will provide the Company advisory services with significant
business transactions, such as acquisitions, for which the Company will pay
Saratoga compensation comparable for similarly situated companies. During 1998,
the Company paid $658,000 of management fees to Saratoga representing management
fees for the period from November 26, 1997 to December 31, 1998.


Voting Agreement

     Pursuant to an agreement dated February 20, 1998 (the "Voting Agreement"),
Co-Investment Partners has appointed Saratoga as its proxy to vote 672,000 of
the 1,000,000 shares of Common Stock it owned as of that date. The Voting
Agreement will terminate upon at least 20% of the outstanding Common Stock being
offered and sold in a public offering registered under the Act.

                                      -27-
<PAGE>

                                    PART IV

Item 14.  Exhibits, Financial Statement Schedule and Reports on Form 8-K

     (a)  Documents incorporated by reference or filed with this Report

     (1)  The following financial statements of Scovill Holdings Inc. are
          included in Part II, Item 8:

          Report of Independent Public Accountants
          Consolidated Balance Sheets as of December 31, 1998 and 1997
          Consolidated Statements of Operations for the periods ended December
            31, 1998, December 31, 1997, November 26, 1997 and December 31, 1996
          Consolidated Statements of Cash Flows for the periods ended December
            31, 1998, December 31, 1997, November 26, 1997 and December 31, 1996
          Consolidated Statements of Stockholders' Equity for the periods ended
            December 31, 1998, December 31, 1997, November 26, 1997 and December
            31, 1996
          Notes to Consolidated Financial Statements

     (2)  Supplemental Consolidated Financial Statement Schedules for each of
          the periods in the three years ended December 31, 1998:

          Schedule II--Valuation and Qualifying Accounts--Allowance for
            Uncollectible Accounts
          Schedules other than those referred to above are omitted and are not
            applicable or not required, or the required information is shown in
            the financial statements or notes thereto.

     (3)  Exhibits

  Exhibit No.                          Description
  -----------                          -----------
     3.1       Certificate of Incorporation of Scovill Holdings Inc, as
               amended. +
     3.2       Certificate of Designation, Preferences, and Relative,
               Participating, Optional and Other Special Rights of 13 3/4%
               Series A Cumulative Redeemable Exchangeable Preferred Stock
     3.3       Certificate of Designation, Preferences, and Relative,
               Participating, Option and Other Special Rights of Series B
               Preferred Stock. ++
     3.4       By-laws of Scovill Holdings Inc. +
     3.5       Certificate of Incorporation of AF Acquisition Corp. ++
     3.6       Certificate of Amendment of Certificate of Incorporation of AF
               Acquisition Corp. ++
     3.7       Certificate of Amendment of Certificate of Incorporation of
               Scovill Apparel Fasteners Inc. ++
     3.8       Certificate of Amendment of Certificate of Incorporation of
               Scovill Apparel Fasteners Inc. ++
     3.9       Certificate of Change of Location of Registered Office and of
               Registered Agent of Scovill Fasteners Inc. ++
     3.10      Certificate of Ownership and Merger Merging KSCO New Co. into
               Scovill Fasteners Inc. ++
     3.11      Certificate of Amendment of Certificate of Incorporation of
               Scovill Fasteners Inc. ++
     3.12      By-laws of Scovill Fasteners Inc. ++
     4.1       Indenture dated as of November 26, 1997 among Scovill Acquisition
               Inc., Scovill Holdings Inc., as Guarantor, and United States
               Trust Company of New as Trustee (including Form of Note). +
     4.2       Registration Rights Agreement dated as of November 26, 1997 among
               Scovill Acquisition Inc., Scovill Holdings Inc. and SBC Warburg
               Dillon Read Inc. and BT Alex Brown Incorporated. +
    10.1.1     Management Services Agreement among Scovill Fasteners Inc. and
               Saratoga Partners III, L.P.**

                                      -28-
<PAGE>

  Exhibit No.                          Description
  -----------                          -----------
   10.1.8      Stock Purchase Agreement dated as of October 10, 1997 among SLF
               Corporation, KSCO Acquisition Corporation, and the Stockholders
               of KSCO Acquisition Corporation. ++
   10.1.10     Tax Sharing Agreement dated as of November 26, 1997 by and among
               Scovill Holdings Inc., Scovill Fasteners Inc., and the SFI
               Subgroup. ++
   10.1.18     Scovill Holdings Inc. Subscription Agreement dated as of November
               26, 1998. ++
   10.1.21     Credit Agreement dated as of November 26, 1997. ++
   10.1.23     Joinder Agreement dated as of February 20, 1998.**
   10.1.24     Voting Agreement dated as of February 20, 1998 by and between
               Saratoga Partners III, L.P., Scovill Holdings Inc., and Co-
               Investment Partners, L.P.**
   10.1.25     Subscription Agreement dated as of February 20, 1998 by and
               between Scovill Holdings Inc. and Co-Investment Partners, L.P.**
   10.1.26     Repurchase and Termination Agreement dated as of February 20,
               1998 by and between Scovill Holdings Inc., SBC Warburg Dillon
               Read Inc., BT Alex. Brown Incorporated and United States Trust
               Company of New York.**
   10.1.27     Amendment No. 1 to the Credit Agreement
   10.1.28     Amendment No. 2 to the Credit Agreement
   10.1.29     Amendment No. 3 to the Credit Agreement
   10.1.30     Amendment No. 4 to the Credit Agreement
   21.1        List of Subsidiaries of Scovill Holdings Inc. ++
   21.2        List of Subsidiaries of Scovill Fasteners Inc. +
   27          Financial Data Schedule.

________
   +   Incorporated by Reference to Exhibit of the same number to the Company's
       Registration Statement on Form S-1 (No. 333-43195), as filed with the
       Securities and Exchange Commission on December 24, 1997
  ++   Incorporated by Reference to Exhibit of the same number to the Company's
       Amendment No. 1 to Registration Statement on Form S-1 (No. 333-43195), as
       filed with the Securities and Exchange Commission on January 13, 1998.
   *   Incorporated by Reference to Exhibit of the same number to the Company's
       Amendment No. 3 to Registration Statement on Form S-1 (No. 333-43195), as
       filed with the Securities and Exchange Commission on February 11, 1998.
  **   Incorporated by Reference to Exhibit of the same number to the Company's
       Post-Effective Amendment No. 1 to Registration Statement on Form S-1 (No.
       333-43195), as filed with the Securities and Exchange Commission on
       February 27, 1998.

       (b)  Reports of Form 8-K

       No Form 8-K was filed during the last quarter of the year ended December
       31, 1998.

                                      -29-
<PAGE>

                          FINANCIAL STATEMENTS INDEX

<TABLE>
<CAPTION>
                                                                                                            Page
                                                                                                            ----
<S>                                                                                                         <C>
Report of Independent Public Accountants..................................................................   F-2

Consolidated balance sheets as of December 31, 1998 and 1997..............................................   F-3

Consolidated statements of operations for the periods ended December 31, 1998, December 31, 1997, November
26, 1997 and December 31, 1996............................................................................   F-4

Consolidated statements of cash flows for the periods ended December 31, 1998, December 31, 1997, November
26, 1997 and December 31, 1996............................................................................   F-5

Consolidated statements of stockholders' equity for the periods ended December 31, 1998, December 31,
1997, November 26, 1997 and December 31, 1996.............................................................   F-6

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

Schedule II--Valuation and Qualifying Accounts--Allowance for Uncollectible Accounts......................   S-1
</TABLE>

                                      F-1
<PAGE>

                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Stockholders and Board of Directors of
 Scovill Holdings Inc.

     We have audited the accompanying consolidated balance sheets of Scovill
Holdings Inc. (a Delaware corporation) and subsidiaries as of December 31, 1998
and December 31, 1997 and the related consolidated statements of operations,
stockholders' equity, and cash flows for the year ended December 31, 1998 and
for the period from Inception, November 26, 1997 through December 31, 1997. We
have also audited the accompanying consolidated statements of operations,
stockholders' equity and cash flows of Predecessor-KSCO (business identified in
Note 1) for the period from January 1, 1997 through November 26, 1997 and the
year ended December 31, 1996. These financial statements and the schedule
referred to below are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements and the
schedule referred to below based on our audits.

     We conducted our audits in accordance with generally accepted auditing
standards. 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 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 financial statements referred to above present fairly,
in all material respects, the consolidated financial position of Scovill
Holdings Inc. and subsidiaries as of December 31, 1998 and 1997 and the results
of their operations and their cash flows for the year ended December 31, 1998
and the period from November 26, 1997 through December 31, 1997; and of
Predecessor-KSCO for the period from January 1, 1997 through November 26, 1997
and the year ended December 31, 1996, in conformity with generally accepted
accounting principles.

     Our audits were made for the purpose of forming an opinion on the basic
financial statements taken as a whole. The schedule listed in the financial
statements index is presented for purposes of complying with the Securities and
Exchange Commission's rules and is not a required part of the basic financial
statements. This schedule has been subjected to the auditing procedures applied
in our audits of the basic financial statements and, in our opinion, is fairly
stated in all material respects in relation to the basic financial statements
taken as a whole.


/S/ ARTHUR ANDERSEN LLP

Atlanta, Georgia
March 9, 1999

                                      F-2
<PAGE>

                             Scovill Holdings Inc.
                          Consolidated Balance Sheets
                       (in thousands, except share data)

<TABLE>
<CAPTION>
                                                                                               December 31,
                                                                                               ------------
                                                                                            1998           1997
                                                                                         ----------     ----------
<S>                                                                                      <C>            <C>
                                        ASSETS
Current Assets
     Cash and cash equivalents.......................................................    $      293     $   2,821
     Accounts receivable, net of allowances of $1,132 and $894, respectively.........        12,319        11,502
     Inventories.....................................................................        24,573        24,292
     Other   ........................................................................           572           839
                                                                                         ----------     ---------

          Total Current Assets.......................................................        37,757        39,454
                                                                                         ----------     ---------
Property, Plant and Equipment, Net...................................................        69,421        72,505
                                                                                         ----------     ---------
Intangible Assets....................................................................       110,089       114,243
                                                                                         ----------     ---------
                                                                                         $  217,267     $ 226,202
                                                                                         ==========     =========


                         LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities
     Current maturities of long-term debt............................................    $    3,530     $   1,649
     Accounts payable................................................................         8,379        11,458
     Accrued liabilities.............................................................         6,202         9,470
     Accrued interest................................................................           957         1,062
                                                                                         ----------     ---------
          Total Current Liabilities..................................................        19,068        23,639
                                                                                         ----------     ---------
Long-Term Liabilities
     Revolving line of credit........................................................        12,900            --
     Long-term debt..................................................................       124,893       128,199
     Employee benefits...............................................................        24,032        24,499
     Deferred income taxes...........................................................           319         5,380
     Other...........................................................................         3,520         3,676
                                                                                         ----------     ---------
          Total Long-Term Liabilities................................................       165,664       161,754
                                                                                         ----------     ---------

Commitments and Contingencies
Series A Cumulative Redeemable Exchangeable Preferred Stock, $.001 par value,
     200,000 shares authorized, none at December 31, 1998 and 100,000 issued at
     December 31, 1997 (liquidation preference of $100 per share).                               --         9,400
                                                                                         ----------     ---------
Stockholders' Equity
   Series B Preferred Stock, $.0001 par value, 16,200,000 shares authorized,
     4,655,500 at December 31, 1998 and 3,655,500 at December 31, 1997 shares
     issued and outstanding...........................................................           --            --
   Common Stock, $.0001 par value, 6,000,000 shares authorized,
     4,655,500 at December 31, 1998 and 3,655,500 at December 31, 1997 shares
     issued and outstanding...........................................................           --            --
   Additional paid-in capital--preferred..............................................       49,942        39,700
   Additional paid-in capital--common.................................................          503           400
   Predecessor basis adjustment......................................................        (7,831)       (7,831)
   Retained earnings (deficit).......................................................       (10,548)         (781)
   Accumulated other comprehensive income (loss).....................................           469           (79)
                                                                                         ----------     ---------
          Total Stockholders' Equity.................................................        32,535        31,409
                                                                                         ----------     ---------
                                                                                         $  217,267     $ 226,202
                                                                                         ==========     =========
</TABLE>

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

                                      F-3
<PAGE>

                             Scovill Holdings Inc.
                     Consolidated Statements of Operations
                       (in thousands, except share data)

     The consolidated financial statements of the Company and the Predecessor-
KSCO are not comparable in certain respects (Note 1).

<TABLE>
<CAPTION>
                                        The Company                   Predecessor--KSCO
                             ------------------------------------------------------------------
                                                Period from     Period from
                                                 Inception    January 1, 1997
                                Year Ended        through            to          Year Ended
                               December 31,    December 31,    November 26,     December 31,
                                   1998            1997             1997           1996
                             ------------------------------------------------------------------
<S>                          <C>               <C>            <C>               <C>
Net sales...................     $    92,476     $     6,694     $     89,167    $     91,632
Cost of sales...............          68,112           4,591           64,003          64,600
                                 -----------     -----------     ------------    ------------
    Gross profit............          24,364           2,103           25,164          27,032
Selling expenses............           8,861             682            8,857          10,220
General and administrative
  expenses..................           6,865             463            5,816           6,831
Amortization expense........           3,938             331            2,745           2,557
Restructuring charge........           2,968              --               --              --
                                 -----------     -----------     ------------    ------------
    Operating Income........           1,732             627            7,746           7,424
Other expense...............              48             114            1,621             450
Interest expense............          15,965           1,217            3,694           5,953
                                 -----------     -----------     ------------    ------------
Income (loss) before income
  tax provision (benefit)
  and extraordinary loss....         (14,281)           (704)           2,431           1,021
Income tax provision
  (benefit).................          (4,744)            (38)           1,112             923
                                 -----------     -----------     ------------    ------------
Income (loss) before
  extraordinary loss........          (9,537)           (666)           1,319              98
Extraordinary loss, net of
  $613 tax benefit..........              --              --               --             950
                                 -----------     -----------     ------------    ------------
Net income (loss)...........     $    (9,537)    $      (666)    $      1,319    $       (852)
                                 -----------     -----------     ------------    ------------
Dividends and accretion on
  redeemable preferred
  stock.....................             230             115               --              --
                                 -----------     -----------     ------------    ------------
Net income (loss) available
  to common stockholders....     $    (9,767)    $      (781)    $      1,319    $       (852)
                                 ===========     ===========     ============    ============
</TABLE>

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

                                      F-4
<PAGE>

                             Scovill Holdings Inc.
                     Consolidated Statements of Cash Flows
                                (in thousands)

     The consolidated financial statements of the Company and the Predecessor-
KSCO are not comparable in certain respects (Note 1).

<TABLE>
<CAPTION>
                                                                 The Company                   Predecessor--KSCO
                                                       -----------------------------------------------------------------
                                                                          Period from      Period from
                                                                           Inception     January 1, 1997
                                                           Year Ended       through             to           Year Ended
                                                          December 31,    December 31,     November 26,     December 31,
                                                              1998           1997              1997             1996
                                                       -----------------------------------------------------------------
<S>                                                    <C>                <C>            <C>                <C>
Cash Flows from Operating Activities:
  Net income (loss) available to common
   stockholders .................................       $     (9,767)      $      (781)     $      1,319      $     (852)
Adjustments to reconcile net income
  (loss) to net cash provided by (used in)
  operating activities:
  Depreciation and amortization..................             15,025               835             7,822          11,268
  Assets impairment charge ......................                940                --                --              --
  Non-operating preferred stock dividends........               (345)               --                --              --
  Deferred income taxes..........................             (4,895)            1,502              (287)            265
  Changes in operating assets and liabilities,
     net of effect of acquired businesses:
     Accounts receivable, net....................               (817)            1,147            (3,009)           (931)
     Inventories.................................               (281)           (1,656)           (4,187)         (6,231)
     Other current assets........................                267              (125)              461            (883)
     Accounts payable............................             (3,079)           (1,946)            2,816           3,042
     Accrued liabilities.........................             (3,840)            3,217             1,139          (4,031)
     Other assets and liabilities................              1,124            (1,490)           (2,437)         (3,063)
                                                        ------------      ------------      ------------    ------------
Net cash (used in) provided by operating
  activities.....................................             (5,668)              703             3,637          (1,416)
                                                        ------------      ------------      ------------    ------------

Cash Flows from Investing Activities:
Cash paid in business acquisitions, net of cash
  acquired.......................................                 --           (94,615)               --         (23,110)
Acquisition costs................................                 --           (11,105)               --          (2,140)
Additions to property, plant and equipment.......             (8,332)          (31,112)           (6,354)         (5,695)
Proceeds from sale/leaseback of attaching
  machines.......................................                 --                --                --          31,267
Proceeds from sales of property, plant and
  equipment......................................                 --                --                --           2,264
                                                        ------------      ------------      ------------    ------------
Net cash used in investing activities............             (8,332)         (136,832)           (6,354)          2,586
                                                        ------------      ------------      ------------    ------------

Cash Flows from Financing Activities:
Net borrowings (repayments) on line of credit....             12,900           (12,230)            2,806           2,324
Issuance of long-term debt.......................                 --           128,000                --          23,967
Repayments of long-term debt.....................             (1,428)          (26,320)             (250)        (31,268)
Issuance of preferred stock......................                 --            49,100                --              --
Issuance of common stock.........................             10,345               400             1,240           4,000
Redemption of  preferred stock ..................            (10,345)               --                --              --
                                                        ------------      ------------      ------------    ------------
Net cash (used in) provided by financing
  activities.....................................             11,472           138,950             3,796            (977)
                                                        ------------      ------------      ------------    ------------
Net (Decrease)/Increase  in Cash.................             (2,528)            2,821             1,079             193
Cash and Cash Equivalents at
Beginning of Period..............................              2,821                --               603             410
                                                        ------------      ------------      ------------    ------------
Cash and Cash Equivalents at End of Period.......       $        293      $      2,821      $      1,682    $        603
                                                        ============      ============      ============    ============
Supplemental Disclosure of Cash Flow
  Information
  Interest paid..................................       $     16,007      $        318      $      4,066    $      5,062
                                                        ============      ============      ============    ============
  Income taxes paid..............................       $        207      $        189      $         54    $         --
                                                        ============      ============      ============    ============
</TABLE>

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

                                      F-5
<PAGE>

                             Scovill Holdings Inc.
                Consolidated Statements of Stockholders' Equity
                                (in thousands)

<TABLE>
<CAPTION>



                                                                                                Retained
                                                      Series B     Additional   Predecessor     Earnings
                                      Common Stock   Preferred      Paid-in        Basis       (Deficit)
                                                       Stock        Capital      Adjustment

                                                                                The Predecessor -KSCO
============================================================================================================
<S>                                   <C>            <C>           <C>          <C>            <C>
Balance, December 31, 1995
                                             $  73            $0       $ 18,102       $     0          $116
                                      ---------------------------------------------------------------------

Issuance of Common Stock                        16                        3,984

Foreign Currency Translation

Net Income (loss)                                                                                      (852)
                                      ---------------------------------------------------------------------

Balance, December 31, 1996                   $  89            $0       $ 22,086       $     0         ($736)
                                      ---------------------------------------------------------------------

Foreign Currency Translation

Tax benefit - option exercise                    5                        1,224

Net Income                                                                                            1,319
                                      ---------------------------------------------------------------------

Balance, November 26, 1997                   $  94            $0       $ 23,210       $     0        $ 583
                                      =====================================================================

<CAPTION>
                                                                                The Company
===========================================================================================================

Acquisition - Elimination of
Predecessor-KSCO Equity (Note 1)             $(94)            $0       $(23,310)      $     0        $ (583)


Issuance of Common and Preferred                                        40,100
Stock

Predecessor Basis Adjustment                                                           (7,831)

Foreign Currency Translation

Net Income (loss) available to                                                                         (781)
common stockholders
                                      ---------------------------------------------------------------------

Balance, December 31, 1997                   $  0             $0       $40,100        ($7,831)        ($781)
                                      ---------------------------------------------------------------------

Net Income (loss) available to                                                                       (9,767)
common stockholders

Foreign Currency Translation

Issuance/Redemption of Common and                                       10,345
Preferred Stock
                                      ---------------------------------------------------------------------

Balance, December 31, 1998                   $  0             $0       $50,445        $(7,831)     $(10,548)
                                      =====================================================================

<CAPTION>
                                                      Accumulated Other
                                                    Comprehensive Income
                                                 ---------------------------
                                                                                Series A
                                            Foreign Currency    Comprehensive  Redeemable
                                               Translation         Income      Preferred
                                                                                 Stock
=============================================================================================
<S>                                          <C>                 <C>            <C>
Balance, December 31, 1995                            ($ 28)                          $0
                                                     ----------------------------------------

Issuance of Common Stock

Foreign Currency Translation                             10          $    10

Net Income (loss)                                                       (852)
                                                     ----------------------------------------

Balance, December 31, 1996                            ($ 18)         ($  842)         $0
                                                     ----------------------------------------

Foreign Currency Translation                           (291)            (291)

Tax benefit - option exercise

Net Income                                                             1,319
                                                     ----------------------------------------
Balance, November 26, 1997                            ($309)         $ 1,028          $0
                                                     ========================================

<CAPTION>
                                                                   The Company
=============================================================================================

Acquisition - Elimination of Predecessor-KSCO
Equity (Note 1)                                        $309                -        $    0

Issuance of Common and Preferred Stock                                               9,400

Predecessor Basis Adjustment

Foreign Currency Translation                            (79)             (79)

Net Income (loss) available to common stockholders                      (781)
                                                     ----------------------------------------

Balance, December 31, 1997                            ($ 79)        ($   860)       $9,400
                                                     ----------------------------------------

                                                                      (9,767)

                                                        548              548

                                                                                   ($9,400)
                                                     ----------------------------------------
                                                       $469          $(9,219)       $    0
                                                     ========================================
</TABLE>

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

                                      F-6
<PAGE>

                             SCOVILL HOLDINGS INC.
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
     (All amounts expressed in thousands, except for share amounts, or as
                               otherwise noted)


Note 1. Basis of Presentation

     The consolidated balance sheets as of December 31, 1998 and 1997 and the
consolidated statements of operations, stockholders' equity and cash flows for
the year ended December 31, 1998 and the period from November 26, 1997
("Inception") to December 31, 1997 include the accounts of Scovill Holdings Inc.
("Holdings") and Scovill Fasteners Inc. ("Fasteners"), a wholly-owned subsidiary
of Holdings (collectively referred to as the "Company"). Scovill Acquisition
Inc. ("SAI") and Holdings were formed by Saratoga Partners III, L.P.
("Saratoga") to effect the acquisition of the Company. Under a Stock Purchase
Agreement, SAI purchased all of the capital stock of KSCO Acquisition
Corporation ("KSCO") on November 26, 1997 for a purchase price of approximately
$168.8 million less the amount of indebtedness of the Company existing
immediately prior to closing of the acquisition (including indebtedness that was
not repaid in connection with the transactions). C oncurrently with the
acquisition, SAI merged with and into KSCO, and KSCO merged with and into
Fasteners, with Fasteners surviving the mergers. The purchase of KSCO capital
stock by SAI and the mergers of SAI and KSCO into Fasteners are together
referred to herein as the "Saratoga Acquisition."

     The consolidated statements of operations, stockholders' equity and cash
flows for the period from January 1, 1997 to November 26, 1997 and the year
ended December 31, 1996 include the accounts of KSCO and Scovill Fasteners Inc.,
a wholly-owned subsidiary of KSCO (collectively referred to as the "Predecessor-
KSCO"), both of which are Delaware corporations.

     During January 1996, Fasteners purchased the outstanding common stock of
Rau Fastener Company, LLC ("Rau") for $7,892 and PCI Group, Inc. ("PCI") for
$15,551, excluding certain costs related to financing and consummating the
acquisitions. Rau primarily manufactured snap fasteners with locations and
subsidiaries operating in Providence, Rhode Island, Brussels, Belgium ("Scovill-
Europe") and Montreal, Canada. PCI manufactured industrial and shoe eyelets and
light metal stampings.

     The Saratoga Acquisition and the related application of purchase accounting
(Note 3) resulted in changes to the capital structure of the Predecessor-KSCO
and the historical bases of various assets and liabilities. The effect of such
changes significantly impairs comparability of the financial position and
results of operations of the Company and the Predecessor-KSCO. Accordingly a
line has been used to separate the financial statements of the Company after the
Saratoga Acquisition.

     The Company is a leading manufacturer of apparel fasteners, such as snaps,
tack buttons and rivets, primarily serving the jeans wear and infantswear market
segments. The Company produces non-apparel fastener products for use in cars,
boats, luggage, leather goods and packaging, generally marketed under the DOT(R)
trademark. Fasteners' other non-apparel products also include industrial and
shoe eyelets and light metal stampings marketed under PCI. The Company also
designs and manufactures fastener attaching equipment, leased to customers and
placed in customers' manufacturing facilities. The Company's customers include
many of the leading apparel design and manufacturing companies in North America,
Europe and Asia.

     Certain reclassifications have been made to prior period amounts to conform
to the current period presentation.

Note 2. Summary of Significant Accounting Policies

   Principles of Consolidation

     Significant transactions and balances between Holdings, Fasteners and its
wholly-owned subsidiaries and entities which comprise the Predecessor-KSCO have
been eliminated in consolidation.

                                      F-7
<PAGE>

                             SCOVILL HOLDINGS INC.
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

   Accounting Estimates

     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.


   Cash and Cash Equivalents

     Cash includes cash and cash equivalents which consist of highly liquid
investments, having original maturities of three months or less when acquired.
Included in accounts payable as of December 31, 1998 and 1997 were $3,563 and
$2,121 respectively of cash overdrafts.


   Inventories

     Inventories are stated at the lower of cost or market. Cost is determined
using the last-in, first-out (LIFO) method for all domestic inventories
(excluding spare parts), which accounted for approximately 50.0% and 55.0% of
all inventories as of December 31, 1998 and 1997, respectively. Cost for the
remaining inventories is determined using the first-in, first-out (FIFO) method.
Inventory costs include material, labor and manufacturing overhead.


   Property, Plant and Equipment

     Property, plant and equipment purchased in the Saratoga Acquisition, as
well as the acquisitions of PCI and Rau, are stated at fair market value, as
prescribed by the purchase method of accounting. Subsequent purchases of
property, plant and equipment are stated at cost, net of accumulated
depreciation.

     Depreciation is computed on a straight-line basis over the estimated useful
lives of the assets. The following useful lives are used for recognizing
depreciation expense for financial reporting purposes:

             Leasehold improvements.............        lease term
             Buildings and improvements.........        5-30 years
             Attaching equipment................        8 years
             Computer equipment.................        3-5 years
             Machinery, equipment and tooling...        3-12 years

     Major renewals and betterments which extend the useful life of an asset are
capitalized; routine maintenance and repairs are expensed as incurred. Upon sale
or retirement of assets, the asset cost and related accumulated depreciation are
removed from the accounts and any related gain or loss is reflected in
operations.

                                      F-8
<PAGE>

                             SCOVILL HOLDINGS INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

   Intangible Assets

     Intangible Assets at December 31, 1998 and 1997 consisted of the following:

<TABLE>
<CAPTION>
                                                                          1998
                                                                       Accumulated
                                                            Gross      amortization        Net
                                                        -----------   --------------    ---------
          <S>                                           <C>           <C>               <C>
          Goodwill....................................     $ 86,174         $(2,339)     $ 83,835
          Trademarks..................................       15,015            (549)       14,466
          Deferred financing fees.....................       11,797          (1,226)       10,571
          Covenants not to compete....................        2,547          (1,416)        1,131
          Other.......................................           86              --            86
                                                         ----------   --------------    ---------

                                                           $115,619         $(5,530)     $110,089
                                                         ==========   ==============    =========

<CAPTION>

                                                                          1997
                                                                       Accumulated
                                                            Gross      amortization        Net
                                                        -----------   --------------    ---------
          <S>                                           <C>           <C>               <C>
          Goodwill....................................     $ 86,230           $(181)     $ 86,049
          Trademarks..................................       14,840            (149)       14,691
          Deferred financing fees.....................       11,105            (102)       11,003
          Covenants not to compete....................        2,547            (109)        2,438
          Other.......................................           62              --            62
                                                         ----------   --------------    ---------
                                                           $114,784           $(541)     $114,243
                                                         ==========   ==============    =========
</TABLE>

     Goodwill and trademarks are amortized on a straight-line basis over 40
years. Deferred financing fees are amortized over the term of the related
outstanding debt. Covenants not to compete consist of agreements with Alper, a
former parent of Fasteners, and with the former owners of PCI; such agreements
are amortized over 5 and 3 years, respectively.

     Goodwill represents the excess of cost over the estimated fair value of the
net assets of acquired businesses. Should events or circumstances occur
subsequent to any business acquisition which bring into question the realizable
value or impairment of any component of goodwill, the Company will evaluate the
remaining useful life and balance of goodwill, and make appropriate adjustments.
The Company's policy with respect to the recoverability of goodwill includes as
assessment of discounted projected future cash flows, before interest, using an
estimated economic rate of return that would be customary in determining fair
value in current markets for similar businesses.

   Environmental Matters

     Environmental expenditures are expensed or capitalized as appropriate,
depending on their future economic benefit. Environmental expenditures include
site investigation, physical remediation, operation and maintenance and legal
and administrative costs. Environmental accruals are established for sites where
it is probable that a loss has been incurred and the amount of the loss can be
reasonably estimated.


   Revenue Recognition

     Revenue from the sale of fastener products is recorded on the date goods
are shipped to the customer. Sales returns and allowances are recorded as a
charge against revenue in the period in which the related sales are recognized.
Revenue from the lease of attaching machinery is recorded over the applicable
rental period.

                                      F-9
<PAGE>

                             SCOVILL HOLDINGS INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

   Income Taxes

     Income taxes are recorded in accordance with Statement of Financial
Accounting Standards No. 109, "Accounting for Income Taxes" ("SFAS 109"). SFAS
109 utilizes the asset and liability method, under which deferred income taxes
are recognized for the tax consequences of "temporary differences" by applying
currently enacted statutory rates to differences between the financial statement
carrying amounts and the tax basis of existing assets and liabilities. Under
SFAS 109, the effect on deferred taxes of a change in tax rates is recognized in
income in the period that includes the enactment date.

     Fasteners periodically evaluates the recognition of deferred tax assets and
provides a valuation allowance for any portion of such assets not considered
realizable.

   Foreign Currency Translation

     The accounts of the Company's foreign subsidiaries are translated in
accordance with Statement of Financial Accounting Standards No. 52, "Foreign
Currency Translation," which requires that foreign currency assets and
liabilities be translated using the exchange rates in effect at the balance
sheet date. Results of operations are translated using the average exchange
rates prevailing throughout the period. The effects of unrealized exchange rate
fluctuations on translating foreign currency assets and liabilities into US
dollars are recorded as the cumulative foreign currency translation adjustment
within stockholders' equity. Realized gains and losses from foreign currency
transactions during the periods ended December 31, 1998 and 1997, November 26,
1997 and December 31, 1996 were not material.

   Research and Development Costs

     Research, development, pre-production and start-up costs related to both
present and future products are expensed as incurred. Such costs amounted to
$199, $34, $304 and $377, for the periods ended December 31, 1998 and 1997,
November 26, 1997 and December 31, 1996, respectively and are classified as a
component of "General and administrative expenses" in the accompanying
consolidated statements of operations.

   Financial Instruments

     The Company has secured a substantial portion of its copper needs with a
primary vendor through 1999. Due to the favorable pricing available, the Company
secured pricing in lieu of hedging for 1999. The Company used futures contracts
through early 1998 to manage its inventory, both to set pricing on purchases and
to reduce the Company's exposure to price fluctuations. Under existing
accounting literature, these activities are accounted for as hedging activities.
To qualify as a hedge, the item must expose the Company to inventory pricing
risk, and the related contract must reduce that exposure and be designated by
the Company as a hedge. Additionally, to hedge expected transactions, the
significant characteristics and expected terms of such transactions must be
identified and it must be probable that the transaction will occur.

     Gains and losses on futures contracts, including gains and losses upon
termination of the contract, are matched to inventory purchases and are included
in the carrying value of inventory and charged or credited to cost of sales as
such inventory is sold or used in production. The fair market value of commodity
options held at December 31, 1998 and 1997, was $0 and $(157), respectively.

     If derivative transactions do not meet the criteria for hedges, the Company
recognizes unrealized gains or losses as they occur. If a hedged transaction no
longer exists or a hedged anticipated transaction is deemed no longer probable
to occur, cumulative gains and losses on the hedge are recognized immediately in
income and subsequent changes in fair market value of the derivative transaction
are recognized in the period the change occurs.

                                      F-10
<PAGE>

                             SCOVILL HOLDINGS INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


     New Accounting Standards

          The Company adopted Statement of Financial Accounting Standards No.
130, "Reporting Comprehensive Income" ("SFAS 130"), Statement of Financial
Accounting Standards No. 131, "Disclosures About Segments of an Enterprise and
Related Information" ("SFAS 131"), and Statement of Financial Accounting
Standards No. 132, "Employers' Disclosures about Pensions and Other
Postretirement Benefits - an amendment of FASB Statements No. 87, 88, and 106"
("SFAS 132), effective January 1, 1998. SFAS 130 establishes standards to
measure all changes in equity that result from transactions and other economic
events other than transactions with owners. Comprehensive income is the total of
net income and all other nonowner changes in equity including foreign currency
translation adjustments and is presented in the statements of stockholders'
equity. Prior year financial statements have been reclassified to conform to the
SFAS 130 requirements. SFAS 131 introduces a new segment reporting model called
the "management approach." The management approach is based on the manner in
which management organizes segments within a company for making operating
decisions and assessing performance. The management approach replaces the notion
of industry and geographic segments. SFAS 132 revises disclosures about pension
and other postretirement benefit plans, yet it does not change the measurement
or recognition of those plans.

          In June 1998, the FASB issued Statement of Financial Accounting
Standards No. 133, "Accounting for Derivative Instruments and Hedging
Activities," ("SFAS 133"). This Statement requires companies to record
derivatives on the balance sheet as assets or liabilities, measured at fair
value. Gains or losses resulting from changes in the values of those derivatives
would be accounted for depending on the use of the derivative and whether it
qualifies for hedge accounting. SFAS 133 will be effective for the Company's
fiscal year 2000. Management believes that this Statement will not have a
significant impact on the Company's financial condition or results of
operations.

     Comprehensive Income

          The Company adopted SFAS 130 in the first quarter of fiscal 1998. SFAS
130 requires the reporting of a measure of all changes in equity of an entity
that result from recognized transactions and other economic events other than
transactions with owners in their capacity as owners. Other comprehensive income
(loss) for the years ended December 31, 1998 and 1997 includes only foreign
currency translation.

                                      F-11
<PAGE>

                             SCOVILL HOLDINGS INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


Note 3.   Acquisitions

          The Saratoga Acquisition of Fasteners described in Note 1 was
accounted for as a purchase. Accordingly, the consolidated financial statements
of Fasteners reflect the purchase method of accounting effective November 26,
1997. The purchase price was approximately $168.8 million, less the amount of
the indebtedness of the Company existing immediately prior to closing of the
Acquisition (including indebtedness that was not repaid with the Saratoga
Acquisition). In connection with the Saratoga Acquisition, the Company issued
$100,000,000 of 11.25% Senior Notes ("Notes") due 2007 in a private placement
offering under Rule 144A ("Initial Offering"). The proceeds of the Initial
Offering were used to finance, in part, the purchase by SAI of all of the
capital stock of KSCO which then owned all of the capital stock of the Company.
Predecessor-KSCO merged with and into KSCO, with KSCO surviving, and KSCO merged
with and into the Company, with the Company surviving. Following the mergers
described above, the Notes became obligations of the Company. Subsequent to the
Saratoga Acquisition, the Notes were registered with the SEC in an exchange
offering under virtually identical terms with the Initial Offering.

          In connection with the Acquisition, Saratoga and certain other
investors made a $36.6 million equity investment, consisting of (i) $0.4 million
in shares of Holdings' Common Stock, par value $0.0001 per share (the "Common
Stock"), and (ii) $36.2 million aggregate liquidation preference of Holdings'
Series B Preferred Stock, par value $0.0001 per share (the "Series B Preferred
Stock") (collectively, the "Saratoga Investment"). Management and the Chairman
of the Board rolled over $3.4 million of their stock options in KSCO into
options to purchase Common Stock and Series B Preferred Stock (the "Management
Investment"). The Saratoga Investment and the Management Investment are referred
to as the "Equity Investments." Concurrently with the Initial Offering, Holdings
sold, for gross proceeds of $10.0 million, 100,000 Units ("Units Offering), each
Unit consisting of $100 liquidation preference of the Company's Series A
Cumulative Redeemable Exchangeable Preferred Stock (the "Senior Preferred
Stock") and one warrant (the "Warrants") to purchase Common Stock. In February
1998, Holdings sold an additional 1,000,000 shares of each of common stock and
Series B Preferred Stock for approximately $10.3 million. The proceeds from the
sale were used to redeem the outstanding Series A Cumulative Redeemable
Exchangeable preferred Stock and Warrants. The net proceeds of the Equity
Investments and the Units Offering totaled $49.5 million, after fees and
expenses to Holdings of $0.5 million.

          Management maintained a continuing ownership interest in the Company.
Accordingly, stockholders' equity and the excess of purchase cost over book
value have been reduced by $7,831 pursuant to the provisions of the Emerging
Issues Task Force Issue No.
88-16 of the Financial Accounting Standards Board.

          In connection with the Saratoga Acquisition, Fasteners entered into a
new senior secured credit facility (the "Credit Facility"), consisting of a
$28.0 million term loan (the "Term Loan") and a $25.0 million revolving credit
facility (the "Revolving Credit Facility").

          Proceeds from the Equity Investment, the Initial Offering and the Term
Loan were used to finance the purchase price in the Acquisition, repurchase
attaching machinery subject to a synthetic lease (the "Synthetic Lease"), repay
the Company's existing credit facility (the "Former Credit Facility") and pay
related fees and expenses.

          The allocation of the purchase price to the underlying net assets
acquired was based upon the fair value of the net assets as follows:

                                      F-12
<PAGE>

                             SCOVILL HOLDINGS INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

<TABLE>
       <S>                                                     <C>
       Purchase price...................................       $168,800
       Deferred financing fees..........................         11,705
                                                               --------
                 Total purchase price...................        180,505
       Less--value assigned to assets and liabilities
            Cash........................................          5,213
            Accounts receivable.........................         12,650
            Inventories.................................         22,634
            Other current assets........................            714
            Property, plant, and equipment..............         72,004
            Deferred financing fees.....................         11,705
            Other long-term assets......................         17,880
            Accounts payable and accrued liabilities....        (22,313)
            Long term liabilities and debt assumed......        (26,156)
                                                               --------
                                                                 94,331
                                                               --------
            Goodwill....................................       $ 86,174
                                                               ========
</TABLE>

     In June 1998, Scovill-Europe acquired a fastener distributor in the United
Kingdom which enabled it to expand its presence in Europe. The distributor was a
customer of Scovill-Europe. Scovill-Europe acquired the assets and liabilities
of the distributor in exchange for the forgiveness of the outstanding accounts
receivable of $0.5 million.

Note 4.   Inventories

Inventories as of December 31, 1998 and 1997 consisted of the following:


<TABLE>
<CAPTION>
                                                       1998            1997
                                                       -----------------------
            <S>                                        <C>            <C>
            Raw Material...........................     $  1,901      $  2,792
            Work in Process .......................        4,797         6,310
            Attaching Machine Spare Parts..........        8,219         6,971
            Finished Goods.........................        9,656         8,219
                                                        --------      --------
                                                        $ 24,573      $ 24,292
                                                        ========      ========
</TABLE>

     The value of inventories is reported net of allowances for obsolete,
slow-moving and discontinued product line inventory of $1,113 and $1,182 as of
December 31, 1998 and 1997, respectively. If the FIFO method had been used to
value all inventories, inventories would have been decreased by $862 at December
31, 1998 and remained unchanged at December 31, 1997. In 1998, the impact of the
partial liquidation of the 1997 LIFO base layer was immaterial.

                                      F-13
<PAGE>

                             SCOVILL HOLDINGS INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


Note 5.   Property, Plant and Equipment

Property, plant and equipment as of December 31, 1998 and 1997 consisted of the
following:

<TABLE>
<CAPTION>
                                                         1998         1997
                                                       --------------------
          <S>                                           <C>         <C>
          Land and improvements.................        $  325      $   324
          Computer equipment and software.......         2,329        1,173
          Buildings and improvements............         7,570        7,088
          Attaching equipment...................        38,048       34,084
          Machinery, equipment and tooling......        28,835       30,276
                                                       -------      -------
                                                        77,107       72,945
          Accumulated depreciation..............        (7,686)        (440)
                                                       -------      -------
                                                       $69,421      $72,505
                                                       =======      =======
</TABLE>

     Depreciation expense was $10,006, $440, $5,077 and $6,829 for the periods
ended December 31, 1998 and 1997, November 26, 1997 and December 31, 1996,
respectively.

     In November 1996, Fasteners refinanced its attaching equipment under a
sale/leaseback arrangement. The lease was an operating lease in accordance with
Statement of Financial Accounting Standards No. 13, "Accounting for Leases." In
connection with the Saratoga Acquisition, Fasteners repurchased attaching
machinery under the lease agreement for $30,212, an amount which approximates
fair value.

Note 6.   Accrued Liabilities

Accrued liabilities as of December 31, 1998 and 1997 consisted of the following:

<TABLE>
<CAPTION>
                                               1998         1997
                                              -------------------
          <S>                                 <C>          <C>
          Salaries, wages and benefits.....   $1,155       $1,514
          Deferred taxes...................    1,202        1,036
          Pension, current portion.........    1,107        1,088
          Other............................    2,738        5,832
                                              ------       ------
                                              $6,202       $9,470
                                              ======       ======
</TABLE>

Note 7.   Long-term Debt

Long-term debt as of December 31, 1998 and 1997 consisted of the following:

<TABLE>
<CAPTION>
                                                1998             1997
                                              -------------------------
          <S>                                 <C>              <C>
          Senior notes.....................   $100,000         $100,000
          Term note........................     27,000           28,000
          Revolving line of credit.........     12,900               --
          Other............................      1,173            1,501
          Capital lease obligations........        250              347
                                              --------         --------
                                               141,323          129,848
          Less--Current maturities.........     (3,530)          (1,649)
                                              --------         --------
          Total long-term debt.............   $137,793         $128,199
                                              ========         ========
</TABLE>

                                      F-14
<PAGE>

                             SCOVILL HOLDINGS INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

     The Notes are fully and unconditionally guaranteed by Holdings. As Holdings
has no operations other than the payment of a management fee to Saratoga (See
Note 12), no separate financial information of Fasteners has been presented. The
Notes and the guarantee are senior unsecured obligations of the Company and
Holdings. Interest on the Notes is payable semi-annually on May 30 and November
30 of each year. The Notes are redeemable at the option of the Company, in whole
or in part, at any time after November 30, 2002, at redemption prices as
defined, plus accrued and unpaid interest and Liquidated Damages, as defined.
Upon the occurrence of a change in control, as defined, the Company will be
required to make an offer to purchase all or any part of each holder's Notes at
101% of the principal amount thereof, plus accrued and unpaid interest and
Liquidated Damages, if any, to the date of the purchase.

   Credit Facility

     In connection with the Acquisition, Fasteners entered into a Credit
Facility, consisting of a $28,000 Term Loan and a $25,000 Revolving Credit
Facility. Borrowings under the Credit Facility are collateralized by all of
Fasteners' assets. Borrowing availability under the revolving line of credit is
subject to limitations based on eligible accounts receivable and eligible
inventory, as defined. The Credit Facility allows Fasteners to choose among
interest rate options of LIBOR plus 2.5% or the Base Rate plus 1.5%. The Credit
Facility requires that Fasteners meet certain covenants which, among other
things, requires the maintenance of ratios related to leverage and cash flow and
limits the level of capital expenditures and operating leases. The Credit
Facility requires an annual commitment fee of 0.5% of the total unused
commitment, less letters of credit and amounts borrowed, and requires Fasteners
to make quarterly payments of accrued interest outstanding on the Term Loan and
the Revolving Credit Facility.

     During the third and fourth quarters of 1998, the Company amended certain
EBITDA definitions of its Credit Facility and certain provisions to reset
financial covenants for subsequent periods. In addition, an amendment to the
Credit Facility waived the capital expenditures requirements and funded
indebtedness to consolidated EBITDA ratio for 1998.

     As of December 31, 1998, Fasteners had borrowings of $27,000 (at LIBOR)
outstanding under the Term Loan with $12,900 outstanding under the Revolving
Credit Facility and $6,460 of unused credit availability. As of December 31,
1997, Fasteners had borrowings of $28,000 ($14,000 at each of Base Rate and
LIBOR) outstanding under the Term Loan with zero borrowings under the Revolving
Credit Facility and $15,270 of unused credit availability. The Credit Facility
expires in November 2007. Under the Credit Facility, interest rates ranged from
7.7% at LIBOR to 10% at Base Rate and the weighted average interest rate was
8.4% for the year ended December 31, 1998. The interest rate was 7.7% at LIBOR
and 9.25% at Base Rate at December 31, 1998.

     Other debt at December 31, 1998 and 1997 includes outstanding obligations
of Scovill-Europe.

     Maturities, excluding capital lease obligations, of long-term debt as of
December 31, 1998 are as follows:

<TABLE>
          <S>                                  <C>
          1999...........................      $  3,422
          2000...........................         5,352
          2001...........................         6,244
          2002...........................         6,030
          2003...........................         7,030
          Thereafter.....................       112,995
                                                -------
                                               $141,073
                                               ========
</TABLE>

                                      F-15
<PAGE>

                             SCOVILL HOLDINGS INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

     All outstanding obligations under the Former Credit Facility were repaid in
November 1997 in connection with the Saratoga Acquisition.

     The carrying value of long-term debt at December 31, 1998 and 1997
approximates fair value.

     The Company has included information concerning EBITDA in this report
because it is used by certain investors as a measure of a company's ability to
service its debt. EBITDA is not required or recognized as a measure of financial
performance under generally accepted accounting principles in the U.S. ("GAAP"),
and should not be considered an alternative to net income determined in
accordance with GAAP as an indicator of operating performance or as an
alternative to cash flow from operating activities determined in accordance with
GAAP as a measure of liquidity. The Company's use of EBITDA may not be
comparable to similarly titled measures used by other companies due to their use
of different financial statement components in calculating EBITDA.

Note 8.   Other Long Term Liabilities

     Other long term liabilities as of December 31, 1998 and 1997 consisted
primarily of liabilities for environmental matters of $3,005 and $3,155 at
December 31, 1998 and 1997, respectively.

Note 9.   Lease Commitments

   Operating Leases

     Fasteners leases office space, office equipment and vehicles for various
periods through the year 2003 and it is expected in the normal course of
operations that the leases may be extended or replaced. Certain leases provide
for contingent rentals based upon additional usage of equipment and vehicles in
excess of a specified minimum. Leases for real estate generally include options
to renew for periods ranging from one to ten years. At December 31, 1998, future
minimum annual rental commitments are as follows:

<TABLE>
               <S>                                    <C>
               1999...............................    $  580
               2000...............................       415
               2001...............................       145
               2002...............................        47
               2003 and thereafter................        46
                                                      ------
               Total minimum lease payments.......    $1,233
                                                      ======
</TABLE>

     Rental expense for operating leases was $1,182, $493, $5,422 and $1,756 for
the periods ended December 31, 1998 and 1997, November 26, 1997 and December 31,
1996, respectively.

   Capital Lease

     In 1996, Fasteners entered into a lease agreement for computer equipment
which is classified as a capital lease. The net book value of the leased
equipment included in Property, Plant and Equipment at December 31, 1998 was $96
which was included in computer equipment and software. Future minimum payments,
by year, under noncancelable capital leases consist of the following at December
31, 1998:

                                      F-16
<PAGE>

                             SCOVILL HOLDINGS INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

<TABLE>
          <S>                                                 <C>
          1999..............................................  $    130
          2000..............................................       130
          2001..............................................        22
                                                              --------
          Total minimum lease payments......................  $    282
          Amounts representing interest.....................       (32)
                                                              --------
          Present value of net minimum lease payments.......       250
          Less current portion..............................      (108)
                                                              --------
          Long-term capital lease obligation................  $    142
                                                              ========
</TABLE>

Note 10.   Income Taxes

     The following is a summary of the components of income (loss) before income
taxes and extraordinary loss:

<TABLE>
<CAPTION>
                                      Company                        Predecessor - KSCO
                         --------------------------------------------------------------------------
                                              Period from        Period from
                             Year Ended       Inception to     January 1, 1997 to    Year Ended
                         December 31, 1998  December 31, 1997  November 26, 1997  December 31, 1996

                         --------------------------------------------------------------------------
          <S>            <C>               <C>                 <C>                <C>
          Domestic.....  $       (15,015)  $           (6)      $           505    $          1,317
          Foreign......              734             (698)                1,926                (296)
                         ---------------   --------------       ---------------    ----------------
                         $       (14,281)  $         (704)      $         2,431    $          1,021
                         ===============   ==============       ===============    ================
</TABLE>

     The provision for income taxes consists of the following:

<TABLE>
<CAPTION>
                                      Company                        Predecessor - KSCO
                         -----------------------------------------------------------------------------------
                                                   Period from        Period from
                         Year Ended December       Inception to      January 1, 1997 to      Year Ended
                             31, 1998           December 31, 1997   November 26, 1997     December 31, 1996
                         -----------------------------------------------------------------------------------
          <S>            <C>                    <C>                 <C>                   <C>
          Current......  $           --         $        (1,360)     $        1,065         $            --
          Deferred.....          (4,895)                  1,440                (415)                    265
          Foreign......             151                    (118)                462                      45
                         --------------         ---------------      --------------         ---------------
                         $       (4,744)        $           (38)         $    1,112         $           310
                         ==============         ===============      ==============         ===============
</TABLE>

     The difference between the United States Federal statutory income tax rate
and the consolidated effective income tax rate is summarized as follows:

<TABLE>
<CAPTION>
                                                           Company                 Predecessor - KSCO
                                                  -----------------------------------------------------------------------
                                                                Period from
                                                  Year Ended    Inception to     Period from
                                                  December 31,   December 31,    January 1, 1997 to     Year Ended
                                                      1998         1997          November 26, 1997    December 31, 1996
                                                  -----------------------------------------------------------------------
          <S>                                     <C>             <C>             <C>                 <C>
          Federal income tax (benefit)
            expense at statutory rates...........     $ (4,856)    $   (239)        $    827          $      429
          State income tax (benefit)
            provision, net of federal taxes......         (714)         (35)             122                  66
          Benefit for net operating
            losses...............................           --           --             (362)                 --
          Benefit for extraordinary
            item.................................           --           --               --                (613)
          Amortization of goodwill/
            deferred financing fees..............          852           56              552                 292
          Foreign tax impact.....................          (61)         175               65                  45
          Other..................................           35            5              (92)                 91
                                                     ---------     --------        ---------            --------
                                                      $ (4,744)    $    (38)        $  1,112            $    310
                                                     =========     ========        =========            ========
</TABLE>

                                      F-17
<PAGE>

                             SCOVILL HOLDINGS INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

     Deferred tax consequences of significant temporary differences are as
follows as of December 31, 1998 and 1997:

<TABLE>
<CAPTION>
                                                                                1998         1997
                                                                             ------------------------
          <S>                                                                <C>          <C>
          Deferred tax liabilities:
                    Fixed assets...........................................  $ (16,376)   $ (15,919)
                    Trademarks.............................................     (5,548)      (5,600)
                    Inventories............................................     (1,081)        (990)
                    Other..................................................        (46)         (46)
                                                                             ---------    ---------
                                                                               (23,051)     (22,555)
                                                                             ---------    ---------
          Deferred tax assets:
                    NOL carryforward (expiring in 2012 and 2018)...........     10,892        4,857
                    Pension and Postretirement health and life benefits....      9,242        9,986
                    Environmental matters..................................      1,172        1,230
                    Other..................................................        224           66
                                                                             ---------    ---------
                                                                                21,530       16,139
                                                                             ---------    ---------
                                                                             $  (1,521)   $  (6,416)
                                                                             =========    =========
</TABLE>

     In connection with the acquisitions of PCI and Rau, the former owners of
PCI and Rau, respectively indemnified the Company from any potential future tax
liabilities that may arise from periods prior to the dates of acquisition.


Note 11.   Pension And Other Employee Benefit Plans

   Pension Plan and Postretirement Plan

     Fasteners sponsors noncontributory defined benefit pension plans. On
December 31, 1994, Fasteners curtailed future benefits attributable to
participants of its pension plans. The effect of this curtailment resulted in
the elimination of defined pension benefits for all future services of active
employees participating in the plans. Additionally, Fasteners assumed the
obligations of two pension plans sponsored by PCI. The PCI plans were merged
with the Fasteners plans effective March 31, 1996.

     The amounts funded by Fasteners for any plan year are not less than the
minimum required under the Employee Retirement Income Security Act.

     Fasteners has an additional defined benefit non-qualified pension plan
covering former employees and former employees of PCI. The pension liability
relating to this plan was $1,131 and $1,022 at December 31, 1998 and 1997,
respectively of which $972 and $928 was classified as long-term at December 31,
1998 and 1997, respectively. Pension expense for this plan was $83, $7, $77 and
$79 for the periods ended December 31, 1998 and 1997, November 26, 1997 and
December 31, 1996, respectively.

     Fasteners sponsors several defined benefit postretirement health and
life insurance benefit plans that cover both salaried and non-salaried former
employees. Fasteners assumed the obligations of a postretirement health and life
plan for former employees of PCI. All of the participants are retired employees
and beneficiaries, mostly from operations which were previously sold or
discontinued. Fasteners reserves the right to amend or discontinue all or any
part of those plans at any time. Fasteners' funding policy for its
postretirement plans is on a pay-as-you-go basis.

                                      F-18
<PAGE>

                             SCOVILL HOLDINGS INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

<TABLE>
<CAPTION>
                                                                     Pension Plan               Postretirement Benefit Plan
                                                           ---------------------------------------------------------------------
                                                                    December 31,                       December 31,
Change in benefit obligation                                        1998             1997              1998              1997
                                                           ---------------------------------------------------------------------
<S>                                                        <C>                  <C>               <C>               <C>
Benefit obligation at beginning of year                         $   29,364      $   29,867        $    14,451       $    14,572
Interest cost                                                        2,018           2,122              1,019             1,028
Loss on obligation                                                   1,674             575               --                --
Benefits paid                                                       (3,164)         (3,200)            (1,674)           (1,149)
                                                           ---------------------------------------------------------------------
Benefit obligation at end of year                                   29,892          29,364             13,796            14,451
Less fair value of plan assets                                      19,221          20,272               --                --
                                                           ---------------------------------------------------------------------
Obligation in excess of plan assets                                 10,671           9,092             13,796            14,451
Unrecognized net loss/gain                                             300            (947)              --                --
                                                           ---------------------------------------------------------------------
Accrued pension/postretirement costs                                10,371          10,039             13,796            14,451
Less current portion                                                 1,107           1,099               --                --
                                                           ---------------------------------------------------------------------
Long-term liabilities                                           $    9,264      $    8,940             13,796       $    14,451
                                                           =====================================================================

<CAPTION>
                                                                     Pension Plans                  Postretirement Benefit Plan
                                                           ---------------------------------------------------------------------
                                                                     December 31,                       December 31,
Change in plan assets                                                 1998              1997             1998              1997
                                                           ---------------------------------------------------------------------
<S>                                                        <C>                    <C>                   <C>                <C>
Fair value of plan assets at the beginning of the year          $   20,272        $   21,938            N/A                N/A
Actual return of plan assets                                         2,113             1,462
Employer contributions                                                --                  72
Benefits paid                                                       (3,164)           (3,200)
                                                           ---------------------------------

Fair value of plan assets at end of year                        $   19,221        $   20,272
                                                           =====================================================================
</TABLE>


     Net pension and postretirement benefit cost consisted of the following:

<TABLE>
<CAPTION>
                                                                             Pension Plan
                                      --------------------------------------------------------------------------------------------
                                                        Company                                   Predecessor-KSCO
                                      --------------------------------------------- ----------------------------------------------
                                                                  Period from        Period from January
                                           Year Ended            Inception to             1, 1997 to             Year Ended
                                        December 31, 1998      December 31, 1997      November 26, 1997       December 31, 1996
                                      ---------------------- ---------------------- ----------------------- ----------------------
<S>                                   <C>                    <C>                    <C>                     <C>
Interest cost                              $     2,018                  $ 177              $     1,945               $   2,110
Service cost                                      --                     --                       --                        97
Actual return on plan assets                    (2,113)                  (122)                  (1,340)                 (2,962)
Net amortization and defferal                      426                    (31)                    (343)                    588
                                      ---------------------- ---------------------- ----------------------- ----------------------
Net periodic benefit cost                  $       331                  $  24             $        262              $     (167)
                                      ====================== ====================== ======================= ======================
</TABLE>

<TABLE>
<CAPTION>
                                                                      Postretirement Benefit Plan
                                      --------------------------------------------------------------------------------------------
                                                        Company                                   Predecessor-KSCO
                                      --------------------------------------------- ----------------------------------------------
                                                                  Period from        Period from January
                                           Year Ended            Inception to             1, 1997 to             Year Ended
                                        December 31, 1998      December 31, 1997      November 26, 1997       December 31, 1996
                                      ---------------------- ---------------------- ----------------------- ----------------------
<S>                                   <C>                    <C>                    <C>                     <C>
Interest cost                               $  1,019               $     86               $    942                 $   990
Service cost                                      --                     --                     --                     101
Actual return on plan assets                      --                     --                     --                      --
Net amortization and defferal                     --                     --                     --                      --
                                      ---------------------- ---------------------- ----------------------- ----------------------
Net periodic benefit cost                   $  1,019               $     86               $    942                 $ 1,091
                                      ====================== ====================== ======================= ======================
</TABLE>

                                      F-19
<PAGE>

                             SCOVILL HOLDINGS INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


     An increase or decrease in the health care cost trend rate of one
percentage point would have the following effect on the postretirement cost and
obligation as of December 31, 1998:

<TABLE>
<CAPTION>
                                                                  1% point           1% point
                                                                  Increase           Decrease
                                                                 ------------------------------
     <S>                                                         <C>                 <C>
     Effect on total service and interest cost components           $   83             $  93

     Effect on postretirement obligation                             1,146             1,277

</TABLE>

     The following is a summary of assumptions used to reflect expectations of
future economic conditions as they relate to Fasteners' pension and
postretirement plans:

<TABLE>
<CAPTION>
Weighted-average assumptions as of                     Pension Plan                   Postretirement Benefit Plan
December 31                                         1998          1997                1998                   1997
------------------------------------------------------------------------------------------------------------------
<S>                                               <C>            <C>                  <C>                  <C>
Discount rate                                      7.25%         7.25%                 7.25%               7.25%
Expected return on plan assets                     9.00%         9.00%                  N/A                 N/A
</TABLE>

     For measurement purposes, an 8.5% annual rate of increase in the per capita
cost of covered health care benefits was assumed for 1999; the rate was assumed
to decrease gradually to 6% for 2004 and remain at that level thereafter. The
health care cost trend rate has a significant effect on the amounts reported.

     401(k) Plan

     Fasteners sponsors a 401(k) savings plan for salaried and non-salaried
employees. Participation in the plan is optional. Employer contributions are
equal to 50% of employee contributions, up to 5% of the participant's annual
salary, subject to certain limitations. Fasteners' contributions to this plan
were $291, $24, $261 and $248 for the periods ended December 31, 1998 and 1997,
November 26, 1997 and December 31, 1996, respectively.

   Stock Options

     During October 1995, Fasteners granted certain executives options to
purchase a total of 727,000 shares of common stock at an option price of $2.50
per share. These options vested immediately upon a change in control or over a
three-year period upon achievement of specified performance targets. As of
December 31, the options are summarized as follows:

<TABLE>
<CAPTION>
                                                       1998            1997           1996
                                                   ---------------------------------------------
     <S>                                               <C>            <C>             <C>
     Options outstanding, beginning of year.....        --             727,000        727,000
     Options outstanding, end of year...........        --                  --        727,000
     Options exercisable........................        --                  --        242,275
     Options granted--Predecessor-KSCO..........        --             242,000             --
     Exercise price.............................        --               $2.50          $2.50
     Grant date.................................        --       February 1997             --
     Options exercised/surrendered..............        --             969,000             --
</TABLE>

     On the date of the Saratoga Acquisition, outstanding options that had not
been exercised were to be rolled into options of the Company at equivalent
economic values; however, as the formal option agreements of the Company have
not yet been finalized, such options (442,653) were considered surrendered in
the above table during 1997, and remain unissued as of December 31, 1998.

                                      F-20
<PAGE>

                             SCOVILL HOLDINGS INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

     Fasteners adopted the disclosure-only provisions of Statement of Financial
Accounting Standards No. 123, "Accounting for Stock-Based Compensation" ("SFAS
123"). Accordingly, no compensation cost has been recognized for the stock
options granted. Had compensation cost of Fasteners' stock options granted been
determined consistent with the provisions of SFAS 123, Fasteners' compensation
expense would have increased by approximately $0, $0, $126 and $105 for the year
ended December 31, 1998, the period from Inception to December 31, 1997, January
1, 1997 to November 26, 1997 and the year ended December 31, 1996, respectively,
based on a risk free rate of return of 7.0% and an expected 5 year life of the
options.


Note 12.   Related Party Transactions

     Holdings entered into a management agreement with Saratoga in which
Holdings pays $150 per quarter to Saratoga. Such payment is funded with a
dividend from Fasteners and will be recorded as an operating expense of
Holdings. No such payments were made from Inception through December 31, 1997.
During 1998, the Company paid $658 of management fees to Saratoga representing
management fees for the period from November 26, 1997 to December 31, 1998.

      Pursuant to a management agreement, Kohlberg provided Fasteners with
general corporate administrative services. Kohlberg received a management fee to
recover its operating expenses based upon an allocation of time devoted to
Fasteners. The management fee was $451 and $425 for the period ended November
26, 1997 and the year ended December 31 1996, respectively. On January 24, 1996,
Fasteners paid a fee of $1 million to Kohlberg in conjunction with the
acquisitions of PCI and Rau.


Note 13.   Commitments And Contingencies

     Fasteners is occasionally made a party to litigation, claims and assertions
from outside parties during the normal course of business. Management does not
believe that the unfavorable resolution of any such matters currently existing
would have a material unfavorable impact upon the Company's financial position
or results of operations.

     As a result of Fasteners' almost 200 years of industrial operations,
Fasteners is involved in environmental protection matters relating to the
discharge of materials into the environment and new such matters arise from time
to time. Fasteners is involved in clean-ups of a current and a former operating
location. In general, Fasteners has established accruals for those hazardous
waste sites where it is probable that a loss has been incurred and the amount of
the loss can be reasonably estimated. At December 31, 1998, Fasteners has
accruals on a discounted basis, using a rate of 7.5%, for environmental matters
in the amount of $3,005 which are not anticipated to be of a capital nature. Of
the total reserve for environment liabilities, $2,662 represents contractual
payments to a former parent. The undiscounted amounts of the expected payments
totaled $4,151 at December 31, 1998. The reliability and precision of the loss
estimates are affected by numerous factors, such as the complexity of
investigation and remediation, the stage of site evaluation, the allocation of
responsibility among potentially responsible parties and the assertion of
additional claims. Fasteners adjusts its accruals from time to time as a result
of changes in performance standards, remediation technology, available
information and other relevant factors. The expected payments for environmental
obligations consist of $429 in each of 1999 and 2000, $476 in 2001, $619 in 2002
and $2,198 thereafter.

                                      F-21
<PAGE>

                             SCOVILL HOLDINGS INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

Note 14.   Business Segments

     Effective for 1998, the Company adopted SFAS 131. Prior period amounts have
been restated to conform to the requirement of this Statement.

     The Company's businesses are organized and internally reported as three
segments: Apparel, Industrial, and European operations. The European operations
include some of the same products as both apparel and industrial. However, the
European operations are managed separately and thus reported as a separate
segment. Sales are reported and classified based on the customers' location.

   The Company's customers include many large and well-known apparel and
industrial manufacturing companies. In calendar 1998 and 1997, no single
customer accounted for more than 8% and 7%, respectively of the Company's total
net sales, and the Company's ten largest customers accounted for approximately
30% and 28%, respectively of the Company's total net sales. The Company's broad
line of products for apparel and specialty industrial use reduces its exposure
to any one customer segment and to fashion trends.

<TABLE>
<CAPTION>
     Business Segment                                                     Other /
        Information                                                       European           Total
                               Year     Apparel     Industrial (1)      Operations (2)       Company
---------------------------- -------- ----------- ----------------- --------------------- -------------
<S>                          <C>       <C>          <C>                 <C>                  <C>
Net Sales                    1998       $ 53,444       $ 28,161            $10,871             $92,476
                             1997         53,262         31,698             10,901              95,861
                             1996         48,799         32,079             10,754              91,632

Operating Income (3)
                             1998       $ 13,539        $ 5,139             $  624             $19,302
                             1997         13,990          6,773              1,373              22,136
                             1996         11,254          6,147                692              18,093

Identifiable Assets          1998       $ 56,396        $ 8,789            $ 7,438             $72,623
                             1997         49,171         10,341              7,017              66,529
</TABLE>

(1) Includes all Canadian operations.
(2) Includes Scovill-Europe operations and discontinued zipper segment in 1996.
(3) Operating Income (i) includes allocations of general and administrative
    expenses based on sales and (ii) excludes depreciation, amortization, lease
    expense under Synthetic lease, management fees and the restructuring
    charge.

The following is a reconciliation of operating income from reportable segments
above to operating income on the financial statements:

<TABLE>
<CAPTION>
                                                            1998         1997         1996
     ------------------------------------------           --------     ----------    -------
     <S>                                                  <C>          <C>           <C>
     Operating income from reportable segments             $19,302     $ 22,136      $18,093
     Depreciation                                           10,006        5,517        6,829
     Amortization                                            3,938        3,076        2,557
     Lease expense                                              --        4,719          858
     Management fee                                            658          451          425
     Restructuring charge                                    2,968           --           --
                                                          --------     --------      -------
     Total operating income                                $ 1,732     $  8,373      $ 7,424
                                                          ========     ========      =======
</TABLE>

                                      F-22
<PAGE>

                             SCOVILL HOLDINGS INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

The following is a reconciliation of identifiable assets from reportable
segments to the financial statements:

<TABLE>
<CAPTION>
                                                                           1998          1997
                                                                      ------------- -------------
      <S>                                                             <C>            <C>
      Identifiable assets from reportable segments                       $  72,623      $ 66,529
      Identifiable assets not identifiable by reportable segment           144,644       159,673
                                                                      ------------- -------------
      Total identifiable assets                                          $ 217,267      $226,202
                                                                      ============= =============
</TABLE>

     The Company only segregates certain assets for reporting purposes,
including the assets of the Company's subsidiaries, inventory and attaching
equipment.

                                      F-23
<PAGE>

                                  SIGNATURES

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


                                      SCOVILL HOLDINGS INC.
                                      SCOVILL FASTENERS INC.


                                                /S/ DAVID J. BARRETT
                                                    ----------------------------
                                                    David J. Barrett,
                                            Chief Executive Officer and Director
                                                    Date: June 2, 1999

     Each person whose signature appears below hereby constitutes and appoints
David J. Barrett and Martin A. Moore the true and lawful attorneys-in-fact and
agents of the undersigned, with full power of substitution and resubstitution,
for and in the name, place and stead of the undersigned, in any and all
capacities, to sign any and all amendments (including post-effective amendments)
to this Report, and to file the same, with all exhibits thereto, and other
documents in connection therewith, with the Commission, and hereby grants to
such attorneys-in-fact and agents full power and authority to do and perform
each and every act and thing requisite and necessary to be done, as fully to all
intents and purposes as the undersigned might or could do in person, hereby
ratifying and confirming all that said attorneys-in-fact and agents, or their
substitute or substitutes, may lawfully do or cause to be done by virtue hereof.

     Pursuant to the requirements of the Securities Exchange Act of 1934, this
Report has been signed below by the following persons on behalf of the
Registrant and in the capacities and on the dates indicated.


/S/  DAVID J. BARRETT           Chief Executive Officer,       June 2, 1999
---------------------
     David J. Barrett           President and Director

/S/  MARTIN A. MOORE            Executive Vice President and   June 2, 1999
---------------------
     Martin A. Moore            Chief Financial Officer and
                                Principal Accounting Officer

/S/  WILLIAM F. ANDREWS         Chairman of the Board          June 2, 1999
-------------------------
     William F. Andrews


/S/  CHRISTIAN L. OBERBECK      Director                       June 2, 1999
----------------------------
     Christian L. Oberbeck

/S/  KIRK R. FERGUSON           Director                       June 2, 1999
--------------------------
     Kirk R. Ferguson


<PAGE>

                                                                     SCHEDULE II

                             SCOVILL HOLDINGS INC.

                       VALUATION AND QUALIFYING ACCOUNTS
                     ALLOWANCE FOR UNCOLLECTIBLE ACCOUNTS
             FOR THE YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996

<TABLE>
<CAPTION>
                                                 Balance at           Additions charged                           Balance at
            Classification                   Beginning of Period        to costs and        Deductions from         end of
                                                                         expenses               reserve             period
-------------------------------------------------------------------------------------------------------------------------------
VALUATION AND QUALIFYING ACCOUNTS
DEDUCTED FROM THE ASSETS TO WHICH THEY
APPLY:
<S>                                          <C>                      <C>                   <C>                   <C>
(1) For the year ended December 31, 1998           $894                      $677                  $439               $1,132
                                                   ====                      ====                  ====               ======
(1) For the period from November 26, 1997 to
    December 31, 1997                              $879                      $ 20                  $  5               $  894
                                                   ====                      ====                  ====               ======
(2) For the period from January 1,1997 to
    November 26, 1997                              $640                      $346                  $107               $  879
                                                   ====                      ====                  ====               ======
(2) For the year ended December 31, 1996           $326                      $376                  $ 62               $  640
                                                   ====                      ====                  ====               ======
</TABLE>

          (1) The Company
          (2) Predecessor - KSCO

                                      S-1