<PAGE>   1

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                  FORM 10-Q/A

             [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF
                     THE SECURITIES AND EXCHANGE ACT OF 1934

                  FOR THE QUARTERLY PERIOD ENDED JULY 31, 2000

                                       OR

            [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF
                     THE SECURITIES AND EXCHANGE ACT OF 1934

              FOR THE TRANSITION PERIOD FROM           TO         .
                                             ---------    --------

                         COMMISSION FILE NUMBER 0-21986

                            ABLE TELCOM HOLDING CORP.
                            -------------------------
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

                            FLORIDA       65-0013218
                            -------------------------
           (STATE OF OTHER JURISDICTION OF     (IRS EMPLOYER
           INCORPORATION OR ORGANIZATION)    IDENTIFICATION NO.)

                           1000 HOLCOMB WOODS PARKWAY
                                    SUITE 440
                             ROSWELL, GEORGIA 30076
                             ----------------------
               (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES) (ZIP CODE)

                                 (770) 993-1570
                                 --------------
              (REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE)

                                 NOT APPLICABLE
                                 --------------
              (FORMER NAME, FORMER ADDRESS AND FORMER FISCAL YEAR,
                          IF CHANGED SINCE LAST REPORT)

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 [ ]

As of August 31, 2000, there were 16,374,504 shares, par value $.001 per share,
of the Registrant's Common Stock outstanding.


<PAGE>   2

                   ABLE TELCOM HOLDING CORP. AND SUBSIDIARIES

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                                       PAGE
                                                                                                                      NUMBER
                                                                                                                      ------

<S>                                                                                                                   <C>
PART I. FINANCIAL INFORMATION
          Item 1. Financial Statements

                         Condensed Consolidated Balance Sheets as of July 31, 2000
                            (Unaudited) and October 31, 1999 .......................................................     3

                         Condensed Consolidated Statements of Operations (Unaudited)
                            for the three and nine months ended July 31, 2000 and 1999 .............................     4

                         Condensed Consolidated Statements of Cash Flows (Unaudited)
                            for the nine months ended July 31, 2000 and 1999 .......................................     5

                         Notes to Condensed Consolidated Financial Statements (Unaudited) ..........................     6

          Item 2. Management's Discussion and Analysis of Financial Condition and
                            Results of Operations ..................................................................    26

          Item 3. Quantitative and Qualitative Disclosures about Market Risk .......................................    31

PART II. OTHER INFORMATION

          Items 1, 4 and 5 - Not Applicable

          Item 2. Changes in Securities and Use of Proceeds ........................................................    32

          Item 3. Defaults Upon Senior Securities ..................................................................    34

          Item 6. Exhibits and Reports on Form 8-K .................................................................    34

SIGNATURES .........................................................................................................    41
</TABLE>


                                       2
<PAGE>   3

PART I.     FINANCIAL INFORMATION

ITEM 1.     FINANCIAL STATEMENTS

                   ABLE TELCOM HOLDING CORP. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                      (IN THOUSANDS, EXCEPT SHARE AMOUNTS)

<TABLE>
<CAPTION>
                                                                                            July 31, 2000    October 31, 1999(1)
                                                                                            -------------    -------------------
                                                                                             (UNAUDITED)
<S>                                                                                         <C>              <C>
ASSETS
Currents Assets:
     Cash and cash equivalents ...........................................................    $   14,946          $   16,568
     Accounts receivable, including retainage of $20,094 and $16,158 and net of
          allowances for bad debts of $3,489 and $3,514 at July 31, 2000 and
          October 31, 1999, respectively .................................................        82,126              73,645
     Receivable from cost sharing arrangement ............................................         6,822                  --
     Costs and profits in excess of billings on uncompleted contracts ....................        67,651              69,977
     Prepaid expenses and other current assets ...........................................        11,880               5,853
                                                                                              ----------          ----------
             Total current assets ........................................................       183,425             166,043
Property and equipment:
     Land and buildings ..................................................................         3,801               3,801
     Equipment, furniture and fixtures ...................................................        48,653              43,989
                                                                                              ----------          ----------
                                                                                                  52,454              47,790
     Less - Accumulated depreciation .....................................................       (25,778)             (19,987)
                                                                                              ----------          ----------
     Property and equipment, net .........................................................        26,676              27,803
Other assets:
     Goodwill, net of accumulated amortization of $5,786 and $4,078 at July 31, 2000
          and October 31, 1999, respectively .............................................        39,907              41,222
     Networks under construction .........................................................        55,424               1,831
     Investment in Kanas .................................................................            --              12,159
     Other non-current assets ............................................................        13,131              12,975
                                                                                              ----------          ----------
              Total other assets .........................................................       108,462              68,187
                                                                                              ----------          ----------
     Total assets ........................................................................    $  318,563          $  262,033
                                                                                              ==========          ==========
LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)
Current Liabilities:
     Current portion of long-term debt ...................................................    $   37,033          $   35,754
     Accounts payable and accrued liabilities including retainage of $23,823 and
          $11,618 at July 31, 2000 and October 31, 1999, respectively ....................       125,468              66,617
     Accruals for incurred job costs .....................................................        56,095              45,593
     Reserves for losses on uncompleted contracts ........................................        21,970               8,620
     Billings in excess of costs and profits on uncompleted contracts ....................         5,474               6,478
     Notes payable to shareholders and employees .........................................           121                  --
     SIRIT Settlement obligation .........................................................        20,000                  --
     Liability to preferred stockholders .................................................         4,228
     Stock appreciation rights payable ...................................................            --               3,710
                                                                                              ----------          ----------
             Total current liabilities ...................................................       270,389             166,772
     Long-term debt, non-current portion .................................................         4,667              30,618
     Advances from WorldCom ..............................................................        37,000              32,000
     Property tax payable, non-current portion ...........................................        17,248              15,468
     Long-term deferred revenues .........................................................        24,862                  --
     Other non-current liabilities and minority interest .................................           247                 422
                                                                                              ----------          ----------
             Total liabilities ...........................................................       354,413             245,280
Commitments and contingencies
Series B Preferred Stock, $.10 par value; stated at aggregate accumulated
     redemption value at October 31, 1999; 779 shares issued and outstanding
     at October 31, 1999 .................................................................            --              16,322
Series C Preferred Stock, $.10 par value; aggregate liquidation value of $15,000
     plus accumulated dividends of $429; 5,000 shares issued and outstanding at
     July 31, 2000 .......................................................................        13,866                  --
Other securities subject to mandatory redemption:
     Common stock (868,033 shares at July 31, 2000) ......................................         5,317                  --
     Series B Preferred Stock Exchange Warrants ..........................................           807                  --
     Series C Preferred Stock Warrants ...................................................         1,459                  --
                                                                                              ----------          ----------
              Total temporary equity .....................................................        21,449              16,322
                                                                                              ----------          ----------
Shareholders' Equity (Deficit):
     Common stock, $.001 par value, authorized 25,000,000 shares; 15,477,509 and
       11,891,338 shares issued and outstanding, respectively ............................            15                  12
     Additional paid-in capital ..........................................................        71,207              38,290
     Common stock warrants ...............................................................         4,292               3,979
     WorldCom Phantom Stock ..............................................................           606                 606
     Retained deficit ....................................................................      (133,419)            (42,456)
                                                                                              ----------          ----------
              Total shareholders' equity (deficit) .......................................       (57,299)                431
                                                                                              ----------          ----------
     Total liabilities and shareholders' equity (deficit) ................................    $  318,563          $  262,033
                                                                                              ==========          ==========
</TABLE>

(1)      The balance sheet at October 31, 1999 has been derived from the audited
         financial statements at that date, but does not include all of the
         information and footnotes required by generally accepted accounting
         principles for complete financial statements.

            See notes to condensed consolidated financial statements.


                                       3
<PAGE>   4

                   ABLE TELCOM HOLDING CORP. AND SUBSIDIARIES
                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (UNAUDITED)
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<TABLE>
<CAPTION>
                                                                For the Three Months Ended July 31 For the Nine Months Ended July 31
                                                                ---------------------------------- ---------------------------------
                                                                       2000             1999             2000             1999
                                                                   ------------     ------------     ------------     ------------
                                                                                    (Restated)(1)                     (Restated)(1)
<S>                                                                <C>              <C>              <C>              <C>
Revenue:
      Construction and maintenance .............................   $    120,402     $    102,781     $    359,143     $    283,869
      Conduit sale .............................................             --               --               --           35,721
                                                                   ------------     ------------     ------------     ------------
      Total revenue ............................................        120,402          102,781          359,143          319,590

Costs and expenses:
      Construction and maintenance .............................        106,034           87,558          353,201          243,214
      Costs of conduit sale ....................................             --               --               --           34,673
      General and administrative expense .......................         12,440           10,871           42,049           29,238
      Impairment of intangible assets ..........................             --               --               --            2,465
      Depreciation and amortization expense ....................          3,509            2,897            9,142            8,880
                                                                   ------------     ------------     ------------     ------------

      Total costs and expenses .................................        121,983          101,326          404,392          318,470
                                                                   ------------     ------------     ------------     ------------

Income (loss) from operations ..................................         (1,581)           1,455          (45,249)           1,120

Other income (expense):
      Interest expense, net ....................................         (1,960)          (2,070)          (5,925)          (6,758)
      SIRIT Settlement .........................................        (25,000)              --          (25,000)              --
      Change in value of stock appreciation rights .............             --           (3,792)           3,710           (1,896)

      Equity in losses/impairment of investment in Kanas .......             --               --          (12,184)              --

      Other ....................................................            349           (1,037)             717           (1,592)
                                                                   ------------     ------------     ------------     ------------

      Total other income (expense) .............................        (26,611)          (6,899)         (38,682)         (10,246)
                                                                   ------------     ------------     ------------     ------------

Loss before income taxes, minority interest and
    extraordinary item .........................................        (28,192)          (5,444)         (83,931)          (9,126)
Provision for (benefit from) income taxes ......................             --              (52)              --              (86)
                                                                   ------------     ------------     ------------     ------------

Loss before minority interest and extraordinary item ...........        (28,192)          (5,392)         (83,931)          (9,040)
Minority interest ..............................................            111               93              161              292
                                                                   ------------     ------------     ------------     ------------
Loss before extraordinary item .................................        (28,303)          (5,485)         (84,092)          (9,332)
Extraordinary loss on early extinguishment of debt .............             --               --               --            3,067
                                                                   ------------     ------------     ------------     ------------

Net loss .......................................................        (28,303)          (5,485)         (84,092)         (12,399)
Increase in default redemption value of Series B
    Preferred Stock ............................................             --           (4,741)          (1,404)          (4,741)
Redemption of 2,785 shares of Series B Preferred Stock .........             --               --               --           (4,323)
Issuance of additional Series C Warrants .......................           (675)              --             (675)              --
Liability to preferred stockholders ............................         (4,228)              --           (4,228)              --
Modification of exercise price of Series B Preferred Stock
    Warrants ...................................................             --               --               --           (1,894)
Modification of conversion price of Series B Preferred Stock ...             --               --               --           (6,430)
Series C Preferred Stock dividends and accretion ...............           (302)              --             (564)              --
Series B Preferred Stock dividends .............................             --              (39)              --             (283)
                                                                   ------------     ------------     ------------     ------------
Loss applicable to common stock ................................   $    (33,508)    $    (10,265)    $    (90,963)    $    (30,070)
                                                                   ============     ============     ============     ============

Weighted average shares outstanding:
Basic ..........................................................     16,206,939       11,794,718       14,966,337       11,939,517
Diluted ........................................................     16,206,939       11,794,718       14,966,337       11,939,517
Loss applicable to common stock per share:
Basic:
Loss before extraordinary item .................................   $      (2.07)    $      (0.87)    $      (6.08)    $      (2.26)
Extraordinary loss on early extinguishment of debt .............             --               --               --            (0.26)
Loss applicable to common stock ................................          (2.07)           (0.87)           (6.08)           (2.52)
Diluted:
Loss before extraordinary item .................................          (2.07)           (0.87)           (6.08)           (2.26)
Extraordinary loss on early extinguishment of debt .............             --               --               --            (0.26)
Loss applicable to common stock ................................          (2.07)           (0.87)           (6.08)           (2.52)
</TABLE>

(1)      The fiscal 1999 unaudited amounts have been adjusted from amounts
         originally reported by the Company in quarterly filings with the
         Securities and Exchange Commission. Refer to Note 4, "Quarterly
         Financial Data."

            See notes to condensed consolidated financial statements.


                                       4
<PAGE>   5

                   ABLE TELCOM HOLDING CORP. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                         For the Nine Months Ended July 31,
                                                                                         ----------------------------------
                                                                                           2000                    1999
                                                                                         --------                --------
                                                                                                               Restated(1)

<S>                                                                                      <C>                   <C>
Cash provided by (used in) operating activities .....................................    $ (4,381)               $  7,110

Cash flows from Investing Activities:
     Capital expenditures, net ......................................................      (6,307)                 (4,252)
     Proceeds from sale of property and equipment ...................................         469                      --
     Cash acquired from acquisition of businesses ...................................         122                      --
                                                                                         --------                --------
         Net cash used in investing activities ......................................      (5,716)                 (4,252)

Cash flows from Financing Activities:
     Repayments of long-term debt and other borrowings ..............................        (672)                (12,555)
     Proceeds from the issuance of long-term debt and other borrowings ..............          --                     131
     Advances from WorldCom .........................................................       5,000                  32,000
     Redemption of Series B Preferred Stock .........................................     (11,601)                (18,677)
     Repurchase of Series B Preferred Stock warrants ................................          --                  (1,890)
     Proceeds from the issuance of preferred stock and warrants, net ................      14,400                     (92)
     Proceeds from the exercise of stock options ....................................       1,348                     497
     Dividends paid on preferred stock ..............................................          --                    (167)
                                                                                         --------                --------

     Net cash provided by financing activities ......................................       8,475                    (753)
                                                                                         --------                --------

Change in cash and cash equivalents .................................................      (1,622)                  2,105
Cash and cash equivalents, beginning of period ......................................      16,568                  13,544
                                                                                         --------                --------

Cash and cash equivalents, end of period ............................................    $ 14,946                $ 15,649
                                                                                         ========                ========

Supplemental disclosures:
     Increases in goodwill resulting from acquisition of SASCO/SES ..................    $    392                $     --
     Common stock issued in conjunction with the acquisition of SASCO/SES ...........         739                      --
     Conversion of WorldCom debt to common stock ....................................      25,544                      --
     Contribution of interest payable to WorldCom ...................................       3,483                      --
     Increase in default redemption value of Series B Preferred Stock ...............       1,404                  12,711
     Warrants issued to financial advisor for Series C Preferred Stock offering .....         313                      --
     Common stock issued to redeem Series B Preferred Stock .........................       4,912                      --
     Warrants issued to redeem Series B Preferred Stock .............................       1,213                      --
     Valuation of stock appreciation rights .........................................       3,710                      --
     Common stock issued or accrued in conjunction with GEC earnout provisions ......         205                   4,595
     Common stock issued in exchange for note payable to director ...................          --                     828
     Modification of conversion price of Series B Preferred Stock ...................          --                   6,430
     Modification of exercise price of Series B Preferred Stock Warrants ............          --                   1,894
     Compensation recognized on common stock options issued to non-employees ........          --                     131
     SIRIT Settlement obligation ....................................................      20,000                      --
     Liability to preferred stockholder..............................................       4,228                      --
     Issuance of additional Series C Warrants .......................................         675                      --

     Cash paid for:                                                                                                    --
         Interest                                                                           3,269                   1,993
         Income taxes                                                                          --                   4,364
</TABLE>

(1)      The fiscal 1999 unaudited amounts have been adjusted from amounts
         originally reported by the Company in quarterly filings with the
         Securities and Exchange Commission. Refer to Note 4, "Quarterly
         Financial Data."

            See notes to condensed consolidated financial statements.


                                       5
<PAGE>   6

                   ABLE TELCOM HOLDING CORP. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

1.       BASIS OF PRESENTATION

In the opinion of management of Able Telcom Holding Corp. ("Able" or the
"Company"), the unaudited condensed consolidated financial statements furnished
herein include all adjustments (consisting of normal recurring adjustments)
necessary for a fair presentation of the results of operations for the interim
periods presented. These interim results of operations are not necessarily
indicative of results for the entire year. The condensed consolidated financial
statements contained herein should be read in conjunction with the consolidated
financial statements and related notes contained in the Company's 1999 Annual
Report on Form 10-K.

The accompanying unaudited condensed consolidated financial statements are
prepared on an accrual basis and include the accounts of the Company and all its
subsidiaries. A substantial portion of consolidated total assets, liabilities
and revenues are generated by one subsidiary of the Company, Adesta
Communications, Inc. ("Adesta"), formerly MFS Network Technologies, Inc.

All material intercompany accounts and transactions have been eliminated.
Certain items in the condensed consolidated financial statements for the three
and nine months ended July 31, 1999, and as of October 31, 1999, have been
reclassified to conform with the current presentation.

2.       GOING CONCERN

The accompanying condensed consolidated financial statements have been prepared
assuming that the Company will continue as a going concern. The following
conditions raise substantial doubt about the Company's ability to continue as a
going concern.

(1)      The Company has negative working capital of $87.0 million and a
         shareholders' deficit of $57.3 million as of July 31, 2000.

(2)      The Company incurred losses from operations of $45.2 million, net
         losses of $84.1 million, and losses applicable to common stock of $91.0
         million during the nine months ended July 31, 2000. The Company also
         incurred losses from operations of $1.9 million, net losses of $18.1
         million, and losses applicable to common stock of $36.8 million during
         the fiscal year ended October 31, 1999.

(3)      The Company has borrowed the maximum available under its existing
         Credit Facility and is in default of the related covenants. The Credit
         Facility lenders have the right to demand payment and the Company has
         insufficient liquidity to pay such amounts, if called. The Company has
         not yet been successful in obtaining alternative financing and may have
         insufficient liquidity to fund its continuing operations.

(4)      As discussed in Note 9, "Reserves for Losses on Uncompleted Contracts"
         and Note 16, "Segment Information", reserves for losses on uncompleted
         contracts at July 31, 2000, totaled $22.0 million. In addition, the
         Company has accrued $10.8 million for legal claims at July 31, 2000,
         which is included in "Accounts Payable and Accrued Liabilities" or
         "Accruals for Incurred Job Costs" in the accompanying unaudited
         condensed consolidated balance sheet. Funding of these expected
         obligations will have a material adverse effect on the Company's future
         liquidity.

(5)      In the past, the Company has missed deadlines and failed to meet
         performance milestones under the New Jersey Consortium contracts (See
         Note 16 "Segment Information"). If the Company misses the future
         deadlines and performance milestones, the Company will incur penalties,
         additional revenue may be withheld from the Company and the Consortium
         may terminate the contracts. Additionally, other Company contracts
         require payment of liquidated damages if certain milestones are not
         achieved on schedule. Failure by the Company to meet contract
         milestones for any reasons, including the lack of sufficient liquidity
         to pay vendors and subcontractors for those contracts on a timely
         basis, could result in delays and significant additional obligations to
         the Company.


                                       6
<PAGE>   7
 (6)     As a result of the Company's present financial condition, the Company
         has experienced difficulty obtaining bonds for new work. If the Company
         is unable to obtain required bonding, it may be unable to compete and
         successfully bid for new contracts which may have a material adverse
         effect on its operations and financial position.

(7)      As discussed in Note 11, "Contingencies," the Company is the defendant
         in various legal matters that individually or in aggregate could have a
         material adverse effect on the Company's financial position.

(8)      The Company has reached a settlement arrangement with SIRIT in regards
         to the SIRIT litigation (See Note 11 "Contingencies") that requires
         that the Company issue SIRIT 4,074,597 registered shares of the
         Company's common stock by November 30, 2000. If registration and
         issuance of these shares is not completed by November 30, 2000, SIRIT
         may enforce a Consent Judgement against the Company for $20 million. As
         part of the SIRIT settlement, certain changes were also made to
         provisions of some of the Series B Preferred Stock agreements (See Note
         12 "Preferred Stock"). The Company is required to issue 1,057,031
         registered shares to the Palladin Group by November 30, 2000. If
         registration and issuance of these shares is not completed by November
         30, 2000, the Company may be required to pay the Series B Preferred
         Stockholders $4.2 million. The Company has insufficient liquidity, if
         required, to pay the above amounts.

(9)      The Company has been involved in discussions with NASDAQ regarding the
         Company's ability to meet certain minimum listing requirements,
         including minimum net equity. Failure of the Company to meet such
         requirements or present a plan approved by NASDAQ to meet such
         requirements could result in delisting of the Company's common stock by
         NASDAQ. As discussed in Note 12, "Preferred Stock," delisting by NASDAQ
         is an event of default under certain of the Company's non-registered
         securities that may require the Company to pay punitive interest and/or
         redeem such securities at punitive liquidation values. The Company has
         insufficient liquidity to redeem such securities if required to do so.

(10)     The holders of the Series C Preferred Stock have certain registration
         rights with respect to the shares of common stock underlying the Series
         C Preferred Stock and the Series C Warrants. If a registration
         statement is not declared effective by November 30, 2000, the Series C
         Preferred Stockholders may require the Company to redeem their shares
         at a premium redemption price. Mandatory redemption of other securities
         that are presented in the accompanying unaudited condensed consolidated
         balance sheet as of July 31, 2000 as "temporary equity" may also be
         required under certain circumstances (See Note 12 "Preferred Stock").
         The Company has insufficient liquidity, if required, to redeem these
         securities.

The accompanying condensed consolidated financial statements do not include any
adjustments relating to the recoverability and classification of asset carrying
amounts, including goodwill, or the amount and classification of liabilities
that might be necessary should the Company be unable to continue as a going
concern. The Company's continuation as a going concern is dependent upon its
ability to (a) generate sufficient cash flow to meet its obligations on a timely
basis, (b) obtain additional financing as may be required, and (c) ultimately
sustain profitability.

In response to these conditions, Management has consummated the following over
the past 12 months:

(1)      As part of the Company's ongoing efforts to align strategically the
         profitable portions of its business and as a result of significant
         turnover and the deterioration of underlying contracts, the Company
         closed Dial Communications, Inc. ("Dial") and Able Integrated Systems,
         Inc. ("AIS") during the fiscal year ended October 31, 1999, which
         together used cash flows from operations of approximately $7.4 million
         and $3.8 million during the fiscal years ended October 31, 1999 and
         1998.

(2)      As discussed in Note 10, "Debt," approximately $25.5 million of the
         Company's indebtedness to WorldCom was converted to common stock of the
         Company during January 2000. In addition, as also described in Note 10,
         WorldCom advanced an additional $5.0 million to the Company (in
         connection with the SIRIT Settlement), and subsequent to July 31, 2000,
         converted aggregate advances of $37.0 million into the WorldCom
         Preferred Stock.

(3)      As discussed in Note 12, "Preferred Stock," approximately $6.1 million
         of the accrued redemption value of the Company's Series B Preferred
         Stock was paid by issuing common stock and warrants of the Company
         during


                                       7
<PAGE>   8
         the quarter ended April 30, 2000. Concurrently, the remaining Series B
         Preferred Stock redemption obligation of approximately $10.9 million
         was paid with cash funded through the issuance of $15.0 million of
         Series C Preferred Stock.

(4)      As discussed in Note 16, "Segment Information," the Company executed a
         comprehensive amendment to the New Jersey Consortium Contracts in June
         2000.

(5)      As discussed in Note 11, "Contingencies," the Company has executed a
         settlement agreement with SIRIT.

In addition to meeting the terms of the SIRIT settlement agreement, Management's
ongoing plans to deal with these conditions are as follows:

(1)      As described in Note 18, "Subsequent Event," the Company has agreed,
         subject to shareholder approval and other conditions, to merge with
         Bracknell Corporation. This transaction is expected to close in
         December 2000 or early in calendar 2001.

(2)      The Company is allocating its resources to meet its current contractual
         commitments, particularly those commitments that could result in
         contractual default and liquidated damages.

(3)      With regard to certain jobs, the Company continues to negotiate
         significant change orders for out-of-scope and other work that the
         Company has previously completed. Such change orders are not reflected
         in the condensed consolidated financial statements.

(4)      The Company continues with its efforts to raise replacement or
         additional financing which include ongoing discussions with current
         investors and the Credit Facility lenders.

3.       REVIEW BY THE SECURITIES AND EXCHANGE COMMISSION

The Company has worked, over approximately the past year, with the staff of the
Securities and Exchange Commission ("SEC") to resolve certain issues relating to
accounting and other disclosures made by the Company in connection with the
acquisition of Adesta from WorldCom effective July 2, 1998. As a result of the
SEC's review, the following events have taken place:

(1)      The Company has restated the preacquisition financial statements of
         Adesta (formerly known as MFS Network Technologies, Inc. or MFSNT). The
         restatement included the financial statements of MFSNT as of and for
         the year ended December 31, 1997 and as of and for the period ended
         July 2, 1998. See the Company's Form 8-K/A-4 that has been filed with
         the SEC.

(2)      The Company's 1998 Form 10-K/A-2 has been filed with the SEC to include
         certain additional disclosures and to include changes required to the
         "Pro Forma Financial Information" relating to the acquisition of MFSNT.

(3)      The Company has also filed Forms 10-Q/A for the quarters ended January
         31, 1999, April 30, 1999 and July 31, 1999. The financial statements
         for the quarters were restated as disclosed in the Company's 1999 Form
         10-K and certain additional disclosures in the notes to the financial
         statements were added. The Company's 1999 Form 10-K/A has also been
         filed to incorporate additional disclosures requested by the SEC staff.

The Company has received verbal acceptance from the SEC regarding resolution of
the accounting and disclosure issues related to the acquisition of Adesta.
However, the SEC has reserved the right to review the Company's Form 10-K/A for
1999 and the Company's subsequent filings on Form 10-Q.

The Company has also resubmitted its Notice of Annual Meeting, Proxy Statement
and Proxy (collectively the "Proxy") for the years ended October 31, 1999 and
1998 and responded to comments of the SEC Staff. As of September 15, 2000, the
SEC had not completed its review of the Proxy. As a result of the ongoing review
by the SEC, Able has not been able to hold a shareholders' meeting since April
1998 and shareholder approval of certain proposals included in the Proxy is
necessary to avoid punitive provisions relating to the Company's preferred stock


                                       8
<PAGE>   9


as described in Note 12, "Preferred Stock." Approval for issuing shares to SIRIT
is also required by November 30, 2000, or SIRIT may enforce a Consent Judgement
against the Company for $20.0 million. The Company expects to schedule and hold
a shareholders' meeting as soon as practicable after receiving clearance of its
Proxy from the SEC.

4.       QUARTERLY FINANCIAL DATA

The quarterly unaudited amounts for the three and nine months ended July 31,
1999, have been adjusted from amounts originally reported by the Company in its
quarterly filings with the Securities and Exchange Commission. The adjustments
relate to accounting errors discovered subsequent to October 31, 1999. Their
nature and effects on the results of operations for the three and nine months
ended July 31, 1999, are summarized below (in thousands, except per share data):

<TABLE>
<CAPTION>
                                                                         As Reported      Adjustments      Adjusted
-------------------------------------------------------------------------------------------------------------------
<S>                                                                      <C>              <C>             <C>
For the Three Months Ended July 31, 1999:
     Revenues                                                              $ 102,562       $    219       $ 102,781
     Operating income (loss)                                                   6,546         (5,091)          1,455
     Net income (loss)                                                           161         (5,646)         (5,485)
     Income (loss) applicable to common stock                                    122        (10,387)        (10,265)
     Income (loss) applicable to common stock per share                         0.01          (0.88)          (0.87)

For the Nine Months Ended July 31, 1999:
     Revenues                                                              $ 318,820       $    770       $ 319,590
     Operating income (loss)                                                  12,445        (11,326)          1,119
     Net loss                                                                   (379)       (12,019)        (12,398)
     Loss applicable to common stock                                         (15,790)       (14,279)        (30,069)
     Loss applicable to common stock per share                                 (1.28)         (1.22)          (2.50)
-------------------------------------------------------------------------------------------------------------------
</TABLE>


<TABLE>
<CAPTION>
                                                                                     Net income (loss) Applicable to
                                                        Net Income (loss) for the      Common Stock for the Months
                                                       Months Ended July 31, 1999          Ended July 31, 1999
--------------------------------------------------------------------------------------------------------------------
                                                           Three           Nine           Three            Nine
--------------------------------------------------------------------------------------------------------------------
<S>                                                    <C>               <C>         <C>                  <C>
Amounts previously reported                                $   161       $   (379)      $    122          $(15,790)
Adjustments:
     WorldCom SAR obligation (1)                              (687)        (1,772)          (687)           (1,772)
     Improperly deferred costs (2)                          (2,778)        (5,923)        (2,778)           (5,923)
     Costs improperly charged against reserves (3)          (1,514)        (1,023)        (1,514)           (1,023)
     Prior year accrual adjustment (4)                          --           (957)            --              (957)
     Equipment impairment loss (5)                              --         (1,146)            --            (1,146)
     Tax effects of all adjustments                            309            998            309               998
     Series B redemption and modification (6)                   --             --         (3,338)             (857)
     Series B liquidation value adjustment (7)                  --             --         (1,403)           (1,403)
     Other adjustments (8)                                     (92)          (735)           (92)             (735)
     Long-term service contracts adjustments (9)              (884)        (1,461)          (884)           (1,461)
--------------------------------------------------------------------------------------------------------------------
  Total adjustments                                         (5,646)       (12,019)       (10,387)          (14,279)
--------------------------------------------------------------------------------------------------------------------

Restated amounts                                           $(5,485)      $(12,398)      $(10,265)         $(30,069)
--------------------------------------------------------------------------------------------------------------------
</TABLE>

(1)      The obligation under the WorldCom SARs was calculated using a
         Black-Scholes option-pricing model. The obligation should have been
         accounted for at "intrinsic value" determined as the difference between
         the closing price of the Company's common stock on the balance sheet
         date and the strike price of $7.00.

(2)      The Company deferred certain costs relating to its operation of the
         Violation Processing Center for the New Jersey Consortium that should
         have been expensed as incurred.


                                       9
<PAGE>   10


(3)      Indirect costs were not consistently allocated to Transportation
         Services Group jobs. In addition, costs were charged against reserves
         for Loss Jobs that were not related to those jobs.

(4)      A prior year consolidating adjustment to reduce accrued expenses was
         inappropriately not reversed in the preparation of the 1999
         consolidations.

(5)      An impairment loss for certain equipment for one of the Company's
         subsidiaries should have been recognized in the second quarter of
         fiscal 1999.

(6)      The February 1999 redemption of Series B Preferred Stock and the
         modification of the terms of the then remaining Series B shares was not
         correctly determined.

(7)      The Series B Preferred Stock should have been reflected at its
         liquidation value upon recharacterization as a default obligation in
         May 1999.

(8)      Other adjustments made as a result of the year-end audit affected the
         previously reported quarterly amounts as shown.

(9)      These adjustments recognize losses on long-term service contracts as
         incurred as discussed more fully in the following paragraph.

LONG-TERM SERVICE CONTRACTS

During the three months ended July 31, 1999, an accrual of $8.4 million was made
with an offsetting increase to goodwill for projected losses on long-term
service contracts assumed as part of the acquisition of Adesta for operation and
maintenance of fiber networks. The contracts extend for fifteen to twenty years.
Performance under these agreements, which were predominately executed in 1996
and 1997, began during fiscal 1999. The Company subsequently determined that the
costs to perform under these contracts are expected to be greater than amounts
presently expected to be billable to network users under firm contractual
commitments. The appropriate accounting treatment for long-term service
contracts of this nature is not clearly defined, particularly when the contracts
have been assumed as part of a purchase business combination. The Company
subsequently determined that such losses cannot be reasonably estimated due to
potential changes in various assumptions. Consequently, the Company has
determined the appropriate accounting for these obligations is to record any
such losses in the periods in which the losses are incurred. In March 2000, the
SEC informed the Company that it would not object to the conclusion that such
revised accounting is appropriate under generally accepted accounting
principles. The Company has restated its quarterly results for the first, second
and third quarters of 1999 to reflect these losses as incurred and to reverse
the additional $8.4 million accrued for these obligations.

5.       ACQUISITIONS

SASCO/SES

On November 5, 1999, the Company acquired all of the outstanding common stock of
Southern Aluminum & Steel Corporation ("SASCO") along with Specialty Electronic
Systems, Inc. ("SES"). SASCO has operations in Birmingham, Cape Canaveral and
Atlanta and has 40 years' experience in surveillance systems, signalization,
Intelligent Transportation Systems ("ITS") and roadway lighting. It provides
expertise in design, installation, and project implementation of advanced
highway communication networks. SES is a systems/integration company in the ITS
market, having designed, fabricated, installed and integrated ITS systems in 11
states from the East Coast to Ohio and Texas.

Consideration for SASCO and SES was 75,000 shares of common stock with a value
of approximately $0.7 million. In addition to the initial consideration, the
Company has provided an earn-out provision to the prior shareholders whereby
additional consideration will be given based on certain performance
measurements. The additional consideration can be earned over a four-year
period. The Company has recorded this transaction using the purchase method of
accounting. The pro forma effect on consolidated results of operations, from the
acquisition of SASCO and SES, is not material.


                                       10
<PAGE>   11

The earn-out consideration for year one (ending October 31, 2000) shall be
converted into the Company's common stock by dividing the earn-out consideration
by $8. The earn-out consideration for year two through year four shall be
converted into the Company's common stock by dividing the earn-out consideration
by the 52-week average of the closing market price of the Company's common stock
for each respective year.

As of July 31, 2000, the Company has outstanding approximately $0.1 million of
debt to former shareholders of SASCO and SES. Such amounts are reflected in the
accompanying condensed consolidated balance sheet as "Notes Payable to
Shareholders and Employees" and bear interest at 10 percent per annum.

6.      ASSUMPTION OF COMSAT CONTRACTS

On February 25, 1998, Georgia Electric Company ("GEC") assumed obligations to
complete 12 contracts (the `COMSAT Contracts') with the Texas Department of
Transportation from CRSI Acquisition, Inc., a subsidiary of COMSAT Corporation
("COMSAT"). The COMSAT Contracts were for the installation of intelligent
traffic management systems and the design and construction of wireless
communication networks. In exchange for assuming the obligations to perform
under the COMSAT Contracts, GEC received consideration from COMSAT of
approximately $15.0 million and assumed existing payables of approximately $2.6
million.

On February 25, 1998, the date when GEC assumed the COMSAT contracts, the
remaining amounts billable to the customers for these contracts totaled $17.0
million. The estimated costs to complete these contracts for COMSAT was from
$17.0 million to $27.3 million. GEC made the following entry to reflect the
assumption of the COMSAT contracts (amounts in thousands):

<TABLE>
<S>                                                                                   <C>
Consideration received:
     Cash                                                                             $ 4,663
     Accounts receivable                                                                3,754
     Equipment and other assets                                                         6,548
---------------------------------------------------------------------------------------------
Subtotal                                                                               14,965
Accounts payable assumed                                                               (2,549)

---------------------------------------------------------------------------------------------
Deferred revenue (net amount received from COMSAT to complete the contracts)          $12,416
---------------------------------------------------------------------------------------------
</TABLE>

The following is a summary of revenues and costs associated with the COMSAT
contracts for the periods ended July 31, 1999 (amounts in thousands):

<TABLE>
<CAPTION>

                                                                          Three         Nine
                                                                          Months       Months
---------------------------------------------------------------------------------------------
<S>                                                                      <C>          <C>
Billings on the COMSAT contracts(1)                                      $ 1,754      $ 7,310
Deferred revenue recognized                                                  739        3,269
---------------------------------------------------------------------------------------------
                                                                           2,493       10,579

Direct contract costs                                                      1,727        6,842
---------------------------------------------------------------------------------------------
Gross margin from COMSAT contracts                                       $   766      $ 3,737
---------------------------------------------------------------------------------------------
</TABLE>

(1)      Billings on the COMSAT contracts include approved change order revenues
         associated with these contracts but not anticipated when GEC assumed
         such contracts.

All of the COMSAT Contracts were substantially complete as of October 31, 1999.
The revenues, cost of revenues and gross margins are non-recurring and are not
generally indicative of returns the Company expects to achieve on future
contracts.


                                       11
<PAGE>   12

7.       NETWORKS UNDER CONSTRUCTION

Networks under construction at July 31, 2000, and October 31, 1999, consisted
primarily of telecommunication infrastructure projects (the "CDOT Network") on
rights-of-way leased for 20 years, with renewal rights, from the Colorado
Department of Transportation ("CDOT"). The duct capacity varies along the CDOT
Network and is being constructed, marketed and sold or leased by Adesta under
long-term user (irrevocable rights of use) agreements. In addition to long-term
user agreements, the Company may execute fiber installation and long-term
maintenance contracts with the CDOT Network users.

As of July 31, 2000, there are three primary segments of the CDOT Network: (i)
the I-70 corridor from Denver, Colorado to Salt Lake City, Utah ("I-70 West");
(ii) I-70 corridor from Denver, Colorado to the Kansas border ("I-70 East"); and
(iii) the Denver, Colorado metro loop ("Denver Metro Loop").

Adesta and an independent telecommunications company ("the Co-owner") will
jointly own the I-70 West network. Future plans include extension of the network
to Salt Lake City, Utah. Adesta and the Co-owner will separately own one conduit
each. An additional six conduits will be jointly owned by the parties.
Initially, one of the jointly-owned conduits will include fiber optic cable.
Adesta and the Co-owner will separately own 36 fibers each, 72 fibers will be
jointly-owned, and all rights to 24 fibers ("the CDOT fiber") will be
transferred to CDOT as consideration for the right-of-way along I-70. The
right-of-way is for an initial term of 20 years, with a 20-year renewal option.

Generally, Adesta and the Co-owner will share the costs of the network equally.
Adesta is accounting for this project as a "cost-sharing" agreement and the
Co-owner's share of network costs is not being recognized as revenues by Adesta.
The Co-owner has agreed to pay Adesta a percentage of the costs for constructing
the network which Adesta is recognizing as fee revenue as the construction takes
place. Fees earned of $0.7 million and $2.4 million were recognized for the
three and nine months ended July 31, 2000, respectively.

Adesta and the Co-owner will jointly market the capacity of the network. Adesta
plans to enter into fiber installation agreements with users that contract for
use of the network. No installation agreements have been signed for this network
as of July 31, 2000. The accounting policies for revenues and costs applicable
to installation agreements will be based on the terms of the individual
agreements. FASB Interpretation No. 43, "Real Estate Sales" ("FIN 43"), issued
in June 1999, broadens the definition of real estate to include some or all
elements of fiber optic networks. Among other requirements, FIN 43 effectively
requires title to transfer to the user for up-front revenue recognition to be
appropriate.

Adesta and the Co-owner will jointly share the costs of maintaining the CDOT
fibers. Sharing of revenues and costs of maintenance for other users is to be
negotiated. Adesta plans to account for its share of the maintenance revenues
and costs as the revenues are earned and as the costs are incurred.

User fees received by Adesta through July 31, 2000, have been deferred.
Generally, the Company expects to recognize revenue from the user agreements
ratably over the lives of the agreements, while the cost of the CDOT network,
including the cost assigned to the capacity provided to CDOT as consideration
for the use of the rights-of-way, will be depreciated over the expected useful
life of the network. As of July 31, 2000, no revenues, except for the fees of
$2.4 million discussed above, or direct costs of construction associated with
the CDOT Network have been recognized in determining the results of operations.

The Company expects to incur significant additional amounts to complete the
construction of the CDOT Networks and the other networks currently under
construction. Failure of the Company to execute sufficient user agreements for
the CDOT Networks and the other networks could have a material adverse effect on
the carrying value of the Company's investment.

The status of the CDOT Network and other networks under construction at July 31,
2000, was as follows:

<TABLE>
<CAPTION>

                                                      Construction           Long-Term          Percent     Percent of Total
                                                         Costs           Deferred Revenues     Complete     Capacity Leased
----------------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>                <C>                   <C>          <C>
I-70 West                                               $12,035               $    --             23               25
I-70 East                                                 5,096                 3,511            100               50
Denver Metro Loop                                        23,112                10,208             38               24
Other                                                     3,439                   775
----------------------------------------------------------------------------------------------------------------------------
         Subtotal CDOT                                   43,682                14,494
Other (consisting of primarily five projects)            11,742                10,368
----------------------------------------------------------------------------------------------------------------------------
                                                        $55,424               $24,862
----------------------------------------------------------------------------------------------------------------------------
</TABLE>


                                       12
<PAGE>   13

The Company is not in the telephone or data distribution business, so no part of
the networks have been viewed as the construction of productive assets for its
own use. Rather, the future sale/lease to third-party users of telecommunication
infrastructures represents a significant component of the Company's operating
plan, and the Company believes it should be reported as such.

8.       INVESTMENT IN KANAS (HELD FOR SALE)

An equity interest in Kanas was acquired in the Adesta Acquisition, and has been
held for sale since that time. The original carrying value of the Company's
interest in Kanas, which was assigned in purchase accounting, represents the net
proceeds originally expected to be received from the sale of Kanas stock and was
based, in part, on active negotiations with potential buyers.

Until March 2000, the Company was a 25 percent owner of Kanas, with the
remaining 75 percent owned by native corporations of Alaska. Kanas was
established by its shareholders with a $100,000 total equity contribution
($25,000 per shareholder) to construct a telecommunications network along the
Alaskan Pipeline system between Prudhoe Bay, Alaska, and Valdez, Alaska (the
"Alyeska Network"). Adesta had been contracted by Kanas to build the fiber optic
network which cost in excess of $83.0 million and was funded by Kanas through a
credit agreement that is guaranteed by WorldCom.

While Kanas provided Adesta with notice of substantial completion in December
1998, the owner of the Alyeska Network has yet to give Kanas final acceptance of
the system and significant outstanding claims exist among the parties. Reserves
were provided in purchase accounting for estimated amounts payable by the
Company to complete the project and to settle outstanding claims against Adesta.
While Adesta had outstanding claims of at least $15.8 million against Alyeska
for work it believed was outside the scope of the contract, no accounting
recognition was given to these claims because of the uncertainty of resolution
favorable to the Company.

Kanas owns and is responsible for maintaining the Alyeska Network. Kanas
contracted with Adesta to operate and maintain the Alyeska Network for 15 years,
beginning in December 1998. Through March 31, 2000, service contract revenues
were insufficient to cover related costs. In March 2000, the service contract
was terminated and the Company was released from further responsibilities and
obligations related to that arrangement.

At the date of the acquisition of Adesta, the Company anticipated a near-term
sale of its interest in Kanas. Accordingly, the estimated amount expected to be
realized on sale was allocated to this investment in purchase accounting and, in
accordance with the guidance of EITF Issue 87-11, "Allocation of Purchase Price
to Assets to be Sold," the equity method of accounting was not employed.
However, the timing of any sale of this interest by the Company became
uncertain. Consequently, effective one year from the date of acquisition, the
Company began to apply equity method accounting to this investment based on the
guidance of EITF Issue 90-06, "Accounting for Certain Events Not Addressed in
EITF 87-11 Relating to an Acquired Operating Unit to be Sold."

Through January 31, 2000, the Company recorded equity in losses of Kanas and
amortized the difference between the carrying value of the Kanas investment and
its equity in the net assets of Kanas over 19 years which was the remaining
goodwill life related to the acquisition of Adesta. The amount of loss the
Company recorded during the nine months ended July 31, 2000, against the
carrying value of the asset was approximately $0.2 million, while the associated
amortization of the difference in carrying value was approximately $0.2 million.

WorldCom was and continues to be the guarantor of the payment obligations of
Kanas under its credit agreement. In conjunction with the acquisition of Adesta,
the Company agreed to indemnify WorldCom under its guarantee. The debt under the
Kanas credit agreement at October 31, 1999 was approximately $87.5 million which
was payable in full on September 15, 2000.

On February 24, 2000, Alyeska declared Kanas to be in default under the terms of
their contract, asserting that Kanas did not have the right to cure the default,
and notified Kanas that the contract was terminated. Adesta did not


                                       13
<PAGE>   14

receive any notice of default from Kanas nor did it receive any request
regarding the indemnification agreement with WorldCom.

During March 2000, Kanas sold newly-issued shares to WorldCom that reduced the
25 percent equity interest of Adesta and each of the three other original
shareholders of Kanas to 5 percent. The equity infusion resulted in an implied
value of the Company's residual 5 percent interest in Kanas of less than
$100,000.

During May 2000, Kanas and Adesta executed an agreement that provides the
following:

(1)      Adesta remains liable for any and all claims that Kanas or third
         parties (including, without limitation, Alyeska and subcontractors) may
         have against Adesta arising out of the services performed by Adesta for
         Kanas.

(2)      As consideration for Adesta's transfer of assets provided in item (3)
         below, Adesta has no payment obligation in respect of damages, loss,
         liability or expense, exclusive of the fees and expenses of Adesta's
         own attorneys and other professional fees (collectively the "Losses")
         arising from alleged defects in the Alyeska Network, unless and until
         the aggregate amount of such Losses incurred by Kanas exceeds $18.0
         million.

(3)      As consideration for Kanas' release of Adesta in accordance with item
         (2) above, Adesta (i) transferred to Kanas its rights to $15.8 million
         of claims against Aleyska; and (ii) transferred inventory and equipment
         with a book value of approximately $0.3 million to Kanas.

(4)      As additional consideration, the Company was released from its
         indemnification related to WorldCom's guarantee of the Kanas credit
         facility and WorldCom forgave $3.5 million of accrued interest due on
         the WorldCom Note (see Note 10, "Debt"). Because of WorldCom's
         ownership interest in the Company, the forgiveness of interest was
         credited to equity as a contribution to capital.

As a result of the events described above, during the nine months ended July 31,
2000, the Company (i) recognized an impairment of its interest in Kanas of
approximately $11.9 million, equal to its carrying amount; (ii) recorded a loss
of $0.3 million related to the transfer of inventory and equipment and (iii)
wrote-off approximately $0.4 million of receivables from Kanas that will not be
collected.

9.       RESERVES FOR LOSSES ON UNCOMPLETED CONTRACTS

The following is a summary of the reserves for losses on uncompleted contracts
(amounts in thousands):

<TABLE>
<CAPTION>

                                      Network Services Group  Transportation Services Group           Total
-------------------------------------------------------------------------------------------------------------------
                                        2000         1999          2000          1999          2000          1999
-------------------------------------------------------------------------------------------------------------------
<S>                                    <C>          <C>          <C>           <C>           <C>           <C>
Balance, beginning of fiscal
year                                   $ 5,703      $ 8,029      $  2,917      $ 17,361      $  8,620      $ 25,390
Additions(1)                               141           --         7,679            --         7,820            --
Amount utilized                           (393)      (1,231)       (3,896)       (6,068)       (4,289)       (7,299)
-------------------------------------------------------------------------------------------------------------------
Balance, January 31                      5,451        6,798         6,700        11,293        12,151        18,091
Additions(1)                               627           --        31,587         1,858        32,214         1,858
Amount utilized                            (53)      (1,250)      (13,707)       (1,044)      (13,760)       (2,294)
-------------------------------------------------------------------------------------------------------------------
Balance, April 30                        6,025        5,548        24,580        12,107        30,605        17,655
Additions(1)                                --           --           177            --           177            --
Amount utilized                           (158)      (1,878)       (8,654)       (2,838)       (8,812)       (4,716)
Valuation adjustments(2)                    --        3,415            --        (4,034)           --          (619)
-------------------------------------------------------------------------------------------------------------------
Balance, July 31                       $ 5,867      $ 7,085      $ 16,103      $  5,235      $ 21,970      $ 12,320
-------------------------------------------------------------------------------------------------------------------
</TABLE>

(1)      Additions during the three and nine months ended July 31, 2000, related
         primarily to the New Jersey Consortium Contracts.

(2)      The valuation adjustments recorded during the three months ended July
         31, 1999, were the result of finalizing the purchase price allocation
         for revised cost estimates on previously identified loss jobs at the
         date of acquisition.


                                       14
<PAGE>   15

10.      DEBT

CREDIT FACILITY

On June 11, 1998, the Company obtained a $35.0 million three-year senior secured
revolving credit facility ("Credit Facility") with a $5.0 million sub-limit for
the issuance of standby letter(s) of credit. The Credit Facility allows the
Company to select an interest rate based upon the prime rate or on a short-term
LIBOR, in each case plus an applicable margin, with respect to each draw the
Company makes thereunder. Interest is payable monthly in arrears on base rate
advances and at the expiration of each interest period for LIBOR advances. The
Credit Facility contains certain financial covenants that require, among other
conditions, that the Company maintain certain minimum ratios, minimum fixed
charge coverage, and interest coverage, as well as limitations on total debt and
dividends to shareholders. The Credit Facility is secured by a perfected first
priority security interest on all tangible assets of the Company and a pledge of
the shares of stock of each of the Company's subsidiaries operating in the
United States. On June 30, 1998, the Credit Facility was amended to include (i)
the Company's acquisition of Adesta and the related financing of such
transaction, (ii) changes in financial covenants related thereto, and (iii)
other amendments relating to investments, pledging and intercompany matters.

At July 31, 2000 and October 31, 1999, the Company is in default of certain
provisions of the Credit Facility. As such, the Credit Facility is immediately
callable by the holder and is therefore classified as a current liability in the
accompanying consolidated balance sheets. During the default period, the Company
is required to pay a default penalty of two percent per annum over the contract
rate on all outstanding balances and is required to make interest payments
monthly.

WORLDCOM NOTE

On January 11, 2000, the Company entered into an agreement with WorldCom whereby
WorldCom converted approximately $25.5 million of its $30.0 million WorldCom
Note into 3,050,000 shares of the Company's Common Stock. The conversion was
based on the January 8, 2000 closing price of the Company's Common Stock at
$8.375 per share. The remainder of the original WorldCom Note, approximately
$4.5 million, was converted into an amended and restated 11.5 percent
subordinated promissory note due February 2001. As described in Note 8,
"Investment in Kanas (Held for Sale)," and Note 10, "Debt," WorldCom agreed in
May 2000 to forgive approximately $3.5 million of accrued interest on the
WorldCom Note, which was recorded by the Company as a credit to paid in capital.
As a result of the amendment described in the following paragraph, the remaining
$4.5 million WorldCom Note is classified as long-term liability in the
accompanying unaudited condensed consolidated financial statements.

Subsequent to July 31, 2000, WorldCom agreed to extend the terms of the $4.5
million promissory note to a seven-year, 8 percent note. As amended, this note
is subordinate to the Credit Facility, will expire in 2007 and is not
prepayable.

WORLDCOM ADVANCE

In February 1999, WorldCom advanced the Company $32 million ("WorldCom Advance")
as an advance against amounts otherwise payable by WorldCom under the WorldCom
Master Services Agreement. The WorldCom Advance is subordinate to the Credit
Facility, bears no interest, and includes a stated repayment date of November
30, 2000. However, payments under the WorldCom Advance were further subordinated
to liabilities associated with certain construction projects expected to be
completed after that date. During the three months ended July 31, 2000, WorldCom
advanced the Company an additional $5.0 million to pay the cash portion of the
SIRIT Settlement (refer to Note 11, "Contingencies").

Because the WorldCom Advance has been converted to equity subsequent to July 31,
2000, as described below, the aggregate balance of $37.0 million is presented in
the accompanying unaudited condensed consolidated financial statements as a
long-term liability.

Subsequent to July 31, 2000, in exchange for the $37.0 million in advances,
WorldCom was issued 1,000 shares of $.10 par value convertible preferred stock
(the "WorldCom Preferred Stock"). The WorldCom Preferred Stock


                                       15
<PAGE>   16

is entitled to dividends at 6 percent per annum based on the Liquidation Price
of $37,000 per share. Dividends are to be payable only if and when declared by
the Board of Directors and are not cumulative. However, dividends will
nevertheless be deemed declared and payable upon the occurrence of a Liquidation
Event. A Liquidation Event is defined as an acquisition of the Company that
transfers 50 percent or more of the Company's voting power, or the sale of
substantially all of the Company's assets. The WorldCom Preferred Stock is
convertible to common stock at an initial conversion price of $10.01 per share.
The conversion price is subject to adjustment if new securities (i.e., other
than those outstanding at August 23, 2000, and employee options) are issued at
an effective price less than the conversion price. In particular, in the event
of a Liquidation Event, the conversion price will automatically be reset to the
price per share received in such transaction by holders of the Company's common
stock. As described in Note 18, "Subsequent Events," the proposed sale to
Bracknell provides for the direct exchange of Bracknell common shares for the
WorldCom Preferred Stock which would, with respect to that transaction, reduce
the effective conversion price to approximately $3.38 per share.

OTHER DEBT

The following is a summary of other debt as of July 31, 2000 (in thousands):

<TABLE>
<S>                                                                                                          <C>
Revolving line of credit;  aggregate commitment amount of $1.3 million; priced at 1 percent
   above the bank's floating prime rate;  secured by the assets of SASCO and guaranteed by
   the former shareholders of SASCO                                                                          $  1,000
Revolving line of credit; aggregate commitment amount of $0.5 million; priced at 1 percent
   above the bank's floating prime rate; secured by the assets of SES and guaranteed by
   SASCO                                                                                                          559
Other term debt                                                                                                   237
---------------------------------------------------------------------------------------------------------------------
     Total SASCO and SES debt                                                                                   1,796
Credit Facility                                                                                                35,000
Remaining balance of WorldCom Note                                                                              4,456
Capital lease obligations                                                                                         448
---------------------------------------------------------------------------------------------------------------------
                                                                                                               41,700
Less current portion                                                                                           37,033
---------------------------------------------------------------------------------------------------------------------
Long-term debt                                                                                               $  4,667
---------------------------------------------------------------------------------------------------------------------
</TABLE>

11.      CONTINGENCIES

LITIGATION

SIRIT TECHNOLOGIES, INC. VERSUS ABLE TELCOM HOLDING CORP. AND THOMAS M. DAVIDSON
- In 1998, SIRIT filed a lawsuit in the United States District Court for the
Southern District of Florida, against the Company and Thomas M. Davidson (a
former director of the Company). SIRIT asserted claims against the Company for
tortuous interference, fraudulent inducement, negligent misrepresentation and
breach of contract in connection with the Company's agreement to purchase the
shares of Adesta and sought injunctive relief and compensatory damages in excess
of $100.0 million. The Company agreed to indemnify Thomas M. Davidson related to
any loss suffered by him in this matter.

On May 16, 2000, a jury awarded SIRIT the amount of $1.2 million in compensatory
damages. In addition, punitive damages were assessed against the Company in the
amount of $30.0 million and $1.3 million against Thomas M. Davidson. The Company
submitted a "motion for remittitur and judgement as a matter of law" to the
court and planned to appeal the judgement, if not altered or amended by the
court as requested in the remittitur. Among other things, the motion asserted
that SIRIT failed to prove essential elements of its claims and, further, that
Florida law limits punitive damages to three times compensatory damages. On the
same date, SIRIT moved for a new trial on the issue of compensatory damages. The
court scheduled June 19, 2000, for hearing the post-trial motions and stayed
execution of the judgement through June 20, 2000.

In spite of the SIRIT jury verdict, the Company believed there were significant
uncertainties and insufficient information regarding the ultimate outcome of the
SIRIT litigation and, therefore, the SIRIT liability, if any, was not reasonably
estimable prior to the filing date (June 19, 2000) of the Company's Form 10-Q
for the quarterly period ended April 30, 2000.


                                       16
<PAGE>   17

SIRIT SETTLEMENT - It was subsequently concluded that settlement of the SIRIT
litigation was necessary in order for the Company to move forward with financing
alternatives under consideration. As a result, on July 7, 2000, the Company
executed a settlement with SIRIT (the "SIRIT Settlement"). The terms of the
SIRIT Settlement generally provide for the following:

1.       Cash Settlement - Able paid SIRIT $5.0 million cash as consideration
         for entering into the Settlement. Mr. Davidson also paid SIRIT $0.7
         million cash, and he will not be reimbursed by the Company.

2.       Equity Settlement - Able also agreed to issue to SIRIT common shares
         equal to 19.99 percent of the outstanding shares of Able. The number of
         shares to be issued totals approximately 4,074,597 (subject to certain
         anti-dilution provisions), subject to shareholder approval and
         registration rights. The value of 4,074,597 common shares of the
         Company, based upon the closing market price on July 7, 2000, was $12.2
         million.

         In addition, SIRIT is entitled to receive, for no additional
         consideration, 936,914 additional common shares when the outstanding
         Series C Preferred Stock is converted to common. The Series C has a
         face value of $15 million and, as adjusted by the Settlement Agreement,
         is convertible to common at $4.00 per share. Upon conversion of the
         Series C Stock to 3,750,000 shares of common stock, SIRIT would receive
         the additional shares to maintain its 19.99 percent interest, subject
         to the impact (if any) of shares issued pursuant to the following
         paragraph.

         SIRIT was also granted anti-dilution rights for a two-year period
         commencing when the initial 19.99 percent of outstanding shares have
         been issued, which issuance cannot occur unless and until shareholder
         approval is obtained. Upon any issuance of common shares at a price
         less than $10.00 per share during the two-year period, SIRIT would have
         the right to buy additional shares of the Company's common stock
         sufficient to maintain its percentage interest immediately before each
         such issuance and at the same price per share received by the Company
         upon such issuance. SIRIT would have 30 days from each such issuance to
         exercise this right.

3.       Cash in Lieu of Equity - In the event Able fails to deliver to SIRIT
         registered common stock by November 30, 2000 in accordance with
         paragraph 2 above, SIRIT can execute a $20.0 million consent judgement
         against Able (i.e. demand a cash payment of $20.0 million). The consent
         judgement was also executed on July 7, 2000.

During the three months ended July 31, 2000, the Company recorded a charge of
$25.0 million related to the SIRIT Settlement. This consisted of the $5 million
of cash paid and a liability for $20.0 million equal to the consent judgment. If
and when the conditions for issuance of equity securities to SIRIT are
satisfied, the Company will record those securities in equity at their then fair
value. Any difference between the aggregate fair value of the shares issued and
the $20 million liability will be recognized as an adjustment to the original
charge for the litigation settlement. The Company believes the value of the
anti-dilution rights given to SIRIT will not be reasonably estimable at that
time. Consequently, if and when such rights arise from subsequent issuances of
common shares by the Company, an additional charge to earnings will be
recognized for the fair value of SIRIT's right to acquire additional shares,
regardless of whether such rights are exercised by SIRIT.

SHIPPING FINANCIAL SERVICES CORP. VERSUS ABLE TELCOM HOLDING CORP. AND CERTAIN
COMPANY OFFICERS - In 1998, Shipping Financial Services Corp. ("SFSC") filed a
lawsuit in the United States District Court for the Southern District of Florida
against the Company, and certain of its officers. SFSC asserts claims under the
federal securities laws against the Company and four of its officers that the
defendants allegedly caused the Company to falsely represent and mislead the
public with respect to two acquisitions, COMSAT and Adesta, and the ongoing
financial condition of the Company as a result of the acquisitions and the
related financing of those acquisitions. SFSC seeks certification as a class
action on behalf of itself and all others similarly situated and seeks
unspecified damages and attorneys' fees. The class period for the SFSC lawsuit
is all persons who purchased the Company's common stock between December 4, 1997
and December 1, 1999.

BAYPORT PIPELINE, INC. VERSUS ADESTA COMMUNICATIONS, INC. - In 1997, Bayport
Pipeline, Inc. ("Bayport") filed a lawsuit against Adesta seeking a declaratory
judgment concerning the rights and obligations of Bayport and Adesta under a
Subcontract Agreement that was entered into on May 1, 1997 related to the NYSTA
contract. The matter was referred to arbitration in January 1999. The total
amount sought was not less than $5.5 million and subsequent to October 31, 1999,
was increased to $19 million.

On February 24, 2000, the independent arbitrator ruled that Adesta owed Bayport
$4.1 million, which is consistent


                                       17
<PAGE>   18

with amounts previously accrued by the Company. The Company has appealed the
award in Federal District Court (Northern District of Texas) and is subject to
statutory interest from the date of the award in the event the award is not
overturned.

U.S. PUBLIC TECHNOLOGIES, INC. VERSUS ADESTA COMMUNICATIONS, INC. - In 1997,
U.S. Public Technologies, Inc. ("USPT") filed a lawsuit in the United States
District Court for the Southern District of California, (San Diego), against
Adesta for breach of contract, breach of an alleged implied covenant of good
faith and fair dealing, tortuous interference, violation of the California
Unfair Competition Act, promissory estoppel and unjust enrichment in connection
with a Teaming Agreement between Adesta and USPT concerning the Consortium
Regional Electronic Toll Collection Implementation Program in the state of New
Jersey. In this lawsuit, USPT seeks actual damages in excess of $8.5 million and
unspecified exemplary damages. Discovery in this federal action has now been
completed and pre-trial conference is scheduled for November 2000. Trial is
currently expected between December 2000 and February 2001. Adesta has filed a
Motion for Summary Judgment to dismiss all of USPT's claims. The application is
expected to be listed for argument, hearing and disposition before November
2000.

NEWBERRY ALASKA, INC. VERSUS ADESTA COMMUNICATIONS, INC. - In 1999, Newberry
Alaska, Inc. ("Newberry") filed a demand for arbitration seeking approximately
$3.8 million. This dispute arises out of Newberry's subcontract with Adesta
related to the fiber optic network constructed by Adesta for Kanas. Newberry's
claims are for the balance of the subcontract, including retainage and disputed
claims for extras based on alleged deficiencies in the plans and specifications
and various other alleged constructive change orders. In June 2000, the
arbitrator awarded Newberry $2.7 million plus fees of approximately $0.3 million
and interest on the award of 8 percent until payment to Newberry is made.
Interest on the award through June 2000, totals approximately $0.3 million. The
Company is challenging the arbitrators award in Federal District Court (Alaska)
and intends to appeal the ruling, if necessary. The amount of the award, fees
and interest is not materially different than amounts previously accrued by the
Company.

ALPHATECH, INC. VERSUS ADESTA COMMUNICATIONS, INC. AND ADESTA TRANSPORTATION,
INC. - In 1998, Alphatech, Inc. ("Alphatech") filed a lawsuit in the U.S.
District Court in Massachusetts. This suit alleges ten counts, including breach
of Teaming Agreements on the E-470 project and the New Jersey Regional
Consortium project, breach of implied duty of good faith and fair dealing on
both projects, misappropriation of trade secrets, deceit, violation of
Massachusetts General Laws Chapter 93A, promissory estoppel, quantum meruit, and
unjust enrichment. Alphatech's claim is for $15 million. A hearing for summary
judgment was held on August 10, 2000. The court ruling granted a partial summary
judgment motion for Adesta on the Massachusetts Chapter 93A Unfair Deceptive
Acts and Practices count and denied summary judgment on the remaining counts. On
August 11, 2000, the court issued a pretrial order and conference order
requiring submission of a pretrial memorandum by September 15, 2000 and
participation in a pretrial conference on October 2, 2000. The trial is to be
set in October 2000 or later.

T.A.M.E. CONSTRUCTION, INC. VERSUS GEORGIA ELECTRIC COMPANY - In 1998, T.A.M.E.
Construction, Inc. ("TAME") sued for breach of contract, promissory estoppel,
discrimination and defamation related to certain contracts performed by GEC.
TAME alleges that it was wrongfully terminated as a subcontractor. TAME claims
contract damages in the amount of $250,000, punitive damages for discrimination
of $1,000,000 and defamation damages of an additional $1,000,000. GEC moved for
summary judgment. On August 31, 2000, the parties entered into a settlement
agreement, subject to approval of a Texas court. GEC's portion due with respect
to this settlement is $32,500.

AMERICAN TRAFFIC SYSTEMS, INC. VERSUS ADESTA COMMUNICATIONS, INC. - On July 10,
2000, an independent arbitrator awarded against Adesta in the amount of $1.6
million related to a dispute between Adesta and American Traffic Systems, Inc.
("ATS"). The dispute arose out of a subcontract agreement between Adesta and ATS
for development of the violations processing software for the New Jersey
Consortium Contracts (refer to Note 16, "Segment Information"). Because of what
it considered to be ATS' ongoing failures to deliver software within contractual
guidelines, Adesta terminated the subcontract in February 1999. Arbitration
between the parties thereafter ensued resulting in the aforementioned award. The
amount of the award was accrued by the Company during the three months ended
July 31, 2000.

OTHER LITIGATION AND CLAIMS - The Company is subject to a number of other
lawsuits and claims for various amounts that arise out of the normal course of
its business. The Company intends to vigorously defend itself


                                       18
<PAGE>   19

in these matters. The disposition of all pending lawsuits and claims is not
determinable and may have a material adverse effect on the Company's financial
position.

CONTRACTS - The Company has and will continue to execute various construction
and other contracts which may require the Company to, among other items,
maintain specific financial parameters, meet specific milestones and post
adequate collateral generally in the form of performance bonds. Failure by the
Company to meet its obligations under these contracts may result in the loss of
the contracts and subject the Company to litigation and various claims,
including liquidated damages. WorldCom continues to provide performance bonds on
certain contracts acquired in the acquisition of Adesta and bonds have not been
required for work done under the WorldCom Master Services Agreement.

As a result of the Company's present financial condition, the Company has
experienced difficulty obtaining bonding for new contracts. If the Company is
unable to obtain required bonding, it may be unable to compete and
satisfactorily bid for and accept new projects.

12.      PREFERRED STOCK

REDEMPTION OF SERIES B CONVERTIBLE PREFERRED STOCK - On February 4, 2000, the
Company reacquired and retired the remaining Series B Stock outstanding. The
Series B Stock was originally issued to and held by two groups of accredited
investors, the RoseGlen group and the Palladin group. The exchange/redemption
transaction is summarized as follows:

<TABLE>
<CAPTION>

                                              RoseGlen Group       Palladin Group            Total
-------------------------------------------------------------------------------------------------------
<S>                                          <C>                  <C>                   <C>
Number of Series B Shares retired                        375                  404                   779
Cash paid by Company (in thousands)          $         5,032      $         5,819       $        10,851
Common shares issued                                 500,000           (a)301,787               801,787
Exchange Warrants issued                      100,000 shares       100,000 shares        200,000 shares
     Exercise price per share(b)             $        10.127      $        10.127       $        10.127
Special Exchange Warrants issued                        None        66,246 shares         66,246 shares
     Exercise price per share(c)                         n/a      $           .01       $           .01
</TABLE>

The exchange agreements with RoseGlen and Palladin were amended on July 7, 2000,
as indicated below, in connection with the SIRIT Settlement.

(a)      The Original agreements provided that additional shares may be issuable
         to the Palladin group if the average price of the Company's common
         stock for the 100 trading days after February 4, 2000 (June 27, 2000)
         is less than $7.79 per share. The average price was to be calculated
         using the 50 low trading prices for each pair of two consecutive
         trading days and was approximately $3.54. However, the average price so
         calculated for this purpose may not be less than $4.00. Using the $4.00
         minimum price, the maximum additional shares issuable would be
         determined as follows (total value in thousands):

<TABLE>
<CAPTION>
                                                                                Shares    Share Price       Total Value
         --------------------------------------------------------------------------------------------------------------
         <S>                                                                   <C>        <C>               <C>
         Common shares issued                                                  301,787
         Shares underlying Special Exchange Warrants                            66,246
         --------------------------------------------------------------------------------------------------------------
         Total shares                                                          368,033          $7.79            $2,867
         --------------------------------------------------------------------------------------------------------------
         Lowest average price (same total value)                               716,744          $4.00            $2,867
         --------------------------------------------------------------------------------------------------------------
         Incremental shares issuable to Palladin group                         348,711
         --------------------------------------------------------------------------------------------------------------
</TABLE>

         If the incremental shares cannot be issued because of failure to obtain
         shareholder approval, the holders may require the Company to pay them
         cash equal to the number of incremental shares so calculated times
         $12.125 (i.e., 348,711 shares times $12.125, or $4.2 million).

         In conjunction with the SIRIT Settlement (Refer to Note 11,
         "Contingencies"), this provision was modified such that the Company has
         agreed to issue to the Palladin group 1,057,031 incremental shares of
         the Company's common stock prior to December 1, 2000, provided that the
         Company's shareholders have approved such issuance. In the event the
         shareholders have not approved such issuance, the Palladin group may
         demand a cash payment of $4.2 million.


                                       19
<PAGE>   20

         In conjunction with this modification, the Company has recorded a
         current liability and a charge to income applicable to common stock of
         $4.2 million during the three months ended July 31, 2000. If and when
         shareholder approval is obtained for issuance of the incremental
         shares, the charge will be adjusted to the fair market value of those
         shares at the date of approval.

(b)      May be exercised on a "cashless" basis. Exercisable through February 3,
         2005, as extended by 1.5 days for every day between November 30, 2000
         (as amended) and February 3, 2005 that a registration statement
         covering the underlying shares is not effective.

(c)      May be exercised on a "cashless" basis. Exercise period is for 30 days
         beginning with the date the average price discussed in (a) above is
         determined.

The RoseGlen group also continues to hold Initial Warrants for the purchase of
370,000 shares of common stock that were issued as part of the Series B offering
in June 1998. The exercise price of the Initial Warrants is $13.25 per share
(refer to Note 14, "Preferred Stock," to the Consolidated Financial Statements
included in the Company's Form 10-K for the year ended October 31, 1999), but
they may be exercised on a "cashless" basis. The Initial Warrants are
exercisable through June 30, 2003, as extended by 1.5 days for every day between
December 27, 1998 and June 30, 2003 that a registration statement covering the
underlying shares is not effective.

A charge to loss applicable to common stock was made for the quarter ended
January 31, 2000, determined as follows (amounts in thousands):

<TABLE>
<S>                                                                                                     <C>
Cost to redeem the Series B Stock -
         Cash paid to Series B Shareholders                                                             $  10,851
         Value of 801,787 shares of common stock issued                                                     4,912
         Black Scholes value of warrants to purchase 266,246 common shares                                  1,213
         Fees paid to Financial Advisors (refer to Note 14, "Financial Advisory Services")                    750
-----------------------------------------------------------------------------------------------------------------
              Total cost of redemption                                                                     17,726
         Accumulated default redemption value recorded through October 31, 1999                           (16,322)
-----------------------------------------------------------------------------------------------------------------
         Increase in default redemption value recognized during the nine months ended July 31, 2000     $   1,404
-----------------------------------------------------------------------------------------------------------------
</TABLE>

If the 500,000 common shares issued to the RoseGlen group and the 100,000 shares
issuable under their Exchange Warrants are not registered and listed with Nasdaq
by May 4, 2000, then the Company must pay the holders 3 percent of the aggregate
market value of those shares for each 30-day period thereafter until the shares
are listed. In conjunction with the SIRIT Settlement (refer to Note 11,
"Contingencies"), the registration date has been amended to November 30, 2000.

If the Company fails to pay any default payments when due, the holders may
require the Company to purchase their common stock and warrant shares on demand
at a price equal to 130 percent of the fair market value of such shares, or if
the Warrants have not been exercised, reduce the then exercise price by 30
percent. Further, if the registration statement is not effective by November 30,
2000 (as amended), the exercise price of the Exchange Warrants will be reduced
by 1 percent for the first 30-day period after November 30, 2000, and an
additional 1.5 percent for each additional 30-day period thereafter until it is
effective.

THE SERIES C OFFERING - On February 4, 2000, the Company issued 5,000 shares of
Series C Convertible Preferred Stock ("Series C Stock") and warrants exercisable
for 200,000 shares of common stock ("Series C Warrants") for aggregate
consideration of $15.0 million. Approximately $10.9 million of the proceeds was
used to redeem the Series B Stock, approximately $1.0 million was used to pay
transaction costs, and the remainder was used for working capital. The net
consideration was allocated to the Series C Stock and the Series C Warrants as
follows (in thousands).

<TABLE>
<CAPTION>

                                                            Series C Stock     Series C Warrants              Total
-------------------------------------------------------------------------------------------------------------------
<S>                                                         <C>                <C>                          <C>
Gross proceeds                                                     $14,165                  $835            $15,000
Cash paid to Financial Advisors (refer to Note 14,
     "Financial Advisory Services")                                   (567)                  (33)              (600)
Warrants issued to Financial Advisors (refer to
     Note 14, "Financial Advisory Services")                          (296)                  (17)              (313)
-------------------------------------------------------------------------------------------------------------------
Net consideration                                                  $13,302                  $785            $14,087
-------------------------------------------------------------------------------------------------------------------
</TABLE>


                                       20
<PAGE>   21

As described below, the Series C investors were issued additional Series C
Warrants for the purchase of 750,000 shares of common stock in connection with
the July 7, 2000 amendment.

The Series C Warrants and the financial advisor warrants were valued using a
Black Scholes model. The Series C Stock net valuation of $13.3 million will be
accreted to the initial Liquidation Value of $15 million over five years until
maturity as a charge against income available to common shareholders.

Transaction costs included $1.7 million of fees to financial advisors. These
fees consisted of $0.8 million in cash related to redemption of the Series B
Stock, $0.6 million in cash related to the Series C offering, and the fair value
of warrants for the purchase of 75,000 shares of common stock, with terms the
same or similar to the terms of the Series C Exchange Warrants, issued to the
Financial Advisors (refer to Note 14, "Financial Advisory Services").

The individual holders may convert the Series C Stock to common stock at any
time. However, generally, a holder and its affiliates may own not more than 4.99
percent of all outstanding common shares. That limitation may be increased to
9.99 percent under certain circumstances. If any Series C Stock remains
outstanding and not converted to common stock by February 4, 2005, subject to
extensions of 1.5 days for each day after November 30, 2000 (as amended) the
registration statement described below is not effective, then all such Series C
Stock will automatically convert to common shares at the conversion price then
in effect.

Through September 30, 2000, the Series C investors had the right to purchase
additional Series C Stock for an aggregate of $15.0 million, at $3,000 per
share, having the rights, designations and preferences then in effect for the
Series C Stock. The September 30 date could have been extended if the
registration statement was not effective when required. Pursuant to the July 7,
2000 amendment, the Series C investors waived the right to purchase additional
Series C shares.

REGISTRATION RIGHTS - The Series C holders and the former Series B holders have
registration rights with respect to the following Registerable Securities:

-        the shares of common stock underlying the Series C Stock and the Series
         C Warrants, and

-        1,858,818 common shares and Exchange Warrants for the purchase of
         266,246 common shares issued or issuable to the Series B holders for
         cancellation of the remaining Series B Stock.

If a registration statement for the Registerable Securities is not effective by
November 30, 2000 (as amended), the exercise period for the Series C Warrants
will be extended by 1.5 times the number of days after November 30, 2000 that
the registration statement is not effective.

LIQUIDATION VALUE AND CONVERSION PRICE - The Series C Shares have a preference
in liquidation equal to the Liquidation Value. The Liquidation Value is equal to
the stated value of $3,000 per share plus unpaid default interest through the
date of determination, plus any accrued dividends. Dividends are cumulative and
accrue daily at 5.9 percent per annum on the stated value of $3,000 per share.
The Series C shares may be converted to common stock at any time based on the
Liquidation Value divided by the conversion price then in effect. The initial
conversion price is $9.35. However, starting on August 4, 2000, and then on the
fourth day of the month at the end of each following six month period (Reset
Dates) the conversion price may be reduced to equal:

-        the average closing bid price of the common stock for the ten
         consecutive trading days preceding the applicable Reset Date; however,
         the conversion price will never be increased from the conversion price
         then in effect, and

-        if any recalculation results in a conversion price of less than $4.00,
         generally, the conversion price will thereafter be $4.00; the
         conversion price would have been reset to the $4.00 floor on August 4,
         2000; however the July 7, 2000 amendment reduced the conversion price
         to $4.00 as of that date and provided for no further reductions,
         regardless of when the registration statement is declared effective or
         whether the Company subsequently issues securities at less than $4.00
         per equivalent common share.


                                       21
<PAGE>   22

MANDATORY REDEMPTION - The holders of the Registerable Securities may require
the Company to redeem their shares in the event of a Triggering Event or a Major
Transaction. A Triggering Event will have occurred upon any of the following:

-        if the registration statement is not declared effective on or prior to
         November 30, 2000 (as amended);

-        after declared effective, if the effectiveness of the registration
         statement lapses for any reason or is unavailable for more than five
         consecutive days or ten days in any calendar year; and

-        delisting or suspension from listing of the Company's common stock from
         Nasdaq for a period of five consecutive days or for an aggregate of at
         least ten days in any 365-day period.

A Major Transaction would include:

-        a merger or business combination in which the voting power of the
         Company's shareholders in the surviving entity or entities is
         insufficient to elect a majority of the Board of Directors;

-        the sale or transfer of all or substantially all of the Company's
         assets; or

-        a purchase, tender or exchange offer made to and accepted by the
         holders of more than 30 percent of the Company's outstanding shares of
         common stock.

The redemption price for the Series C Stock and other Registerable Securities
would be as follows:

<TABLE>
<CAPTION>
                                       Series C Stock                         Other Registerable Securities
----------------------------------------------------------------------------------------------------------------
<S>                             <C>                                     <C>
Triggering event                Greater of 120 percent of               Premium Redemption Price (defined below)
                                Liquidation Value or the
                                Conversion Benefit

Major transaction               120 percent of Liquidation Value        No specific provisions exist
</TABLE>

The Conversion Benefit is equal to the product of:

-        the number of shares of common stock issuable on conversion, and

-        the greater of the closing bid price on the trading day immediately
         preceding the Triggering Event, or the closing bid price on the date
         the holder requests redemption.

In addition to the right of redemption, simultaneous with or after a Triggering
Event occurs, the Company may be required to pay in cash to each holder default
interest equal to 3 percent of the Liquidation Value of the Series C Stock for
each subsequent 30-day period until redeemed. Such interest not paid timely will
increase the Liquidation Value of the Series C Stock.

PREMIUM REDEMPTION PRICE - If the Company fails to pay any default payment or
honor any penalty or similar amounts when due, the holders may require the
Company to purchase, within five days of demand, all or a portion of the Series
C Stock or other registerable securities they hold at the Premium Redemption
Price. That price is to be the greater of (i) 1.2 times the product of the
number of equivalent common shares to be redeemed and the conversion price, or
(ii) the Conversion Benefit.

Mandatory redemption at 120 percent of Liquidation Value is also provided if
conversion by a holder of any Series C Stock for common shares could result in
the Company being delisted from the Nasdaq National Market for issuing in excess
of 20 percent of the Company's outstanding common stock without shareholder
approval. The Company's proxy statement will include a proposal to obtain such
shareholder approval.

RESTRICTIONS IMPOSED BY THE SERIES C STOCK - Holders of Series C Stock have no
voting rights, except as required by law. However, the Series C holders may
impose significant restrictions on certain activities of


                                       22
<PAGE>   23

the Company.

So long as at least 20 percent of the Series C Stock or Warrants remain
outstanding, the Company can not declare or pay any dividends or make any
distributions to holders of common stock, or purchase or acquire for value,
directly or indirectly, any of the Company's equity securities.

Until 90 days after the registration statement has been declared effective,
neither the Company, nor any of its subsidiaries, may issue any equity
securities, except for currently outstanding convertible securities, shares
issued under the stock option plan, and other options to employees.

Further, unless agreed to by the Series C holders, prior to February 4, 2001, or
such additional time if the registration statement is not effective by November
30, 2000 (as amended), the Company may not issue or grant any convertible
securities for which the rate of conversion is not fixed, or any option, warrant
or other right to purchase Company securities for which exercise is contingent
upon, or whose price is determined with respect to, the market price of the
common stock.

SERIES C INVESTORS' RIGHT OF FIRST REFUSAL-- The Company agreed not to sell or
issue any securities, other than in connection with an employee stock purchase
or similar plan or an acquisition of another company, unless first offered to
the Series C investors. This right does not apply to (i) transactions between
the Company and WorldCom, and certain pre-existing investment discussions, (ii)
strategic investments in the Company or in any of its subsidiaries by an
industry joint venture partner, industry supplier, or one or more of their
customers, or (iii) a public or private secondary offering for net proceeds of
at least $20.0 million.

THE SERIES C WARRANTS-- The Series C Warrants are exercisable through February
3, 2005, subject to extension of 1.5 days for every day after October 31, 2000
the registration statement is not effective. However, exercisability is limited
if any holder and its affiliates would own more than 4.99 percent of the
outstanding shares of Common Stock. However, that restriction may be waived by
the holder up to 9.99 percent.

The exercise price is initially $10.75 per share. The exercise price and number
of common shares issuable upon exercise of the Series C Warrants are subject to
proportional adjustments in the event of stock splits, stock dividends, and
similar transactions that would effect the holders' proportionate interest in
the Company. In addition, except for previously existing securities, if at any
time prior to February 4, 2001, the Company issues common stock or convertible
securities at a purchase or conversion price per share less than the greater of
(i) the exercise price or, (ii) the fair market value of the common stock at the
time, then the exercise price will be reduced concurrently by applying a
prescribed formula intended to compensate the holders for the dilution resulting
from such issuance.

WARRANTS ISSUED IN CONJUNCTION WITH SIRIT SETTLEMENT - In conjunction with the
SIRIT Settlement (refer to Note 11, "Contingencies"), the Company agreed,
subject to shareholder approval, to issue the holders of the Series C Stock
additional warrants to purchase 375,000 shares of the Company's common stock at
$6.00 per share and to purchase 375,000 shares of common stock at $8.00 per
share, exercisable through July 7, 2002. During the quarter ended July 31, 2000,
the Company recorded a charge to income applicable to common stock of
approximately $0.7 million, representing the Black Scholes value of these
warrants as of July 7, 2000

FUTURE PRICED SECURITIES-- The Series C Stock and the Series C Warrants are
"future-priced securities" in that the total number of common shares actually
issuable cannot be presently determined because the conversion rate and the
exercise price are subject to change, depending on whether certain future events
do or do not occur. It is possible that the Series C securities could result in
issuance of more than 20 percent of the outstanding common shares to the Series
C investors at less than market value, which would require shareholder approval
in accordance with Rule 4460(i)(1)(C) of the NASD. Consequently, the Company
will submit a proposal to its shareholders to request such approval.

If Shareholder approval is not obtained, the Company believes that the holders
of the Series C securities may be entitled to require the Company to redeem all
of the shares of the Series C Stock for an aggregate redemption price of at
least $18.3 million as of July 31, 2000. Such amount will increase at the rate
of 120 percent of dividends and default interest, if any, that accumulate with
respect to the Series C Stock. The Company may also be required to redeem
approximately 1,925,000 common shares or more, and warrants for the purchase of
approximately 400,000 shares, that may be held by the RoseGlen and Palladin
groups for amounts not presently determinable. Payment of


                                       23
<PAGE>   24

any redemption amounts would materially and adversely affect the Company's
liquidity because of the short time frame to pay for such redemption (five
business days upon a Triggering Event).

In addition, depending on the number of shares of Series C Stock to be redeemed,
such redemption could severely diminish the Company's existing cash, working
capital and availability under a credit facility. Payment upon demand for
redemption would also result in default of one or more of the Company's other
obligations, including its obligations to senior lenders under the Credit
Facility. Such defaults would have a material adverse impact on the Company's
business, financial condition, results of operations and cash flow.

Shareholder approval, however, would not negate other Triggering Events,
including the obligation to have the registration statement declared effective
by November 30, 2000 (as amended). Even if shareholder approval is obtained, the
Company could still be in default of other obligations described above,
resulting in additional monetary penalties as well as redemption of the
Registerable Securities at the Premium Redemption Price.

CLASSIFICATION OF COMMON SECURITIES WITH MANDATORY REDEMPTION PROVISIONS - As
discussed above, certain common securities issued in conjunction with the
February 4, 2000, Series B Stock redemption and Series C Stock issuance are
subject to mandatory redemption provisions if certain future contingent events
occur. Those securities include the 868,033 common shares and the 200,000
exchange warrants issued in conjunction with the Series B Stock redemption and
the 200,000 warrants issued in conjunction with the Series C Stock offering.

The Company has classified the 868,033 common shares and the warrants as
temporary equity at July 31, 2000.

13.      SHAREHOLDERS' EQUITY

The following is a summary of the activity in shareholders' equity (deficit)
during the nine months ended July 31, 2000 (in thousands):

<TABLE>
<CAPTION>
                                                                 Additional       Common       WorldCom
                                                      Common       Paid-in         Stock        Phantom    Retained
                                                       Stock       Capital        Warrants       Stock      Deficit         Total
----------------------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>        <C>              <C>          <C>        <C>             <C>
Balance, November 1, 1999                               $ 12       $ 38,290       $ 3,979       $ 606     $ (42,456)      $    431

Issuance of common stock for acquisition of SASCO         --            739            --          --            --            739
Conversion of WorldCom Debt                                3         25,541            --          --            --         25,544
Redemption of Series B Preferred Stock                     1          4,910         1,213          --            --          6,124
Warrants issued in Series C Preferred
   Stock Offering                                         --             --         1,097          --            --          1,097
Increase in default redemption value of
   Series B Preferred Stock                               --             --            --          --        (1,404)        (1,404)
Contribution of interest payable from WorldCom            --          3,483            --          --            --          3,483
Issuance of shares for GEC Earnout                        --          1,806            --          --            --          1,806
Exercise of 66,246 Special Exchange Warrants              --            406          (406)         --            --             --
Exercise of stock options and other                       --          1,348            --          --            --          1,348
Issuance of additional Series C Warrants                  --             --           675          --          (675)            --
Liability to preferred stockholders                       --             --            --          --        (4,228)        (4,228)
Accretion and dividends on Series C Preferred Stock       --             --            --          --          (564)          (564)
Net loss                                                  --             --            --          --       (84,092)       (84,092)
----------------------------------------------------------------------------------------------------------------------------------
   Subtotal                                               16         76,523         6,558         606      (133,419)       (49,716)
Reclassification of redeemable common stock and
   warrants to temporary equity                           (1)        (5,316)       (2,266)         --            --         (7,583)
----------------------------------------------------------------------------------------------------------------------------------
Balance, July 31, 2000                                  $ 15       $ 71,207       $ 4,292       $ 606     $(133,419)      $(57,299)
----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

The difference between the Company's weighted basic average shares outstanding
and diluted shares outstanding is due to the dilutive effect of stock options
and convertible securities. There are no significant differences in the


                                       24
<PAGE>   25

numerators for the Company's computations of basic and diluted earnings per
share for any period presented. The effect of securities that could dilute basic
earnings per share would be antidilutive for all periods presented. The Company
has potentially dilutive securities that could have a dilutive effect in the
future. Those securities and their potentially dilutive effects are as follows
(dilutive shares in thousands):

<TABLE>
<CAPTION>

                                                                                             Potentially
                                                                                               Dilutive        Average
                                                                                                Shares       Strike Price
-------------------------------------------------------------------------------------------------------------------------
<S>                                                                                          <C>             <C>
Potentially dilutive securities outstanding at July 31, 2000:
   SIRIT Settlement (subject to shareholder approval)(refer to Note 11,
       "Contingencies")(1)                                                                       5,012          $   --
   Series C Preferred Stock(2)                                                                   3,750            4.00
   Employee stock options (1,574 vested) (subject to shareholder approval)(3)                    2,456            6.07
   WorldCom Options (subject to shareholder approval)                                            2,000            7.00
   Additional shares issuable to the Palladin group upon shareholder approval (refer
       to Note 12, "Preferred Stock")                                                            1,057              --
   Series C Preferred Stock Warrants  (refer to Note 12, "Preferred Stock")                        950            7.79
   Employee stock options (596 vested)                                                             734            6.56
   Senior Subordinated Note Warrants                                                               410            8.25
   Series B Preferred Stock Warrants                                                               370           13.25
   Exchange Warrants issued to redeem Series B Preferred Stock (refer to Note 12,
       "Preferred Stock")                                                                          200           10.13
   Warrants issued to Financial Advisors related to the Series C Preferred Stock
       (refer to Note 12, "Preferred Stock" and Note 14, "Financial Advisory
       Services")                                                                                   75           10.75
   Series A Preferred Stock Warrants                                                                62            9.82
   Employee stock grants (subject to shareholder approval)                                          50              --
----------------------------------------------------------------------------------------------------------------------
Subtotal outstanding at July 31, 2000                                                           17,126            3.88
----------------------------------------------------------------------------------------------------------------------
Potentially dilutive securities issued subsequent to July 31, 2000:
   WorldCom Preferred Stock(4)                                                                   3,696           10.01
   Stock offered to settle litigation                                                               25              --
----------------------------------------------------------------------------------------------------------------------
Subtotal granted subsequent to July 31, 2000                                                     3,721            9.94
----------------------------------------------------------------------------------------------------------------------
Total(5)                                                                                        20,847          $ 4.97
----------------------------------------------------------------------------------------------------------------------
</TABLE>

(1)      SIRIT is to receive 19.99 percent of common shares outstanding as of
         the date shareholder approval is obtained, and has general
         anti-dilution rights to maintain that percentage interest for a period
         of two years. Consequently, the number of shares issuable to SIRIT may
         exceed the number of shares shown in the table.

(2)      Based on a conversion price of $4.00 (as amended).

(3)      In February 2000, the Company granted options to purchase a total of
         525,000 to three new employees of the Company. The options, if approved
         by shareholders, will vest as follows: 125,000 as of February 1, 2000;
         200,000 on February 1, 2001; and 200,000 on February 1, 2002 with the
         exercise price being $6.00, $8.50 and $9.00 respectively. As of July
         31, 2000, one of those individuals is no longer an employee of the
         Company, so options for 200,000 shares at a weighted average strike
         price of $9.00 will not vest. All of these remaining options will
         expire on February 1, 2004.

         In May 2000, 250,000 options were granted to two new employees of the
         Company. The options, if approved by shareholders, will vest
         immediately with exercise prices ranging from $2.44 to $2.69. These
         options will expire in May 2010.

         In May 2000, 150,000 options were granted to the Chief Executive
         Officer of the Company. The options, if approved by the shareholders,
         will vest immediately with an exercise price of $2.34. These options
         will expire in May 2010.

(4)      The WorldCom Preferred Stock issued to WorldCom effective August 23,
         2000, has a stated conversion price of $10.01 per share. However, in
         the event of a Liquidation Event (such as a sale of the Company), the
         conversion price will automatically be reset to the price per share
         received in such transaction by holders of the


                                       25
<PAGE>   26

         Company's common stock. For example, the closing price of the Company's
         common stock on August 30, 2000, was $3.00. If common shareholders
         received that amount per share in a sale transaction, the WorldCom
         Preferred Stock would automatically convert to approximately 12.3
         million shares, plus dividends would be payable to the WorldCom holders
         at 6 percent per annum from the date of issue. The proposed sale of the
         Company to Bracknell as described in Note 18, "Subsequent Events,"
         provides for the direct exchange of Bracknell common shares for the
         WorldCom Preferred Stock which would, with respect to that transaction,
         reduce the effective conversion price to approximately $3.38 per share,
         or, equate the conversion of the WorldCom Preferred Stock to
         approximately 11.0 million shares of the Company's common stock.

(5)      The total excludes the Bracknell Option described in Note 18,
         "Subsequent Events", to purchase shares of the Company's common stock,
         exercisable only in the event the merger with Bracknell is terminated.
         If the Agreement is terminated, the Bracknell Option will become
         immediately exercisable for a period of one year at an exercise price
         of $3.00 per common share. The number of shares Bracknell will have the
         right to purchase is equal to 10 percent of the number of issued and
         outstanding Company common shares following such exercise on a fully
         diluted basis.

In connection with the acquisition of Adesta, the Company granted to WorldCom
rights to receive upon satisfaction of certain conditions, including shareholder
approval, phantom stock awards for up to 700,000 shares of common stock, payable
in cash, stock, or a combination of both at the Company's option. If the
Bracknell merger is consummated, WorldCom will waive its rights with respect to
these phantom stock awards.

The Company is committed to issue shares of common stock as contingent
consideration earned by the sellers of Georgia Electric Company through 2001.
Common stock issued to date as contingent consideration earned for the years
ended October 31, 1998 and 1997 was 628,398 shares and 204,448 shares,
respectively. Contingent consideration earned for the year ended October 31,
1999, amounted to $1.8 million and was accrued at October 31, 1999, in accounts
payable and accrued liabilities. Approximately 205,000 shares were issued in May
2000. The Company has made a similar commitment related to the acquisition of
SASCO and SES (refer to Note 5, "Acquisitions"). The number of shares that may
be issued as earn-out consideration under these commitments in the future is not
presently determinable.

The Company has executed an equity swap agreement with 186K.NET. Either the
Company or 186K.NET can exercise the swap at any time from July 2000 to July
2003. Upon exercise, the Company has committed to issue shares of its common
stock to 186K.NET in exchange for common shares of 186K.NET of equivalent value
at the date of exercise. The value of the shares to be issued and received is to
be determined by the lower of 10 percent of the increase in the fair market
value of the Company or of 186K.NET from July 1999 to the date of exercise.
186K.NET is a privately-owned start-up company that provides data and
communications facilities consulting services.

14.      FINANCIAL ADVISORY SERVICES

The Company incurred approximately $2.0 million in financial advisory fees to
two related firms, L. Dolcenea, Inc. and Platinum Advisory Services, Inc. during
the nine months ended July 31, 2000. Those fees were for the following services
(in thousands):

<TABLE>
<CAPTION>

                                                                                           Total Incurred
---------------------------------------------------------------------------------------------------------
<S>                                                                                        <C>
Series B Conversion (refer to Note 12, "Preferred Stock")                                            $750
Series C Issuance (refer to Note 12, "Preferred Stock")                                               600
Fair value of warrants issued related to Series C offering                                            313
Compensation for settlement of past common stock warrant disputes                                     350
---------------------------------------------------------------------------------------------------------
                                                                                                   $2,013
---------------------------------------------------------------------------------------------------------
</TABLE>

Certain of these fees were paid during the fiscal year ended October 31, 1999.
Subsequent to July 31, 2000, the Company paid these financial advisors $0.3
million for financial advisory services. The Company may be committed to pay
these advisors additional amounts related to future transactions for which the
advisors may claim compensation.

15.      COMPENSATION ARRANGEMENTS


                                       26


<PAGE>   27
SUPPLEMENTAL COMPENSATION ARRANGEMENTS. On March 31, 2000, the Board of
Directors approved supplemental compensation arrangements for six members of
management that would have provided for aggregate minimum payments to these
individuals of $4.8 million, in addition to the compensation provided for in
their employment agreements, upon a change of control of the Company or
termination of employment without cause. In conjunction with the SIRIT
Settlement (Refer to Note 11, "Contingencies"), these supplemental compensation
agreements were terminated.

EMPLOYMENT CONTRACTS. The employment contracts of the Company's Chief Executive
Officer and two new executives hired in May 2000 provide for payment of three
years compensation in the event of a change in control of the Company or
termination of their employment without cause. The aggregate termination
benefits potentially payable under these contracts may be in excess of $5.0
million and include payment by the Company of any excise taxes that may imposed
on such termination payments.

The employment contracts for these individuals also included loans to them by
the Company during 2000 in the aggregate amount of $0.8 million. So long as they
are employed by the Company, the loans are to be repaid on the first, second
and third anniversaries of the loans through bonuses to these individuals in
amounts sufficient to pay principal and interest due on the loans, plus taxes
payable by the individuals with respect to the bonuses. The total estimated
future obligation of the Company is approximately $1.5 million. At July 31,
2000, the Company has accrued and expensed approximately $0.1 million related
to this liability.

16.      SEGMENT INFORMATION

The Company manages and analyzes the operations of the Company in four separate
groups, Network Services Group, Transportation Services Group, Construction
Group and Communications Development Group. The Company has established the
Networks Development Group, which had no significant income or expenses during
the three and nine months ended July 31, 2000.

<TABLE>
<CAPTION>
                                                           For the Three Months          For the Nine Months Ended
                                                              Ended July 31,                     July 31,
--------------------------------------------------------------------------------------------------------------------
                                                              2000            1999            2000            1999
--------------------------------------------------------------------------------------------------------------------
<S>                                                        <C>             <C>           <C>               <C>
Sales to unaffiliated customers:
     Network Services                                      $  66,460       $  63,960       $ 201,383       $ 198,903
     Transportation Services                                  18,424           8,403          64,553          27,254
     Construction                                             34,655          29,283          89,992          90,342
     Communication Development (International)                   863           1,135           3,214           3,091
--------------------------------------------------------------------------------------------------------------------
                                                           $ 120,402       $ 102,781       $ 359,143       $ 319,590
--------------------------------------------------------------------------------------------------------------------
Income (loss) from operations:
     Network Services                                      $   1,993       $   2,202       $   6,492       $   9,758
     Transportation Services                                  (2,927)         (1,562)        (48,650)         (6,628)
     Construction                                                567           2,414            (318)         (1,273)
     Communication Development (International)                    80             (45)           (103)           (234)
     Unallocated Corporate Overhead                           (1,294)         (1,554)         (2,670)           (503)
--------------------------------------------------------------------------------------------------------------------
                                                           $  (1,581)      $   1,455       $ (45,249)      $   1,120
--------------------------------------------------------------------------------------------------------------------
Identifiable assets:
     Network Services                                      $ 187,776       $ 142,610       $ 189,776       $ 142,610
     Transportation Services                                  46,262          49,520          46,262          49,520
     Construction                                             75,986          64,425          75,986          64,425
     Communication Development (International)                 3,430           3,355           3,430           3,355
     Corporate                                                 5,109           2,123           3,109           2,123
--------------------------------------------------------------------------------------------------------------------
                                                           $ 318,563       $ 262,033       $ 318,563       $ 262,033
--------------------------------------------------------------------------------------------------------------------
</TABLE>

The Company derives a significant portion of its revenues from a few large
customers. Those customers and their revenues for the three and nine months
ended July 31, 2000, are as follows:

<TABLE>
<CAPTION>
                                                                                 For the Months Ended July 31, 2000
--------------------------------------------------------------------------------------------------------------------
             Customer                           Operating Group                             Three             Nine
--------------------------------------------------------------------------------------------------------------------
<S>                                   <C>                                        <C>                        <C>
WorldCom                                        Network Services                           $37,362          $92,731
New Jersey Consortium                 Transportation and Network Services                   35,217           79,511
</TABLE>


                                       27
<PAGE>   28


WORLDCOM MASTER SERVICES AGREEMENT - In conjunction with the acquisition of
Adesta, the Company entered into a five-year agreement with WorldCom to provide
telecommunications infrastructure services to WorldCom (the "WorldCom Master
Services Agreement") for a minimum of $40.0 million per year ("Annual Minimum"),
provided that the aggregate sum payable to Adesta would not be less than $325.0
million ("Aggregate Minimum"), including a fee of 12 percent of reimbursable
costs under the agreement. On August 24, 2000, a new WorldCom Master Services
Agreement was executed, extending through August 24, 2006. Under the new
agreement, WorldCom has agreed to award the Company a minimum volume of 75
percent of all outside plant work related to WorldCom's local network projects
but in no event will the Annual Minimum be less than $55.0 million and the
Aggregate Minimum less than $390.0 million.

Substantially all revenues from WorldCom relate to the WorldCom Master Services
Agreement. At July 31, 2000, the Company had billed and unbilled receivables of
$4.5 million and $14.7 million, respectively, related to WorldCom.

NEW JERSEY CONSORTIUM CONTRACTS - Adesta is party to multiple contracts with the
New Jersey Consortium ("New Jersey Consortium Contracts") which includes the New
Jersey Turnpike Authority, New Jersey Highway Authority, Port Authority of New
York and New Jersey, South Jersey Transportation Authority, and the State of
Delaware Department of Transportation. The New Jersey Consortium Contracts
generally provide for Adesta to (i) construct a fully integrated electronic toll
collection ("ETC") system; (ii) maintain the related Customer Service Center
("CSC") and Violations Processing Center ("VPC") for periods of up to 10 years;
and (iii) construct and maintain a supporting fiber optic network. The estimated
future gross revenues from the New Jersey Consortium Contracts are projected to
be at least $167 million, including estimated minimum revenues of $51.4 million
for VPC operations and $40.0 million for fiber network operations and
maintenance billable over the duration of the agreements.

During the three months ended January 31, 2000, the Company determined through
its ongoing analyses of the ETC construction segment of the New Jersey
Consortium Contracts (i.e., excluding the VPC and fiber network construction and
long-term service contracts) that costs to be incurred were expected to exceed
amounts billable by approximately $7.7 million. The change from October 31,
1999, related primarily to changes in estimated costs associated with changing
design specifications and certain near-term milestones. The loss recognized
during the three months ended January 31, 2000, was approximately $8.2 million,
including costs incurred in the quarter, reversal of previously recognized
profit, and a loss reserve accrual of $4.7 million for the remaining projected
loss.

During the three months ended April 30, 2000, the Company negotiated a
comprehensive amendment that was executed on June 1, 2000. While the scope of
work for the remainder of the project was clarified, significant concessions
were made by the Company to arrive at a resolution and estimated losses for the
construction portion of the contract were revised to $35.3 million, resulting in
a loss for the three months ended April 30, 2000, of $27.6 million.

The loss was partially attributable to vagaries in the original contract
language that made it extremely difficult for the Company to meet performance
criteria and targeted completion deadlines, resulting in penalties and costs in
excess of original estimates. In addition, the Company was forced to engage
subcontractors on a time and materials or cost-plus basis and experienced
significant overruns in an attempt to meet its contractual obligations. The June
2000 amendment reduced the scope of the contract, provided previously undefined
benchmarks, provided a revised and extended schedule for completion of the
project and resolved various claims between the parties. At the same time, the
Company negotiated a revised agreement with its primary subcontractor,
comprising the majority of remaining contract costs, from time and materials to
a fixed price. While these agreements reduced the uncertainty of some of the
remaining costs on the project, they also eliminated the opportunity to recover
certain previously incurred costs.

The revised schedule includes several significant milestone dates. If not met,
the Consortium will have the right to terminate the contracts, including the VPC
and fiber maintenance contracts. If terminated, the Company would lose the
opportunity to earn potential future profits from these long-term service
contracts.

During the three months ended July 31, 2000, the Company continued its work on
the project. The estimated losses for the construction portion of the project
were revised to $36.3 million, resulting in a loss for the three months of $1


                                       28
<PAGE>   29


million. The remaining loss expected to be incurred in completing the contract
and accrued at July 31, 2000 is $10.6 million.

At July 31, 2000, the Company had billed and unbilled receivables of $17.8
million and $20.8 million, respectively, related to the New Jersey Consortium.

The loss of the New Jersey Consortium, WorldCom or any other major customers
could have a material adverse effect on the Company's business, financial
condition and results of operations.

17.      FINANCING COMMITMENT

The Company previously reported in its Form 10-Q for the quarterly period ended
January 31, 2000, that on March 15, 2000, it had received financing commitments
from investors which would have allowed the Company to repay its existing Credit
Facility of $35 million through new financing of approximately $56 million. The
transaction would have provided for funding of an initial $35 million for
certain current and future Network and Right-of Way development projects.

The Company was subsequently notified that, as a result of certain unrelated
activities and the uncertainties created by the SIRIT verdict, one of the major
investors did not expect to proceed with the proposed financing.

18.      SUBSEQUENT EVENTS

BRACKNELL MERGER AGREEMENT

On August 24, 2000, the Company executed an Agreement and Plan of Merger with
Bracknell Corporation, an Ontario corporation ("Bracknell"). Bracknell is a
leading North American facilities services company that provides a broad range
of technical and management services to ensure that buildings, plant and
equipment operate effectively. Bracknell's common shares are traded on the
Toronto Stock Exchange. If the transaction is consummated, the Company will be
merged into a newly formed, wholly owned subsidiary of Bracknell. The merger
transaction is intended to qualify as a tax-free reorganization.

The merger consideration is to be 0.6 share of Bracknell common stock for each
share of the Company's common stock outstanding immediately prior to the
effective date of the merger. Bracknell has committed to cause the Bracknell
shares to be issued in the exchange to be listed on the Toronto Stock Exchange.
Provisions with respect to other outstanding equity securities of the Company
include the following:

-     Before the merger closes, the Series C Stock is to be converted to
      3,750,000 shares of the Company's common stock and then exchanged for
      Bracknell shares on the same basis as other common shares.
-     The WorldCom Option/SAR for 2,000,000 Company shares at $7.00 per share is
      to be converted to a warrant for the purchase of 1,200,000 Bracknell
      common shares at a price of $11.66 per share.
-     The $37 million face value of the WorldCom Preferred Stock (refer to Note
      10, "Debt") is to be converted to a right to receive approximately 6.6
      million Bracknell common shares. The effect is to reduce the conversion
      price of the WorldCom Preferred Stock, conditioned on closing of the
      merger, from $10.01 per Company common share to approximately $3.375, the
      closing price of the Company's shares on August 23, 2000.
-     The Company has committed to use its commercially reasonable best efforts
      to cause holders of all other outstanding rights to acquire or receive the
      Company's securities to consent to termination of their rights on terms
      and conditions reasonably satisfactory to Bracknell.

The Agreement provides for the issuance by Bracknell of "Replacement Options" to
various directors, officers and employees of the Company who terminate their
Company options. The Replacement Options are to be on substantially similar
vesting and economic terms as the Company options terminated. The Replacement
Options will be subject to approval by Bracknell's board and approval by
Bracknell's shareholders to increase the number of shares that may be issued
under Bracknell's existing stock option plan.

Consummation of the merger is subject to satisfying a number of conditions,
including the following:


                                       29
<PAGE>   30


-     The Company has committed to hold a stockholder meeting prior to October
      31, 2000, to seek shareholder approval for a number of matters. In
      particular, the Company needs shareholder approval to increase the
      authorized capital stock of the Company to allow for issuance of common
      shares as consideration for the Sirit Settlement and for the potential
      issuance of shares subject to the Bracknell Option described below.
-     The Bracknell shares to be issued in the Merger are to be registered with
      the Securities and Exchange Commission. That registration statement must
      be declared effective by the SEC before the merger can close. Bracknell
      and the Company will prepare a Proxy Statement/Prospectus for distribution
      to shareholders and the Company must schedule a second shareholder
      meeting, not later than January 15, 2001, for approval of the merger by
      the Company's shareholders.
-     The Company has committed to use its commercially reasonable best efforts
      to resolve material litigation against the Company as reasonably directed
      by Bracknell.
-     Bracknell must have obtained financing necessary to complete the
      transactions contemplated by the Agreement on terms satisfactory to
      Bracknell.

In connection with the Agreement, Bracknell was granted an option (the
"Bracknell Option") to purchase shares of the Company's common stock,
exercisable only in the event the Agreement is terminated. If the Agreement is
terminated, the Bracknell Option will become immediately exercisable for a
period of one year at an exercise price of $3.00 per common share. The number of
shares Bracknell will have the right to purchase is equal to 10 percent of the
number of issued and outstanding Company common shares following such exercise
on a fully diluted basis.

If the Merger is terminated because the Company's shareholders have not approved
the transaction by February 1, 2001, or because of a breach of the Agreement by
the Company, the Company may be required to pay Bracknell a termination fee of
$3 million.

In conjunction with the merger, Worldcom, a major stockholder and customer of
the Company, entered into an agreement with Bracknell to provide certain
financial inducements and other support for the transaction. Worldcom agreed to
and has subsequently converted $37 million in advances to the Company to
preferred stock and has agreed to accept Bracknell shares in exchange for this
preferred stock upon close of the transaction. Worldcom amended and extended its
Master Services Agreement with the Company on more favorable terms and
designated Bracknell as a preferred vendor for construction and management
projects within the scope of Bracknell's service offerings. Worldcom has also
agreed to provide limited financial assistance to the Company, if needed, in the
form of advances on the Master Services Agreement and has agreed to indemnify
Bracknell for certain potential claims against the Company.

Worldcom has given Bracknell a proxy to vote all of its shares, including those
voting rights granted in the WorldCom Preferred Stock agreement, in relation to
the Company's shareholder vote to approve the merger.

OTHER

In August 2000, the Company made a $2 million loan to the Company's Chief
Executive Officer. The purpose of the loan was to provide funds to the Chief
Executive Officer for the purchase of a Certificate of Deposit which was then
pledged on the Company's behalf to secure a performance bond required for a
newly awarded contract. The bonding agency required that a third-party provide
collateral for such bond and, in light of the Company's need to provide such
collateral quickly, the Chief Executive Officer agreed to post a Certificate of
Deposit if the Company loaned the funds to him to purchase such Certificate of
Deposit. The loan is payable on or before June 30, 2001 and bears interest at a
rate of 9.5 percent per annum. The loan has been secured by a second priority
pledge of the Certificate of Deposit, but this security interest has not yet
been perfected.


                                       30
<PAGE>   31


ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

The following discussion and analysis relates to the financial condition and
results of operations of the Company for the three and nine months ended July
31, 2000 and 1999. This information should be read in conjunction with the
Company's condensed consolidated financial statements appearing elsewhere in
this document. Except for historical information contained herein, the matters
discussed below contain forward looking statements that involve risk and
uncertainties, including but not limited to economic, governmental and
technological factors affecting the Company's operations, markets and
profitability.

OVERVIEW

The Company's unaudited operating results reflect the unaudited operating
results of SASCO and SES only from the respective dates of acquisition. Combined
selected financial information of SASCO and SES during the three and nine months
ended July 31, 2000 were as follows:

<TABLE>
<CAPTION>
                                                                                  For the Months Ended July 31, 2000
--------------------------------------------------------------------------------------------------------------------
                                                                                        Three                 Nine
--------------------------------------------------------------------------------------------------------------------
<S>                                                                               <C>                       <C>
Revenues                                                                                 $5,254             $16,275
Costs of revenues                                                                         4,840              14,340
General and administrative expenses                                                         509               1,541
Depreciation and amortization                                                                32                  91
Other expense                                                                                35                 117
--------------------------------------------------------------------------------------------------------------------
Net income                                                                               $ (162)               $186
--------------------------------------------------------------------------------------------------------------------
</TABLE>

Refer to Note 6, "Assumption of COMSAT Contracts," to the accompanying condensed
consolidated financial statements for a discussion and summary of contracts
assumed from the Texas Department of Transportation during the fiscal year ended
October 31, 1998. All of the COMSAT Contracts were substantially complete as of
October 31, 1999. The revenues, cost of revenues and gross margins were
non-recurring and are not generally indicative of returns the Company expects to
achieve on future contracts.

The following table sets forth selected elements of the Company's condensed
consolidated statements of operations as a percentage of its revenues:

<TABLE>
<CAPTION>
                                               For the Three Months Ended July 31,   For the Nine Months Ended July 31,
-----------------------------------------------------------------------------------------------------------------------
                                                     2000              1999                2000                    1999
-----------------------------------------------------------------------------------------------------------------------
<S>                                             <C>                    <C>           <C>                           <C>
Revenues:
     Construction and maintenance                   100.0              100.0               100.0                  88.8
     Conduit sales                                     --                 --                  --                  11.2
-----------------------------------------------------------------------------------------------------------------------
                                                    100.0              100.0               100.0                 100.0

Costs and expenses:
     Construction and maintenance                    88.1               85.2                98.3                  76.1
     Costs of conduit                                  --                 --                  --                  10.8
     General and administrative
       expense                                       10.3               10.6                11.7                   9.1
     Impairment of intangible assets                   --                 --                  --                   0.8
     Depreciation and amortization                    2.9                2.8                 2.6                   2.8
-----------------------------------------------------------------------------------------------------------------------
Income (loss) from operations                        (1.3)               1.4               (12.6)                  0.4
Other expenses, net                                 (22.2)              (6.7)              (10.8)                 (4.3)
-----------------------------------------------------------------------------------------------------------------------
Net loss                                            (23.5)              (5.3)              (23.4)                 (3.9)
-----------------------------------------------------------------------------------------------------------------------
Loss applicable to common stock                     (27.8)             (10.0)              (25.3)                 (9.4)
-----------------------------------------------------------------------------------------------------------------------
</TABLE>

RESULTS OF OPERATIONS


                                       31
<PAGE>   32


REVENUES

Construction and Maintenance - Construction and maintenance revenues were $120.4
million for the three months ended July 31, 2000, compared to $102.8 million for
the same three month period of fiscal 1999 an increase of $17.6 million or 17.1
percent. Construction and maintenance revenues were $359.1 million for the nine
months ended July 31, 2000, compared to $283.9 million for the same nine month
period of fiscal 1999 an increase of $75.2 million or 26.5 percent.
Substantially all of the increase is due to increased revenues from the WorldCom
Master Services Agreement and the New Jersey Consortium Contracts.

The Company's estimated backlog at August 31, 2000, was as follows (in
thousands):

<TABLE>
<CAPTION>
                                                                                 Operations and
                                                                Construction       Maintenance
Organizational Group                                              Contracts         Contracts           Total
---------------------------------------------------------------------------------------------------------------
<S>                                                             <C>              <C>                   <C>
Network Services                                                  $427,881         $108,068            $535,949
Transportation Services                                             59,046          100,254             159,300
Construction                                                       120,183           56,007             176,190
---------------------------------------------------------------------------------------------------------------
                                                                  $607,110         $264,329            $871,439
---------------------------------------------------------------------------------------------------------------
</TABLE>

The Company expects to complete approximately 40 percent of the total backlog
within the next twelve months. Service contracts with many customers do not
specify the volume of services to be purchased, but instead, commit the Company
to perform the services if requested by the customer and commit the customer to
obtain these services from the Company if they are not performed internally.
Many of the contracts are multi-year agreements, ranging from less than one year
to 20 years. The Company includes the full amount of services projected to be
performed over the lives of the contract in backlog based on its historical
relationships with its customers and experience in procurements of this nature.
The Company's backlog may fluctuate and does not necessarily indicate the amount
of future sales. A substantial amount of the order backlog can be canceled at
any time without penalty, except, in some cases, the Company can recover actual
committed costs and profit on work performed up to the date of cancellation.
Cancellations of pending purchase orders or termination or reductions of
purchase orders in progress from its customers could have a material adverse
effect on the Company's business, operating results and financial condition. In
addition, there can be no assurance as to customers' requirements during a
particular period or that such estimates at any point in time are accurate.

As a result of the Company's consolidated financial condition, there can be no
assurances the Company can obtain the bonding necessary to bid on and accept new
projects.

The Company is currently negotiating contract amendments or change orders with
two of its major customers that, once approved, are expected to generate
revenues of approximately $11.6 million in future periods. The associated work
and cost related to these amendments were incurred and expensed in prior
periods.

Conduit Sales - Sales of conduit during the nine months ended July 31, 1999,
related to sales of capacity in the NYSTA Network and generated revenues, costs
of conduit and margins of $35.7 million, $34.7 million and $1.0 million. There
were no comparable sales during the nine months ended July 31, 2000. However,
during that period, the Company expended $55.4 million for "networks under
construction" that it expects to sell or lease in future periods. Refer to Note
7, "Networks Under Construction," to the accompanying condensed consolidated
financial statements for a further discussion of these projects.

COSTS AND EXPENSES

Construction and Maintenance - Construction and maintenance costs were $106.0
million for the three months ended July 31, 2000, compared to $87.6 million for
the same three month period of fiscal 1999, an increase of $18.4 million or 21.0
percent. Construction and maintenance costs were $353.2 million for the nine
months ended July 31, 2000, compared to $243.2 million for the same three month
period of fiscal 1999, an increase of $110.0 million or 45.2 percent.

The Company's construction and maintenance margins were 11.9 percent and 1.7
percent for the three and nine months ended July 31, 2000, respectively,
compared to 14.8 percent and 14.3 percent during the comparable periods of
fiscal 1999. As discussed and summarized in Note 16, "Segment Information" to
the accompanying condensed consolidated financial statement, the negative
construction and maintenance margins during fiscal 2000 and the substantial
reduction in such margins from fiscal 1999 related primarily to current and
future losses recorded on the


                                       32
<PAGE>   33


New Jersey Consortium Contracts.

General and Administrative - General and administrative expenses were $12.4
million for the three months ended July 31, 2000, compared to $10.9 million for
the same three month period of fiscal 1999 an increase of $1.5 million or 13.8
percent. General and administrative expenses were $42.0 million for the nine
months ended July 31, 2000, compared to $29.2 million for the same nine month
period of fiscal 1999, an increase of $12.8 million or 43.8 percent. The
increase in general and administrative expense during the nine months ended July
31, 2000, compared to the same period of fiscal 1999 related primary to
increased professional fees associated with the SIRIT litigation (refer to Note
11, "Contingencies," to the accompanying condensed consolidated financial
statements), increased financial advisory fees (refer to Note 14, "Financial
Advisory Services," to the accompanying condensed consolidated financial
statements) and higher overall executive compensation.

OTHER INCOME (EXPENSE)

Other income (expense), consisted of the following (dollars in thousands):

<TABLE>
<CAPTION>
                                                                     For the Three Months Ended July 31,
--------------------------------------------------------------------------------------------------------------
                                                              2000          1999         $Change       %Change
--------------------------------------------------------------------------------------------------------------
<S>                                                         <C>           <C>           <C>            <C>
Interest expense                                            $(1,960)      $(2,070)      $    110         5.3
Change in value of stock appreciation rights                     --        (3,792)         3,792       100.0
SIRIT Settlement (refer to Note 11, "Contingencies"
  to the accompanying condensed consolidated financial
  statements)                                               (25,000)           --        (25,000)        n/a
Benefit from (provision for) income taxes                        --            52             52       100.0
Minority interest                                              (111)          (93)           (18)      (19.4)
Other, net                                                      349        (1,037)         1,386       133.7

                                                                     For the Nine Months Ended July 31,
-------------------------------------------------------------------------------------------------------------
                                                               2000         1999         $Change      %Change
-------------------------------------------------------------------------------------------------------------

Interest expense                                           $ (5,925)      $(6,758)      $    833        12.3
Change in value of stock appreciation rights                  3,710        (1,896)         5,606       295.7
Equity in losses/impairment of investment in Kanas          (12,184)           --        (12,184)        n/a
Benefit from (provision for) income taxes                        --            86            (86)     (100.0)
Minority interest                                              (161)         (292)           131        44.9
Extraordinary loss on the early extinguishment of debt           --        (3,067)         3,067       100.0
Other, net                                                      717        (1,592)         2,309       145.0
</TABLE>

Interest Expense - The decrease in interest expense during fiscal 2000 compared
to fiscal 1999 is primarily attributable to the lower outstanding balance due
WorldCom resulting from the WorldCom Debt to Equity Conversion. During the three
months ended July 31, 2000, the Company had $35.0 million outstanding under its
Credit Facility and $4.5 million outstanding under the WorldCom Note with an
interest rate of 11.5 percent and $19.5 million outstanding under property taxes
payable that is net of imputed interest at 15 percent per annum.

The $37.0 million outstanding under the WorldCom Advance is non-interest bearing
and was converted to the WorldCom Preferred Stock subsequent to July 31, 2000 as
described in Note 10, "Debt," to the accompanying condensed consolidated
financial statements.

Stock Appreciation Rights - The change in the value of the stock appreciation
rights is a non-cash item related to the value of amounts potentially owed to
WorldCom under the existing WorldCom stock appreciation rights (WorldCom SARs).
Management expects the conversion of WorldCom SARs into options for the
Company's common stock at the Company's next shareholders' meeting and will not
result in a cash charge to the Company. The value of the WorldCom SARs will be
increased or decreased based on the intrinsic value of the WorldCom SARs
utilizing the price of the Company's common stock at each reporting date until
the WorldCom SARs are converted to options or exercised by WorldCom.

Equity in Losses/Impairment of Investment in Kanas - As reflected in Note 8,
"Investment in Kanas (Held for Sale)," in the accompanying condensed
consolidated financial statements, the Company wrote off its investment in Kanas
during the nine months ended July 31, 2000.


                                       33
<PAGE>   34


Extraordinary Loss on the Early Extinguishment of Debt - During the nine months
ended July 31, 1999, the Company purchased all of its outstanding Senior
Subordinated Notes with an outstanding principal balance of $10.0 million
resulting in an extraordinary loss from the early extinguishment of debt of $3.1
million. The Senior Subordinated Notes were purchased with proceeds from the
WorldCom Advance.

LOSS APPLICABLE TO COMMON STOCK

Loss applicable to common stock was $33.5 million for the three months ended
July 31, 2000, compared to $10.6 million for the same three month period of
fiscal 1999 a decrease of $23.2 million or 225.0 percent. During the three
months ended July 31, 2000, the Company recorded approximately $5.2 million of
charges, dividends and accretion related to the Series B and C Preferred Stock.

Loss applicable to common stock was $91.0 million for the nine months ended July
31, 2000, compared to $30.1 million for the same nine month period of fiscal
1999, a decrease of $60.9 million or 202.3 percent. During the nine months ended
July 31, 2000, the Company recorded approximately $6.9 million of charges,
dividends and accretion related to the Series B and C Preferred Stock.

Loss applicable to common stock for the three and nine months ended July 31,
1999, was adversely affected by charges of $4.8 million and $17.7 million,
respectively, related to the Series B Preferred Stock and related warrants.

LIQUIDITY AND CAPITAL RESOURCES

Cash and cash equivalents were $15.0 million at July 31, 2000 compared to $16.6
million at October 31, 1999. The decrease in cash and cash equivalents of $1.6
million during the nine months ended July 31, 2000 resulted from cash from
financing activities of $8.5 million, offset by cash used in operating and
investing activities of $4.4 million and $5.7 million, respectively.

CASH FROM OPERATING ACTIVITIES

Cash used in operating activities during the nine months ended July 31, 2000 of
$4.4 million consisted of the following:

<TABLE>
<S>                                                                                                 <C>
Net loss                                                                                            $(84,092)
Adjustments to reconcile net loss to net cash used in operating activities, net of effects of
     acquisitions:
         Depreciation and amortization                                                                 9,142
         Equity in loss/impairment of Kanas                                                           12,184
         Change in value of stock appreciation rights                                                 (3,710)
         Accretion of property tax payable                                                             1,699
         SIRIT Settlement                                                                             20,000
------------------------------------------------------------------------------------------------------------
                                                                                                     (44,777)
Changes in assets and liabilities, net of effects from acquisitions:
         Increase in accounts receivable                                                              (8,873)
         Decrease in costs and profits in excess of billings on uncompleted contracts                  2,326
         Increase in other current assets                                                             (3,371)
         Increase in networks under construction                                                     (53,593)
         Increase in accounts payable and other current liabilities                                   58,808
         Increase in reserves for losses on uncompleted contracts                                     13,350
         Increase in long-term deferred revenues                                                      24,862
         Other, net                                                                                    6,887
------------------------------------------------------------------------------------------------------------
Cash used in operating activities                                                                   $ (4,381)
------------------------------------------------------------------------------------------------------------
</TABLE>

As discussed in Note 7, "Networks Under Construction," to the accompanying
unaudited condensed consolidated financial statements, the $53.6 million
increase in networks under construction related predominately to the ongoing
construction of the CDOT Network and other networks under construction. The
Company expects to incur significant additional amounts to complete the
construction of the CDOT Networks and other networks under


                                       34
<PAGE>   35


construction. Failure of the Company to execute sufficient user agreements for
the CDOT Networks and the other networks could have a material adverse effect on
the carrying value of the Company's investment.

Cash flows from operations during the nine months ended July 31, 2000, were
adversely effected by cash payments of $25.0 million related to Loss Jobs that
were charged to reserves for losses on uncompleted contracts. As discussed in
Note 9, "Reserves for Losses on Uncompleted Contracts," to the accompanying
unaudited condensed consolidated financial statements, reserves for losses on
uncompleted contracts at July 31, 2000, totaled $23.8 million. Funding of these
expected losses will require cash resources not presently available to the
Company.

CASH FROM INVESTING ACTIVITIES

Cash used in investing activities during the nine months ended July 31, 2000, of
$5.7 million is due to net capital expenditures of approximately $6.3 million
required to support increased operations, proceeds from sales of property and
equipment of $0.5 million and replacement of existing equipment offset by cash
acquired in the acquisition of SASCO and SES of approximately $0.1 million.

CASH FROM FINANCING ACTIVITIES

Cash provided by financing activities during the nine months ended July 31, 2000
of $8.5 million is due primarily to proceeds from the issuance of the Series C
Preferred Stock and exercise of stock options of $14.4 million and $1.3 million,
respectively, offset by the redemption of the Series B Preferred Stock and
payments of debt of $11.6 million and $0.7 million, respectively.

As discussed in Note 10, "Debt," to the accompanying unaudited condensed
consolidated financial statements, the Company entered into an agreement with
WorldCom during the nine months ended July 31, 2000, whereby WorldCom agreed to
convert approximately $25.5 million of its $30.0 million WorldCom Note into
3,050,000 shares of the Company's Common Stock. The conversion was based on the
January 8, 2000 closing price of the Company's Common Stock at $8.375 per share.
The remainder of the original WorldCom Note, approximately $4.5 million, was
converted into an amended and restated 11.5 percent subordinated promissory note
due February 2001.

During the three months ended July 31, 2000, WorldCom advanced the Company an
additional $5.0 million to pay the cash portion of the SIRIT Settlement (refer
to Note 11, "Contingencies" to the accompanying condensed consolidated financial
statements).

As discussed in Note 10, "Debt" to the accompanying unaudited condensed
consolidated financial statements, the following financing activities occurred
subsequent to July 31, 2000:

-     The 4.5 million WorldCom Note was modified to a seven-year, 8 percent
      note. As amended, this note is subordinate to the Credit Facility, will
      expire in 2007 and is not prepayable.

-     WorldCom was issued 1,000 shares of WorldCom Preferred Stock in exchange
      for WorldCom Advances totaling $37.0 million.

FUTURE LIQUIDITY

There can be no assurance that the Company will not experience adverse
operating results or other factors that could materially increase its cash
requirements or adversely affect its liquidity position.

GOING CONCERN. As described in Note 2, "Going Concern," to the accompanying
condensed consolidated financial statements, there is substantial doubt about
the Company's ability to continue as a going concern. The Company's continuation
as a going concern is dependent upon its ability to (a) generate sufficient cash
flow to meet its obligations on a timely basis, (b) obtain additional financing
as may be required, and (c) ultimately sustain profitability. Management's plans
in regard to these matters are discussed in Note 2, "Going Concern," to the
accompanying condensed consolidated financial statements.

SIRIT SETTLEMENT. As described in Note 17, "Subsequent Events," to the
accompanying condensed consolidated financial statements, the Company has agreed
to issue to SIRIT common shares equal to 19.99 percent of the outstanding shares
of the Company, subject to shareholder approval and registration rights. In the
event Able fails to deliver SIRIT registered common stock by November 30, 2000,
SIRIT can instead execute a $20.0 million consent judgement against the Company
(i.e. demand a cash payment of $20.0 million).


                                       35
<PAGE>   36


OTHER LITIGATION. As described in Note 11, "Contingencies," to the accompanying
condensed consolidated financial statements, the Company is the defendant in
various legal matters that individually or in aggregate could have a material
adverse effect on the Company's future liquidity.

CREDIT FACILITY. As described in Note 10, "Debt," to the accompanying condensed
consolidated financial statements, the Company has borrowed the maximum
available under its existing Credit Facility and is in default of the related
covenants. The Credit Facility lenders have the right to demand payment and the
Company has insufficient liquidity to pay such amounts, if called. The Company
has not yet been successful in obtaining alternative financing and may have
insufficient liquidity to fund its continuing operations.

PREFERRED STOCK. As described in Note 12, "Preferred Stock," to the accompanying
condensed consolidated financial statements, the Company has certain outstanding
securities related to past preferred stock issuances that may require mandatory
cash redemption at premium prices if the Company fails to meet certain
conditions. Those securities, at their historical cost basis, are as follows:

<TABLE>
<CAPTION>
<S>                                                                                               <C>
Securities subject to mandatory cash redemption:
     Common stock                                                                                 $5,317
     Series B Exchange Warrants                                                                      807
     Series C Warrants                                                                             1,459
</TABLE>

As described in Note 12, "Preferred Stock," to the accompanying unaudited
condensed consolidated financial statements, the Company has agreed to issue to
the Palladin Group 1,057,031 shares of the Company's common stock prior to
December 1, 2000, provided that the Company's shareholders have approved such
issuance. In the event the shareholders have not approved such issuance, the
Palladin Group may demand a cash payment of $4.2 million.

CONTRACTS ACQUIRED FROM ADESTA. The Company has recorded reserves for losses on
certain contracts assumed in the Adesta Acquisition that are expected to use
cash from operations of approximately $22.0 million over the next two fiscal
years. The Company also assumed in the Adesta Acquisition certain obligations to
perform under long-term service contracts for the operation and maintenance of
fiber networks. Performance under these agreements, which were predominantly
executed by Adesta in 1996 and 1997, began during fiscal 1999. The Company
subsequently determined that the costs to perform under these contracts are
expected to be greater than amounts presently expected to be billable to network
users under firm contractual commitments. The Company has also subsequently
determined that such losses over the contract terms (up to 20 years) cannot be
reasonably estimated due to potential changes in various assumptions. Increases
in management's estimates of costs to complete the Loss Jobs and to service the
maintenance contracts, without an offsetting increase in revenues, could have a
material adverse effect on the Company's consolidated statement of condition and
liquidity. In March 2000, the Company's obligations and responsibilities with
respect to the Kanas operations and maintenance agreement were terminated.

OTHER CONTRACT MATTERS. Some of the Company's construction contracts require
payment of liquidated damages if certain milestones are not achieved on
schedule. Lack of sufficient liquidity to pay vendors and subcontractors for
those contracts on a timely basis could result in delays and significant
additional obligations to the Company that are currently not anticipated or
reflected in the Company's consolidated financial statements.

BRACKNELL MERGER AGREEMENT. As discussed in Note 18, "Subsequent Events" to the
accompanying unaudited condensed consolidated financial statements, the merger
with Bracknell is conditioned on a number of events that must occur on a timely
basis, including Bracknell obtaining financing necessary to complete the
transaction. If the merger with Bracknell is consummated on a timely basis, the
Company believes that funds will subsequently by made available to the Company
by Bracknell and WorldCom sufficient to enable the company to continue its
operations. However, there can be no assurance that the merger will occur on
schedule, or at all. If the merger is terminated, the Company may be subject to
a termination fee of $3.0 million.

CAUTIONARY STATEMENTS

Certain of the information contained herein may contain "forward-looking
statements" within the meaning of the Private Securities Litigation Reform Act
of 1995, as the same may be amended from time to time ("the Act") and in


                                       36
<PAGE>   37


releases made by the Securities and Exchange Commission ("SEC") from time to
time. Such forward-looking statements involve known and unknown risks,
uncertainties and other factors which may cause the actual results, performance,
or achievements expressed or implied by such forward-looking statements. The
words "estimate," "believes," "project," "intend," "expect" and similar
expressions when used in connection with the Company, are intended to identify
forward-looking statements. Any such forward-looking statements are based on
various factors and derived utilizing numerous important assumptions and other
important factors that could cause actual results to differ materially from
those on the forward-looking statements. These cautionary statements are being
made pursuant to the Act, with the intention of obtaining benefits of the "Safe
Harbor" provisions of the Act. The Company cautions investors that any
forward-looking statements made by the Company are not guarantees of future
performance and that actual results may differ materially from those in the
forward-looking statements as a result of various factors, including but not
limited to those set forth below.

Important assumptions and other important factors that could cause actual
results to differ materially from those in the forward-looking statements
include, but are not limited to: (i) risks associated with leverage, including
cost increases due to rising interest rates: (ii) risks associated with the
Company's ability to continue its strategy of growth through acquisitions; (iii)
risks associated with the Company's ability to successfully integrate all of its
recent acquisitions: (iv) the Company's ability to make effective acquisitions
in the future and to successfully integrate newly acquired businesses into
existing operations and the risks associated with such newly acquired
businesses; (v) changes in laws and regulations, including changes in tax rates,
accounting standards, environmental laws, occupational, health and safety laws:
(vi) access to foreign markets together with foreign economic conditions,
including currency fluctuations; (vii) the effect of, or changes in, general
economic conditions; (viii) economic uncertainty in Venezuela; (ix) weather
conditions that are adverse to the specific businesses of the Company, and (x)
the outcome of litigation, claims and assessments involving the Company.

Other factors and assumptions not identified above may also be involved in the
derivation of forward-looking statements, and the failure of such other
assumptions to be realized as well as other factors may also cause actual
results to differ materially from those projected. The Company assumes no
obligation to update these forward-looking statements to reflect actual results,
changes in assumptions or changes in other factors affecting such
forward-looking statements.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company is exposed to market risk from changes in interest rates on debt
obligations that impact the fair value of these obligations. The Company's
policy is to manage interest rates through a combination of fixed and variable
rate debt. Currently, the Company does not use derivative financial instruments
to manage its interest rate risk. The table below provides information about the
Company's risk exposure associated with changing interest rates (amounts in
thousands):

<TABLE>
<CAPTION>
                                                   Expected Maturity During the Fiscal Year Ended October 31,
---------------------------------------------------------------------------------------------------------------------------
                                    2000           2001           2002              2003           2004          Thereafter
---------------------------------------------------------------------------------------------------------------------------
<S>                             <C>            <C>             <C>             <C>              <C>              <C>
Variable rate debt:
     Amount                     $  36,559             --              --              --               --               --
     Average interest rate          12.28%            --              --              --               --               --
Fixed rate debt:
     Amount                     $     380      $     191       $      57       $      19        $      19        $   4,475
     Average interest rate           9.48%          9.43%           8.64%           8.50%            8.50%            8.05%
Total:
     Amount                     $  36,939      $     191       $      57       $      19        $      19        $   4,475
     Average                        12.16%          9.43%           8.64%           8.50%            8.50%            8.05%
</TABLE>

The above presentation does not reflect the advances from WorldCom of $37.0
million (refer to Note 10, "Debt" to the accompanying condensed consolidated
financial statements) that were converted to a new preferred stock subsequent to
July 31, 2000. The above presentation reflects the terms of the WorldCom Note
(refer to 10, "Debt" to the accompanying condensed consolidated financial
statements) as amended subsequent to July 31, 2000. The above presentation does
not reflect the present value of future property taxes payable (over a period of
20 years). On the July 31, 2000, condensed consolidated balance sheet, the
long-term portion of this liability totaled $17.2 and


                                       37
<PAGE>   38


is reflected as "Property Taxes Payable," while the current portion totaled $2.3
million and is reflected in "Accounts Payable and Accrued Liabilities."

As of July 31, 2000, the Company is in default of certain provisions of the
Credit Facility as described in Note 10, "Debt" to the accompanying financial
statements. As such, the Credit Facility is immediately callable by the holder
and is therefore classified as a current maturity (fiscal year 2000) in the
above expected maturity schedule. During the default period, the Company is
required to pay a default penalty of two percent per annum on all outstanding
balances.

The fair value of the Company's debt approximates its carrying value.

Although the Company conducts business in foreign countries, the international
operations were not material to the Company's consolidated financial position,
results of operations or cash flows as of October 31, 1999. Additionally,
foreign currency transaction gains and losses were not material to the Company's
results of operations for the nine months ended July 31, 2000 and 1999.
Accordingly, the Company was not subject to material foreign currency exchange
rate risk from the effects that exchange rate movements of foreign currencies
would have on the Company's future costs or on future cash flows it would
receive from its foreign subsidiaries. To date, the Company has not entered into
any significant foreign currency forward exchange contracts or other derivative
financial instruments to hedge the effects of adverse fluctuations in foreign
currency exchange rates.

PART II. OTHER INFORMATION

ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS

On November 12, 1998, the Company granted options to purchase 150,000 shares of
the Company's common stock, par value $0.001 per share ("Common Stock") to two
employees of the Company. The options were granted pursuant to the Company's
1995 Stock Option Plan, as amended (the "Plan"), are non-qualified, vested over
three years, are exercisable at $7.125 per share, and expire on July 8, 2000. In
addition, on November 12, 1998, the Company granted options to purchase 350,000
shares of Common Stock to employees of the Company's subsidiaries acquired in
connection with the Adesta acquisition. The options were granted outside the
Plan.

On December 23, 1998, the Company granted options to purchase 12,500 shares of
Common Stock to employees of the Company. The options were granted pursuant to
the Plan, are qualified, vested immediately, are exercisable at $5.75 per share,
and expire on December 31, 2004.

On December 31, 1998, in order to maintain compliance with the Plan, as amended,
the Board of Directors rescinded certain of the stock option grants made during
the fiscal year ended October 31, 1998, or 530,000 options under the Plan and
310,000 options outside the Plan. Ambiguities and compliance issues included, in
certain instances, (i) granting options that had been granted inside the Plan
where there were not a sufficient number of shares available, (ii) granting
options at below market prices to nonemployee directors within the Plan,
contrary to terms of the Plan, (iii) not specifying whether the grants were
issued inside or outside the Plan (iv) not specifying the exercise period for
the options granted or (v) issuing options outside the Plan which could be
considered contrary to the terms of certain financing documents. These options,
which vested immediately, were reissued at the fair market value ($5.75 per
share), as defined by the Plan, on December 31, 1998, certain of the expiration
dates of the options were shortened. In addition, the Company rescinded and
reissued the 350,000 options outside the Plan and the 150,000 options pursuant
to the Plan described above on December 31, 1998 and reissued at $5.75 per share
for the reasons described above. These options vested immediately and expire on
November 12, 2004 (outside the Plan) and December 31, 2004 (pursuant to the
Plan). All options granted outside the Plan are subject to shareholder approval.

On December 31, 1998, the Company granted options to purchase 1,050,000 shares
of Common Stock to employees of the Company's subsidiaries acquired in
connection with the Adesta acquisition. The options were granted outside the
Plan, are non-qualified, vest over three years, are exercisable at $5.75 per
share, and expire on November 12, 2004. All options granted outside the plan are
subject to shareholder approval.

On December 31, 1998, the Company granted options to purchase 40,000 shares of
Common Stock to an employee of the Company. The options were granted outside the
Plan, are non-qualified, 20,000 of which vested on January 1, 1999, 10,000 vest
on December 31, 1999 and 10,000 vest on December 31, 2000, are exercisable at
$5.75 per share,


                                       38
<PAGE>   39


and expire on the earlier of September 19, 2005 or two years after the date of
the employee's termination.

On December 31, 1998, the Company granted options to purchase 180,000 shares of
Common Stock to three employees of the Company. The options were granted
pursuant to the Plan, are non-qualified, vested immediately, are exercisable at
$5.75 per share, and expire on December 31, 2001.

On February 17, 1999, 2,785 shares of non-voting Series B Convertible Preferred
Stock, $0.10 par value ("Series B Preferred Stock") were purchased by the
Company for approximately $18.9 million and retired. In connection with the
purchase of the 78 percent of the Series B Preferred Stock, the Company agreed
to certain modifications in the conversion price of the related warrants. The
existing Series B Preferred Stock conversion price for the remaining shares was
modified from 97 percent of market value, as defined in the agreements, to a
fixed amount of approximately $3.50 per share for 404 of the remaining 779
shares. The conversion price of (i) warrants to purchase a total of 370,000
shares of the Company's common stock was reduced to $13.25 per share and (ii)
warrants to purchase a total of 630,000 shares of common stock was reduced to
$13.50 per share. On May 7, 1999, the warrants to purchase the 630,000 shares of
common stock were purchased by the Company for $3.00 per share.

On February 19, 1999, 628,398 shares were issued to the former owners, or their
assignees, of Georgia Electric Corporation ("GEC") pursuant to the earn-out
provision of the acquisition agreement whereby the Company purchased all of the
outstanding stock of GEC.

Effective April 1, 1999, the Company granted to an employee options to purchase
100,000 shares of Common Stock. The options were granted outside the Plan, are
non-qualified, 75,000 vested immediately with the remaining 25,000 vesting on
June 21, 2000, are exercisable at $6.375 per share, and expire at the earlier of
September 19, 2005 or two years from the date of the employee's termination.

Effective April 1, 1999, the Company granted a consultant options to purchase
40,000 shares of Common Stock. The options were granted outside the Plan, are
non-qualified, 20,000 of which vested immediately, 10,000 vest on April 1, 2000,
and 10,000 vest on April 1, 2001, are exercisable at $6.375 per share, and
expire two years from the date of expiration of the consulting agreement or any
extensions or renewals thereof. All options granted outside the Plan are subject
to shareholder approval.

On April 30, 1999, the Company granted to an employee a restricted stock award
of 50,000 shares of Common Stock.

On April 30, 1999, the Company converted a payable to a Director of the Company
in the amount of $0.8 million into 118,286 shares of Common Stock based upon a
conversion rate equal to the fair market value of the Company's common stock on
the date of conversion, or $7.00 per share.

In February 2000 the Company granted options to purchase a total of 525,000
shares to three new employees of the Company. The options, if approved by
shareholders, will vest as follows: 125,000 as of February 1, 2000; 200,000 on
February 1, 2001; and 200,000 on February 1, 2002 with the exercise price being
$6.00, $8.50 and $9.00 respectively. As of July 31, 2000, one of those
individuals is no longer an employee of the Company, so options for 200,000
shares with a weighted average strike price of $9.00 will not vest. All of these
remaining options will expire on February 1, 2004.

In May 2000, 250,000 options were granted to two new employees of the Company.
The options, if approved by shareholders, will vest immediately with exercise
prices ranging from $2.44 to $2.69. These options will expire in May 2010. In
the event these options are not approved by the shareholders, they shall be
granted outside the Stock Option Plan.

In June 2000, 150,000 options were granted to the Chief Executive Officer of the
Company. The options, if approved by the shareholders, will vest immediately
with an exercise price of $2.34. These options will expire in May 2010. In the
event these options are not approved by the shareholders, they shall be granted
outside the Stock Option Plan.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES


                                       39
<PAGE>   40


At July 31, 2000, the Company has borrowed the maximum available under its
existing Credit Facility and is in technical default of certain provisions of
the Credit Facility. As such, the Credit Facility is immediately callable by the
holder and is therefore classified as a current liability in the accompanying
July 31, 2000, consolidated balance sheet. During the default period, the
Company is required to pay a default penalty of two percent per annum on all
outstanding balances. In the event that the lender demands payment, the Company
has insufficient liquidity to pay such amounts.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a)      Exhibits

EXHIBIT 27 - Financial Data Schedule

(b)      Reports on Form 8-K

On July 20, 2000, the Company filed a Current Report on Form 8-K announcing (i)
the terms of the SIRIT settlement agreement dated July 7, 2000, between the
Company and Sirit Technologies, Inc. (the "Settlement Agreement") and (ii)
certain amendments, as provided for in the Settlement Agreement to its existing
agreements with its former Series B Preferred Stock holders and its current
Series C Preferred Stock holders.

On May 30, 2000, the Company filed a Current Report on Form 8-K/A-3 amending its
Form 8-K/A-2 filed on October 2, 1998 (date of report July 2, 1998) (i) to
include the restated financial statements of MFS Network Technologies and
related restated Pro Forma Financial Information.

On June 7, 2000, the Company filed a Current Report on Form 8-K/A-4 amending its
Form 8-K/A-3 filed on May 30, 2000 (date of report July 2, 1998) (i) to include
the restated financial statements of MFS Network Technologies and related
restated Pro Forma Financial Information which is included in Item 7 herein.


                                       40
<PAGE>   41


                                   SIGNATURES

Pursuant to the requirements of the Securities and Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                            ABLE TELCOM HOLDING CORP.
                                  (REGISTRANT)

<TABLE>
<CAPTION>
              Signatures                                        Title                                   Date Signed
----------------------------------------------------------------------------------------------------------------------
<S>                                      <C>                                                        <C>
/s/ BILLY V. RAY, JR.                    Chief Executive Officer and Director                       October 31, 2000
---------------------
Billy V. Ray, Jr.

/s/ EDWIN D. JOHNSON                     President, Chief Financial Officer and Director            October 31, 2000
---------------------
Edwin D. Johnson
</TABLE>


                                       41