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

                                   FORM 10-K/A
                                 Amendment No. 1

            /X/ Annual report pursuant to Section 13 or 15(d) of the
    Securities Exchange Act of 1934 for the fiscal year ended June 30, 2002

Commission file number 0-20852

                            ULTRALIFE BATTERIES, INC.
                            -------------------------
             (Exact name of registrant as specified in its charter)

Delaware                                                              16-1387013
--------                                                              ----------
(State or other jurisdiction of                                 (I.R.S. Employer
incorporation or organization)                               Identification No.)

2000 Technology Parkway, Newark, New York                                  14513
-----------------------------------------                                  -----
(Address of principal executive offices)                              (Zip Code)

Registrant's telephone number, including area code: (315) 332-7100

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

Securities registered pursuant to Section 12(g) of the Act:

         Title of Class
         --------------
         Common Stock, par value $0.10 per share

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

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

      On August 30,  2002,  the  aggregate  market  value of the Common Stock of
Ultralife  Batteries,   Inc.  held  by  non-affiliates  of  the  Registrant  was
approximately  $36,000,000 based upon the closing price for such Common Stock as
reported on the NASDAQ National Market System on August 30, 2002.

      As of September 15, 2002, the  Registrant had 13,142,829  shares of Common
Stock  outstanding,  net of 27,250  treasury  shares and  209,440  shares out of
700,000 shares owned by Ultralife Taiwan, Inc., a Taiwanese venture of which the
Company owns approximately 30%.

                       DOCUMENTS INCORPORATED BY REFERENCE

Part III Ultralife  Batteries,  Inc. Proxy Statement - With the exception of the
items of the Proxy Statement relating to the December 12, 2002 Annual Meeting of
Stockholders  specifically incorporated by reference herein, the Proxy Statement
is not deemed to be filed as part of this Report on Form 10-K.



Introductory Note:

This Amendment No. 1 to Form 10-K for Ultralife  Batteries,  Inc. for the period
ended June 30,  2002,  dated as of April 11,  2003 is being filed to restate the
financial  statements and associated  disclosures related to the manner in which
the Company had  previously  accounted  for its equity  investment  in Ultralife
Taiwan,  Inc. (UTI). The Items from the original Form 10-K filing that have been
impacted  are  being  filed  in  their  entirety  with  this  Amendment  and are
summarized  in  the  following  Table  of  Contents.  (Refer  to  Note  2 to the
consolidated financial statements included in Item 8 herein.)

                                TABLE OF CONTENTS

ITEM                                                                        PAGE

PART II 6    Selected Financial Data.........................................3

        7    Management's Discussion and Analysis of Financial Condition
             and Results of Operations.......................................4

        8    Financial Statements and Supplementary Data.....................16

PART IV 15   Exhibits, Financial Statement Schedules and Reports
             on Form 8-K.....................................................40

             Signatures......................................................42

             CEO & CFO Certifications........................................43

             Exhibits........................................................44



ITEM 6.

                             SELECTED FINANCIAL DATA
                    (In Thousands, Except Per Share Amounts)



                                                                                          Year Ended June 30,
                                                                --------------------------------------------------------------------
                                                                   2002 (1)        2001          2000          1999          1998
                                                                   --------      --------      --------      --------      --------
                                                                (As Restated)
                                                                                                            
Statement of Operations Data:
Revenues                                                           $ 32,515      $ 24,163      $ 24,514      $ 21,064      $ 16,391
Cost of products sold                                                31,168        27,696        25,512        19,016        14,522
                                                                   --------      --------      --------      --------      --------

Gross margin                                                          1,347        (3,533)         (998)        2,048         1,869
                                                                   --------      --------      --------      --------      --------

Research and development expenses                                     4,291         3,424         5,306         5,925         6,651
Selling, general and administrative expenses                          7,949         8,009         7,385         6,195         5,790
Impairment of long lived assets                                      14,318            --            --            --            --
Loss on fires                                                            --            --            --        (1,288)       (2,697)
                                                                   --------      --------      --------      --------      --------

Total operating and other expenses                                   26,558        11,433        12,691        10,832         9,744

Interest income, net                                                   (291)          166           909         1,456           888
Equity loss in UTI                                                     (954)       (2,338)         (818)          (80)           --
Gain on sale of securities                                               --            --         3,147           348            --
Other income (expense), net                                             320          (124)          209           (25)          (33)
                                                                   --------      --------      --------      --------      --------

Loss before income taxes                                            (26,136)      (17,262)      (10,242)       (7,085)       (7,020)
Income taxes                                                             --            --            --            --            --
                                                                   --------      --------      --------      --------      --------

Net loss                                                           $(26,136)     $(17,262)     $(10,242)     $ (7,085)     $ (7,020)
                                                                   ========      ========      ========      ========      ========
Net loss per share, basic and diluted                              $  (2.11)     $  (1.55)     $  (0.94)     $  (0.68)     $  (0.84)
                                                                   ========      ========      ========      ========      ========

Weighted average number
   of shares outstanding                                             12,407        11,141        10,904        10,485         8,338
                                                                   ========      ========      ========      ========      ========




                                                                                               June 30,
                                                                   ----------------------------------------------------------------
                                                                     2002          2001          2000          1999          1998
                                                                   --------      --------      --------      --------      --------
                                                                                                            
Balance Sheet Data:
Cash and available-for-sale securities                             $  2,219      $  3,607      $ 18,639      $ 23,556      $ 35,688
Working capital                                                    $  4,950      $  6,821      $ 22,537      $ 28,435      $ 37,745
Total assets                                                       $ 34,321      $ 47,203      $ 64,460      $ 66,420      $ 75,827
Total long-term debt and capital lease obligations                 $    103      $  2,648      $  3,567      $    215      $    197
Stockholders' equity                                               $ 25,422      $ 37,453      $ 54,477      $ 60,400      $ 68,586


      (1)   Amounts  have  been  restated.  Refer to Note 2 to the  consolidated
            financial statements included in Item 8 herein.


                                       3


ITEM 7. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS.

      The  Private  Securities  Litigation  Reform Act of 1995  provides a "safe
harbor" for  forward-looking  statements.  This Annual Report  contains  certain
forward-looking  statements  and  information  that are based on the  beliefs of
management as well as assumptions made by and information currently available to
management.  The statements  contained in this Annual Report relating to matters
that are not historical facts are forward-looking  statements that involve risks
and  uncertainties,  including,  but  not  limited  to,  future  demand  for the
Company's  products  and  services,  the  successful  commercialization  of  the
Company's  advanced   rechargeable   batteries,   general  economic  conditions,
government and environmental  regulation,  competition and customer  strategies,
technological  innovations in the primary and rechargeable  battery  industries,
changes  in the  Company's  business  strategy  or  development  plans,  capital
deployment, business disruptions, including those caused by fires, raw materials
supplies, environmental regulations, and other risks and uncertainties,  certain
of which are beyond the Company's control.  Should one or more of these risks or
uncertainties  materialize,  or should  underlying  assumptions prove incorrect,
actual results may differ materially from those described herein as anticipated,
believed, estimated or expected. See Risk Factors in Item 7.

      The following  discussion and analysis should be read in conjunction  with
the Consolidated  Financial  Statements and Notes thereto appearing elsewhere in
this report.

General

      Ultralife Batteries, Inc. develops,  manufactures and markets a wide range
of standard and customized lithium primary  (non-rechargeable)  and rechargeable
batteries for use in a wide array of applications. The Company believes that its
technologies allow the Company to offer batteries that are flexibly  configured,
lightweight  and generally  achieve  longer  operating  time than many competing
batteries currently available. The Company has focused on manufacturing a family
of lithium primary batteries for industrial, military and consumer applications,
which it believes is one of the most  comprehensive  lines of lithium  manganese
dioxide  primary  batteries  commercially  available.  The Company also supplies
rechargeable   and  lithium  ion  batteries  for  use  in  portable   electronic
applications.

      For several years, the Company has incurred net operating losses primarily
as a result of funding  research  and  development  activities  and, to a lesser
extent,  incurring manufacturing and selling,  general and administrative costs.
During fiscal 2002,  the Company  realigned its resources to bring costs more in
line with  revenues,  moving the Company closer to its targets of operating cash
breakeven and profitability.  In addition,  the Company refined its rechargeable
strategy to allow it to be more effective in the marketplace.

      The Company  believes that its current growth  strategy will be successful
in the long-term. However, at the present time, the status of the Company's cash
and credit situation is of serious concern, and much of the Company's ability to
succeed in the  near-term  is  dependent  upon  continued  revenue  growth and a
favorable product mix that will generate cash. If the Company is unsuccessful in
growing the business  sufficiently in the near-term to generate  adequate levels
of  cash,  it will  need to find  alternative  sources  of  funds to allow it to
continue to operate in its current capacity.  Some possible funding alternatives
include obtaining  additional debt, issuing equity or selling assets.  While the
Company has been  successful at raising funds in the past and is optimistic that
it will be able to do so again if  necessary,  there  is no  assurance  that the
Company will be able to do so under the current circumstances.

      The  Company  reports  its  results in four  operating  segments:  Primary
Batteries,  Rechargeable  Batteries,  Technology  Contracts and  Corporate.  The
Primary  Batteries  segment  includes  9-volt,  cylindrical  and  various  other
non-rechargeable   specialty  batteries.   The  Rechargeable  Batteries  segment
includes the Company's  lithium polymer and lithium ion rechargeable  batteries.
The Technology  Contracts segment includes revenues and related costs associated
with  various  government  and military  development  contracts.  The  Corporate
segment consists of all other items that do not specifically relate to the three
other segments and are not considered in the performance of the other segments.

      Currently,  the Company does not experience significant seasonal trends in
primary  battery  revenues  and  does  not  have  enough  sales  history  on the
rechargeable batteries to determine if there is seasonality.

Results of Operations

Fiscal  Year Ended June 30,  2002  Compared  With the Fiscal Year Ended June 30,
2001 (As Restated; See Note 2)

      Revenues.   Total  revenues  of  the  Company  increased  $8,352,000  from
$24,163,000  for the year ended June 30, 2001 to $32,515,000  for the year ended
June 30, 2002. Primary battery sales increased $9,229,000,  from $22,105,000 for
the year


                                       4


ended  June 30,  2001 to  $31,334,000  for the year  ended  June 30,  2002.  The
increase in primary  battery sales was  primarily  due to growth in  cylindrical
battery sales,  particularly  to military  customers,  and higher 9-volt battery
sales.  Rechargeable battery sales increased modestly from $370,000 for the year
ended June 30, 2001 to $445,000 for the year ended June 30, 2002, as the Company
broadened its strategy in the latter  portion of fiscal 2002 from simply selling
polymer  batteries it  manufactures  to selling a rechargeable  "solution"  that
encompasses  sourcing  cells  from  other  lithium  battery   manufacturers  and
assembling them to meet customer needs.  Technology  contract revenues decreased
$952,000,  from $1,688,000 to $736,000 due to the scheduled reduction of certain
nonrenewable government contracts, which concluded in fiscal 2002.

      Cost of Products Sold.  Cost of products sold increased  $3,472,000,  from
$27,696,000  for the year ended June 30, 2001 to $31,168,000  for the year ended
June 30,  2002.  Consolidated  cost of products  sold as a  percentage  of total
revenue  improved  from  approximately  115% to 96% for the year  ended June 30,
2002.  Consolidated gross margins improved from a negative 15% in fiscal 2001 of
sales to a positive 4% in fiscal 2002.

      In October and  November  2001,  the Company  realigned  its  resources to
address  changing market  conditions and to better meet customer demand in areas
of the business  that were  growing.  A majority of  employees  affected by this
realignment were re-deployed from the Rechargeable segment and support functions
into  open  direct  labor  positions  in  the  Primary   segment,   due  to  the
significantly  growing demand for primary batteries from the military.  Again in
February 2002,  the Company took further  actions to reduce costs in its ongoing
effort to improve  liquidity  and to bring  costs more in line with  current and
near-term  anticipated   revenues.   These  cost  reductions  included  employee
terminations and salary reductions,  discontinuance of certain employee benefits
and other cost savings initiatives in general and administrative areas. Overall,
the  Company   reduced  its   workforce  by  more  than  20%  during  the  year.
Approximately one-half of these cost savings reduced cost of products sold, with
the other half  reducing  R&D and  selling,  general and  administrative  costs.
Severance costs associated with these actions were incurred in the period of the
force reductions,  although they were not material.  In total, the actions taken
during  fiscal 2002  generated  total cost savings of more than  $2,000,000  per
quarter from the expense run rate that the Company  experienced during its first
quarter of fiscal 2002.

      In the Primary  battery  segment,  the cost of  batteries  sold  increased
$5,318,000,  from  $21,094,000  2001 to $26,412,000  in 2002,  mainly related to
increased  sales volume.  As a percent of total primary  battery sales,  cost of
primary  products sold improved from 95% for the year ended June 30, 2001 to 84%
for the year ended June 30, 2002, reflecting improved manufacturing efficiencies
related to higher  volumes  and the  impact  from  certain  of the cost  savings
initiatives  referred to above, as well as the ongoing positive effects from the
implementation of lean manufacturing disciplines.

      In the Rechargeable  battery segment,  the cost of products sold decreased
$972,000 in fiscal 2002 from  $5,065,000  in fiscal 2001 to  $4,093,000 in 2002.
During fiscal 2001, in  anticipation  of significant  increases in  rechargeable
sales volume,  the Company added resources to prepare for this expected  growth.
As economic  conditions  changed  during  fiscal 2002,  the Company  reacted and
reduced its  resources  accordingly  by  realigning  its  resources and reducing
manpower as described above. In general, the decrease in costs from 2001 to 2002
primarily  resulted  from the cost  savings  initiatives  that were  implemented
during the year.

      Technology  contracts cost of sales decreased  $874,000,  or approximately
57%, from  $1,537,000  for the year ended June 30, 2001 to $663,000 for the year
ended June 30, 2002, in line with the decrease in revenues. Technology contracts
cost of sales as a percentage  of revenue was 10% in 2002,  consistent  with the
prior year.

      Operating and Other Expenses.  In June 2002, the Company  recorded a fixed
asset  impairment  charge of $14,318,000.  This  impairment  charge related to a
writedown  of  long-lived  assets  in  the  Company's  rechargeable   production
operations,  reflecting a change in the Company's strategy.  Changes in external
economic conditions culminated in June 2002, reflecting a slowdown in the mobile
electronics  marketplace and a realization that near-term business opportunities
utilizing the high volume  rechargeable  production  equipment  had  dissipated.
These  changes  caused  the  Company  to shift  away  from high  volume  polymer
rechargeable battery production to higher value, lower volume opportunities. The
Company's  redefined strategy eliminates the need for its high volume production
line that had been built  mainly to  manufacture  Nokia  cell phone  replacement
batteries. The new strategy is a three-pronged approach. First, the Company will
manufacture  in-house for the higher value,  lower volume  polymer  rechargeable
opportunities.  Second,  the  Company  will  utilize  its  affiliate  in Taiwan,
Ultralife  Taiwan,  Inc., as a source for both polymer and liquid lithium cells.
Third, the Company will look to other rechargeable cell manufacturers as sources
for cells that the Company can then assemble into completed  battery  packs.  In
the future, the impairment of the rechargeable fixed assets will result in lower
depreciation charges of approximately $1,800,000 per year.

      Total operating and other expenses increased  $15,125,000 from $11,433,000
for the year  ended  June 30,  2001 to  $26,558,000  for the year ended June 30,
2002.  Excluding the impairment  charge,  operating and other expenses increased


                                       5


$807,000, from $11,433,000 in 2001 to $12,240,000 in 2002, mainly as a result of
higher  research and  development  expenses.  Operating and other  expenses as a
percentage of revenue,  excluding the impairment  charge,  improved from 47% for
the year ended June 30, 2001 to 38% for the year ended June 30,  2002.  Research
and development  costs increased  $867,000,  or 25% from $3,424,000 for the year
ended  June 30,  2001 to  $4,291,000  for the year  ended  June 30,  2002.  This
increase  was  mainly due to higher  costs  related  to the  development  of new
cylindrical batteries for the military applications, as the Company focused more
extensively on this significant market opportunity.  R&D expenditures related to
rechargeable  battery development  diminished during the year as a result of the
cost savings actions  discussed  previously.  The Company  anticipates  that R&D
costs  overall will decline  significantly  in fiscal 2003 as compared with 2002
due to the  sizeable  reduction  in  rechargeable  development  efforts  and the
expected  near-term  transition of the new  cylindrical  battery  development to
manufacturing during fiscal 2003.

      Selling,   general  and   administration   expenses   decreased   $60,000,
approximately 1%, from $8,009,000 for the year ended June 30, 2001 to $7,949,000
for the year ended June 30, 2002,  even though  revenues  rose 35%.  Selling and
marketing expenses declined $404,000 from fiscal 2001 to fiscal 2002 as a result
of a more  targeted  sales  coverage  strategy  using fewer  resources and lower
marketing and advertising  costs.  General and administrative  expenses,  on the
other hand, rose $344,000 as a result of higher  insurance  expenses and certain
severance  costs  pertaining to an executive  employment  agreement  incurred in
conjunction  with the Company's  resource  realignment  during the second fiscal
quarter.


      Other Income (Expense).  Interest income decreased  $611,000 from $702,000
for the year ended June 30,  2001 to $91,000  for the year ended June 30,  2002.
This  decrease  is mainly  the  result  of lower  average  balances  of cash and
investment  securities,  as well  as  lower  interest  rates.  Interest  expense
decreased  $154,000  from  $536,000  in 2001 to  $382,000 in 2002 as a result of
lower average balances of debt. Equity loss in Ultralife Taiwan,  Inc. (UTI) was
$954,000  (as  restated  -  refer  to  Note  2  to  the  consolidated  financial
statements)  in Fiscal 2002  compared  with a loss of $2,338,000 in Fiscal 2001.
The Fiscal 2002 results included a $1,096,000  favorable  adjustment recorded in
July 2001 to correct  cumulative net gains pertaining to the manner in which the
Company accounted for this equity investment in Fiscal 2001 and Fiscal 2000. The
Company determined that this cumulative adjustment was not significant enough to
warrant a restatement for those periods.  Miscellaneous income (expense) changed
from an expense of $124,000 in 2001 to income of $320,000 in 2002,  primarily as
a result of unrealized gains on foreign currency  transactions due mainly to the
strengthening of the U.K. pounds sterling relative to the U.S. dollar.


      Net Losses. The consolidated net loss for the year ended June 30, 2002 was
$26,136,000, or $2.11 per share. Excluding the $14,318,000 impairment charge for
long-lived assets, the consolidated net loss improved  $5,444,000 from a loss of
$17,262,000,  or $1.55 per share,  for the year ended June 30, 2001 to a loss of
$11,818,000,  or $0.95 per share, for the year ended June 30, 2002, primarily as
a result of the reasons described above.

Fiscal  Year Ended June 30,  2001  Compared  With the Fiscal Year Ended June 30,
2000

      Revenues.   Total  revenues  of  the  Company   decreased   $351,000  from
$24,514,000  for the year ended June 30, 2000 to $24,163,000  for the year ended
June 30, 2001. Primary battery sales increased $265,000 from $21,840,000 for the
year ended June 30, 2000 to  $22,105,000  for the year ended June 30, 2001.  The
increase in primary  battery sales was primarily due to the  introduction of new
cylindrical  products in fiscal 2001 and an increase in 9-volt battery shipments
related to higher demand. These increases were offset by a decline in sales from
the  UK  subsidiary  due  to  the  delay  in  renewing  a  government  contract.
Rechargeable  battery sales  increased  $345,000 from $25,000 for the year ended
June 30, 2000 to $370,000 for the year ended June 30,  2001,  mainly as a result
of the  commercial  launch of the Company's  polymer  batteries in June 2000 and
shipments of retail and custom-sized  batteries.  Technology  contract  revenues
decreased $961,000, from $2,649,000 to $1,688,000 due to the scheduled reduction
of certain nonrenewable government contracts.  The Company expects revenues from
technology contracts to continue to decline in fiscal 2002.

      Cost of Products  Sold.  Cost of products sold increased  $2,184,000  from
$25,512,000  for the year ended June 30, 2000 to $27,696,000  for the year ended
June 30, 2001.  Cost of products sold as a percentage of revenue  increased from
approximately  104% to 115% for the year  ended June 30,  2001.  Cost of primary
batteries sold decreased $1,990,000 from $23,084,000,  or 106% of revenues,  for
the year ended June 30, 2000 to  $21,094,000,  or 95% of revenues,  for the year
ended  June 30,  2001.  The  decrease  in cost of  primary  batteries  sold as a
percentage  of  revenues  was  principally  the  result of  improvements  in the
manufacturing process due to the implementation of lean manufacturing practices.
To date,  lean  manufacturing  practices  in the primary  battery  segment  have
resulted in the reduction of inventory,  quicker manufacturing  throughput times
and  improvements in operating  efficiencies  throughout the Company.  In fiscal
2001, the  improvements  in gross margins in the primary  segment were offset by
losses in the rechargeable  segment.  Rechargeable battery cost of products sold
increased  $5,040,000 in fiscal 2001 due to the launch of commercial  production
of polymer  rechargeable  batteries  in June  2000,  which  resulted  in initial
expenditures  necessary  to start  production  of the polymer  cells,


                                       6


including  approximately  $2,000,000 in additional depreciation for the year, as
equipment  was placed in  service.  Prior to  commencing  production  of polymer
cells, most of these costs, including engineering,  were charged to research and
development.   Technology  contracts  cost  of  sales  decreased  $866,000,   or
approximately  36%,  from  $2,403,000  for  the  year  ended  June  30,  2000 to
$1,537,000 for the year ended June 30, 2001.  Technology contracts cost of sales
as a percentage of revenue was consistent year over year.

      Operating  and Other  Expenses.  Operating  and other  expenses  decreased
$1,258,000 from  $12,691,000 for the year ended June 30, 2000 to $11,433,000 for
the year ended June 30, 2001.  Operating  and other  expenses as a percentage of
revenue  decreased  from  approximately  52% to 47% for the year  ended June 30,
2001. Of the Company's  operating and other  expenses,  research and development
expenses  decreased  $1,882,000,  or 36% from $5,306,000 for the year ended June
30,  2000 to  $3,424,000  for  the  year  ended  June  30,  2001.  Research  and
development   expenses  decreased  due  to  the  commercial  launch  of  polymer
rechargeable  in June  2000,  which  shifted  costs to cost of  sales.  Selling,
general and administration  expenses increased $624,000,  approximately 8%, from
$7,385,000  for the year ended June 30,  2000 to  $8,009,000  for the year ended
June 30, 2001. Selling and marketing expenses increased as a result of new sales
people added to significantly enhance the Company's overall market coverage.

      Other  Income  (Expense).  Net interest  income  decreased  $743,000  from
$909,000  for the year ended June 30, 2000 to  $166,000  for the year ended June
30,  2001.  The  decrease  in  interest  income is the  result of lower  average
balances on cash and investment  securities which were used for operations.  The
equity loss of  $2,338,000  in fiscal 2001 and $818,000 in fiscal 2000  resulted
from the Company's  ownership interest in its venture in Taiwan. The increase in
the equity loss includes compensation expense related to a stock distribution to
UTI employees totaling $2,500,000. The Company recognized approximately $900,000
equity loss for the transaction representing its share of the total UTI expense.
The gain on sale of  securities  of  $3,147,000 in fiscal 2000 resulted from the
sale of the Company's  investment in Intermagnetics  General  Corporation common
shares. No similar sale of securities occurred in 2001.

      Net Losses.  Net losses increased  $7,020,000,  or approximately 69%, from
$10,242,000,  or  $0.94  per  share,  for  the  year  ended  June  30,  2000  to
$17,262,000,  or $1.55 per share, for the year ended June 30, 2001, primarily as
a result of the reasons described above.

Liquidity and Capital Resources

      As of June 30, 2002,  cash  equivalents  and available for sale securities
totaled $2,018,000, excluding restricted cash of $201,000. During the year ended
June 30, 2002,  the Company used  $8,199,000 of cash in operating  activities as
compared  to  $10,406,000  for the  year  ended  June  30,  2001.  Cash  used in
operations in 2002 was mainly a result of the Company's  reported net loss,  net
of non-cash items such as depreciation and impairment charges. Also during 2002,
accounts  receivable rose $2,680,000 due to higher  shipments made at the end of
fiscal 2002.  Compared with 2001,  the  $2,207,000  improvement  in cash used in
operations  was  primarily  a result of  decreasing  net losses net of  non-cash
expenses, offset in part by higher cash usage attributable to changes in working
capital related to higher volumes of business.  In the year ended June 30, 2002,
the Company used $2,330,000 to purchase plant, property and equipment, which was
offset by proceeds  from a sale  leaseback of  $995,000.  Of the  $2,330,000  of
equipment  purchases,  $1,884,000  related to the  acquisition  of machinery and
equipment for the Company's  primary  battery  operations,  $333,000  related to
rechargeable  battery  machinery and equipment and the balance was substantially
for facilities upgrades.

      Months  cost of sales in  inventory  at June 30,  2002 was 1.9  months  as
compared  to 2.6  months at June 30,  2001.  This  metric is  indicative  of the
Company's  continuing  focus to  improve  purchasing  procedures  and  inventory
controls.  The Company's Days Sales Outstanding (DSOs) was an average of 57 days
for 2002,  compared with an average of 55 days for 2001. This modest slowdown in
collections is mainly attributable to increased business with non-U.S. customers
who typically take longer to pay than the U.S. customers.

      At June 30, 2002, the Company had a capital lease  obligation  outstanding
of  $118,000  for the  Company's  Newark,  New York  offices  and  manufacturing
facilities.  In addition, the Company had a capital lease on computer equipment,
which had an outstanding balance of $65,000 at June 30, 2002.

      As of June  30,  2002,  the  Company  had  made  commitments  to  purchase
approximately $171,000 of production machinery and equipment.

      In June 2000,  the  Company  entered  into a 3-year,  $20,000,000  secured
credit facility with a lending institution. The financing agreement consisted of
an initial  $12,000,000  term loan  component  and a revolving  credit  facility
component for an initial  $8,000,000  based on eligible net accounts  receivable
(as defined) and eligible net inventory (as defined). The amount available under
the term loan  component  amortizes  over time.  Principal and interest are paid
monthly on


                                       7


outstanding amounts borrowed. Initially,  $4,000,000 was borrowed under the term
loan  component  in June 2000,  and this amount is being repaid over a five-year
period.  Debt issue costs amounting to $198,000 were incurred in connection with
the  initiation of the agreement  and are being  amortized  over the term of the
loan.

      In December  2000 and June 2001,  the Company  and its  commercial  lender
agreed to revise  downward the adjusted net worth covenant to better reflect the
Company's equity position at that particular time. In October 2001, this lending
institution  informed  the Company  that its  borrowing  availability  under its
$20,000,000 credit facility had been effectively  reduced to zero as a result of
a recent  appraisal of its fixed assets.  In February  2002, the Company and its
primary lending  institution  amended the credit facility.  The amended facility
was  reduced  to a total of  $15,000,000,  mainly  due to the  reduction  in the
appraised  valuation of fixed assets that limited the borrowing  capacity  under
the term loan  component,  as well as to minimize  the cost of unused line fees.
Certain  definitions  were also revised which increased the Company's  available
borrowing  base.  In addition,  the minimum net worth  covenant was  effectively
reduced  to  approximately   $19,200,000   after  adjustments  for  fixed  asset
impairment  charges.  At June 30, 2002, the Company was in compliance  with this
covenant.  The term loan component was revised to an initial $2,733,000 based on
the valuation of the Company's fixed assets (of which $2,468,000 was outstanding
on the term loan at June 30, 2002). The principal  associated with the term loan
is  continuing to be repaid over a 5-year  amortization  period from the initial
date of the credit facility in June 2000. The revolving  credit component of the
overall credit facility comprises the remainder of the total potential borrowing
capacity.  There was no balance  outstanding on the revolving credit facility as
of June 30, 2002.  If the credit  facility,  which  expires in June 2003, is not
extended by  agreement  of both the Company  and the  lending  institution,  the
remaining  principal under the term loan, and any amounts  outstanding under the
revolving credit facility, would become due at that time. Therefore, the Company
has reflected its debt associated  with this facility as a short-term  liability
on  the   Consolidated   Balance  Sheet.  If  the  Company  is  unsuccessful  in
renegotiating  this  credit  facility or is unable to  refinance  this debt with
another lending  institution,  this could have a material  adverse effect on the
Company's business and financial position.

      The loans bear  interest  at  prime-based  or  LIBOR-based  rates,  at the
discretion  of the Company.  At June 30, 2002,  the rate was 5.75%.  The Company
also pays a facility fee on the unused  portion of the  commitment.  The loan is
secured  by  substantially  all of the  Company's  assets  and  the  Company  is
precluded  from paying  dividends  under the terms of the  agreement.  The total
amount available under the term loan component is reduced by outstanding letters
of credit.  The Company had  $3,800,000  outstanding on a letter of credit as of
June  30,  2002,  supporting  the  Company's  $4,000,000  equipment  lease.  The
Company's  additional  borrowing  capacity  under the revolver  component of the
credit facility as of June 30, 2002 was approximately $1,000,000.

      In March 2001,  the Company  initiated a  $2,000,000  lease line of credit
with a third  party  leasing  agency.  Under this  arrangement,  the Company had
various options to acquire manufacturing equipment,  including sales / leaseback
transactions  and operating  leases.  In October 2001, the Company  expanded its
leasing  arrangement with a third party leasing agency.  The revision  increased
the amount of the lease line from $2,000,000 to $4,000,000.  The increase in the
line was used to fund capital expansion plans for  manufacturing  equipment that
has allowed  increased  capacity within the Company's  Primary business unit. At
June 30, 2002, the lease line had been fully utilized.  The Company's  quarterly
lease payment is  approximately  $226,000.  In conjunction  with this lease, the
Company is  required to maintain a  $3,800,000  letter of credit.  The letter of
credit was issued by the Company's primary lending institution, which diminishes
the Company's overall borrowing availability under the revolver component of the
overall  credit  facility.  The  Company  is  working  to  see  if it  can  find
alternatives to  collateralize  this letter of credit in order to alleviate this
restriction.  There can be no assurance  that the Company will be  successful in
this pursuit.

      While the Company is optimistic  about its long-term  future prospects and
growth  potential,  the timing aspect of near-term  revenue and profitability is
unclear.  The Company's future liquidity  depends on its ability to successfully
generate positive cash flows from operations and to achieve operational savings.
At this time based on the current financial outlook, it appears that the Company
may not  generate  the  revenues  necessary  to allow it to continue to meet the
current net worth covenant of the credit facility.  To date, the Company and its
lending institution have maintained a good relationship, and thus the Company is
optimistic that it will be able to negotiate a further revision of the net worth
covenant to better  reflect the  Company's  current  situation.  There can be no
assurance,  however,  that the Company will be  successful in its endeavor to do
so, and therefore,  this situation  could have a material  adverse effect on the
Company's financial position.

      During the fiscal year ended June 30,  2002,  the Company  raised  capital
through  two  private  equity  transactions.  First,  in July 2001,  the Company
completed a $6,800,000 private placement of 1,090,000 shares of its common stock
at $6.25 per share. In conjunction with the offering,  warrants to acquire up to
109,000 shares of common stock were granted.  The exercise price of the warrants
is  $6.25  per  share  and  the  warrants  have a  five-year  term.  The  second
transaction  occurred in April 2002,  when the  Company  closed on a  $3,000,000
private placement  consisting of common equity and a $600,000  convertible note.
Initially,  801,333 shares were issued. The note, which was issued to one of the
Company's  directors,  will


                                       8


convert  automatically  into  an  additional  200,000  shares  if the  Company's
shareholders  vote to approve the  conversion  of the note into common shares at
the Company's  Annual Meeting in December  2002. If shareholder  approval is not
obtained,  the Company is obligated to repay the note on December 31, 2002, with
accrued interest at 10% per year. All shares will be issued at $3.00 per share.

      The  Company  also is  continuing  to explore  other  sources of  capital,
including   utilizing  its  unleveraged  assets  as  collateral  for  additional
borrowing capacity,  selling assets that are not core to the Company's long-term
strategic initiatives,  and raising equity through a private or public offering.
Although  the  Company is  confident  that it will be  successful  in  arranging
adequate  financing,  there  can be no  assurance  that the  Company  will  have
sufficient  cash  flows to meet its  working  capital  and  capital  expenditure
requirements  during the  course of fiscal  2003.  Therefore,  this could have a
material  adverse  effect on the  Company's  business,  financial  position  and
results of operations.

      As  described  in Part I, Item 3,  "Legal  Proceedings",  the  Company  is
involved  in certain  environmental  matters  with  respect to its  facility  in
Newark,  New York.  Although the Company has  reserved  for expenses  related to
this,  there  can be no  assurance  that this will be the  maximum  amount.  The
ultimate  resolution of this matter may have a significant adverse impact on the
results of operations in the period in which it is resolved.

      The Company typically offers warranties against any defects due to product
malfunction  or  workmanship  for a  period  up to one  year  from  the  date of
purchase.  The Company  also offers a 10-year  warranty on its 9-volt  batteries
that  are used in  ionization-type  smoke  detector  applications.  The  Company
provides for a reserve for this potential warranty expense, which is based on an
analysis  of  historical  warranty  issues.  There is no  assurance  that future
warranty  claims  will be  consistent  with past  history,  and in the event the
Company's  experiences a significant  increase in warranty  claims,  there is no
assurance that the Company's reserves are sufficient. This could have a material
adverse  effect on the Company's  business,  financial  condition and results of
operations.

Outlook

      Looking ahead for the full fiscal year of 2003,  the Company is optimistic
about its sales  prospects and the status of the  manufacturing  operations.  At
this time, the Company expects to achieve  revenue growth in a range  comparable
to the 35% growth rate it achieved during fiscal 2002. The Company is projecting
growth in  virtually  all major  product  areas  within  its  business - 9-volt,
cylindrical and rechargeable.  The growth in each of the quarters,  however,  is
subject to  significant  fluctuations  as the timing of  customer  orders is not
easily predictable. In particular,  9-volt revenues are dependent upon continued
demand from the Company's  customers,  some of which are  dependent  upon retail
sell-through.  Similarly, revenues from sales of cylindrical products, primarily
to military  customers,  are dependent upon a variety of factors,  including the
timing of the battery  solicitation  process within the military,  the Company's
ability to successfully  win contract  awards,  successful  qualification of the
Company's products in the applicable  military  applications,  and the timing of
order releases against such contracts.  Some of these factors are outside of the
Company's direct control.

      For instance, in June 2002, the Company was awarded the top award, 60%, of
the U.S. Army's Next Gen II 5-year  procurement of Small Cylindrical  Batteries.
Orders on this  contract,  though,  have yet to begin,  and it is  difficult  to
determine when such orders may start. In July 2002, the Company also submitted a
proposal  on the Large  Cylindrical  Battery  procurement  under the Next Gen II
procurement.  The Large Rectangular Battery  solicitation for bids has yet to be
issued by the U.S. Army. It is difficult to determine at this time when the U.S.
Army will issue the solicitations or make any award decisions. While the Company
is  optimistic  about its  chances  of  winning  a  substantial  portion  of the
contracts  with  this  program,   the  ultimate   outcome  is  uncertain.   This
solicitation  process is significantly  behind the original schedule mainly as a
result of the U.S.  government's  diversion relating to the terrorist attacks on
September 11, 2001. A significant portion of the Company's growth projections is
dependent upon its success and participation in this Next Gen II program.

      The Company believes that quarterly  revenues of approximately  $9,000,000
to $9,500,000 will allow it to achieve  operating cash  breakeven,  depending on
the Company's  overall  product mix. The Company also  believes  that  quarterly
revenues  in the range of  $10,500,000  should  allow the  Company to be able to
report a profit.  While the Company has been able to significantly  reduce costs
during  fiscal  2002,  it  still  maintains  a  fairly  substantial  fixed  cost
infrastructure to support its overall  operations.  Increasing  volumes of sales
and  production  will generate very favorable  returns to scale,  but similarly,
decreasing volumes will result in the opposite effect.

      In June 2002, the Company reported a $14,318,000  impairment charge.  This
impairment  charge related to a writedown of long-lived  assets in the Company's
rechargeable  production  operations,  reflecting  a  change  in  the  Company's
strategy.  Changes in  external  economic  conditions  culminated  in June 2002,
reflecting a slowdown in the mobile  electronics  marketplace  and a realization
that near-term  business  opportunities  utilizing the high volume  rechargeable


                                       9


production  equipment had dissipated.  These changes caused the Company to shift
away from high volume polymer  rechargeable  battery production to higher value,
lower volume opportunities. The Company's redefined strategy eliminates the need
for its high volume  production  line that had been built mainly to  manufacture
Nokia cell phone  replacement  batteries.  The new  strategy is a  three-pronged
approach.  First,  the Company will  manufacture  in-house for the higher value,
lower  volume  polymer  rechargeable  opportunities.  Second,  the Company  will
utilize its affiliate in Taiwan,  Ultralife  Taiwan,  Inc., as a source for both
polymer  and  liquid  lithium  cells.  Third,  the  Company  will  look to other
rechargeable  cell  manufacturers as sources for cells that the Company can then
assemble into  completed  battery  packs.  The Company is  optimistic  that this
broadened  strategy can be a successful,  although modest,  aspect of its growth
for fiscal 2003.

      As a result of the cost  savings  actions  taken  during  fiscal 2002 that
significantly  impacted the Rechargeable segment, and the decline of development
efforts related to new cylindrical  batteries for military applications as those
products move into anticipated volume  production,  the Company expects that its
costs related to research and development  will decline  substantially in fiscal
2003 when compared with fiscal 2002.

      The Company expects that spending for capital projects in fiscal 2003 will
be relatively  modest.  The Company  carefully  evaluates such projects and will
only make capital  investments when necessary and when there is typically a very
quick payback.  Some of the capital equipment  acquisitions  during the upcoming
fiscal year will be financed by the  capital  equipment  grant/loan  the Company
recently finalized.

Recent Accounting Pronouncements

      In June 2001, the Financial  Accounting  Standards  Board ("FASB")  issued
SFAS No.  143,  "Accounting  for Asset  Retirement  Obligations."  SFAS No.  143
addresses financial accounting and reporting for obligations associated with the
retirement of tangible  long-lived  assets and the associated  asset  retirement
costs.  This statement  requires that the fair value of a liability for an asset
retirement  obligation  be recognized in the period in which it is incurred if a
reasonable  estimate of fair value can be made. It applies to legal  obligations
associated  with the  retirement  of  long-lived  assets  that  result  from the
acquisition,   construction,  development  and/or  the  normal  operation  of  a
long-lived asset, except for certain  obligations of lessees.  This statement is
effective for financial  statements issued for fiscal years beginning after June
15, 2002.  The Company will adopt SFAS No. 143 in the fiscal year beginning July
1,  2002 and is  currently  evaluating  the  effect,  if any,  on the  Company's
financial statements.

      In  October  2001,  the FASB  issued  SFAS No.  144,  "Accounting  for the
Impairment or Disposal of Long-Lived Assets". This statement addresses financial
accounting  and reporting for the  impairment or disposal of long-lived  assets.
SFAS No.  144  supersedes  SFAS  No.  121,  "Accounting  for the  Impairment  of
Long-Lived  Assets and for  Long-Lived  Assets to Be Disposed  Of". SFAS No. 144
applies  to  all  long-lived  assets  (including  discontinued  operations)  and
consequently  amends  Accounting  Principle  Board  Opinion  No. 30,  "Reporting
Results of  Operations  -  Reporting  the  Effects of Disposal of a Segment of a
Business  and  Extraordinary,  Unusual  and  Infrequently  Occurring  Events and
Transactions."  The Company will adopt SFAS No. 144 in the fiscal year beginning
July 1, 2002. The Company does not believe adoption of this  pronouncement  will
have a material adverse effect on its financial statements.

      In June  2002,  the  FASB  issued  SFAS No.  146,  "Accounting  for  Costs
Associated with Exit or Disposal  Activities",  which nullifies  Emerging Issues
Task  Force  Issue  No.  94-3,  "Liability   Recognition  for  Certain  Employee
Termination  Benefits  and Other  Costs to Exit an Activity  (including  Certain
Costs Incurred in a Restructuring)".  SFAS No. 146 requires that a liability for
costs  associated  with an exit or  disposal  activity  be  recognized  when the
liability  is  incurred.  The Company will adopt SFAS No. 146 in the fiscal year
beginning  July 1, 2002.  The  Company  does not  believe  the  adoption of this
pronouncement will have a material adverse effect on its financial statements.

Risk Factors

Dependence on Continued Demand for the Company's Existing Products

      A substantial  portion of the Company's  business depends on the Continued
demand for products sold by OEMs using the Company's batteries.  Therefore,  the
Company's  success  is  substantially  dependent  upon the  success of the OEMs'
products in the  marketplace.  The  Company is subject to many risks  beyond its
control  that  influence  the  success  or  failure  of  a  particular   product
manufactured  by an  OEM,  including:  competition  faced  by  the  OEM  in  its
particular  industry,  market acceptance of the OEM's product,  the engineering,
sales,  marketing and management  capabilities of the OEM, technical  challenges
unrelated to the Company's technology or products faced by the OEM in developing
its products, and the financial and other resources of the OEM.


                                       10


      For instance, in fiscal 2002, 59% of the Company's revenues were comprised
of sales of its 9-volt  batteries,  and of this,  approximately 30% pertained to
sales to smoke alarm OEMs in the U.S. If the retail demand for  long-life  smoke
detectors decreases significantly,  this could have a material adverse effect on
the Company's business, financial condition and results of operations.

      Similarly,  in fiscal 2002, 19% of the Company's revenues was comprised of
sales of  cylindrical  batteries,  and of this,  approximately  62% pertained to
sales  made  directly  or  indirectly  to the U.S.  military.  If the demand for
cylindrical  batteries  from the U.S.  military were to decrease  significantly,
this could have a material adverse effect on the Company's  business,  financial
condition and results of operations.

Uncertainty of the Company's Rechargeable Battery Business

      Although the Company is in  production of certain  rechargeable  cells and
batteries, it has not achieved wide market acceptance. The Company cannot assure
that volume acceptance of its rechargeable products will occur due to the highly
competitive  nature of the business.  There are many new company and  technology
entrants  into the  marketplace  and the Company must  continually  reassess the
market  segments  in which its  products  can be  successful  and seek to engage
customers  in these  segments who will adopt the  Company's  products for use in
their  products.  In addition,  these  companies  must be successful  with their
products in their markets for the Company to gain increased business.  Increased
competition,  failure to gain customer  acceptance of products or failure of the
Company's  customers in their markets could have a further adverse affect on the
Company's rechargeable battery business.

Risks Relating to Growth and Expansion

      Rapid growth of the Company's battery business could significantly  strain
management,  operations and technical resources. If the Company is successful in
obtaining rapid market growth of its batteries,  the Company will be required to
deliver  large  volumes of quality  products to customers on a timely basis at a
reasonable cost to those customers. For example, significantly large orders from
the U.S. military for the Company's  cylindrical products may strain the current
capacity  capabilities  of  the  Company  and  would  require  time  to  install
additional equipment and build a sufficient support infrastructure.  The Company
cannot assure,  however,  that business will rapidly grow or that its efforts to
expand  manufacturing and quality control  activities will be successful or that
the Company will be able to satisfy commercial scale production  requirements on
a timely and cost-effective basis. The Company will also be required to continue
to improve its operations,  management and financial  systems and controls.  The
failure to manage growth  effectively  could have an adverse effect on business,
financial condition and results of operations.

Dependence on U.S. Military Procurement of Batteries

      The Company will continue to develop both primary and rechargeable battery
products to meet the needs of the U.S. military forces.  The Company believes it
has a high  probability for success in solicitations  for these  batteries.  Any
delay of  solicitations  by, or failure  of,  the U.S.  government  to  purchase
batteries  manufactured  by the Company could have a material  adverse effect on
the Company's business, financial condition and results of operations.

Risks Related to Competition and Technological Obsolescence

      The Company also competes with large and small  manufacturers of alkaline,
carbon-zinc,  seawater,  high  rate  and  primary  batteries  as well  as  other
manufacturers  of lithium  batteries.  The  Company  cannot  assure that it will
successfully compete with these manufacturers,  many of which have substantially
greater financial, technical, manufacturing,  distribution, marketing, sales and
other resources.

      The  market  for the  Company's  products  is  characterized  by  changing
technology  and  evolving  industry   standards,   often  resulting  in  product
obsolescence or short product lifecycles. Although the Company believes that its
batteries,  particularly  the 9-volt and advanced  rechargeable  batteries,  are
comprised  of  state-of-the-art  technology,  there  can  be no  assurance  that
competitors  will not develop  technologies  or products  that would  render the
Company's technology and products obsolete or less marketable.

      Primary  Batteries - The primary  (non-rechargeable)  battery  industry is
characterized  by intense  competition  with a number of  companies  offering or
seeking to develop products similar to the Company's.  The Company is subject to
competition  from  manufacturers  of  primary  batteries,  such as  carbon-zinc,
alkaline and lithium batteries in various configurations, including 9-volt, AAA,
AA, C, D, 2/3 A and other cell sizes. Manufacturers of primary batteries include
The Gillette Company (Duracell),  Energizer Holdings, Inc., Rayovac Corp., Sanyo
Electric Co. Ltd.,  Sony Corp.,  and


                                       11


Matsushita Electric Industrial Co., Ltd. (Panasonic). Manufacturers of specialty
lithium  batteries  include Saft, Eagle Picher  Industries and Friwo Silberkraft
GmbH.

      Many of these  companies  have  substantially  greater  resources than the
Company, and some have the capacity and volume of business to be able to produce
their  products  more  efficiently  than the  Company at the  present  time.  In
addition,  these  companies are developing  batteries using a variety of battery
technologies  and  chemistries  that are expected to compete with the  Company's
technology.  If these companies  successfully  market their batteries before the
introduction of the Company's products, there could be a material adverse effect
on its business, financial condition and results of operations.

      Rechargeable  Batteries  -  The  rechargeable  battery  industry  is  also
characterized by intense  competition with a large number of companies  offering
or seeking to develop  technology  and products  similar to the  Company's.  The
Company is subject to competition from manufacturers of traditional rechargeable
batteries,  such as nickel-cadmium batteries, from manufacturers of rechargeable
batteries of more recent technologies, such as nickel-metal hydride, lithium ion
liquid  electrolyte  and lithium  polymer  batteries,  as well as from companies
engaged  in  the  development  of  batteries   incorporating  new  technologies.
Manufacturers of nickel-cadmium  and/or  nickel-metal  hydride batteries include
Sanyo Electric Co. Ltd., Sony Corp., Toshiba Corp., Saft and Matsushita Electric
Industrial Co., Ltd.  (Panasonic),  among others.  Manufacturers  of lithium ion
liquid  electrolyte  batteries  currently  include Saft-Soc des ACC, Sony Corp.,
Toshiba Corp.,  Matsushita  Electric  Industrial  Co., Ltd.,  Sanyo Electric Co.
Ltd., Sony Corp.,  E-One Moli Energy Ltd., BYD Co. Ltd.,  Samsung SDI Co., Ltd.,
Shenzhen B&K  Electronic  Co. Ltd., and Ultralife  Taiwan,  Inc.,  among others.
Manufacturers of lithium polymer batteries currently include Valence Technology,
Inc., Sony Corp.,  Amperex Technology Ltd., Danionics A/S, Finecell Co. Ltd., LG
Chemical,  Ltd., SKC, Samsung SDI Co., Ltd.,  Ultralife Taiwan,  Inc., and Kokam
Engineering Co., Ltd.

      Many  companies  with  substantially  greater  resources are  developing a
variety of battery technologies,  including liquid electrolyte lithium and solid
electrolyte lithium batteries,  which are expected to compete with the Company's
technology.  Other companies undertaking research and development  activities of
solid-polymer  batteries have already developed  prototypes and are constructing
commercial scale production  facilities.  If these companies successfully market
their batteries before the introduction of the Company's  products,  there could
be a material adverse effect on its business, financial condition and results of
operations.

Dependence on Key Personnel

      Because of the specialized,  technical nature of the business, the Company
is highly dependent on certain members of management, marketing, engineering and
technical  staff.  The loss of these  services  or these  members,  could have a
material  adverse  effect on the  business,  financial  condition and results of
operations.  In addition to  developing  manufacturing  capacity to produce high
volumes of our  advanced  rechargeable  batteries,  the  Company  must  attract,
recruit and retain a sizeable workforce of technically competent employees.  The
Company's ability to pursue  effectively its business strategy will depend upon,
among other  factors,  the  successful  recruitment  and retention of additional
highly skilled and experienced managerial,  marketing, engineering and technical
personnel.  The Company  cannot assure that it will be able to retain or recruit
this type of personnel.

Safety Risks; Demands of Environmental and Other Regulatory Compliance

      Due  to the  high  energy  density  inherent  in  lithium  batteries,  the
Company's  batteries can pose safety certain risks,  including the risk of fire.
Although the Company incorporates safety procedures in research, development and
manufacturing  processes that are designed to minimize safety risks, the Company
cannot  assure that  accidents  will not occur.  Although the Company  currently
carries  insurance  policies  which  cover  loss  of the  plant  and  machinery,
leasehold  improvements,  inventory  and business  interruption,  any  accident,
whether at the  manufacturing  facilities or from the use of the  products,  may
result in  significant  production  delays or claims for damages  resulting from
injuries.  These  types of losses  could have a material  adverse  effect on the
business, financial condition and results of operations.

      National,  state and local laws impose various  environmental  controls on
the  manufacture,  storage,  use and  disposal  of lithium  batteries  and/or of
certain  chemicals used in the  manufacture of lithium  batteries.  Although the
Company believes that its operations are in substantial  compliance with current
environmental  regulations  and  that,  except  as  noted  below,  there  are no
environmental conditions that will require material expenditures for clean-up at
the present or former facilities or at facilities to which it has sent waste for
disposal,  there can be no assurance  that changes in such laws and  regulations
will not impose  costly  compliance  requirements  on the  Company or  otherwise
subject it to future  liabilities.  Moreover,  state and local  governments  may
enact additional restrictions relating to the disposal of lithium batteries used
by customers which could have a material  adverse effect on business,  financial
condition and


                                       12


results of operations.  In addition,  the U.S.  Department of Transportation and
certain  foreign  regulatory  agencies that  consider  lithium to be a hazardous
material  regulate the  transportation of batteries which contain lithium metal.
The Company  currently ships lithium  batteries in accordance  with  regulations
established by the U.S. Department of Transportation.  There can be no assurance
that   additional  or  modified   regulations   relating  to  the   manufacture,
transportation,  storage,  use and disposal of materials used to manufacture our
batteries or restricting  disposal of batteries will not be imposed or how these
regulations will affect the Company or its customers.

      In connection with our  purchase/lease of the Newark, New York facility in
1998, a consulting firm performed a Phase I and II Environmental Site Assessment
which revealed the existence of contaminated soil and ground water around one of
the buildings. The Company retained an engineering firm which estimated that the
cost of remediation should be in the range of $230,000.  This cost,  however, is
merely an estimate  and the cost may in fact be much higher.  In February  1998,
the Company entered into an agreement with a third party which provides that the
Company  and this third party will retain an  environmental  consulting  firm to
conduct a  supplemental  Phase II  investigation  to verify the existence of the
contaminants and further delineate the nature of the environmental  concern. The
third party  agreed to  reimburse  the Company for fifty  percent of the cost of
correcting the  environmental  concern on the Newark  property.  The Company has
fully  reserved for its portion of the  estimated  liability.  Test sampling was
completed  in the spring of 2001.  The next step is for the  Company to submit a
remediation  plan for  approval.  Upon  approval,  the  Company  would  have the
authority to remediate  the property.  Because this is a voluntary  remediation,
there is no  requirement  for the  Company to complete  the  project  within any
specific  time  frame.  The Company  cannot  assure that it will not face claims
resulting in substantial liability which would have a material adverse effect on
the  business,  financial  condition  and results of operations in the period in
which such claims are resolved.

Limited Sources of Supply

      Certain  materials  used in products are available only from a single or a
limited  number of  suppliers.  Additionally,  the  Company may elect to develop
relationships  with a single or limited  number of suppliers for materials  that
are  otherwise   generally   available.   Although  the  Company  believes  that
alternative  suppliers  are  available to supply  materials  that could  replace
materials  currently  used and that, if necessary,  the Company would be able to
redesign its products to make use of such alternatives,  any interruption in the
supply  from any  supplier  that serves as a sole  source  could  delay  product
shipments  and  have  a  material  adverse  effect  on the  business,  financial
condition  and results of  operations.  Although  the  Company  has  experienced
interruptions   of  product   deliveries   by  sole  source   suppliers,   these
interruptions have not had a material adverse effect on the business,  financial
condition and results of operations.  The Company cannot  guarantee that it will
not experience a material  interruption  of product  deliveries from sole source
suppliers.

Dependence on Proprietary Technologies

      The Company's success depends more on the knowledge,  ability,  experience
and  technological  expertise of its employees  than on the legal  protection of
patents and other proprietary  rights.  The Company claims proprietary rights in
various unpatented technologies, know-how, trade secrets and trademarks relating
to products and manufacturing processes. The Company cannot guarantee the degree
of protection these various claims may or will afford,  or that competitors will
not  independently   develop  or  patent  technologies  that  are  substantially
equivalent or superior to the  Company's  technology.  The Company  protects its
proprietary   rights  in  its  products  and  operations   through   contractual
obligations,   including   nondisclosure   agreements  with  certain  employees,
customers,  consultants and strategic partners.  There can be no assurance as to
the degree of  protection  these  contractual  measures may or will afford.  The
Company,  however, has had patents issued and patent applications pending in the
U.S. and  elsewhere.  The Company  cannot assure (i) that patents will be issued
from any pending applications, or that the claims allowed under any patents will
be sufficiently broad to protect its technology, (ii) that any patents issued to
the Company will not be challenged,  invalidated or circumvented, or (iii) as to
the degree or adequacy of protection any patents or patent  applications  may or
will afford. If the Company is found to be infringing third party patents, there
can be no assurance that it will be able to obtain licenses with respect to such
patents on acceptable terms, if at all. The failure to obtain necessary licenses
could delay product  shipment or the  introduction  of new products,  and costly
attempts  to  design  around  such  patents  could  foreclose  the  development,
manufacture or sale of products.

Dependence on Technology Transfer Agreements

      The Company's  research and development of advanced  rechargeable  battery
technology  and  products  utilizes  internally-developed  technology,  acquired
technology and certain  patents and related  technology  licensed by the Company
pursuant  to  non-exclusive,  technology  transfer  agreements.  There can be no
assurance that competitors will not develop, independently or through the use of
similar technology transfer agreements, rechargeable battery


                                       13


technology  or products  that are  substantially  equivalent  or superior to the
technologies and products currently under research and development.

Risks Related to China Joint Venture Program

      In July 1992, the Company entered into several  agreements  related to the
establishment  of  a  manufacturing  facility  in  Changzhou,   China,  for  the
production and distribution in and from China of 2/3A lithium primary batteries.
Changzhou  Ultra Power Battery Co.,  Ltd., a company  organized in China ("China
Battery"),  purchased  certain  technology,  equipment,  training and consulting
services relating to the design and operation of a lithium battery manufacturing
plant.  China  Battery was  required to pay  approximately  $6.0  million to the
Company over the first two years of the agreement,  of which  approximately $5.6
million has been paid.  The Company has been  attempting  to collect the balance
due under this contract. China Battery has indicated that it will not make these
payments  until  certain  contractual  issues have been  resolved.  Due to China
Battery's questionable  willingness to pay, the Company wrote off in fiscal 1997
the entire balance owed as well as its investment  aggregating  $805,000.  Since
China Battery has not purchased  technology,  equipment,  training or consulting
services to produce  batteries other than 2/3 A lithium  batteries,  the Company
does not believe that China Battery has the capacity to become a competitor. The
Company does not anticipate that the manufacturing or marketing of 2/3 A lithium
batteries  will be a  substantial  portion of its  product  line in the  future.
However,  in December 1997, China Battery sent a letter demanding  reimbursement
of an unspecified  amount of losses they have incurred plus a refund for certain
equipment that was sold to China Battery.  The Company has attempted to initiate
negotiations  to resolve the dispute.  However,  an  agreement  has not yet been
reached. Although China Battery has not taken any additional steps, there can be
no assurance that China Battery will not further  pursue such a claim which,  if
successful,  could have a material  adverse  effect on the  business,  financial
condition and results of operations.  The Company  believes that such a claim is
without merit.

Ability to Insure Against Losses

      Because certain of the Company's  primary  batteries are used in a variety
of  security  and safety  products  and  medical  devices,  it may be exposed to
liability  claims if such a battery  fails to  function  properly.  The  Company
maintains  what it believes to be  sufficient  liability  insurance  coverage to
protect against  potential claims;  however,  there can be no assurance that the
liability  insurance  will continue to be available,  or that any such liability
insurance would be sufficient to cover any claim or claims.

Quarterly  Fluctuations  in Operating  Results and Possible  Volatility of Stock
Price

      The Company's future operating results may vary significantly from quarter
to quarter  depending on factors such as the timing and shipment of  significant
orders,  new  product  introductions,  delays in  customer  releases of purchase
orders,  the mix of  distribution  channels  through which the Company sells its
products and general economic conditions.  Frequently,  a substantial portion of
the  Company's  revenues in each  quarter is  generated  from orders  booked and
shipped  during that  quarter.  As a result,  revenue  levels are  difficult  to
predict for each quarter. If revenue results are below  expectations,  operating
results will be adversely  affected as the Company has a sizeable  base of fixed
overhead costs that do not vary much with the changes in revenue. In addition to
the  uncertainties  of  quarterly   operating  results,   future   announcements
concerning the Company or its competitors,  including technological  innovations
or  commercial  products,  litigation  or public  concerns  as to the  safety or
commercial  value of one or more of its products,  may cause the market price of
its Common Stock to fluctuate  substantially  for reasons which may be unrelated
to operating results. These fluctuations, as well as general economic, political
and market conditions, may have a material adverse effect on the market price of
our Common Stock.

Risks Related to Product Warranty Claims

      The Company typically offers warranties against any defects due to product
malfunction  or  workmanship  for a  period  up to one  year  from  the  date of
purchase.  The Company  also offers a 10-year  warranty on its 9-volt  batteries
that  are used in  ionization-type  smoke  detector  applications.  The  Company
provides for a reserve for this potential warranty expense, which is based on an
analysis  of  historical  warranty  issues.  There is no  assurance  that future
warranty  claims  will be  consistent  with past  history,  and in the event the
Company's  experiences a significant  increase in warranty  claims,  there is no
assurance that the Company's reserves are sufficient. This could have a material
adverse  effect on the Company's  business,  financial  condition and results of
operations.


                                       14


Risks Related to Company's  Ability to Finance Ongoing  Operations and Projected
Growth

      While the Company  believes  that it revenue  growth  projections  and its
ongoing cost controls  will allow it to generate cash and achieve  profitability
in the  foreseeable  future,  there is no assurance as to when or if the Company
will be able to achieve its  projections.  The Company's  future cash flows from
operations,  combined  with its  accessibility  to cash and  credit,  may not be
sufficient  to allow  the  Company  to  finance  ongoing  operations  or to make
required  investments for future growth. The Company may need to seek additional
credit or access  capital  markets for additional  funds.  There is no assurance
that the Company would be successful in this regard.

Risks Related to Maintaining Debt Obligations

      The Company has  certain  debt  covenants  that must be  maintained,  most
notably a  requirement  with its primary  lending  institution  to meet  certain
levels of net worth.  There is no  assurance  that the  Company  will be able to
continue to meet these debt covenants in the future.  If the Company defaults on
any of its debt covenants and it is unable to renegotiate  credit terms in order
to comply with such covenants,  this could have a material adverse effect on the
business, financial condition and results of operations.

      In June 2003,  the  Company's  credit  facility  with its primary  lending
institution is scheduled to expire.  There is no assurance that the Company will
be successful in refinancing this credit facility.

Risks Related to Arthur Andersen LLP Being our Past Auditors

      There may be no effective remedy against Arthur Andersen LLP in connection
with a material  misstatement or omission in the financial statements audited by
them, due to the fact that Arthur Andersen LLP was convicted on June 15, 2002 of
federal  obstruction of justice arising from the  government's  investigation of
Enron Corp.

      Arthur  Andersen  LLP  consented  to the  inclusion of their report in the
annual reports and registration  statements we filed prior to June 30, 2002. Our
inability  to include in future  registration  statements  or reports  financial
statements  for one or more years  audited by Arthur  Andersen  LLP or to obtain
Arthur  Andersen  LLP's consent to the inclusion of their report on our 2000 and
2001 financial statements may impede our access to the capital markets.

      Should  we seek to access  the  public  capital  markets,  Securities  and
Exchange  Commission  (SEC) rules will require us to include or  incorporate  by
reference in any prospectus three years of audited financial  statements.  Until
our audited financial statements for the fiscal year ending June 30, 2004 become
available, the SEC's current rules would require us to present audited financial
statements for one or more fiscal years audited by Arthur Andersen LLP. Prior to
that time, the SEC may cease accepting  financial  statements  audited by Arthur
Andersen  LLP,  in which case we would be unable to access  the  public  capital
markets unless  PricewaterhouseCoopers  LLP, our current independent  accounting
firm,  or another  independent  accounting  firm, is able to audit the financial
statements  originally audited by Arthur Andersen LLP. In addition,  as a result
of the departure of our former  engagement team leaders,  Arthur Andersen LLP is
no  longer in a  position  to  consent  to the  inclusion  or  incorporation  by
reference in any prospectus of their report on our audited financial  statements
for the years  ended  June 30,  2000 and June 30,  2001,  and  investors  in any
subsequent offerings for which we use their audit report will not be entitled to
recovery  against them under  Section 11 of the  Securities  Act of 1933 for any
material misstatements or omissions in those financial statements. Consequently,
our financing costs may increase or we may miss attractive market  opportunities
if either our annual  financial  statements  for 2000 and 2001 audited by Arthur
Andersen LLP should cease to satisfy the SEC's  requirements or those statements
are used in a prospectus but investors are not entitled to recovery  against our
auditors for material misstatements or omissions in them.


                                       15


ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

      The financial statements and schedules listed in Item 15(a)(1) and (2) are
included in this Report beginning on page 17.

                                                                            Page

      Report of Independent Accountants,
         PricewaterhouseCoopers  LLP                                          17

      Report of Independent Public Accountants,
         Arthur Andersen LLP                                                  18

      Consolidated Financial Statements:

            Consolidated Balance Sheets as of June 30, 2002
               and 2001                                                       19

            Consolidated Statements of Operations for the years
               ended June 30, 2002, 2001 and 2000                             20

            Consolidated Statements of Changes in Shareholders'
               Equity and Accumulated Other Comprehensive Loss
               for the years ended June 30, 2002, 2001 and 2000               21

            Consolidated Statements of Cash Flows for the years
               ended June 30, 2002, 2001 and 2000                             22

            Notes to Consolidated Financial Statements                        23

      Financial Statement Schedules:

            Schedule II - Valuation and Qualifying Accounts                   41


                                       16



                        Report of Independent Accountants

To the Board of Directors and Shareholders of
Ultralife Batteries, Inc.

In our opinion, the consolidated financial statements listed in the accompanying
index  present  fairly,  in all material  respects,  the  financial  position of
Ultralife  Batteries,  Inc. and its subsidiary at June 30, 2002, and the results
of their  operations  and their cash flows for the period ended June 30, 2002 in
conformity with accounting principles generally accepted in the United States of
America. In addition, in our opinion, the financial statement schedule listed in
the  accompanying  index  presents  fairly,  in  all  material   respects,   the
information  set  forth  therein  when  read in  conjunction  with  the  related
consolidated  financial  statements.  These  financial  statements and financial
statement  schedule are the  responsibility  of the  Company's  management;  our
responsibility  is to  express  an opinion  on these  financial  statements  and
financial statement schedule based on our audit. We conducted our audit of these
statements  in  accordance  with auditing  standards  generally  accepted in the
United  States of America,  which  require that we plan and perform the audit to
obtain reasonable  assurance about whether the financial  statements are free of
material  misstatement.  An audit includes examining,  on a test basis, evidence
supporting the amounts and  disclosures in the financial  statements,  assessing
the accounting principles used and significant estimates made by management, and
evaluating the overall  financial  statement  presentation.  We believe that our
audit provides a reasonable basis for our opinion.  The financial  statements of
the  Company  as of June 30,  2001 and for each of the two  years in the  period
ended June 30,  2001 were  audited  by other  independent  accountants  who have
ceased  operations.  Those  independent  accountants  expressed  an  unqualified
opinion on those  financial  statements  in their  report  dated August 16, 2001
(except with respect to the matter discussed in Note 14, as to which the date is
December 12, 2001).

As discussed in Note 2 in the accompanying  consolidated  financial  statements,
the Company has restated its  financial  statements  for the year ended June 30,
2002 related to its equity investment in UTI.

Our original report dated August 2, 2002,  contained a paragraph explaining that
the Company's  recurring losses from operations  raised  substantial doubt about
the Company's ability to continue as a going concern.  Subsequent to the date of
our original report, the Company's financial outlook has improved significantly.
Accordingly,  our reissued report on the June 30, 2002 financial statements,  as
presented herein, does not contain such a paragraph.

/s/ PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

Rochester, New York
August 2, 2002, except for Note 2 for which the
date is March 28, 2003



                                       17



THE FOLLOWING REPORT IS A COPY OF A REPORT  PREVIOUSLY ISSUED BY ARTHUR ANDERSEN
LLP.  THIS  REPORT  HAS NOT BEEN  REISSUED  BY ARTHUR  ANDERSEN  LLP AND  ARTHUR
ANDERSEN  LLP DID NOT CONSENT TO THE USE OF THIS REPORT IN THIS FORM 10-K.  (THE
REFERENCE  TO NOTE 14 IN ARTHUR  ANDERSEN'S  DUAL  DATING OF THEIR  REPORT WAS A
REFERENCE  TO A  "RECENT  DEVELOPMENTS"  FOOTNOTE  IN THE  FINANCIAL  STATEMENTS
INCLUDED IN THE FORM 10-K FOR WHICH THAT REPORT WAS ISSUED.  SUCH FOOTNOTE IS NO
LONGER APPLICABLE AND HAS BEEN OMITTED FROM THIS FORM 10-K.)


REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To Ultralife Batteries, Inc.:

      We have audited the accompanying  consolidated balance sheets of Ultralife
Batteries,  Inc. (a Delaware corporation) and subsidiary as of June 30, 2001 and
2000,  and  the  related  consolidated  statements  of  operations,  changes  in
shareholders'  equity and accumulated other comprehensive income (loss) and cash
flows for each of the three  years in the  period  ended  June 30,  2001.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

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

      In our opinion, the financial statements referred to above present fairly,
in all material respects,  the financial position of Ultralife  Batteries,  Inc.
and subsidiary as of June 30, 2001 and 2000, and the results of their operations
and their  cash flows for each of the three  years in the period  ended June 30,
2001, in conformity with accounting  principles generally accepted in the United
States.

/s/ ARTHUR ANDERSEN LLP


Rochester, New York
August 16, 2001 (except  with respect to the matter  discussed in Note 14, as to
which the date is December 12, 2001)



                                       18


                            ULTRALIFE BATTERIES, INC.
                           CONSOLIDATED BALANCE SHEETS
                (Dollars in Thousands, Except Per Share Amounts)
--------------------------------------------------------------------------------



                                                                                                                  June 30,

                                     ASSETS                                                               2002               2001
                                                                                                        ---------         ---------
                                                                                                      (As Restated;
                                                                                                       See Note 2)
                                                                                                                    
Current assets:
   Cash and cash equivalents                                                                            $   2,016         $     494
   Restricted cash                                                                                            201               540
   Available-for-sale securities                                                                                2             2,573
   Trade accounts receivable (less allowance for doubtful accounts
      of $272 and $262 at June 30, 2002 and 2001, respectively)                                             6,049             3,379
   Other receivables                                                                                            0               736
   Inventories                                                                                              4,633             5,289
   Prepaid expenses and other current assets                                                                  845               912
                                                                                                        ---------         ---------
       Total current assets                                                                                13,746            13,923

Property, plant and equipment                                                                              16,134            32,997

Other assets:
  Investment in affiliates                                                                                  4,258                --
  Technology license agreements (net of accumulated
      amortization of $1,268 and $1,168 at June 30, 2002 and 2001,
      respectively)                                                                                           183               283
                                                                                                        ---------         ---------
                                                                                                            4,441               283
                                                                                                        ---------         ---------

Total Assets                                                                                            $  34,321         $  47,203
                                                                                                        =========         =========

                     LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
   Current portion of debt and capital lease obligations                                                $   3,148         $   1,065
   Accounts payable                                                                                         3,091             3,755
   Accrued compensation                                                                                       255               427
   Accrued vacation                                                                                           439               259
   Other current liabilities                                                                                1,863             1,596
                                                                                                        ---------         ---------
       Total current liabilities                                                                            8,796             7,102

Long - term liabilities:
   Debt and capital lease obligations                                                                         103             2,648

Commitments and contingencies (Note 6)

Shareholders' Equity :
   Preferred stock, par value $0.10 per share, authorized 1,000,000 shares;
      none outstanding                                                                                         --                --
   Common stock, par value $0.10 per share, authorized 40,000,000 shares;
      issued - 13,379,519 and 11,488,186 at June 30, 2002 and 2001, respectively                            1,338             1,149
   Capital in excess of par value                                                                         113,103            99,389
   Accumulated other comprehensive income (loss)                                                             (856)           (1,058)
   Accumulated deficit                                                                                    (87,860)          (61,724)
                                                                                                        ---------         ---------
                                                                                                           25,725            37,756

   Less -- Treasury stock, at cost -- 27,250 shares                                                           303               303
                                                                                                        ---------         ---------
        Total shareholders' equity                                                                         25,422            37,453
                                                                                                        ---------         ---------
Total Liabilities and Shareholders' Equity                                                              $  34,321         $  47,203
                                                                                                        =========         =========



          The accompanying Notes to Consolidated Financial Statements
                   are an integral part of these statements.


                                       19


                            ULTRALIFE BATTERIES, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                    (In Thousands, Except Per Share Amounts)
--------------------------------------------------------------------------------



                                                                                                 Year ended June 30,
                                                                                   2002                 2001                 2000
                                                                                 --------             --------             --------
                                                                              (As Restated;
                                                                                See Note 2)

                                                                                                                  
Revenues                                                                         $ 32,515             $ 24,163             $ 24,514
Cost of products sold                                                              31,168               27,696               25,512
                                                                                 --------             --------             --------

Gross margin                                                                        1,347               (3,533)                (998)

Operating and other expenses (income):
  Research and development                                                          4,291                3,424                5,306
  Selling, general, and administrative                                              7,949                8,009                7,385
  Impairment of Long Lived Assets                                                  14,318                   --                   --
                                                                                 --------             --------             --------
Total operating and other expenses, net                                            26,558               11,433               12,691

Operating loss                                                                    (25,211)             (14,966)             (13,689)

Other income (expense):
  Interest income                                                                      91                  702                  958
  Interest expense                                                                   (382)                (536)                 (49)
  Equity loss in UTI                                                                 (954)              (2,338)                (818)
  Gain on sale of securities                                                           --                   --                3,147
  Miscellaneous (expense) income                                                      320                 (124)                 209
                                                                                 --------             --------             --------
Loss before income taxes                                                          (26,136)             (17,262)             (10,242)

Income taxes                                                                           --                   --                   --
                                                                                 --------             --------             --------

Net loss                                                                         $(26,136)            $(17,262)            $(10,242)
                                                                                 ========             ========             ========

Net loss per share, basic and diluted                                            $  (2.11)            $  (1.55)            $  (0.94)
                                                                                 ========             ========             ========

Weighted average number of shares outstanding,
  basic and diluted                                                                12,407               11,141               10,904
                                                                                 ========             ========             ========


          The accompanying Notes to Consolidated Financial Statements
                    are an integral part of these statements.


                                       20


                            ULTRALIFE BATTERIES, INC.
           CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
               AND ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
--------------------------------------------------------------------------------




(Dollars in Thousands)
                                                                           Accumulated Other
                                                                      Comprehensive Income (Loss)
                                                                      ---------------------------
                                                                         Foreign
                                       Common Stock         Capital in   Currency    Unrealized
                                 -------------------------  excess of   Translation  Net Gain on   Accumulated  Treasury
                                 Number of Shares  Amount   Par Value    Adjustment  Securities      Deficit     Stock       Total
                                 ----------------  ------   ---------    ----------  ----------      -------     -----       -----

                                                                                                   
Balance as of June 30, 1999         10,512,386    $  1,051   $ 93,605     $  (101)     $  368      $ (34,220)  $   (303)   $ 60,400

Comprehensive loss:
  Net loss                                                                                           (10,242)               (10,242)
  Other comprehensive loss,
    net of tax:
  Foreign currency translation
    adjustments                                                              (590)                                             (590)
  Unrealized net loss on
    securities                                                                          (366)                                  (366)
                                                                                                                           --------
    Other comprehensive loss                                                                                                   (956)
                                                                                                                           --------
Comprehensive loss                                                                                                          (11,198)
                                                                                                                           --------
Shares issued to affiliate            700,000           70      3,168                                                         3,238
Shares issued under stock
  option plans and other
  stock options                       197,900           20      2,017                                                         2,037
------------------------------------------------------------------------------------------------------------------------------------
Balance as of June 30, 2000        11,410,286     $  1,141   $ 98,790     $  (691)     $   2        $(44,462)  $   (303)   $ 54,477
------------------------------------------------------------------------------------------------------------------------------------

Comprehensive loss:
  Net loss                                                                                           (17,262)               (17,262)
  Other comprehensive loss,
    net of tax:
    Foreign currency translation
      adjustments                                                            (368)                                             (368)
    Unrealized net loss on
      securities                                                                          (1)                                    (1)
                                                                                                                           --------
      Other comprehensive loss                                                                                                 (369)
                                                                                                                           --------
Comprehensive loss                                                                                                          (17,631)
                                                                                                                           --------
Shares issued under stock
  option plans and other
  stock options                        77,900            8        599                                                           607
------------------------------------------------------------------------------------------------------------------------------------
Balance as of June 30, 2001        11,488,186     $  1,149   $ 99,389     $(1,059)     $   1        $(61,724)  $   (303)   $ 37,453
------------------------------------------------------------------------------------------------------------------------------------

Comprehensive loss:
  Net loss                                                                                           (26,136)               (26,136)
  Other comprehensive loss,
    net of tax:
    Foreign currency translation
      adjustments                                                             202                                               202
    Unrealized net loss on
      securities                                                                                                                 --
                                                                                                                           --------
    Other comprehensive loss                                                                                                    202
                                                                                                                           --------
Comprehensive loss                                                                                                          (25,934)
                                                                                                                           --------
Shares issued under private
  stock offerings                   1,891,333          189      8,502                                                         8,691
UTI change in ownership
  transactions and other                                        5,212                                                         5,212
------------------------------------------------------------------------------------------------------------------------------------
Balance as of June 30, 2002        13,379,519     $  1,338   $113,103     $  (857)     $   1        $(87,860)  $   (303)   $ 25,422
------------------------------------------------------------------------------------------------------------------------------------


* As Restated; See Note 2.


          The accompanying Notes to Consolidated Financial Statements
                   are an integral part of these statements.


                                       21


                            ULTRALIFE BATTERIES, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (Dollars in Thousands)
--------------------------------------------------------------------------------



                                                                                                   Year Ended June 30,
                                                                                         2002              2001              2000
                                                                                       --------          --------          --------
                                                                                     (As Restated;
                                                                                      See Note 2)
                                                                                                                  
OPERATING ACTIVITIES
Net loss                                                                               $(26,136)         $(17,262)         $(10,242)
Adjustments to reconcile net loss
  to net cash used in operating activities:
Depreciation and amortization                                                             4,265             3,811             2,038
Gain on sale of securities                                                                   --                --            (3,147)
Equity loss in UTI                                                                          954             2,338               818
Impairment to Long Lived Assets                                                          14,318                --                --
Provision for loss on accounts receivable                                                    10                (6)               42
Provision for inventory obsolescence                                                         (4)               12               410
Changes in operating assets and liabilities:
  Accounts receivable                                                                    (2,680)               83                56
  Inventories                                                                               660               381            (1,074)
  Prepaid expenses and other current assets                                                 803              (471)              936
  Accounts payable and other current liabilities                                           (389)              708              (369)
                                                                                       --------          --------          --------
Net cash used in operating activities                                                    (8,199)          (10,406)          (10,532)
                                                                                       --------          --------          --------

INVESTING ACTIVITIES
Purchase of property, plant and equipment                                                (2,330)           (4,367)           (2,946)
Proceeds from Sale Leaseback                                                                995                --            (3,237)
Purchase of securities                                                                   (8,424)          (26,794)          (70,934)
Sales of securities                                                                      11,334            22,905            46,064
Maturities of securities                                                                     --            13,702            37,504
                                                                                       --------          --------          --------
Net cash provided by investing activities                                                 1,575             5,446             6,451
                                                                                       --------          --------          --------

FINANCING ACTIVITIES
Proceeds from issuance of common stock                                                    8,691               607             5,275
Proceeds from issuance of debt                                                              600                --             4,423
Principal payments under long-term debt and capital leases                               (1,062)             (941)              (91)
                                                                                       --------          --------          --------
Net cash (used in) provided by financing activities                                       8,229              (334)            9,607
                                                                                       --------          --------          --------

Effect of exchange rate changes on cash                                                     (83)               76              (590)
                                                                                       --------          --------          --------

Change in cash and cash equivalents                                                       1,522            (5,218)            4,936
                                                                                       --------          --------          --------

Cash and cash equivalents at beginning of period                                            494             5,712               776
                                                                                       --------          --------          --------
Cash and cash equivalents at end of period                                             $  2,016          $    494          $  5,712
                                                                                       ========          ========          ========

SUPPLEMENTAL CASH FLOW INFORMATION:
Cash paid for interest                                                                 $    374          $    538          $     42
Cash paid for taxes                                                                    $     --          $     --          $     --


          The accompanying Notes to Consolidated Financial Statements
                   are an integral part of these statements.


                                       22


                   Notes to Consolidated Financial Statements
                (Dollars in Thousands, Except Per Share Amounts)

Note 1 - Summary of Operations and Significant Accounting Policies

a.    Description of Business

      Ultralife  Batteries,  Inc. (the  "Company")  develops,  manufactures  and
markets   a  wide   range   of   standard   and   customized   lithium   primary
(non-rechargeable)  and  rechargeable  batteries  for  use  in a wide  array  of
applications.  The Company believes that its  technologies  allow the Company to
offer batteries that are flexibly configured,  lightweight and generally achieve
longer operating time than many competing  batteries  currently  available.  The
Company has focused on  manufacturing a family of lithium primary  batteries for
industrial, military and consumer applications,  which it believes is one of the
most  comprehensive   lines  of  lithium  manganese  dioxide  primary  batteries
commercially  available.  The Company also supplies rechargeable and lithium ion
batteries for use in portable electronic applications.

      For several years, the Company has incurred net operating losses primarily
as a result of funding  research  and  development  activities  and, to a lesser
extent,  incurring manufacturing and selling,  general and administrative costs.
During fiscal 2002,  the Company  realigned its resources to bring costs more in
line with  revenues,  moving the Company closer to its targets of operating cash
breakeven and profitability.  In addition,  the Company refined its rechargeable
strategy to allow it to be more effective in the marketplace.

      The Company  believes that its current growth  strategy will be successful
in the long-term. However, at the present time, the status of the Company's cash
and credit situation is of serious concern, and much of the Company's ability to
succeed in the  near-term  is  dependent  upon  continued  revenue  growth and a
favorable product mix that will generate cash. If the Company is unsuccessful in
growing the business sufficiently in the near-term to maintain its viability, it
may need to find alternative sources of funds to allow it to continue to operate
in its current capacity,  such as obtaining additional debt or equity or selling
assets.  While the Company  has been  successful  at raising  funds in the past,
there  is no  assurance  that  it  will  be  able  to do so  under  the  current
circumstances.

b.    Principles of Consolidation

      The  consolidated  financial  statements  are prepared in accordance  with
generally  accepted  accounting  principles in the United States and include the
accounts of the Company and its wholly owned subsidiary, Ultralife Batteries UK,
Ltd.  ("Ultralife  UK").   Intercompany  accounts  and  transactions  have  been
eliminated in  consolidation.  Investments in entities in which the Company does
not have a controlling interest are accounted for using the equity method.

c.    Management's Use of Judgment and Estimates

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

d.    Cash Flows

      For purposes of the  Consolidated  Statements  of Cash Flows,  the Company
considers  all  demand  deposits  with  financial   institutions  and  financial
instruments  with  original  maturities  of  three  months  or  less  to be cash
equivalents.

e.    Restricted Cash

      The Company is required to  maintain  certain  levels of escrowed  cash in
order to comply  with the terms of some of its debt and  lease  agreements.  All
cash is retained for application  against required escrows for debt obligations,
including  certain letters of credit supporting lease obligations and any excess
borrowings  from the  Company's  revolving  credit  facility.  A portion  of the
restricted cash pertaining to certain lease obligations is released periodically
as payments are made to reduce  outstanding  debt. With respect to the Company's
revolving credit


                                       23


facility,  the Company's  primary lending  institution will restrict cash if the
borrowing base  (consisting of receivables and inventory) does not  sufficiently
cover the outstanding borrowings on any particular day. As of June 30, 2002, the
Company had $201 in restricted cash with a certain lending institution primarily
for  letters  of credit  supporting  leases  for a  building  and some  computer
equipment.  There was no cash  restricted  at June 30,  2002  pertaining  to the
Company's revolving credit facility.

f.    Available-for-Sale Securities

      Management determines the appropriate  classification of securities at the
time of purchase and  re-evaluates  such  designation  as of each balance  sheet
date.  Marketable  equity  securities  and debt  securities  are  classified  as
available-for-sale.  These  securities  are  carried  at fair  value,  with  the
unrealized gains and losses,  net of tax, included as a component of accumulated
other comprehensive income.

      The amortized cost of debt securities  classified as available-for-sale is
adjusted for  amortization of premiums and accretion of discounts to maturity or
in the  case of  mortgage-backed  securities,  over  the  estimated  life of the
security.  Such  amortization  is  included  in  interest  income.  The  cost of
securities  sold is based on the  specific  identification  method.  Interest on
securities  classified  as  available-for-sale  is included in interest  income.
Realized   gains   and   losses,   and   declines   in   value   judged   to  be
other-than-temporary on available-for-sale  securities,  if any, are included in
the determination of net income (loss) as gains (losses) on sale of securities.

g.    Inventories

      Inventories are stated at the lower of cost or market with cost determined
under the first-in, first-out (FIFO) method.

h.    Property, Plant and Equipment

      Property,  plant and equipment are stated at cost.  Estimated useful lives
are as follows:

      Buildings                                                20 years
      Machinery and Equipment                              5 - 10 years
      Furniture and Fixtures                                3 - 7 years
      Computer Hardware and Software                        3 - 5 years
      Leasehold Improvements                                 Lease term

      Depreciation and amortization are computed using the straight-line method.
Betterments,  renewals  and  extraordinary  repairs  that extend the life of the
assets are  capitalized.  Other repairs and maintenance  costs are expensed when
incurred. When sold, the cost and accumulated  depreciation applicable to assets
retired are removed  from the accounts  and the gain or loss on  disposition  is
recognized in other income (expense).

i.    Long-Lived Assets and Intangibles

      In accordance  with Statement of Financial  Accounting  Standards No. 121,
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
be  Disposed  of",  the  Company  reviews  its  long-lived  assets  and  certain
identifiable   intangibles   for  impairment   whenever  events  or  changes  in
circumstances  indicate  that  the  carrying  amount  of an  asset  may  not  be
recoverable on an undiscounted cash flow basis. The statement also requires that
when an impairment  has  occurred,  long-lived  assets and certain  identifiable
intangibles  to be disposed  of be  reported at the lower of carrying  amount or
fair value,  less cost to sell.  The Company  recorded  an asset  impairment  of
$14,318 in connection  with the fixed assets in its  rechargeable  business (see
Note 3). The Company did not record any impairments of long-lived assets in 2001
or 2000.

j.    Technology License Agreements

      Technology license agreements consist of the rights to patented technology
and related  technical  information.  The Company acquired a technology  license
agreement for an initial payment of $1,000 in May 1994. Royalties are payable at
a rate of 8% of the fair market value of each battery  using the  technology  if
the battery is sold or otherwise put into use by the Company.  The royalties can
be reduced under certain circumstances based on the terms of this agreement. The
agreement  is  amortized   using  the   straight-line   method  over  10  years.
Amortization  expense  was  $100,  $100,  and  $100 in  2002,  2001,  and  2000,
respectively.


                                       24


k.    Translation of Foreign Currency

      The  financial   statements  of  the  Company's  foreign   affiliates  are
translated  into  U.S.  dollar  equivalents  in  accordance  with  Statement  of
Financial  Accounting  Standards (SFAS) No. 52, "Foreign Currency  Translation".
Exchange gains or losses included in net loss for the years ended June 30, 2002,
2001 and 2000 were $320, $(155), and $97, respectively.

l.    Revenue Recognition

      Battery Sales - Revenues from the sale of batteries  are  recognized  when
products  are  shipped.  A  provision  is made at that time for  warranty  costs
expected to be incurred.

      Technology Contracts - The Company recognizes revenue using the percentage
of completion  method based on the relationship of costs incurred to date to the
total  estimated cost to complete the contract.  Elements of cost include direct
material,  labor and overhead.  If a loss on a contract is  estimated,  the full
amount of the loss is recognized immediately. The Company allocates costs to all
technology contracts based upon actual costs incurred including an allocation of
certain  research and  development  costs incurred.  Under certain  research and
development  arrangements with the U.S. Government,  the Company may be required
to  transfer  technology  developed  to the U.S.  Government.  The  Company  has
accounted  for the  contracts  in  accordance  with SFAS No. 68,  "Research  and
Development  Arrangements".  The Company,  where  appropriate,  has recognized a
liability  for  amounts  that may be repaid  to third  parties,  or for  revenue
deferred until expenditures have been incurred.

      In December  1999, the  Securities  and Exchange  Commission  (SEC) issued
Staff  Accounting  Bulletin  (SAB) No. 101  "Revenue  Recognition  in  Financial
Statements".  This  guidance  summarizes  the  SEC  staff's  views  in  applying
generally  accepted  accounting  principles to revenue  recognition in financial
statements.  This staff  bulletin  had no  significant  impact on the  Company's
revenue recognition policy or results of operations.

m.    Shipping and Handling Costs

      Costs  incurred  by the  Company  related to  shipping  and  handling  are
included in Cost of products sold.  Amounts  charged to customers  pertaining to
these costs are reflected as a contra-expense in Cost of products sold.

n.    Advertising Expenses

      Advertising  costs are  expensed as incurred  and are included in selling,
general and administrative expenses in the accompanying  Consolidated Statements
of Operations.  Such expenses amounted to $213, $335 and $64 for the years ended
June 30, 2002, 2001 and 2000, respectively.

o.    Research and Development

      Research  and  development  expenditures  are  charged  to  operations  as
incurred.

p.    Environmental Costs

      Environmental  expenditures that relate to current operations are expensed
or  capitalized,  as appropriate,  in accordance with the American  Institute of
Certified  Public   Accountants   (AICPA)  Statement  of  Position  (SOP)  96-1,
"Environmental  Remediation  Liabilities".  Remediation  costs that relate to an
existing  condition  caused by past  operations  are accrued when it is probable
that these costs will be incurred and can be reasonably estimated.

q.    Income Taxes

      The liability method,  prescribed by SFAS No. 109,  "Accounting for Income
Taxes", is used in accounting for income taxes. Under this method,  deferred tax
assets and liabilities  are determined  based on differences  between  financial
reporting  and tax bases of assets and  liabilities  and are measured  using the
enacted  tax  rates  and laws that may be in  effect  when the  differences  are
expected to reverse.  The Company recorded no income tax benefit relating to the
net  operating  loss  generated  during the years ended June 30, 2002,  2001 and
2000,  and as such,  the loss was offset by a valuation  allowance.  A valuation
allowance is required when it is more likely than not that the recorded value of
a deferred tax asset will not be realized.


                                       25


r.    Concentration of Credit Risk

      In fiscal 2002, three customers - Kidde Safety, the U.S.  Army/CECOM,  and
UNICOR - accounted for  approximately  $9.4 million of sales,  which amounted to
approximately 29% of total revenues of the Company. Sales of 9-volt batteries to
Kidde Safety for use in long-life smoke detector applications amounted to $3,400
in 2002,  $3,300 in 2001 and $2,900 in 2000. The 2002 sales to Kidde represented
more than 10% of the Company's consolidated revenues. Sales of BA-5368 batteries
to UNICOR for use in pilot  survival  radio  applications  amounted to $4,000 in
2002, $1,200 in 2001 and none in 2000. The 2002 sales to UNICOR also represented
more than 10% of the Company's consolidated revenues. Sales of BA-5372 batteries
to the U.S.  Army/CECOM,  which are used as backup  batteries in the  military's
communications  radios,  amounted to $2,000 in 2002,  $1,200 in 2001 and $500 in
2000. The Company  believes that the loss of any of these customers could have a
material adverse effect on the Company.  The Company's  relationship  with these
customers is good.

      Currently,  the Company does not experience significant seasonal trends in
primary battery revenues. However, a downturn in the U.S. economy, which affects
retail  sales  and  which  could  result in fewer  sales of smoke  detectors  to
consumers,  could  potentially  result  in lower  Company  sales to this  market
segment.  The smoke detector OEM market segment  comprised  approximately 19% of
total  primary  revenues  in 2002.  Additionally,  a lower  demand from the U.S.
Government could result in lower sales to government users.

      The Company  generally  does not distribute its products to a concentrated
geographical  area nor is there a  significant  concentration  of  credit  risks
arising from individuals or groups of customers  engaged in similar  activities,
or who have  similar  economic  characteristics.  The Company  does not normally
obtain collateral on trade accounts receivable.

s.    Fair Value of Financial Instruments

      SFAS No.  107,  "Disclosure  About Fair Value of  Financial  Instruments",
requires  disclosure  of an  estimate  of the fair  value of  certain  financial
instruments.  The fair value of financial  instruments  pursuant to SFAS No. 107
approximated  their carrying values at June 30, 2002, 2001 and 2000. Fair values
have been determined through information obtained from market sources.

t.    Earnings Per Share

      The Company  accounts for net loss per common share in accordance with the
provisions  of SFAS No. 128,  "Earnings  Per Share".  SFAS No. 128  requires the
reporting of basic and diluted  earnings per share (EPS).  Basic EPS is computed
by dividing  reported  earnings  available  to common  shareholders  by weighted
average  shares  outstanding  for the period.  Diluted EPS includes the dilutive
effect of securities  calculated  using the treasury  stock  method,  if any. No
dilution for common share  equivalents is included in fiscal 2002, 2001 and 2000
as the effects would be anti-dilutive.  For all years reported, diluted earnings
per share were the  equivalent of basic  earnings per share due to the net loss.
There were 2,562,640,  2,278,800,  and 2,202,380  outstanding  stock options and
warrants  as of June  30,  2002,  2001 and  2000,  respectively,  that  were not
included in EPS for those  periods as the effect  would be  anti-dilutive.  (See
Note 8.)

u.    Stock-Based Compensation

      The Company  applies  Accounting  Principles  Board (APB)  Opinion No. 25,
"Accounting for Stock Issued to Employees," which requires compensation costs to
be recognized  based on the difference,  if any, between the quoted market price
of the stock on the grant date and the exercise price.

      In March 2000, the FASB issued Interpretation (FIN) No. 44 "Accounting for
Certain  Transactions   Involving  Stock  Compensation",   which  clarifies  the
application of APB Opinion No. 25 for certain  issues.  The  interpretation  was
effective July 1, 2000,  except for the provisions that relate to  modifications
that  directly  or  indirectly  reduce  the  exercise  price of an award and the
definition of an employee,  which were  effective  after  December 15, 1998. The
adoption  of FIN No. 44 had no  significant  impact on the  Company's  financial
statements.

v.    Segment Reporting

      The Company reports  segment  information in accordance with SFAS No. 131,
"Disclosures  about  Segments of an  Enterprise  and Related  Information".  The
Company has four operating  segments.  The basis for  determining  the Company's
operating  segments is the manner in which financial  information is used by the
Company in its operations.


                                       26


Management  operates  and  organizes  itself  according  to business  units that
comprise unique products and services across geographic locations.

w.    Recent Accounting Pronouncements

      In June 2001, the Financial  Accounting  Standards  Board ("FASB")  issued
SFAS No.  143,  "Accounting  for Asset  Retirement  Obligations."  SFAS No.  143
addresses financial accounting and reporting for obligations associated with the
retirement of tangible  long-lived  assets and the associated  asset  retirement
costs.  This statement  requires that the fair value of a liability for an asset
retirement  obligation  be recognized in the period in which it is incurred if a
reasonable  estimate of fair value can be made. It applies to legal  obligations
associated  with the  retirement  of  long-lived  assets  that  result  from the
acquisition,   construction,  development  and/or  the  normal  operation  of  a
long-lived asset, except for certain  obligations of lessees.  This statement is
effective for financial  statements issued for fiscal years beginning after June
15, 2002.  The Company will adopt SFAS No. 143 in the fiscal year beginning July
1,  2002 and is  currently  evaluating  the  effect,  if any,  on the  Company's
financial statements.

      In  October  2001,  the FASB  issued  SFAS No.  144,  "Accounting  for the
Impairment or Disposal of Long-Lived Assets". This statement addresses financial
accounting  and reporting for the  impairment or disposal of long-lived  assets.
SFAS No.  144  supersedes  SFAS  No.  121,  "Accounting  for the  Impairment  of
Long-Lived  Assets and for  Long-Lived  Assets to Be Disposed  Of". SFAS No. 144
applies  to  all  long-lived  assets  (including  discontinued  operations)  and
consequently  amends  Accounting  Principle  Board  Opinion  No. 30,  "Reporting
Results of  Operations  -  Reporting  the  Effects of Disposal of a Segment of a
Business  and  Extraordinary,  Unusual  and  Infrequently  Occurring  Events and
Transactions."  The Company will adopt SFAS No. 144 in the fiscal year beginning
July 1, 2002. The Company does not believe adoption of this  pronouncement  will
have a material adverse effect on its financial statements.

      In June  2002,  the  FASB  issued  SFAS No.  146,  "Accounting  for  Costs
Associated with Exit or Disposal  Activities",  which nullifies  Emerging Issues
Task  Force  Issue  No.  94-3,  "Liability   Recognition  for  Certain  Employee
Termination  Benefits  and Other  Costs to Exit an Activity  (including  Certain
Costs Incurred in a Restructuring)".  SFAS No. 146 requires that a liability for
costs  associated  with an exit or  disposal  activity  be  recognized  when the
liability  is  incurred.  The Company will adopt SFAS No. 146 in the fiscal year
beginning  July 1, 2002.  The  Company  does not  believe  the  adoption of this
pronouncement will have a material adverse effect on its financial statements.

x.    Reclassifications

      The Company has  reclassified  restricted cash and accrued vacation in the
2001 Consolidated Balance Sheet to conform to the current year presentation.

Note 2 - Restatement of Prior Period Financial Results

      In assessing  the partial  unwind of the  Company's  investment  in UTI on
October 23, 2002, the Company  determined that it had incorrectly  accounted for
certain  activities with regard to its equity  investment in UTI.  Specifically,
the Company should have adjusted its  proportionate  share of the UTI net losses
to reflect the Company's  carrying value of its UTI investment,  and the Company
should have  recorded  certain  increases to its  investment in UTI arising from
change in interest  transactions  at the UTI level  occurring in November  2000,
August 2001,  and July 2002. The impact of not accounting for the negative basis
difference was that the Company's reported equity losses were overstated for the
Company's fiscal years ended June 30, 2002, 2001 and 2000. The primary impact of
the Company not recognizing the UTI change in interest transactions was that the
Company's  UTI  investment  and  additional   paid-in   capital   captions  were
understated, primarily in fiscal year 2002. Further, the Company's equity losses
for fiscal year 2002, even with the beneficial  amortization effect noted above,
were  understated,  as the  additional  basis  created by the change in interest
accounting  that should have taken place  would have  created  additional  basis
sufficient  to absorb  additional  equity  losses which had not been  recognized
previously (as the Company's equity investment had been reduced to zero).


                                       27


      The Company has determined that the impacts  relating to fiscal years 2001
and 2000 were not material  and  therefore  these  previously  issued  financial
statements have not been restated.  The financial statements for the fiscal year
ended June 30, 2002, have been restated as follows:


                                                 June 30, 2002
      Financial Statement Caption           As Previously Reported   As Restated
      ---------------------------           ----------------------   -----------
      Equity Loss in UTI                            $     --          $   (954)
      Net Loss                                      $(25,182)         $(26,136)
      Investment in Affiliates                      $     --          $  4,258
      Total Assets                                  $ 30,063          $ 34,321
      Stockholders' Equity                          $ 21,164          $ 25,422
      Net Loss per Share                            $  (2.03)         $  (2.11)

Note 3 - Investments

      The following is a summary of available-for-sale securities:

                                                          Unrealized   Estimated
June 30, 2002                                    Cost        Gain     Fair Value
-------------                                    ----     ----------  ----------
Commercial Paper and other .................    $    2      $   --      $    2
                                                ======      ======      ======

                                                          Unrealized   Estimated
June 30, 2001                                    Cost        Gain     Fair Value
-------------                                    ----     ----------  ----------
Commercial Paper and other .................    $  613      $   --      $  613
U.S. corporate bonds .......................     2,499           1       2,500
                                                ------      ------      ------
                                                $3,112      $    1      $3,113
                                                ======      ======      ======


      The Company  has  instructed  its  investment  fund  managers to invest in
conservative,  investment grade securities with average  maturities of less than
three years. In fiscal 2000, the Company  realized a gain on sales of securities
of $3,147  relating  to the sale of  portions  of the  Company's  investment  in
Intermagnetics General Corporation.

      Expected  maturities will differ from contractual  maturities  because the
issuers  of the  securities  may have the  right to prepay  obligations  without
prepayment  penalties  or the  Company  may sell the  securities  to meet  their
ongoing and potential future cash needs.

      The following is a summary of the cost, which  approximates fair value, of
the Company's available-for-sale securities by contractual maturity:

                                                                   June 30,
                                                                   --------
       At Cost:                                                 2002       2001
                                                               ------     ------
       Less than one year                                      $    2     $1,112
       More than one year                                          --      2,000
                                                               ------     ------
          Total                                                $    2     $3,112
                                                               ======     ======

Note 4 - Impairment of Long-Lived Assets

      In June 2002,  the  Company  reported a $14,318  impairment  charge.  This
impairment  charge related to a writedown of long-lived  assets in the Company's
rechargeable  production  operations,  reflecting  a  change  in  the  Company's
strategy.  Changes in  external  economic  conditions  culminated  in June 2002,
reflecting a slowdown in the mobile  electronics  marketplace  and a realization
that near-term  business  opportunities  utilizing the high volume  rechargeable
production  equipment had dissipated.  These changes caused the Company to shift
away from high volume polymer battery  production to higher value,  lower volume
opportunities. The Company's redefined strategy eliminates the need for its high
volume  production  line that had been built  mainly to  manufacture  Nokia cell
phone replacement


                                       28


batteries. The new strategy is a three-pronged approach. First, the Company will
manufacture  in-house for the higher value,  lower volume  polymer  rechargeable
opportunities.  Second,  the  Company  will  utilize  its  affiliate  in Taiwan,
Ultralife  Taiwan,  Inc., as a source for both polymer and liquid lithium cells.
And third,  the Company will look to other  rechargeable  cell  manufacturers as
sources for cells that the  Company can then  assemble  into  completed  battery
packs.

      The  impairment  charge  was  accounted  for  under  Financial  Accounting
Standard No. 121,  "Accounting  for the Impairment of Long-Lived  Assets and for
Long-Lived  Assets to Be Disposed Of",  which  requires  evaluating  the assets'
carrying value based on future cash flows.  As a result of the impairment of the
Company's fixed assets,  depreciation  charges will be reduced by  approximately
$1,800 per year.

Note 5 - Supplemental Balance Sheet Information

      The composition of inventories was:

                                                                  June 30,
                                                                  --------
                                                               2002       2001
                                                               ----       ----
    Raw materials .......................................    $ 2,680    $ 2,595
    Work in process .....................................      1,338      1,233
    Finished products ...................................      1,022      1,872
                                                             -------    -------
                                                               5,040      5,700
    Less: Reserve for obsolescence ......................        407        411
                                                             -------    -------
                                                             $ 4,633    $ 5,289
                                                             =======    =======

    The composition of property, plant and equipment was:

    Land ................................................    $   123    $   123
    Buildings and Leasehold Improvements ................      1,619      1,608
    Machinery and Equipment .............................     26,308     37,891
    Furniture and Fixtures ..............................        312        291
    Computer Hardware and Software ......................        915      1,375
    Construction in Progress ............................      2,531      2,984
                                                             -------    -------
                                                              31,808     44,272
    Less:  Accumulated Depreciation .....................     15,674     11,275
                                                             -------    -------
                                                             $16,134    $32,997
                                                             =======    =======

Note 6 - Operating Leases

      The Company leases various  buildings,  machinery,  land,  automobiles and
office  equipment.  Rental expenses for all operating leases were  approximately
$801,  $500  and  $333 for the  years  ended  June  30,  2002,  2001  and  2000,
respectively.  Future  minimum lease  payments  under  non-cancelable  operating
leases as of June 30, 2002 are as follows:  2003 - $1,172, 2004 - $1,168, 2005 -
$1,156, 2006 - $1,149, and thereafter - $1,984.

      In March 2001,  the Company  entered  into a $2,000  lease for certain new
manufacturing   equipment  with  a  third  party  leasing  agency.   Under  this
arrangement, the Company had various options to acquire manufacturing equipment,
including sales / leaseback  transactions and operating leases. In October 2001,
the Company  expanded  its  leasing  arrangement  with this third party  leasing
agency,  increasing  the  amount of the lease line from  $2,000 to  $4,000.  The
increase in the line was used to fund capital  expansion plans for manufacturing
equipment that increased capacity within the Company's Primary business unit. At
June 30,  2002,  the lease line had been fully  utilized.  The  Company's  lease
payment is $226 per quarter.  In conjunction  with this lease, the Company has a
letter of credit of $3,800 outstanding.


                                       29


Note 7 - Debt and Capital Leases

New York Power Authority

      In May 1999, the Company borrowed  approximately  $150 from New York Power
Authority  (NYPA) that was used toward the  construction  of a solvent  recovery
system. The annual interest rate on the loan is 6%. The loan was being repaid in
24 equal monthly payments and expired in July 2001.

Convertible Note to Director

      In  conjunction  with the Company's  private  placement  offering in April
2002, a note was issued to one of the Company's directors. The note will convert
automatically into 200,000 shares of the Company's common stock if the Company's
shareholders  vote to approve the conversion of the note at the Company's Annual
Meeting in December 2002. If shareholder  approval is not obtained,  the Company
is obligated to repay the note on December  31, 2002,  with accrued  interest at
10% per year. All shares will be issued at $3.00 per share.

Credit Facility

      In June 2000, the Company  entered into a 3-year,  $20,000  secured credit
facility with a lending  institution.  The financing  agreement  consisted of an
initial $12,000 term loan component and a revolving  credit  facility  component
for an initial  $8,000,  based on eligible net accounts  receivable (as defined)
and eligible net  inventory (as defined).  The amount  available  under the term
loan component  amortizes over time.  Principal and interest are paid monthly on
outstanding  amounts borrowed.  Debt issue costs amounting to $198 were incurred
in  connection  with the  initiation  of the term of the agreement and are being
amortized over the life of the agreement.

      In October 2001,  this lending  institution  informed the Company that its
borrowing  availability  under its $20,000 credit facility had been  effectively
reduced  to zero as a result  of a recent  appraisal  of its  fixed  assets.  In
February  2002,  the  Company and its primary  lending  institution  amended the
credit  facility.  The amended facility was reduced to $15,000 mainly due to the
reduction in the valuation of fixed assets that limited the  borrowing  capacity
under the term loan  component,  as well as to minimize  the cost of unused line
fees.  The term loan  component  was revised to an initial  $2,733  based on the
valuation of the Company's  fixed assets (of which $2,468 was outstanding on the
term loan at June 30,  2002).  The  principal  associated  with the term loan is
being repaid over a 5-year amortization period.  However, since the initial term
of the  three-year  credit  facility  agreement  expires in June 2003, and it is
subject to  extension  by the  concurrence  of both the  Company and the lending
institution,  the  remaining  principal  under the term loan is  reflected  as a
short-term  liability as of June 30, 2002. It is the Company's intention at this
time to extend this agreement.

      The revolving  credit  facility  component  comprises the remainder of the
total potential borrowing capacity under the overall credit facility.  There was
no balance  outstanding  on the revolving  credit  facility as of June 30, 2002.
Certain definitions were revised with the February 2002 amendment,  resulting in
an increase in the Company's available borrowing base. In addition,  the minimum
net worth  covenant was  effectively  reduced to  approximately  $19,200,  after
adjustments for fixed asset impairment charges. At June 30, 2002, the Company is
in compliance with this covenant.

      The loans bear  interest  at  prime-based  or  LIBOR-based  rates,  at the
discretion  of the Company.  At June 30, 2002,  the rate was 5.75%.  The Company
also pays a facility fee on the unused  portion of the  commitment.  The loan is
secured  by  substantially  all of the  Company's  assets  and  the  Company  is
precluded  from paying  dividends  under the terms of the  agreement.  The total
amount available under the revolver component is reduced by outstanding  letters
of credit.  The Company had $3,800  outstanding on a letter of credit as of June
30, 2002,  supporting  the  Company's  $4,000  equipment  lease.  The  Company's
additional borrowing capacity as of June 30, 2002 was approximately $1,000.

Capital Leases

      The  Company  has  two  capital  leases.  The  first  is a  capital  lease
commitment  for the  Newark,  New York  facility  which  provides  for  payments
(including principal and interest) of $50 per year through December 2001 and $28
per year from  December 2002 through  2007.  Remaining  interest on the lease is
approximately  $51.  At the end of this lease  term,  the Company is required to
purchase the facility for one dollar.  The second  capital lease is for computer
equipment.   The  lease  expires  in  2003  and  requires  monthly  payments  of
approximately $13.


                                       30


Payment Schedule

      Principal  payments under the current amount  outstanding of the long-term
debt and capital leases is as follows:

                                  Credit   Note to
                                 Facility  Director    Capital Leases      Total
                                 --------  --------  -------------------   -----
                                                     Building  Equipment
                                                     --------  ---------
          Fiscal 2003             $2,468    $  600    $   15    $   65    $3,148
                 2004                 --        --        16        --        16
                 2005                 --        --        18        --        18
                 2006                 --        --        20        --        20
  2007 and thereafter                 --        --        49        --        49
                                  ------    ------    ------    ------    ------
                                   2,468       600       118        65     3,251
Less: Current portion              2,468       600        15        65     3,148
                                  ------    ------    ------    ------    ------
            Long-term             $   --    $   --    $  103    $   --    $  103
                                  ======    ======    ======    ======    ======

Letters of Credit

      In conjunction with the purchase/lease  agreement to acquire the Company's
Newark, New York facilities, the Company has a letter of credit in the amount of
$151, which expires in 2007. Additionally, the Company maintains a $50 letter of
credit for computer equipment, which expires in 2002. Lastly, in connection with
the $4,000  operating  lease line that the Company  initiated in March 2001, the
Company maintains a $3,800 letter of credit, which expires in July 2007. Each of
these  letters of credit  decline  gradually at certain  points over time as the
obligations they are associated with diminish.

Note 8 - Commitments and Contingencies

a.    China Program

      In July 1992, the Company entered into several  agreements  related to the
establishment  of a  manufacturing  facility  in China  for the  production  and
distribution  of  batteries.  The Company made an  investment of $284 of a total
anticipated investment of $405 which would represent a 15% interest in the China
Program and accounted for this investment using the cost method. Changzhou Ultra
Power  Battery  Co.,  Ltd.,  a company  organized  in China  ("China  Battery"),
purchased  from  the  Company  certain  technology,   equipment,   training  and
consulting  services  relating to the design and operation of a lithium  battery
manufacturing  plant. China Battery was required to pay approximately  $6,000 to
the Company over the first two years of the  agreement,  of which  approximately
$5,600 has been paid. The Company has been attempting to collect the balance due
under this contract. China Battery has indicated that these payments will not be
made until certain  contractual  issues have been  resolved.  Due to the Chinese
partner's questionable  willingness to pay, the Company wrote off in fiscal 1997
the entire balance owed to the Company as well as the Company's  investment.  In
December   1997,   China  Battery  sent  to  the  Company  a  letter   demanding
reimbursement  of losses they have incurred plus a refund for certain  equipment
that the Company sold to China Battery. Although China Battery has not taken any
additional steps,  there can be no assurance that China Battery will not further
pursue such a claim, which, if successful,  would have a material adverse effect
on the Company's business,  financial  condition and results of operations.  The
Company believes that such a claim is without merit.

b.    Indemnity Agreement

      The Company has an  Indemnity  Agreement  with each member of its Board of
Directors and corporate  officers.  The agreement provides that the Company will
reimburse  directors  or  officers  for  all  expenses,  to the  fullest  extent
permitted by law and the Company  by-laws,  arising out of their  performance as
agents or trustees of the Company.

c.    Purchase Commitments

      As of June  30,  2002,  the  Company  has  made  commitments  to  purchase
approximately $171 of production machinery and equipment.


                                       31


d.    Royalty Agreement

      Technology underlying certain products of the Company are based in part as
non-exclusive transfer agreements. The Company made an original payment for such
technology  and is  required to make  royalty  and other  payments in the future
which incorporate the licensed technology.

e.    Government Grants/Loans

      The Company has been able to obtain certain  grants/loans from governments
agencies to assist with various funding needs.

      In March  1998,  the Company  received a $500 grant from the Empire  State
Development  Corporation  to fund  certain  equipment  purchases.  The grant was
contingent upon the Company achieving and maintaining  minimum employment levels
for a period of five years. If annual levels of employment are not maintained, a
portion of the grant might become repayable. Through the first four years of the
grant period,  the Company has met the requirements.  The Company has recognized
revenue over the grant period ratably,  dependent upon its status the employment
criteria.  The  remaining  unamortized  balance of $50  relating to the grant is
included in other current liabilities in the accompanying  Consolidated  Balance
Sheet as of June 30,  2002.  It is  possible  that the  Company may not meet the
employment  criteria at the end of the fifth  year,  and thus the Company may be
required to repay one-fifth of the overall grant.

      In November 2001, the Company received approval for a $750 grant/loan from
a federally  sponsored  small  cities  program.  The  grant/loan  will assist in
funding  current  capital  expansion plans that the Company expects will lead to
job creation.  The Company will be reimbursed for approved  capital as it incurs
the cost. In August 2002,  the $750 small cities  grant/loan  documentation  was
finalized  and the Company was  reimbursed  approximately  $400 for costs it had
incurred to date for equipment purchases  applicable under this grant/loan.  The
remaining  $350 under this  grant/loan  will be reimbursed as the Company incurs
additional  expenses and submits requests for reimbursement.  Certain employment
levels are required to be met and maintained for a period of three years. If the
Company  does  not  meet  its  employment   quota,   it  may  adversely   affect
reimbursement  requests,  or the grant may be  converted  to a loan that will be
repaid over a five-year  period.  The Company will initially record the proceeds
from this  grant/loan as a long-term  liability,  and will only  amortize  these
proceeds into income as the certainty of meeting the employment  criteria become
definitive.

      Also in November 2001, the Company received approval for a $300 grant/loan
from New York State.  The grant/loan will fund capital  expansion plans that the
Company  expects will lead to job  creation.  In this case,  the Company will be
reimbursed after the full completion of the particular project.  This grant/loan
also  required the Company to meet and maintain  certain  levels of  employment.
However, since the Company does not meet the beginning employment threshold,  it
is unlikely  at this time that the Company  will be able to gain access to these
funds.

f.    Employment Contracts

      The Company has  employment  contracts  with certain of its key  employees
with  automatic  one-year  renewals  unless  terminated by either  party.  These
agreements provide for minimum salaries,  as adjusted for annual increases,  and
may include  incentive  bonuses based upon  attainment  of specified  management
goals. In addition, these agreements provide for severance payments in the event
of specified termination of employment.

g.    Legal Matters

      The Company is subject to legal  proceedings and claims which arise in the
normal course of business.  The Company  believes that the final  disposition of
such matters will not have a material  adverse effect on the financial  position
or results of operations of the Company.

      In August 1998, the Company, its Directors,  and certain underwriters were
named as defendants in a complaint filed in the United States District Court for
the District of New Jersey by certain  shareholders,  purportedly on behalf of a
class of shareholders, alleging that the defendants, during the period April 30,
1998  through  June  12,  1998,  violated  various  provisions  of  the  federal
securities  laws in  connection  with an  offering  of  2,500,000  shares of the
Company's  Common  Stock.  The  complaint  alleged that the  Company's  offering
documents were materially incomplete,  and as a result misleading,  and that the
purported  class members  purchased the Company's  Common Stock at  artificially
inflated  prices and were damaged  thereby.  Upon a motion made on behalf of the
Company, the Court dismissed the shareholder action, without prejudice, allowing
the complaint to be refiled.  The shareholder  action was subsequently  refiled,


                                       32


asserting  substantially  the same claims as in the prior pleading.  The Company
again moved to dismiss the complaint.  By Opinion and Order dated  September 28,
2000, the Court dismissed the action, this time with prejudice,  thereby barring
plaintiffs from any further amendments to their complaint and directing that the
case be closed.  Plaintiffs  filed a Notice of Appeal to the Third Circuit Court
of Appeals and the parties  submitted  their briefs.  Subsequently,  the parties
notified the Court of Appeals that they had reached an agreement in principle to
resolve  the  outstanding  appeal and settle the case upon terms and  conditions
which require submission to the District Court for approval. Upon application of
the parties and in order to facilitate the parties'  pursuit of settlement,  the
Court of Appeals issued an Order dated May 18, 2001  adjourning oral argument on
the appeal and remanding the case to the District Court for further  proceedings
in connection with the proposed settlement.

      Subsequent to the parties  entering  into the  settlement  agreement,  the
Company's  insurance carrier commenced  liquidation  proceedings.  The insurance
carrier  informed the Company that in light of the liquidation  proceedings,  it
would no longer fund the  settlement.  In addition,  the value of the  insurance
policy is in serious doubt. In April 2002, the Company and the insurance carrier
for the underwriters offered to proceed with the settlement. Plaintiff's counsel
has  accepted the terms of the  proposed  settlement,  amounting to $175 for the
Company,  and  the  matter  must  now  be  approved  by  the  Court  and  by the
shareholders   comprising  the  class.  Based  on  the  terms  of  the  proposed
settlement, the Company has established reserves for its share of the settlement
costs and associated expenses.

      In the event  settlement  is not  reached,  the Company  will  continue to
defend the case  vigorously.  The amount of alleged  damages,  if any, cannot be
quantified,  nor can the outcome of this  litigation be predicted.  Accordingly,
management cannot determine  whether the ultimate  resolution of this litigation
could have a material  adverse  effect on the Company's  financial  position and
results of operations.

      In conjunction with the Company's  purchase/lease of its Newark,  New York
facility in 1998, the Company  entered into a  payment-in-lieu  of tax agreement
which provides the Company with real estate tax concessions upon meeting certain
conditions.   In  connection  with  this  agreement,  the  Company  received  an
environmental  assessment,  which  revealed  contaminated  soil.  The assessment
indicated  potential  actions that the Company may be required to undertake upon
notification by the environmental authorities. The assessment also proposed that
a second  assessment  be completed  and provided an estimate of total  potential
costs to remediate  the soil of $230.  However,  there can be no assurance  that
this will be the maximum cost. The Company  entered into an agreement  whereby a
third party has agreed to reimburse  the Company for fifty  percent of the costs
associated  with this matter.  The Company has fully reserved for its portion of
the estimated liability.  Test sampling was completed in the spring of 2001. The
next step is for the Company to submit a remediation  plan to the New York State
Department of  Environmental  Conservation  for  approval.  Upon  approval,  the
Company would have the  authority to remediate  the property.  Because this is a
voluntary  remediation,  there is no requirement for the Company to complete the
project within any specific time frame.  The ultimate  resolution of this matter
may have a significant adverse impact on the results of operations in the period
in which it is resolved.

      A  retail  end-user  of a  product  manufactured  by  one  of  Ultralife's
customers (the "Customer"),  has made a claim against the Customer wherein it is
asserted that the Customer's product,  which is powered by an Ultralife battery,
does not operate according to the Customer's product specification. No claim has
been filed  against  Ultralife.  However,  in the  interest  of  fostering  good
customer  relations,  in September 2002,  Ultralife has agreed to lend technical
support to the Customer in defense of its claim.  Additionally,  Ultralife  will
honor its warranty by  replacing  any  batteries  that may be  determined  to be
defective.  In the event a claim is filed against Ultralife and it is ultimately
determined that Ultralife's  product was defective,  replacement of batteries to
this  Customer or end-user may have a material  adverse  effect on the Company's
financial position and results of operations.

Note 9 - Shareholders' Equity

a.    Preferred Stock

      The Company has authorized 1,000,000 shares of preferred stock, with a par
value of $0.10 per share.  At June 30, 2002, no preferred  shares were issued or
outstanding.

b.    Common Stock

      In July  2001,  the  Company  completed  a  $6,800  private  placement  of
1,090,000 shares of its common stock at $6.25 per share.


                                       33


      In April 2002,  the Company  issued  801,333 shares of its common stock at
$3.00  per share in a  private  placement  offering.  In  conjunction  with this
offering,  another  200,000  shares will be issued in December  2002  subject to
shareholder  approval of a convertible note with one of the Company's  directors
(see Note 7).

      In December 2000, the  shareholders  approved an increase in the number of
authorized shares of common stock from 20,000,000 to 40,000,000.

c.    Stock Options

      The Company sponsors several stock-based  compensation plans, all of which
are accounted for under the  provisions  of  Accounting  Principles  Board (APB)
Opinion No. 25,  "Accounting  for Stock Issued to  Employees".  Accordingly,  no
compensation expense for its stock-based  compensation plans has been recognized
in the Company's Consolidated Statements of Operations.  The Company has adopted
the  disclosure-only  provision  of SFAS No. 123,  "Accounting  for  Stock-Based
Compensation".  If the Company had elected to recognize compensation expense for
all of the  Company's  stock-based  compensation  based on the fair value of the
options at grant date as prescribed by SFAS No.123, the Company's net loss would
have been $27,427,  $19,597 and $12,333 for the years ended June 30, 2002,  2001
and 2000,  compared  with the reported  losses of $26,136,  $17,262 and $10,242,
respectively. Loss per share would have been $2.21, $1.75 and $1.13 in the years
ended June 30, 2002, 2001 and 2000,  respectively,  as compared to reported loss
per share of $2.11, $1.55 and $0.94, respectively. The effect of SFAS No. 123 in
the pro forma disclosures may not be indicative of future amounts.

      For purposes of this disclosure, the fair value of each fixed option grant
was estimated on the date of grant using the Black-Scholes  option-pricing model
with the following weighted average  assumptions used for grants in fiscal 2002,
2001, and 2000:

                                                          2002    2001     2000
      -------------------------------------------------------------------------
      Risk-free interest rate                              3.6%    4.8%     6.4%
      Volatility factor                                   75.8%   75.8%    74.1%
      Weighted average expected life (years)                 4       4        6
      Weighted average fair value of options granted     $2.13   $3.56    $5.48

      The shareholders of the Company have approved four stock option plans that
permit the grant of options.  In addition,  the shareholders of the Company have
approved  the grant of  options  outside  of these  plans.  Under the 1991 stock
option  plan,  100,000  shares of Common  Stock were  reserved  for grant to key
employees and consultants of the Company. These options expired on September 13,
2001, at which date the plan terminated. All options granted under the 1991 plan
were Non-Qualified Stock Options ("NQSOs").

      The  shareholders  of the Company  have also  approved a 1992 stock option
plan  that is  substantially  the  same  as the  1991  stock  option  plan.  The
shareholders  approved reservation of 1,150,000 shares of Common Stock for grant
under the plan. During 1997, the Board of Directors approved an amendment to the
plan  increasing  the number of shares of Common  Stock  reserved  by 500,000 to
1,650,000.  Options  granted  under the 1992  plan are  either  Incentive  Stock
Options ("ISOs") or NQSOs. Key employees are eligible to receive ISOs and NQSOs;
however,  directors and  consultants  are eligible to receive only NQSOs.  As of
June 30, 2002, there are 28,410 shares available for grant.

      Effective  March 1, 1995,  the Company  established  the 1995 stock option
plan and granted the former Chief Executive  Officer ("CEO") options to purchase
100,000  shares at $14.25 per share  under this plan.  Of these  shares,  60,000
vested prior to his termination and subsequently expired on March 1, 2001. There
were no other  grants under the 1995 stock option  plan.  In October  1992,  the
Company granted, to the former CEO, options to purchase 225,000 shares of Common
Stock at $9.75 per share outside of any of the stock option  plans.  The options
vested through June 1997 and expire in October 2002.

      Effective  July 12, 1999,  the Company  granted the current CEO options to
purchase 500,000 shares of Common Stock at $5.19 per share outside of any of the
stock option plans. Of these, 50,000 options were exercisable on the grant date,
and the remaining  options are exercisable in annual increments of 90,000 over a
five-year  period  commencing July 12, 2000 through July 12, 2004, and expire on
July 12, 2005.

      Effective  December  2000, the Company  established  the 2000 stock option
plan  which is  substantially  the  same as the  1991  stock  option  plan.  The
shareholders  approved  reservation  of 500,000 shares of Common Stock for grant
under the plan.  Options  granted  under the 2000 plan are either ISOs or NQSOs.
Key employees are eligible to receive


                                       34


ISOs and NQSOs; however,  directors and consultants are eligible to receive only
NQSOs. As of June 30, 2002, there are 94,900 shares available for grant.

      The following  table  summarizes  data for the stock options issued by the
Company:



                                                        2002                         2001                        2000
                                                        ----                         ----                        ----
                                                             Weighted                     Weighted                    Weighted
                                                              Average                      Average                     Average
                                                             Exercise                     Exercise                    Exercise
                                                 Number        Price         Number         Price        Number         Price
                                               of Shares     Per Share     Of Shares      Per Share     of Shares     Per Share
                                               ---------     ---------     ---------      ---------     ---------     ---------
                                                                                                      
Shares under option at beginning of year ...   2,266,300       $7.95       2,189,880       $ 8.68       1,721,460       $10.16
Options granted ............................     461,000        3.78         341,600         7.06       1,033,500         6.59
Options exercised ..........................          --          --         (77,900)        7.77        (202,000)       10.22
Options canceled ...........................    (286,160)       9.92        (187,280)       14.28        (363,080)        8.94
                                               ---------       -----       ---------       ------       ---------       ------
Shares under option at end of year .........   2,441,140       $6.90       2,266,300       $ 7.95       2,189,880       $ 8.68
                                               ---------       -----       ---------       ------       ---------       ------
Options exercisable at end of year .........   1,289,200       $8.13         675,480       $10.09         633,320       $10.49


      The following table represents additional  information about stock options
outstanding at June 30, 2002:



                            Options Outstanding                                             Options Exercisable
--------------------------------------------------------------------------------   ----------------------------------------
                                             Weighted-
                                              Average
                         Number              Remaining            Weighted-                Number            Weighted-
   Range of           Outstanding           Contractual            Average              Exercisable           Average
Exercise Prices     at June 30, 2002           Life            Exercise Price         at June 30, 2002    Exercise Price
--------------------------------------------------------------------------------   ----------------------------------------
                                                                                                
 $3.15 -  $5.13          500,400               5.17                $ 3.78                    80,500            $ 4.33
 $5.19 -  $6.50          742,600               3.33                $ 5.45                   340,320            $ 5.43
 $6.55 -  $9.00          639,050               3.19                $ 7.69                   353,550            $ 7.89
 $9.75 - $17.88          559,090               0.93                $10.71                   514,830            $10.68
--------------------------------------------------------------------------------   ----------------------------------
 $3.15 - $17.88        2,441,140               3.12                 $6.90                 1,289,200             $8.13


d.    Warrants

      In March 1998,  the Company issued  warrants to purchase  12,500 shares of
its common stock to the Empire State Development  Corporation in connection with
a $500  grant.  Proceeds  of the  grant  were  used  to fund  certain  equipment
purchases and are contingent upon the Company achieving and maintaining  minimum
employment levels. The warrants may be exercised through December 31, 2002 at an
exercise price equal to 60% of the average closing price for the 10 trading days
preceding the exercise date, but not less than the average  closing price of the
Company's common stock during the 20 trading days prior to the grant.

      In July 2001,  the Company issued  warrants to purchase  109,000 shares of
its common stock to H.C. Wainwright & Co., Inc. and other affiliated individuals
that  participated  as  investment  bankers in the $6,800  private  placement of
1,090,000  shares of common stock that was completed at that time.  The warrants
have an exercise  price of $6.25 per share and the term of the  warrants is five
years.

e.    Reserved Shares

      The  Company  has  reserved  2,685,950  shares of common  stock  under the
various  stock option plans and warrants as of June 30, 2002,  and 2,588,200 and
2,266,225 as of June 30, 2001 and 2000, respectively.


                                       35



Note 10 - Income Taxes (As Restated; See Note 2)

      Foreign and domestic loss carryforwards totaling approximately $76,950 are
available to reduce future taxable income. Foreign loss carryforwards of $12,118
can  be  carried   forward   indefinitely.   The  domestic  net  operating  loss
carryforward  of $64,832 expires through 2022. If it is determined that a change
in ownership as defined  under  Internal  Revenue Code Section 382 has occurred,
the net operating loss carryforward will be subject to an annual limitation.

      Deferred income taxes reflect the net tax effect of temporary  differences
between the carrying  amounts of assets and liabilities for financial  reporting
purposes and the amount used for income tax purposes.  The Company increased its
valuation  allowance by  approximately  $9,856,  $3,143 and $2,445 for the years
ended June 30,  2002,  2001 and 2000,  respectively,  to offset the deferred tax
assets based on the Company's  estimates of its future earnings and the expected
timing of temporary difference reversals.


      Significant  components  of the  Company's  deferred tax  liabilities  and
assets as of June 30 are as follows:


                                                           2002          2001
                                                           ----          ----
Deferred tax liabilities:
   Investments .....................................     $    348      $      1
   Property, plant and equipment ...................        2,766           913
                                                         --------      --------
Total deferred tax liabilities .....................        3,114           914

Deferred tax assets:
   Impairment of long-lived assets .................        4,868            --
   Net operating loss carryforward .................       25,678        18,560
   Other ...........................................          526           456
                                                         --------      --------
Total deferred tax assets ..........................       31,072        19,016
Valuation allowance for deferred tax assets ........      (27,958)      (18,102)
                                                         --------      --------
Net deferred tax assets ............................        3,114           914
                                                         --------      --------
Net deferred tax assets / liabilities ..............     $     --      $     --


      There were no income  taxes paid for the years ended June 30,  2002,  2001
and 2000.  For  financial  reporting  purposes,  income  (loss) from  continuing
operations before income taxes included the following:


                                                       June 30,
                                        2002            2001             2000
                                        ----            ----             ----

United States ...................    $(23,848)        $(13,999)        $ (7,658)
Foreign .........................      (2,288)          (3,263)          (2,584)
                                     --------         --------         --------
Total ...........................    $(26,136)        $(17,262)        $(10,242)


      There are no undistributed earnings of Ultralife UK, the Company's foreign
subsidiary, at June 30, 2002.

      The Company's effective tax benefit is lower than would be expected if the
statutory  rate was applied to the pretax loss  because the Company has recorded
an increase in the valuation  allowance for deferred tax assets equal to the tax
benefit  of  the  current  year  net  operating  loss  carryforwards  due to the
uncertainty of future operating results.  Accordingly, the effective tax rate is
0.0% for each of the years ended June 30, 2002, 2001 and 2000.

Note 11 - 401(k) Plan

      The  Company  maintains  a  defined   contribution  401(k)  plan  covering
substantially all employees.  Employees can contribute a portion of their salary
or wages as prescribed  under Section  401(k) of the Internal  Revenue Code and,
subject to certain  limitations,  the  Company  may,  at the Board of  Directors
discretion,  authorize  an  employer  contribution  based  on a  portion  of the
employees'  contributions.  Effective  January 1, 2001,  the Board of  Directors
approved Company matching of employee contributions up to a maximum of 4% of the
employee's income.  Prior to this, the maximum contribution for participants was
3%. For the years ended June 30, 2002,  2001 and 2000,  the Company  contributed
$162,  $234 and $150,  respectively.  In January  2002,  the employer  match was
suspended in an effort to conserve cash.


                                       36


Note 12 - Related Party Transactions

      During  2000,   the  Company  sold  the  majority  of  its  investment  in
Intermagnetics  General  Corporation  (IGC)  common stock and realized a gain on
sale of securities of $3,147.  IGC was  considered a related party since certain
directors of the Company served as officers or directors of IGC.

      In  conjunction  with the Company's  private  placement  offering in April
2002, a note was issued to one of the Company's directors. The note will convert
automatically into 200,000 shares of the Company's common stock if the Company's
shareholders  vote to approve the conversion of the note at the Company's Annual
Meeting in December 2002. If shareholder  approval is not obtained,  the Company
is obligated to repay the note on December  31, 2002,  with accrued  interest at
10% per year. All shares will be issued at $3.00 per share.

Note 13 - Business Segment Information

      In  accordance  with  SFAS No.  131,  "Disclosures  about  Segments  of an
Enterprise  and Related  Information",  the Company  reports its results in four
operating  segments:  Primary  Batteries,   Rechargeable  Batteries,  Technology
Contracts  and  Corporate.   The  Primary   Batteries  segment  includes  9-volt
batteries,   cylindrical   batteries  and  various  specialty   batteries.   The
Rechargeable  Batteries segment consists of the Company's  polymer  rechargeable
batteries.  The Technology Contracts segment includes revenues and related costs
associated  with various  government  and military  development  contracts.  The
Corporate segment consists of all other items that do not specifically relate to
the three other segments and are not considered in the  performance of the other
segments.




2002 (As Previously Reported)
-----------------------------

                                                         Primary       Rechargeable       Technology
                                                        Batteries       Batteries         Contracts       Corporate          Total
                                                        ----------------------------------------------------------------------------
                                                                                                            
Revenues                                                $ 31,334         $    445         $    736        $     --         $ 32,515
Segment contribution                                       3,276          (20,612)              73          (7,948)         (25,211)
Interest income, net                                                                                          (291)            (291)
Other income (expense), net                                                                                    320              320
Income taxes                                                                                                    --               --
                                                                                                                           --------
Net loss                                                                                                                    (25,182)

Long-lived assets                                         11,761            3,198               --           1,358           16,317
Total assets                                              21,351            4,256               33           4,423           30,063
Capital expenditures                                       1,884              333               --             113            2,330

Depreciation and amortization expense                      1,425            2,312               --             628            4,265





2002 (As Restated; See Note 2)
------------------------------
                                                         Primary       Rechargeable       Technology
                                                        Batteries       Batteries         Contracts       Corporate          Total
                                                        ----------------------------------------------------------------------------

                                                                                                            
Revenues                                                $ 31,334         $    445         $    736        $     --         $ 32,515
Segment contribution                                       3,276          (20,612)              73          (7,948)         (25,211)
Interest income, net                                                                                          (291)            (291)
Other income (expense), net                                                                                   (634)            (634)
Income taxes                                                                                                    --               --
                                                                                                                           --------
Net loss                                                                                                                    (26,136)

Long-lived assets                                         11,761            3,198               --           5,616           20,575
Total assets                                              21,351            4,256               33           8,681           34,321
Capital expenditures                                       1,884              333               --             113            2,330

Depreciation and amortization expense                      1,425            2,312               --             628            4,265




                                       37




2001
----
                                                         Primary       Rechargeable       Technology
                                                        Batteries       Batteries         Contracts       Corporate          Total
                                                        ----------------------------------------------------------------------------
                                                                                                            
Revenues                                                $ 22,105         $    370         $  1,688        $     --         $ 24,163
Segment contribution                                         443           (7,551)             151          (8,009)         (14,966)
Interest income, net                                                                                           166              166
Other income (expense), net                                                                                 (2,462)          (2,462)
Income taxes                                                                                                    --               --
                                                                                                                           --------
Net loss                                                                                                                    (17,262)

Long-lived assets                                         11,628           19,490              280           1,882           33,280
Total assets                                              18,609           21,166              303           7,125           47,203
Capital expenditures                                       2,241            1,382               --             744            4,367
Depreciation and amortization expense                      1,159            2,153                1             498            3,811




2000
----
                                                         Primary       Rechargeable       Technology
                                                        Batteries       Batteries         Contracts       Corporate          Total
                                                        ----------------------------------------------------------------------------
                                                                                                            
Revenues                                                $ 21,840         $     25         $  2,649        $     --         $ 24,514
Segment contribution                                      (1,244)          (5,306)             246          (7,385)         (13,689)
Interest income, net                                                                                           909              909
Other income (expense), net                                                                                  2,538            2,538
Income taxes                                                                                                    --               --
                                                                                                                           --------
Net loss                                                                                                                    (10,242)

Long-lived assets                                         10,892           19,985              281           4,349           35,507
Total assets                                              19,171           20,632              493          24,164           64,460
Capital expenditures                                       1,377            1,012               --             557            2,946
Depreciation and amortization expense                      1,128              591                1             318            2,038




Geographical Information
------------------------
                                                                     Revenues                             Long-Lived Assets
                                                         2002          2001          2000         2002          2000         2001
                                                                                                   (As
                                                                                                 Restated;
                                                                                                See Note 2)
                                                       --------------------------------------   ------------------------------------
                                                                                                         
United States                                          $ 21,208      $ 15,715      $ 13,587     $ 16,605      $ 29,139     $ 30,685
United Kingdom                                            3,853         1,797         2,874        3,970         4,141        4,822
Hong Kong                                                 3,330         3,347         3,211           --            --           --
Europe, excluding United Kingdom                          2,518         1,572         2,812           --            --           --
Other                                                     1,606         1,732         2,030           --            --           --
                                                       --------      --------      --------     --------      --------     --------
Total                                                  $ 32,515      $ 24,163      $ 24,514     $ 20,575      $ 33,280     $ 35,507
                                                       ========      ========      ========     ========      ========     ========


Note 14 - Investment in Affiliate

      In December  1998,  the Company  announced the formation of a venture with
PGT Energy  Corporation  (PGT),  together with a group of investors,  to produce
Ultralife's  polymer  rechargeable  batteries  in Taiwan.  During  fiscal  2000,
Ultralife  provided the venture,  named Ultralife  Taiwan,  Inc. (UTI), with its
proprietary technology and 700,000 shares of Ultralife Common Stock, in exchange
for  approximately a 46% ownership  interest.  Ultralife holds half the seats on
UTI's board of directors. PGT and the group of investors funded UTI with $21,250
in cash and hold the remaining seats on the board.

      Due to  subsequent  sales of UTI  common  stock to third  parties to raise
additional  capital,  the Company's equity interest was reduced to approximately
33% as of June 30, 2002. As a result of these "change in interest" transactions,
the Company's share of UTI's underlying net assets actually increased,  creating
gains on the  transactions  that were recorded as adjustments in additional paid
in capital on the balance sheet.  These  increases in additional paid in capital
amounted


                                       38


to $5,212 in Fiscal 2002. (The Company was precluded from recognizing gains from
these "change in interest"  transactions in its consolidated statement of income
because UTI was a development stage company.)

      The Company  accounts for its investment in UTI using the equity method of
accounting.  The  Company  recorded  equity  losses  in  UTI  in  the  Company's
consolidated  statement of income of $954, $2,338, and $818 in Fiscal 2002, 2001
and 2000, respectively.

      Summarized financial statement information for the unconsolidated  venture
is as follows:

                                                      (unaudited)
Condensed Statements of Operations                Year Ended June 30,
                                       2002              2001             2000
                                      -------          -------          -------

Net revenue                           $   101          $    --          $    --
Cost of Sales                          (1,573)              --               --
Operating loss                         (8,360)          (7,540)          (1,897)
Net loss                               (8,784)          (6,637)          (1,778)

Condensed Balance Sheets                                        June 30,
                                                         2002             2001
                                                       -------           -------
Current assets                                         $ 5,902           $11,577
Non-current assets                                      60,271            35,238
                                                       -------           -------
                                                       $66,173           $46,815
                                                       =======           =======
Current liabilities                                    $12,372           $ 2,663
Non-current liabilities                                 16,260             6,362
Shareholders' equity                                    37,541            37,790
                                                       -------           -------
                                                       $66,173           $46,815
                                                       =======           =======

Note 15 - Selected Quarterly Information (unaudited)

      The following  table  presents  reported net  revenues,  gross margin (net
sales less cost of products  sold),  net loss and net loss per share,  basic and
diluted, for each quarter during the past two years:



                                                                              Quarter ended
                                                       -----------------------------------------------------------
Fiscal 2002                                            Sept. 30,        Dec. 31,         March 31,        June 30,           Full
                                                         2001             2001             2002             2002             Year
                                                       --------         --------         --------         --------         --------

                                                                                                            
Revenues                                               $  7,616         $  7,459         $  8,862         $  8,578         $ 32,515
Gross margin                                               (448)            (212)             922            1,085            1,347
Net loss (As Previously Reported)                        (3,642)          (3,420)          (2,292)         (15,828)         (25,182)
Net loss (As Restated; See Note 2)                       (3,006)          (3,831)          (2,793)         (16,506)         (26,136)
Net loss per share, basic and
  diluted (As Previously Reported)                        (0.30)           (0.28)           (0.19)           (1.23)           (2.03)
Net loss per share, basic and
diluted (As Restated; See Note 2)                         (0.25)           (0.31)           (0.23)           (1.28)           (2.11)




                                                                             Quarter ended
                                                       ------------------------------------------------------------
Fiscal 2001                                            Sept. 30,        Dec. 31,         March 31,         June 30,          Full
                                                         2000             2000             2001             2001             Year
                                                       --------         --------         --------         --------         --------
                                                                                                            
Revenues                                               $  6,851         $  5,290         $  5,817         $  6,205         $ 24,163
Gross margin                                               (452)          (1,699)            (731)            (651)          (3,533)
Net loss                                                 (3,104)          (5,737)          (3,921)          (4,500)         (17,262)
Net loss per share, basic and diluted                     (0.28)           (0.51)           (0.35)           (0.40)           (1.55)



                                       39


                                     PART IV

ITEM 15.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

(a)   Documents filed as part of this Report:

      1.    Financial Statements

            The financial  statements and schedules required by this Item 15 are
      set forth in Part II, Item 8 of this Report.

      2.    Financial Statement Schedules

            Schedule II - Valuation and Qualifying Accounts      See Item 15 (d)

(b)   Reports on Form 8-K

      On June 7, 2002,  the  Company  filed a Form 8-K with the  Securities  and
Exchange  Commission  indicating that Arthur  Lieberman,  member of the Board of
Directors,  tendered  his  resignation  from the Board  effective  June 4, 2002,
citing business and personal demands on available time resources.

      On July 24, 2002,  the Company  filed a Form 8-K with the  Securities  and
Exchange  Commission  indicating  that the Company had dismissed its independent
public   accountants,    Arthur   Andersen   LLP   ("Andersen"),   and   engaged
PricewaterhouseCoopers  LLP ("PwC") as its new independent  public  accountants,
effective  immediately,  for the fiscal year ending June 30, 2002. This decision
was approved by the Company's Board of Directors, based on the recommendation of
its Audit  Committee.  The  decision was based on  interviews  with large public
accounting firms and reflected the Audit  Committee's  judgment as to which firm
was best suited to deliver  external  audits to the  Company.  PwC  replaces the
Company's  previous audit firm,  Andersen,  who had been the Company's  auditors
since 1996.

(c)   Exhibits. The following Exhibits are filed as a part of this Report:

Exhibit
Index     Description of Document                  Incorporated By Reference to:

23.1      Consent of PricewaterhouseCoopers LLP    Filed herewith
99        CEO and CFO Certifications               Filed herewith


                                       40


(d)   Financial Statement Schedules.

      The following  financial  statement  schedules of the Registrant are filed
herewith:

      Schedule II - Valuation and Qualifying Accounts



                                                                                  Additions
                                                                                  ---------
                                                                                           Charged to
                                                                           Charged to        Other
                                                         June 30, 2001      Expense         Accounts      Deductions   June 30, 2002
                                                         -------------      -------         --------      ----------   -------------

                                                                                                             
Allowance for doubtful accounts                             $   262         $    30         $    17         $    37         $   272
Inventory reserves                                              411           1,038              --           1,042             407
Warranty reserves                                               253             222              --             254             221
Deferred tax valuation allowance                             18,102           9,856              --              --          27,958





                                                                                  Additions
                                                                                  ---------
                                                                                           Charged to
                                                                           Charged to        Other
                                                         June 30, 2000      Expense         Accounts      Deductions   June 30, 2002
                                                         -------------      -------         --------      ----------   -------------
                                                                                                          
Allowance for doubtful accounts                              $   268          $    11        $   --         $    17       $   262
Inventory reserves                                               399              825            --             813           411
Warranty reserves                                                384              292            --             423           253
Deferred tax valuation allowance                              14,959            3,143            --              --        18,102




                                                                                  Additions
                                                                                  ---------
                                                                                           Charged to
                                                                           Charged to        Other
                                                         June 30, 1999      Expense         Accounts      Deductions   June 30, 2002
                                                         -------------      -------         --------      ----------   -------------
                                                                                                           
Allowance for doubtful accounts                              $   429          $    45       $    --         $   206       $   268
Inventory reserves                                               295            1,035            --             931           399
Warranty reserves                                                169              300            --              85           384
Deferred tax valuation allowance                              12,514            2,445            --              --        14,959



                                       41


                                   SIGNATURES

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

                                       ULTRALIFE BATTERIES, INC.


Date: April 11, 2003                   By: /s/ John D. Kavazanjian
                                       -----------------------------------------
                                       John D. Kavazanjian
                                       President and Chief
                                       Executive Officer
                                       (Principal Executive Officer)


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


Date: April 11, 2003                   /s/ John D. Kavazanjian
                                       -----------------------------------------
                                       John D. Kavazanjian
                                       President, Chief Executive Officer
                                       and Director

Date: April 11, 2003                   /s/ Robert W. Fishback
                                       -----------------------------------------
                                       Robert W. Fishback
                                       Vice President - Finance and Chief
                                       Financial Officer
                                       (Principal Financial Officer)

Date: April 11, 2003                   /s/ Joseph C. Abeles
                                       -----------------------------------------
                                       Joseph C. Abeles (Director)

Date: April 11, 2003                   /s/ Joseph N. Barrella
                                       -----------------------------------------
                                       Joseph N. Barrella (Director)

Date:
                                       -----------------------------------------
                                       Patricia C. Barron (Director)

Date: April 11, 2003                   /s/ Daniel W. Christman
                                       -----------------------------------------
                                       Daniel W. Christman (Director)

Date: April 11, 2003                   /s/ Carl H. Rosner
                                       -----------------------------------------
                                       Carl H. Rosner (Director)

Date: April 11, 2003                   /s/ Ranjit C. Singh
                                       -----------------------------------------
                                       Ranjit C. Singh (Director)



                                       42


I, John D. Kavazanjian, certify that:

1. I have reviewed this annual report on Form 10-K of Ultralife Batteries, Inc.;

2.  Based on my  knowledge,  this  annual  report  does not  contain  any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made,  not  misleading  with  respect to the period  covered by this annual
report;

3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
information  included  in this annual  report,  fairly  present in all  material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this annual report.

Date: April 11, 2003                   /s/ John D. Kavazanjian
                                       -----------------------------------
                                       John D. Kavazanjian
                                       President and Chief Executive Officer

I, Robert W. Fishback, certify that:

1. I have reviewed this annual report on Form 10-K of Ultralife Batteries, Inc.;

2.  Based on my  knowledge,  this  annual  report  does not  contain  any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made,  not  misleading  with  respect to the period  covered by this annual
report;

3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
information  included  in this annual  report,  fairly  present in all  material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this annual report.

Date: April 11, 2003                   /s/ Robert W. Fishback
                                       -----------------------------------
                                       Robert W. Fishback
                                       Vice President of Finance and
                                       Chief Financial Officer


                                       43