DEF 14A 1 defproxy.htm DEFINITIVE PROXY National Health & Safety Corporation - Definitive Proxy Statement

As filed with the SEC on January 6, 2003



SCHEDULE 14A
(RULE 14A-101)


INFORMATION REQUIRED IN PROXY STATEMENT

SCHEDULE 14A INFORMATION

PROXY STATEMENT PURSUANT TO SECTION 14(A) OF THE
SECURITIES EXCHANGE ACT OF 1934


Filed by the Registrant [ X ]

Check the appropriate box:
[     ] Preliminary Proxy Statement
[     ] Confidential, for use of the Commission Only (as permitted by Rule 14a-6(e)(2))
[ X ] Definitive Proxy Statement
[     ] Definitive Additional Materials
[     ] Soliciting Material Pursuant to Sec. 240.14a-11(c) or Sec. 240.14a-12



NATIONAL HEALTH & SAFETY CORPORATION
(Name of Registrant as Specified in its Charter)


(Name of Person(s) Filing Proxy Statement, if other than the Registrant)


Payment of Filing Fee (Check the appropriate box):

[ X ] No fee required.
[     ] Fee computed on table below per Exchange Act Rules 14a6(i)(1) and 0-11.
[     ] Fee paid previously with preliminary materials.
[     ] Check box if any part of fee is offset as provided by Exchange Act Rule 0-11(a)(2) and identify the filing for which the offsetting fee was paid previously. Identify the previous filing by registration statement number, or the Form or Schedule and the date of its filing.



NOTICE OF ANNUAL MEETING OF SHAREHOLDERS

NATIONAL HEALTH & SAFETY CORPORATION
3811 Bee Cave Road, Suite 210
Austin, Texas 78746
(512) 328-0433

  

DATE:

   

January 30, 2003

         

PLACE:

   

5508 Highway 290 West, Suite 202

TIME:

   

10 a.m.

         

   

Austin, Texas 78735


Matters to be Voted on:
 
Shareholders who attend the meeting in person or by proxy will be asked to consider and approve the following items:

1.         Adopting an amendment to the Articles of Incorporation to effect a reverse stock split in which each Common and Preferred Shareholder would receive one share for each one hundred shares owned immediately prior to the adoption of the amendment, and to reduce the number of shares of authorized capital stock from 500,000,000 common shares to 100,000,000 common shares and from 50,000,000 preferred shares to 10,000,000 shares;

2.         Changing the name of the corporation to ADS Media Group, Inc.;

3.         Electing five directors to serve for the ensuing year;

4.         Approving 2002 Employees and Consultants Stock Option Plan;

5.         Approving engagement of Sprouse & Anderson, L.L.P., as our independent accountants; and

6.         Transacting such other business as may properly come before the meeting and any adjournment thereof.

Who May Attend and Vote at the Meeting:

Shareholders of record at the close of business on January 9, 2003, and valid proxy holders may attend and vote at the meeting.  If your shares are registered in the name of a brokerage firm or trustee and you plan to attend the meeting, please obtain from the firm or trustee a letter or other evidence of your beneficial ownership of those shares to facilitate your admittance to the meeting.

We sent this meeting notice and proxy statement to shareholders on January 16, 2003.

                                                                            

By Order of the Board of Directors

                                                                            

                                                                            

Gary J. Davis                                       

                                                                            

Gary J. Davis, Chairman, CEO & President


TABLE OF CONTENTS

GENERAL INFORMATION ABOUT THE SHAREHOLDERS’ MEETING

  

1

      

Voting by Proxy

  

1

      

Changing or Revoking Your Proxy Vote

  

1

      

Who may Vote

  

1

      

Voting in Person

  

1

      

How your Votes are Counted

  

2

RECENT DEVELOPMENTS

  

2

Proposed Acquisition of Alternative Delivery Solutions, Inc.

  

2

      

The Acquisition

  

2

      

The Business of ADS

  

5

      

Properties of ADS

  

6

      

Stock of ADS

  

6

      

Management of ADS

  

6

      

Accounting for the Acquisition

  

7

      

Financial Information

  

7

      

Alternative Delivery Solutions, Inc.

  

7

      

      

Management’s Discussion and Analysis of Financial Condition and
       Results of Operations

  

7

      

Redirection of Focus of the Company

  

11

      

Grants of Options by the Company

  

11

ITEMS OF BUSINESS

  

12

Proposal 1:  Reverse Stock Split

  

12

      

Amendment to Articles of Incorporation

  

12

      

Reason for Reverse Split

  

13

      

Capitalization

  

13

      

Modification of Rights of Security Holders as a Result of the Reverse Stock Split

  

14

      

Transfer Agent

  

15

Proposal 2:  Name Change to ADS Media Group, Inc.

  

15

Proposal 3:  Election Of Directors

  

16

      

Voting

  

16

      

Nominees for the Board of Directors

  

16

      

Nominee Profiles

  

17

      

Board of Directors’ Committee Assignments

  

18

      

Compensation of Directors

  

18

      

Executive Compensation

  

18

      

Security Ownership of Certain Beneficial Owners and Management

  

20

      

Certain Relationships and Related Transactions

  

22

      

Compliance with Section 16(a) of the Exchange Act

  

23

Proposal 4:  Approval of the 2002 Stock Option & Incentive Plan

  

23

      

Shares Subject To the Plan

  

23

      

Eligibility

  

24

      

Options

  

24

      

Stock Bonuses and Purchases of Restricted Stock

  

25

      

Stock Appreciation Rights

  

26

      

Taxes

  

27

      

Awards in 2002

  

27

      

Equity Compensation Plan Information

  

28

Proposal 5:  Approval Of The Engagement Of Sprouse & Anderson, L.L.P.
          As Independent Accountants

  

28

      

Audit Fees

  

29

Proposal 6:  Other Matters

  

29

OTHER INFORMATION

  

29

      

Incorporation of Documents by Reference

  

29

      

Method and Cost of Soliciting Proxies

  

29

      

Where to Obtain Additional Information

  

30

      

Proposals by Shareholders – 2004

  

30

      

Other Matters

  

30

Alternative Delivery Solutions, Inc. - Financial Statements

  

A-1

National Health & Safety Corporation and Alternative Delivery Solutions, Inc. –
   Unaudited Pro Forma Consolidated Financial Statements

  

P-1


NATIONAL HEALTH & SAFETY CORPORATION
2003 PROXY STATEMENT

GENERAL INFORMATION ABOUT THE SHAREHOLDERS’ MEETING


At the meeting, we expect to present only the items of business that are listed in the preceding Notice of Annual Meeting of Shareholders.  The following pages explain these items in more detail. By returning your signed proxy, you authorize management to vote your shares as you indicate on these items of business.

Voting by Proxy

The board of directors of National Health & Safety Corporation solicits your proxy, using the enclosed form, to vote at the annual meeting of shareholders to be held January 30, 2003, and at any adjournment thereof.  This proxy statement has information about the annual meeting and was prepared by our management for the board of directors.  Your vote at the annual meeting is important to us.  Please vote your shares of common stock by completing the enclosed proxy card and returning it to us in the enclosed envelope by 9 a.m. on January 30, 2003.

Changing or Revoking Your Proxy Vote

You may revoke your signed proxy at any time before it is exercised at the annual meeting.  You may do this by advising our Secretary in writing of your desire to revoke your proxy, or by submitting a duly executed proxy bearing a later date. We will honor the proxy card with the latest date. You may also revoke your proxy by attending the annual meeting and indicating that you wish to vote in person.

Who May Vote

All common and preferred shareholders of record on the close of business on January 9, 2003, may attend and vote at the meeting.  Each common shareholder is entitled to one vote per share. Each preferred shareholder (of both series A and series B preferred) is entitled to five votes per preferred share. On December 30, 2002, we had the following number of shares outstanding:

-           
353,775,090  common shares;
-           
1,645,928  series A preferred shares; and
-          
16,584  series B preferred shares.

Voting in Person

Although we encourage you to complete and return your proxy to ensure that your vote is counted, you can attend the annual meeting on January 30, 2003, and vote your shares in person.

Page 1


How Your Votes Are Counted

We will hold the annual meeting on January 30, 2003, if holders of a majority of the shares of common stock entitled to vote either sign and return their proxy cards or attend the meeting.  If you sign and return your proxy card, your shares will be counted to determine whether we have a quorum even if you abstain or fail to vote on any of the matters listed on the proxy card.

If you mark “Abstain” with respect to any proposal on your proxy, your shares will be counted in the number of votes cast, but will not be counted as votes for or against the proposal.  If a broker or other nominee holding shares for a beneficial owner does not vote on a proposal, the shares will not be counted in the number of votes cast.

This proxy statement and the accompanying proxy form will be mailed on or about January 6, 2003, to shareholders entitled to vote at the meeting.

RECENT DEVELOPMENTS
PROPOSED ACQUISITION OF ALTERNATIVE DELIVERY SOLUTIONS, INC.

The Acquisition

We have entered into an agreement to acquire all of the outstanding shares of the stock of Alternative Delivery Solutions, Inc. (“ADS”).  The proposed acquisition will be accomplished through a stock exchange agreement with all of the shareholders of Alternative Delivery Solutions, Inc. (“ADS”), wherein the ADS shareholders will transfer all of their ADS shares to us in exchange for shares of our common stock.  After the exchange, the ADS shareholders will own 75% of our outstanding common stock, including shares issuable on the conversion of preferred stock and exercise of warrants.  

The acquisition of ADS is part of a comprehensive plan of refinancing and restructuring of our company. This plan includes the following features:

   

We will conduct a one for 100 reverse stock split of our common and preferred shares.  See Proposal 1: Reverse Stock Split, page 12.

   

   

   

   

We have discontinued our medical benefits program and ceased that line of business.

   

   

   

   

A group of investors led by one of our current directors and one of the directors nominated for election herein, together with another outside group will invest up to $1,000,000 in ADS in return for up to 41.667% of its outstanding stock.

   

   

   

   

We will acquire ADS in an exchange offer in which the ADS shareholders acquire 75% of our post - reverse split shares.  The exact exchange ratio will be based on the number of our shares outstanding at the closing of the exchange offer.  Because we expect to issue additional shares of restricted common stock prior to the exchange offer to repay debt, as described below, we are not, at present, sure what the exact exchange ratio will be.

   

   

We will change our name to ADS Media Group, Inc.

Page 2


The resulting company will have new management and a new business plan, which we believe will have greater success potential than our current business.

The reverse stock split will convert all outstanding common and preferred shares to one share for each 100 shares now outstanding.  Our outstanding stock options and warrants will be similarly adjusted.  We will issue no fractional shares as a result of the reverse split; adjustments that result in a fraction of a share, option or warrant will be rounded up to the nearest whole share.

We will acquire no shares of ADS unless we acquire all of its shares.  After the exchange, ADS will continue to operate as our wholly owned subsidiary, and we will be renamed ADS Media Group, Inc.  Because the exchange is a stock for stock exchange between the ADS shareholders and us, no action to approve the transaction is necessary by our shareholders or those of ADS. ADS is a closely held company owned by 9 shareholders, who have all indicated they intend to accept the exchange offer if the acquisition plan, including the capital investment and the reverse stock split, are completed as outlined above.  Our directors have indicated that they favor the acquisition and intend to vote for it at a board of directors’ meeting to be called to approve issuance of shares for the exchange.

Financing for ADS.  ADS will raise up to a maximum of $1,000,000 from sale of its common stock to a group of outside investors.  A minimum amount of $500,000 has already been contributed from outside investors in a private financing.  If ADS receives the $1,000,000 maximum amount, the new investors who participated in the financing would own 41.667% of the outstanding ADS shares after the offering.

Options Issued to Current Management.  On October 7, 2002, we issued options to purchase up to 25,000,000 of our common shares prior to the reverse split at $0.01 per share, with a term of five (5) years from October 7, 2002, to our existing management as compensation for past services.

Issuance of Shares to Discharge Debts.  As of September 30, 2002, we had accrued a substantial amount of unpaid indebtedness, mainly in the form of accounts due for services provided to us by our consultants and by third parties.  The reorganization plan and exchange agreement contemplates that these debts must be repaid or canceled prior to the exchange offer.  We estimate that a substantial amount of these debts will be discharged by entering into agreements with our creditors to accept shares of our common stock in payment of the debts.  The amount of stock that we will be required to issue to satisfy debts will depend on the value placed on our stock in agreements that we negotiate with our creditors.  Based on the recent market prices of our common stock of between $0.001 and $0.002 per share, it may be necessary to issue substantially all of our remaining authorized but unissued pre-reverse split shares (approximately 145 million shares after subtracting shares reserved for issuance on the exercise of options or warrants or conversion of convertible securities), prior to the exchange offer, to repay these debts.

Page 3


Conversion of ADS Warrant.  In September 2002, ADS issued a warrant to purchase 2,143 shares of ADS common stock to a consulting firm as payment for, among other things, consulting services in developing a business plan with which to seek financing, and additional warrant(s) may be issued to the consulting firm to purchase up to a total of 7,143 shares of ADS common stock.  In the exchange offer, the ADS warrant(s) will convert to a warrant to purchase our common shares at the same exchange ratio as the ADS shareholders receive.  Based on the exchange offer described above, and estimating that we have issued another 145,622,583 common shares to satisfy debts prior to the reverse stock split and the exchange offer, the warrant to purchase 2,143 shares of ADS common stock would covert to a warrant to purchase 180,012 shares of our common stock, or in the event the warrant(s) entitled the holder to purchase 7,143 shares of ADS common stock, such warrant(s) would convert to a warrant to purchase 600,012 shares of our common stock, in either case after giving effect to the one for 100 reverse stock split, based on the number of shares, options and warrants outstanding on September 30, 2002.

Shares Outstanding after the Refinancing. The ADS shareholders will own 75% of the outstanding capital stock of the corporation after the exchange offer, after giving effect to the conversion of all outstanding preferred stock and exercise of all of our options and warrants outstanding immediately prior to the exchange.  Thus, based on the number of common shares outstanding on September 30, 2002, after the reverse stock split, issuance of shares in payment of debts, and the exchange offer, we expect that we would have approximately 20,000,000 common shares issued and outstanding (including shares issuable on conversion of preferred stock and exercise of options and warrants, but excluding any ADS warrants), calculated as follows:

     

Common Shares   
(After Reverse Split)

Owned by existing common shareholders

     

3,181,593 

Issuable on conversion of series A preferred

     

82,295 

Issuable on conversion of series B preferred

     

830 

Issuable on conversion of outstanding warrants

     

29,056 

Issuable on exercise of options to management

     

250,000 

Issued to settle existing debts (estimated)

     

1,456,226 

To be issued to ADS Shareholders in exchange      

     

                15,000,000 

Total

     

20,000,000*

* Note:  Excludes shares issuable on exercise of ADS warrant(s), ranging from a minimum of 180,012 shares to a maximum of 600,012 shares.

Shares Eligible for Future Sale
.  Immediately after the exchange offer, only approximately 2.3 million shares will be eligible for sale in the secondary market without first being registered under the Securities Act of 1933.  The shares of our common stock that would be issued to ADS shareholders in the exchange offer, including those shares issued to new investors in the private placement and shares issuable on exercise of the ADS warrant described above, and the shares issued to our creditors and options issued to our management, will all be restricted securities as that term is defined in Rule 144 of the Securities and Exchange Commission.  These shares will

Page 4


be issued in reliance on the exemption from securities registration requirements contained in Section 4(2) of the Securities Act of 1933.

As part of the exchange agreement, certain of the ADS shareholders will have the right to demand that we register, at our expense, any or all of our shares they receive under the Securities Act of 1933.  In addition, we have agreed to register under the Securities Act of 1933, the shares issuable on exercise of stock options issued to management and shares issued to settle existing debts.  If those shares later become registered for sale, the public float of shares which are eligible for sale in secondary market transactions would increase from approximately 2.3 million common shares to approximately 16.2 million common shares (not including shares issuable on the conversion of Series A Preferred Stock, Series B Preferred Stock, warrants or options).

Reason for Restructuring.  Both our management and the ADS management believe that the combination of the two companies will enhance the ability to attract capital for the purposes of growing the business of ADS. The business prospects of ADS’s succeeding and enhancing shareholder value are greater than the prospects were for HealthVIP and MedSmart. Furthermore, ADS believes that having a publicly traded stock will improve its success of acquiring other companies in the future that are strategic to its business. In anticipation that the exchange will take place relatively soon after the completion of our shareholders’ meeting, two of the principal officers of ADS have been nominated for election to our board of directors.

The Business of ADS

ADS was founded in San Antonio in October of 2001 and provides turnkey direct marketing support services, with an emphasis on alternate (i.e., door to door) delivery.  Alternate delivery involves the creation, packaging and delivery (usually on the doorknob of homes) of solo marketing pieces and Co-op marketing programs containing between 2 and 7 pieces of direct marketing material (e.g., brochures, coupons, advertisements and other offerings) to targeted audiences. In addition to alternate delivery, through outsourcing arrangements ADS provides its clients access to full service direct marketing, printing, list procurement, database management, fulfillment and telemarketing.  ADS’ management is combining their extensive expertise and relationships in direct marketing with sophisticated demographic, tracking, and verification technology to deliver extremely high quality direct marketing services, capable of producing gross margins of up to 50%. 

Utilizing sophisticated mapping software, ADS targets very specific audiences, geo-demographically, down beyond the Zip Code level, to Census Block Groups and even further to Micro-Grids of 1/16th of a mile within the delivery zone.  In other words, ADS can identify the specific neighborhoods that meet the client’s specific target audience demographic (for example, Hispanic households with pre-determined income levels).   Further, ADS provides its clients with state of the art tracking and verification of actual deliveries to the target audience.  Clients can track their alternate delivery programs on-line.  This is a significant difference to the Zip Code saturation mentality of direct mail, and the cost per thousand to the client for an alternate delivery program can be substantially less than the aggregate costs of direct mail through the US Postal Service, and other direct marketing mediums such as newspapers.  This is the value

Page 5


proposition that ADS offers to all of its international, national, regional and local clients.  Client references include large direct marketing aggregators like Vertis, Inc. and larger companies wanting direct marketing services, like Sprint PCS and R.R. Donnelly & Sons.

Alternative delivery as a marketing medium can be highly effective, roughly 2 to 3 times more effective than conventional (i.e., through newspaper inserts or directly in the mailbox) direct marketing.  This is a principal reason why major companies and aggregators are interested in working with ADS. The use of this medium by national and regional advertisers is fairly new, and ADS will seek to achieve market dominance in many major markets over the next 18-24 months, in both the U.S. and Mexico.

Repeat business is anticipated, as companies, agencies, and aggregators introduce new offerings and target new regions and new audiences.  Accordingly, ADS anticipates its internal growth to accelerate very quickly by continuing to service existing clients and exponentially by adding new clients.  In addition, ADS anticipates it will be in a position to acquire businesses in the highly fragmented alternate delivery industry by using their stock as a currency, assuming they can deliver on their internal growth projections and increase the market valuations of the common stock of ADS Media Group, Inc.

Properties of ADS

ADS presently leases office space at 15454 Tradesman, San Antonio, Texas 78249, which is in Northwest San Antonio.  The space contains a total of 28,000 square feet, of which approximately 8,000 square feet is finished office area and the balance is warehouse/assembly space.  The lease, which began December 1, 2002, is for three (3) years, with the total rent being approximately $10,000 per month in year one, increasing to $11,000 per month in years two and three.

Stock of ADS

ADS is a closely held company owned by 9 shareholders.  There is no public trading market for ADS’s stock.  ADS has not and does not expect to pay cash dividends on its stock, but there are no restrictions that limit dividend availability.  ADS has no equity compensation plans.

Management of ADS

Clark R. “Dub” Doyal, Chairman & CEO, has more than 30 years of experience in all aspects of commercial printing and direct and alternative marketing. 

James D. “Jim” Schell, President, has more than 20 years of experience with Southwestern Bell (“SBC”), running many of their direct marketing programs, including their very successful coupon program. 

Each executive’s network of relationships is impressive and they each have won the respect of numerous large clients.  Jim Schell, in leaving SBC, abandoned an annual compensation package in excess of $250,000 for the opportunity to become President and own roughly 20% of ADS.

Page 6


Mr. Doyal and Mr. Schell have been nominated for election to our board, and their biographies are more fully described in Proposal 3: Election of Directors, pages 16-17.

Curtis A. White, Chief Operating Officer, was recruited from a long marketing and operations career servicing large national accounts that required multilevel hands-on supervision to interface with existing external channels for order placement and operations support.

Accounting for the Acquisition

For accounting purposes the combination will be treated as a "reverse acquisition" in which ADS will be treated for accounting purposes as the acquiring company. 

The exchange is structured so that our shares that are received by the ADS shareholders will be received in a tax-free exchange under the Internal Revenue Code of 1986.  The tax basis of our common stock received by the ADS shareholders will be the same as the basis they had in their ADS shares.  Likewise, the exchange will not constitute a taxable transaction for our company or our shareholders.

Financial Information

Enclosed with this proxy statement are copies of our annual report on Form 10-KSB for the year ended December 31, 2001, which contain audited financial statements for the fiscal years ended December 31, 2001 and 2000, and our most recent quarterly report on Form 10-QSB for the quarter ended September 30, 2002, which contains unaudited financial statements for the first nine months of this year. 

This proxy statement also includes audited financial statements of ADS for its first, partial fiscal year ended December 31, 2001, and for the nine months ended September 30, 2002, beginning on page A-1.  This proxy statement also includes unaudited, pro forma financial information for the combined entities, ADS and NHLT, assuming the stock exchange had been consummated as of December 31, 2001, beginning on page P-1.  The pro forma financial information assumes that ADS is the acquiring entity in a reverse acquisition.

Alternative Delivery Solutions, Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

During the end of 2001 and first nine months of 2002, ADS created the systems needed for the future anticipated national distribution of solo and co-op marketing and advertising programs, including negotiating with local direct delivery distributors in several locations.  It included evaluating the possibility of creating a proprietary system to perform high level mapping and demographic profiles for its future customer base.  ADS also constructed a business model that would include the different revenue channels that had been identified for the growth of the company.  Much time was spent in building vendor relationships at favorable prices to give ADS a competitive edge with its largest competitors, i.e., the U.S. Postal Service and newspapers. 


Page 7


ADS also spent considerable time and travel in establishing relationships for the acquisition of an extended sales force via larger national marketing companies to represent ADS, including Vertis, Inc., R.R. Donnelley & Sons, The Sunflower Group, and Hispanic Broadcasting Corporation.  The sales generated by ADS were generally of a test nature for marketers that had not used ADS for door delivery media, or those that had been skeptical of door delivery due to past experience.

Partial Fiscal Year from Inception (October 22, 2001) to December 31, 2001

ADS began operations in October 2001.  During its first, partial fiscal year, it generated revenues of $76,283 from the printing and distribution of advertising materials for customers, primarily in door-to-door, alternate delivery marketing campaigns.  Gambrinus, the national distributor in the U.S. for Corona, Moosehead, Shiner beer and other brands, started utilizing ADS for fulfillment to build marketing and advertising kits for their local distributors nationwide.  Cost of goods sold, totaling $64,182 consisted primarily of the cost of producing the marketing materials and the use of third party contractors and the United States Postal Service to distribute them to homes.  ADS realized gross profit from its initial campaigns of $12,101 before selling, general and administrative and other expenses.

Selling, general and administrative expenses of $105,848 in 2001 consisted of the company’s start-up expenses, payroll expenses and costs of making initial contacts with potential customers.  After deducting these expenses, depreciation and negligible other income and expenses, ADS had a net loss of $93,747 in its first, partial fiscal year.

Nine Months Ended September 30, 2002

ADS continued to expand its advertising business during 2002 with the addition of several significant customers.  Sales activities consisted primarily of the printing and distribution of advertising materials for customers, primarily through door to door, alternate delivery marketing campaigns.  The advertising business generated revenues of $639,224 in the first nine months of 2002, and incurred $461,437 in cost of revenues, which consisted primarily of the production and distribution of materials used on advertising campaigns.

Selling, general and administrative expenses of $730,262 for the first nine months of 2002 consisted of costs associated with building the company’s delivery infrastructure, payroll expenses and costs of furthering relations with potential customers.  After deducting these expenses, depreciation and negligible other income and expenses, ADS had a net loss of $564,270 during the first nine months of 2002.

Recent Contracts

Pilgrim's Cleaners, a large regional laundry and dry cleaning group based in Texas, contracted with ADS to deliver an advertising kit, consisting of coupons and a laundry bag for home pick-up, to the door of targeted homeowners.  Pilgrim had previously used their own internal work force for this strategy.  Using ADS, Pilgrim increased their sales, due to better distribution and verification of delivery by ADS.  ADS has delivered approximately 100,000 homes for Pilgrim’s Cleaners in this ongoing campaign.

Page 8


MediaCom, a telephone directory publisher, contracted with ADS to deliver their books in the Houston, Texas area.  Previous distribution by MediaCom had been poor, with missing books, less than full coverage and significant delays in delivery.  ADS delivered approximately 40,000 books on time and with full distribution. 

Bromley Communications, one of the top companies in the Hispanic marketing industry, placed an order with ADS to direct mail to 100,000 South Texas households for Procter and Gamble's Pampers division.  The objective of this project was to survey and send out coupons for new mothers to get competitive information against a direct competitor, Huggies.  The program achieved higher than projected returns at a lower than projected cost.

ADS performed a test campaign for Time Warner Cable for their DSL Internet service to compete with Dish Network and Direct TV.  This delivery went to approximately 20,000 homes.

Sprint PCS, through their corporate division, offered their dealers a co-op buying program with ADS for the print and distribution of door hangers.  Dealer participation in the first phase was for approximately 200,000 door hangers.  This is an ongoing program, with ADS adding more dealers for each new campaign.

Suburban Directories, a small market yellow page publisher in south Texas, asked ADS to take over their distribution previously handled by them internally.  ADS made approximately 35,000 deliveries to the intended distribution area on time.

Sunflower Group, a large national sampling company, reached an agreement in principal with ADS to provide total market coverage in areas that newspapers usually do not reach, and to supplement what coverage currently exists.  ADS contracted with Sunflower and successfully completed a national distribution of advertising for new Target Stores to 300,000 homes.

Whataburger, a national fast food chain, converted from a marketing program of direct mail, to a program using door distribution of special offering door hangers.  Used in both grand openings and existing store promotions, it has become the staple of their marketing program.

Four San Antonio auto dealers (Red McCombs Ford Superior Pontiac, Northside Ford, Alamo Toyota and Fiesta Dodge/Lincoln Mercury) tested a marketing program to 300,000 homes, using door delivery as opposed to newspaper, direct mail and broadcast.  The results were successful, according to the clients. 

Lord and Lasker, a Florida advertising agency, launched a door to door campaign through ADS for the Tampa Convention and Visitors Bureau to a 5 state area, covering 400,000 households.

Aaron Brothers, a California based framing and art supply company, tested the Dallas market with a 100,000 household delivery in the Hispanic market, with positive results reported by the client, even though Aaron Brothers had no stores within a 10 mile area of the designated drops.

Page 9


Domino'sPizza switched from hiring their own crews in the South Texas market and contracted with ADS to provide the service at a higher cost, in order to provide guaranteed delivery and verification.  This business is increasing, with referrals to other franchised operations.  Delivery to approximately 600,000 homes was completed.

Auto Value/Bumper to Bumper, a national wholesaler to 5800 independent dealers of auto parts, contracted with ADS to perform a test in the Chicago market, as opposed to newspaper and direct mail.  About 50,000 homes were delivered.  As a result of this campaign, Auto Value plans on committing to a dealer program for 2003.

Capital Resources and Liquidity

ADS had current assets of $147,536 at September 30, 2002.  Its organization and initial operations were funded from loans from the company's founders and equity investments from individual investors.  During the nine months ended September 30, 2002, ADS raised $300,000 in a private placement of its common stock from accredited investors.  ADS expects to raise an additional $450,000 to $700,000 prior to January 31, 2003, from additional stock sales in exempt transactions, of which, $105,000 has been funded as of December 13, 2002.  ADS believes that with this additional funding it will have sufficient liquidity for the short term and that it will not be necessary for ADS to raise additional capital in the next 12 months, beyond its current plans to raise up to $700,000.

Long term liquidity requirements will depend on the ratio of expansion of ADS’s business.  ADS believes future operations can be financed from cash flow, but additional investment from outside investors may be required to fund expansion into new geographic areas.

Operating Activities:  For the nine months ended September 30, 2002, operating activities used $440,716, as ADS incurred expenses for expansion of its marketing campaigns and costs associated with developing the company’s infrastructure.  For the partial fiscal year ended December 31, 2001, ADS used cash of $68,037 in operating activities primarily to fund start-up expenses and conduct its initial marketing campaigns.

Investing Activities:  ADS expended $31,001 during the first nine months of 2002 and $19,241 in fiscal 2001 to purchase computer equipment and office furniture required to commence operations.

Financing Activities:  ADS raised $300,000 from private investors, including its founders, in the first nine months of 2002 in order to finance beginning operations.  During 2002 the company borrowed $111,000 from an individual investor, who later converted this amount, along with $100,000 loaned in 2001, into equity in ADS.  Additionally, in 2002 the company borrowed $100,000 from two individual investors with repayment terms of less than one year and it received advances of cash and equipment from one of its founders totaling $56,603.


Page 10


REDIRECTION OF FOCUS OF THE COMPANY

Since our bankruptcy reorganization was consummated in early 2001, we have concentrated on the redevelopment and redeployment of discount healthcare products and services to the general public.  From 1993 to mid-2001, we offered these services through a membership program called POWERx.  From mid-2001 to the present we have offered similar membership services under the brand, HealthVIP.  Our annual report on Form 10-KSB, which accompanies this proxy statement, explains our history and our operating results through the end of 2001.

We have been unsuccessful in our marketing efforts for these products. In July 2002, we launched a new, targeted e-mail marketing campaign to promote HealthVIP through a third party e-mail marketer.  This campaign also failed.  As a result, we have decided not to spend any more company resources on marketing discount healthcare services, and we have phased out the HealthVIP program.  We have closed our discount healthcare operations and after the proposed acquisition, we will concentrate only on the operations of ADS.

Because we have discontinued HealthVIP, we have virtually no active business operations.  Our future success will depend on the success of ADS.

GRANTS OF OPTIONS BY THE COMPANY

On October 7, 2002, our board of directors authorized the issuance of options to purchase 25,000,000 pre-reverse split shares of our common stock to consultants. We expect that we will file a registration statement on Form S-8 to register the shares to be issued under this grant. The closing bid price for our common stock on October 7, 2002, was less than one cent per share.  The following table summarizes the benefits or amounts of stock granted under these options.



                                Awards to Individuals                                


     Name

   


Exercise Price

   


Total Options

   

   

  

Gary J. Davis

   

$0.01

   

9,000,000

Garett D. Davis

   

$0.01

   

7,500,000

Robert M. Scott

   

$0.01

   

5,000,000

Gary R. Ennis

   

$0.01

   

2,500,000

Oralia Dominguez

   

$0.01

   

1,000,000





Page 11


ITEMS OF BUSINESS


Proposal 1:            REVERSE STOCK SPLIT

The board of directors recommends a vote FOR the adoption of an amendment to the Articles of Incorporation, effecting a reverse stock split and reducing the number of shares of authorized capital stock of the corporation.

Amendment to Articles of Incorporation

The Board of Directors has approved and submits to the shareholders an amendment to the Articles of Incorporation to:

-

  

effect a one for one hundred reverse stock split of the presently outstanding shares of Common and Preferred Stock; and

-

  

to reduce the number of authorized shares of Common Stock from 500,000,000 to 100,000,000 and the number of authorized shares of Preferred Stock from 50,000,000 to 10,000,000.

New Common Shares will be issued to shareholders in exchange for their Old Common Shares in the ratio of one New Common Share for each 100 Old Common Shares held, thus effecting a one-for-one hundred, reverse stock split. Similarly, new series A and series B preferred shares will be issued to preferred shareholders in exchange for their old series A and series B preferred shares in the ratio of one new series A preferred share for each 100 old series A and series B preferred shares held.

The exercise price and shares issuable upon exercise of all outstanding warrants and options will otherwise be adjusted to account for the reverse stock split.

If the shareholders approve the reverse stock split, the reverse split will become effective on the date that the articles of amendment are filed with the Utah Secretary of State, as soon as practicable after the shareholders’ meeting. The text of the proposed amendment to the Articles of Incorporation is attached to this proxy statement as Exhibit A.

After the reverse stock split we could have about 5 million common shares outstanding (fully diluted - including shares issuable on conversion of preferred stock, exercise of stock options, and shares we expect to issue to repay debts).  Upon completion of the ADS acquisition, we would have about 20.2 million shares outstanding (fully diluted). 

The proposed amendment to the articles of incorporation reduces the number of authorized common shares from 500,000,000 to 100,000,000 shares.  Thus, after the reverse split and the ADS acquisition, we would have approximately 79.8 million authorized but unissued shares.  The board of directors could approve the sale and issuance of these shares without any additional approval from shareholders.  Any additional issuances could further reduce the percentage ownership of the existing shareholders 

Page 12


We have no plans to sell or issue any ofthe authorized and unissued shares, other than to issue shares to the ADS shareholders in the proposed acquisition and to reserve 35% of our outstanding shares (7 million shares, after the ADS acquisition) for issuance pursuant to the stock option plan we are asking shareholders to approve in proposal number 4.

Reason for Reverse Split

Our Old Shares are traded in the over-the-counter market and quotations are published on the OTC Bulletin Board under the symbol “NHLT,” and in the National Quotation Bureau, Inc. “pink sheets” under “National Health & Safety Corporation.” The closing bid price of our currently outstanding shares was quoted on the OTC Bulletin Board at less than one cent per share on December 24, 2002. From November 25, 2002, to December 24, 2002, the high and low bid prices per share were less than one cent, and the high and low daily trading volumes were between 9,456,000 shares and -0- with average volume of 826,324 shares daily. We believe that it is in the best interest of our company and our shareholders to consolidate the number of authorized, issued, and outstanding shares and thereby raise the book value per share, in hopes of creating an active trading market and increasing the price per share of our stock.

Based on the typical effect that reverse stock splits have had on prices of securities of other corporations, we believe that the reduction of the number of outstanding shares and the corresponding increase in book value per share that will be effected by the proposed reverse stock split may cause the trading range of our common stock to increase. We cannot be sure that approval of the reverse stock split will in fact have a favorable effect on trading volume or price.

Regardless of whether the price of our stock increases after approval of the reverse stock split, we believe that the effect of reducing the total number of outstanding shares will be favorable because it will increase the book value per share of our shares.

Our agreement with the ADS shareholders to acquire all outstanding shares of ADS requires us to execute the proposed reverse stock split.  The reason for this requirement is to improve our capital structure prior to the acquisition, to increase the likelihood of developing an active trading market for our shares.  If our shareholders do not approve the reverse split, the ADS shareholders could decide not to complete the ADS acquisition.  We do not have an alternate plan to complete the ADS acquisition if the reverse split is not approved.  Because we believe the reverse split will improve our capital structure regardless of whether the ADS acquisition is eventually completed, our board of directors recommends approval of the reverse split even if, for any reason, we do not make the ADS acquisition.

Capitalization

The following table indicates our capitalization as of September 30, 2002, and pro forma after giving effect to the proposed one-for-one hundred reverse stock split.

Page 13


9/30/2002  
(Unaudited)

  

Pro forma     
(Unaudited) as  
of 9/30/2002 after
giving effect to  
reverse stock split

Total liabilities

$

816,161

  

$        816,161

   

 

  

Stockholders’ Deficiency

  

   

Common Stock, $0.001 par value, authorized
     500,000,000 shares, issued and outstanding
     318,159,285 shares as of September 30,2002,
     3,181,593 shares pro forma after reverse stock split

$

318,159

  

$            3,181

   

Series A Preferred Stock, $0.001 par value, authorized
     4,000,000 shares, issued and outstanding 1,645,928
     shares as of September 30, 2002, 16,459 shares pro
     forma after reverse stock split

$

1,646

  

$                17

   

Series B Preferred Stock, $0.001 par value, authorized
     600,000 shares, issued and outstanding 16,584 shares
     as of September 30, 2002, 166 shares pro forma after
     reverse stock split

$

17

  

$                 1

Additional paid in capital

$

5,679,450

  

$   5,679,450

Accumulated deficit

$

(1,571,117)

  

$ (1,254,495)

Deficit accumulated during development stage

$

(4,539,629)

  

$ (4,539,629)

Total stockholders’ deficiency

$

   (111,474)

  

$    (111,474)

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

$

704,687

  

$      704,687

  

Book Value per Common Share (fully diluted)

$

        0.0022

  

$        0.2158

Modification of Rights of Security Holders as a Result of the Reverse Stock Split

If the reverse stock split is approved at the shareholders meeting, each Old Share will automatically be reclassified as and changed into the appropriate New Shares at the rate of one New Share for every one hundred Old Shares outstanding immediately prior to the effective date of this Article. Upon receipt by the Secretary or Transfer Agent of a certificate or certificates representing Old Shares outstanding when the reverse stock split if adopted, the Secretary or Transfer Agent shall cancel such surrendered certificate or certificates on the books of the Corporation and issue to the holder a new share certificate or certificates, for one share of New Stock for each one hundred such shares of currently outstanding Old Stock so surrendered. No other rights or preferences of the Common or Preferred Stock will change as a result of the reverse stock split.

No fractional shares of New Stock or script certificates will be issued as a result of the reverse stock split. If the conversion of any shares of Old Stock results in a fraction, the number of shares to be issued to that shareholder will be rounded up to the nearest whole share.

Page 14


Shareholders who wish to have certificates for the New Stock issued in their name may receive them without charge. If shareholders wish to have certificates for New Stock issued in the name someone other than the name in which the Old Stock is held, they may be required to pay any transfer tax payable on the transfer of the shares. The Transfer Agent may require the transfer tax to be paid in the amount of such tax or shall have established to our satisfaction that such tax has been paid.

Upon the conversion of shares of Old Stock under the reverse stock split, the shares of Old Stock surrendered pursuant to the conversion shall be canceled and not again reissued.

No dividends are in arrears or default as to any Old Shares to be converted to New Shares in the proposed reverse stock split.

NHLT has no plans to issue additional shares after the reverse stock split, other than the shares to be issued in the acquisition of ADS and those reserved for issuance pursuant to the proposed stock option plan.

Transfer Agent

Our Transfer Agent is Interwest Transfer Company, 1981 East Murray Holladay Road, Suite 100, Salt Lake City, Utah 84117 (telephone 801-272-9294).

A majority of the shares able to vote is required to approve the reverse stock split.

Proposal 2: NAME CHANGE TO ADS MEDIA GROUP, INC.

The directors recommend a vote FOR the amendment to the articles of incorporation to change the name to ADS Media Group, Inc. 

As part of the acquisition of ADS and redirection of our focus, we propose to change the name of the company to ADS Media Group, Inc.  The new name will accurately reflect the new business of the company – Alternate Delivery Solutions and development of an integrated group of marketing services.  The name change requires an amendment to the articles of incorporation, which must be approved by the shareholders.

The directors recommend a vote FOR the amendment to the articles of incorporation to change the name to ADS Media Group, Inc. 

A majority of the shares able to vote is required to approve the name change.







Page 15


Proposal 3:  ELECTION OF DIRECTORS

The board of directors recommends a vote FOR the election of each of the following five nominees for director.

Five directors will be elected to serve on our board of directors until the next annual assembly of shareholders or until their successors are elected and qualified. Two of the five currently serving directors have been nominated for reelection to the board. The remaining three are not seeking reelection.

Voting

The five nominees receiving the highest number of votes will be elected. Signed proxies received will be voted for the election of the nominees listed in this proxy statement, all of whom have agreed to serve if elected. Should any of the nominees become unavailable at the time of the meeting to accept nomination or election as a director, the proxy holders named in the enclosed proxy will vote for substitute nominees at their discretion. Votes withheld for a nominee will not be counted. No cumulative voting is allowed.

Nominees for the Board of Directors

Proxies solicited by the board of directors will be voted in favor of each nominee unless shareholders specify otherwise in their proxies. The following pages describe the nominees for director, including their principal occupations for the past five years, certain other directorships, age, and length of service on our board. Membership on board committees, attendance at board meetings, and ownership of our stock are indicated in separate sections following the individual resumes of the nominees.

As part of the exchange agreement with ADS, upon consummation and closing of the exchange offer, which will take place after our annual shareholders’ meeting, one of the nominees for director – Jimmy E. Nix, II – will submit his resignation as director, to permit the remaining directors, to select his replacement.  Our bylaws permit the remaining directors to fill vacancies on the board. 

Upon closing of the ADS exchange offer, Mr. Davis and Mr. Nix will resign their positions as officers of our company.

Each nominee has agreed to be named in this proxy statement and to serve as a director if elected. The ages listed are as of December 15, 2002.

Name

   

Age

   

Positions Held

   

   

Gary J. Davis

   

49

   

Chief Executive Officer, Chairman, President, and Director

Jimmy Nix II

   

30

   

Chief Accounting Officer and Director

Clark R. “Dub” Doyal

   

54

   

Nominee

Bryan Forman

   

40

   

Nominee

James D. (Jim) Schell

   

43

   

Nominee

Page 16


Nominee Profiles

Gary J. Davis is our chairman, president, CEO and a director. Additionally, Mr. Davis is the founder, president, CEO and sole shareholder of First Advisors, Inc., the business of which is investing private investment capital in start-up and early stage companies. Since 1973, Mr. Davis has spent a major portion of his career in a wide range of capital raising endeavors, including debt and equity for real estate ventures and private equity capital for business ventures. Additionally, Mr. Davis is a director of Ashley Laurent, Inc., a software company offering integrated network security solutions, a former director of Collins Financial Services USA, Inc., a financial services holding company with subsidiaries involved in distressed consumer debt investment and collections, based in Austin, and a principal of numerous other private investment partnerships and limited liability companies.  Mr. Davis has been our chairman, president and CEO and a director since February 9, 2001.

Clark R “Dub” Doyal, chief executive officer of Alternative Delivery Solutions, Inc., has over 30 years experience in printing and direct marketing, having owned and built a number of successful companies during his career that provided marketing services. In 1981, Mr. Doyal started a printing business called Clear Visions Printing and Mailing, to compete with almost 140 other printers in San Antonio.  Mr. Doyal graduated from Louisiana State University.

Bryan Forman has provided legal services to our company as outside counsel since April 2002 Since May 2002, Mr. Forman has been a manager of Austin Capital, LLC and a partner of Stack/Forman, LLP.  Mr. Forman serves as founder and co-manager of The Privet Fund, LP, a hedge fund specializing in the private finance of publicly traded companies. Since 1991, Mr. Forman has focused his career in the ownership and executive management of three NASD registered broker-dealers, most recently serving as chairman and chief executive officer of First Avantus Securities, Inc. from January 1996 until April of 2002.  Mr. Forman continues to hold an NASD Series 7 license with First Avantus.  Mr. Forman has served as a member of the District Committee for District 6 of the National Association of Securities Dealers Regulation since 2000. He was appointed vice chairman in 2001 and chairman in 2002. He also serves on the Small Firm Advisory Board and the Advisory Council for the National Association of Securities Dealers Regulation.  Mr. Forman is an attorney licensed to practice in Texas and periodically serves as an arbitrator in the securities industry.

Jimmy E. Nix, II is our chief accounting officer and a director. Mr. Nix has served in a number of financial management positions in the healthcare services field, most recently as financial manager for MD Productivity, a medical software company, and as a senior accountant with Barton Creek Health Care. Mr. Nix received his B.B.A. in accounting from The University of Texas at Austin.  Mr. Nix has been one of our directors since February 9, 2001 and chief accounting officer since July 2, 2001.

James D. (Jim) Schell, president of Alternative Delivery Solutions, Inc., was recently recruited to lead the effort to build national client relationships, along with providing marketing support specific to ADS’s product development and marketing strategy. For the 20 years before his move to ADS, Mr. Schell worked for SBC Communications, Inc., focusing on development and implementation of numerous regional and national product initiatives. He also spent 8 years managing regional sales operations for Southwestern Bell Yellow Pages. Mr. Schell received his B.B.A. in Marketing from Texas Tech University.

Page 17


Board of Directors’ Committee Assignments

We have no standing committees of the board of directors.

Compensation of Directors

During 2001 we issued 1,500,000 shares of common stock to each of Eugene Rothchild and James Kennard, respectively. This stock bonus was issued as compensation for their efforts and work as directors during our bankruptcy and reorganization. Directors are reimbursed for expenses incurred for attendance at board meetings.

Executive Compensation

The following table summarizes the compensation of our chief executive officer and our other most highly compensated executive officers and our subsidiaries during 2001, our most recently completed fiscal year.

                  (a) (1)

(b)  

  

(c)     

  

(d)  

  

(e)        


Name, Title           


  Year  

  


   Salary   

  


Bonus

  

Other Annual 
Compensation

James Kennard, Chief Executive Officer(2)

2001

  

-0-

  

-0-

  

$6,000

  

  

  

Gary J. Davis,(3) Chief Executive Officer

2001

  

$25,000(4)

  

-0-

  

$30,000

(1) James Kennard served as chief executive officer until February 2001. Gary J. Davis has served as chief executive officer from February 2001, through the present.

(2) On May 10, 2001, our board of directors awarded Mr. Kennard 1,500,000 shares of common stock for his services as director and chief executive officer during the bankruptcy. We recorded a general and administrative expense of $6,000 in connection with this issuance. The closing share price of our common stock on May 10, 2001 was $0.04 per share. We valued the stock at $6,000 ($0.004 per share) because it was restricted stock and because it could not be sold without materially depressing the market price, considering the low trading volume of our shares.

(3) Mr. Davis’ compensation includes compensation paid to First Advisors, Inc., described below. First Advisors received 7,500,000 shares of restricted common stock, issued in four (4) installments of 1,250,000 shares each and one (1) installment of 2,500,000 shares between May 10, 2001 and October 24, 2001. We recorded an expense of $30,000 in connection with the stock issuance. Our closing share price on the dates we issued shares to First Advisors ranged between $0.04 and $0.01 per share. We valued the stock at $30,000 ($0.004 per share) because it was restricted stock and also because it could not be sold without materially depressing the market price, considering the low trading volume of our shares.

(4) Mr. Davis received $25,000 as an employee of our wholly owned subsidiary, MedSmart Healthcare Network, Inc.

Page 18


Consulting Agreement with First Advisors

On May 7, 2001, we entered into a management services agreement with First Advisors, Inc., of Austin, Texas, in which Mr. Davis agreed to provide ongoing operational support for us in regard to implementation of the new business plan, management of our day to day affairs, Medsmart Healthcare Networks, Inc. and HealthVIP, LLC, and each company’s strategic and professional relationships. The agreement was negotiated between First Advisors and our directors other than Mr. Davis. The board approved the agreement, with Mr. Davis abstaining from the vote.

Founded in 1996, First Advisors is a privately held corporation owned by Mr. Davis. First Advisors (and its affiliates) serves as general partner of investment limited partnerships that invest in start-up and early stage business ventures, primarily in the software, Internet and financial services industries. An investment partnership affiliated with Mr. Davis provided capital to us in January to facilitate our reorganization plan. First Advisors also provides business consultation services, such as marketing, sales, technology and strategic thinking, to its portfolio companies and other third party clients. The consulting relationship expires on April 30, 2003, unless either party gives 30 days notice of canceling the relationship.  Prior to closing of the ADS exchange offer, we will terminate the Management Services Agreement with First Advisors.

As of November 1, 2001, we agreed to pay First Advisors the greater of $60,000 per month, or an amount equal to 20% of our monthly gross consolidated profits.  In July 2002, the dollar amount was reduced to $30,000 per month.  For the purposes of the Management Services Agreement, “gross profits” are defined as all revenue generated by us and our affiliates on all business facilitated by First Advisors, Inc., less any payable commissions to third parties. Mr. Davis is personally providing services under the Management Services Agreement with us and thus is being compensated through First Advisors. He has not received a salary for his role as our President and CEO since March 2001.  Upon termination of the Management Services Agreement, we will continue payment on all business originated or facilitated by First Advisors, Inc. during the term of the agreement.

2001 Stock Option Plan

Our board of directors adopted a stock option plan in July 2001, but that plan was never submitted to a shareholder vote. We have revoked that plan and canceled all of the options that were granted under it. No options were ever exercised under the 2001 option plan. We are submitting a replacement plan for shareholder approval, as described in Proposal 4, page 23.

Aggregated 2001 Option Exercises and Year-End Values

None of the executive officers named in the Summary Compensation Table exercised any stock options or stock appreciation rights in 2001, 2000, or 1999. The following table summarizes the number and value of all unexercised stock options held by those executive officers at the end of 2001. All of the options listed in the table below were canceled in 2002 without being exercised.

Page 19



          (a)

(b)

  

(c)

  

(d)

  

(e)

  

  

Number of

  

Number of

  

  

Securities

  

Underlying

  

  

Underlying

  

Value of Unexercised

Options/SARs

  

Value

  

Options/SARs at

  

Options/SARs at

Name(1)

Exercised

  

Realized

  

FY-End (#)

  

FY-End ($)

  

  

Exercisable/

  

Exercisable/

  

  

Unexercisable

  

Unexercisable

  

  

  

James Kennard

-0-

  

$ -0-

  

-0-

  

$ -0-

  

  

  

Gary J. Davis

3,750,000/0

  

$ -0-

  

3,750,000/0

  

$ -0-


Option Issuances in 2002

On March 1, 2002, we adopted a new 2002 Employees and Consultants Stock Option Plan, which authorized the grant of options to purchase up to 100,000,000 shares of our common stock pursuant to the plan.  From April  to August 2002, we granted options to consultants under this Plan to purchase 30,500,000 shares of common stock.  All of these options have been exercised.

On October 7, 2002, the board of directors revoked the 2002 Employees and Consultants Stock Option Plan.  No options granted pursuant to the plan remain outstanding.

Security Ownership of Certain Beneficial Owners and Management

The following tables contain information regarding the ownership of our voting securities as of September 30, 2002, by each director and named executive officer, the directors and named executive officers as a group, and each person who we know to own beneficially more than 5% of the outstanding shares of each class of equity securities.

Except pursuant to applicable community property laws and except as otherwise indicated, each shareholder identified in the tables possesses sole voting and investment power with respect to its or his shares.

On September 30, 2002, 318,159,285 shares of our common stock were outstanding.  In addition, we had granted options to employees to purchase up to 25,000,000 shares of common stock as discussed on page 11.

On September 30, 2002, there were 1,645,928 shares of series A preferred and 16,584 shares of series B preferred stock outstanding. The shares of Preferred Stock are convertible into our common stock at the option of the security holder, at the rate of five shares of common stock for each share of preferred stock.  None of the officers, directors or 5% shareholders own any series B preferred stock.


Page 20



Shareholder


Common

   

Series A 
Preferred

   

Percent   
Owned (1)

   

   

Gary J. Davis, President, CEO,

83,167,482

   

0

   

25.42%

Chairman, and Director (2)
3811 Bee Cave Road, Suite 210
Austin, Texas 78746

   

   

   

   

Jimmy Nix II, CAO and Director (3)

22,126,234

   

15,278

   

6.98%

3005 Sugar Berry Cove
Round Rock, TX 78664

   

   

   

   

Dennis Hawk, Director

 6,546,982

   

0

   

2.06%

3100 Donald Douglas
North, Suite 201
Santa Monica, California 90405

   

   

   

   

James R. Kennard, Director (3)

 3,652,136

   

0

   

1.15%

1053 Buckeye Lane
Greentown, PA 18426

   

   

   

   

Eugene M. Rothchild, Director

2,262,500

   

0

   

0.71%

4 Woodcreek Drive
Cincinnati, OH 45241

   

   

   

   

Clark R. Doyal, Nominee for Director

0

   

0

   

0%

121 Rio Bravo
San Antonio, Texas 78232

   

   

   

   

Bryan Forman, Nominee for Director (4)

13,000,000

   

0

   

4.09%

6836 Bee Cave Road; Suite 242
Austin, Texas 78746

   

   

   

   

James D. (Jim) Schell, nominee for Director

0

   

0

   

0%

5972 Glendower
Plano, Texas 75093

   

   

   

   

EWMW Limited Partnership (3)

22,320,790

   

7,005

   

7.03%

2414 Jarratt Avenue
Austin, Texas 78703

   

   

   

   

Robert T. Kirk

16,008,840

   

0

   

5.03%

2255 West Glades Road
Boca Raton, FL 33433

   

   

   

   

All directors and executive officers as a group (5 persons)

117,047,121

   

15,278

   

35.74%



Page 21


(1)  Percentage is determined by adding to the number of shares of common stock held by the shareholder the number of shares issuable to that owner on exercise of options and warrants and the number of common shares into which the owner’s series A preferred shares are convertible, and dividing by the total number of outstanding shares plus that owner’s option, warrant and series A conversion shares.

(2)  Includes 9,000,000 shares issuable on the exercise of options owned by Mr. Davis, 59,000,000 shares held by two investment partnerships in which Mr. Davis is a partner, and 6,767,500 shares held by a corporation of which Mr. Davis is the sole shareholder.

(3)  Includes warrants to purchase the following number of common shares by the following holders, which were received in our chapter 11 reorganization in January 2001:

Jimmy E. Nix, II

    

30,556

James R. Kennard

    

412,142

EWMW Limited Partnership

    

14,010

(4)Includes 10,000,000 shares held by Stack & Forman, LLP, in which Mr. Forman is a partner.

Certain Relationships and Related Transactions

Gary J. Davis became our president in January 2001, after the plan of reorganization was implemented. Mr. Davis is an officer of the general partner of the IPA Investors, LP, which purchased 15,000,000 of our common shares for $200,000 as part of the reorganization. Mr. Davis also acquired shares of our stock individually as a result of the exchange offer by our for shares of MedSmart. Mr. Davis has chosen to provide services to us and to be compensated by us through First Advisors, Inc., a personal consulting company wholly owned by Mr. Davis.

Also in May 2001, we entered a consulting agreement with First Advisors, Inc. to provide business consultation services. First Advisors is wholly owned by Mr. Davis. First Advisors agreed to assist and advise HealthVIP in implementing its medical benefits discount program. In addition, First Advisors assisted us in refining our marketing and sales plans and establishing strategic relationships with prospective suppliers, customers and distribution partners. The consulting agreement with First Advisors was approved by a majority of our disinterested directors. Mr. Davis is being compensated through our arrangement with First Advisors. Since March 15, 2001, Mr. Davis has not received compensation directly from us for his services as CEO.

On October 26, 2001, we entered into a Settlement Agreement and Mutual Release (the “Settlement Agreement”) with Premium Holdings, Inc., HealthMed, Inc., World Trust Investments, The Beverly Center Trust, Mitchell J. Stein, and Dennis J. Hawk (collectively the Stein Group). In implementing the Settlement Agreement, we issued 6,546,982 shares of our common stock to HealthMed, Inc., a Nevada company, 6,546,982 shares of common stock to Dennis J. Hawk, and also appointed Dennis J. Hawk to the board of directors to fill the vacancy left by the resignation of Gregory J. Figaro.

Page 22


Compliance with Section 16(a) of the Exchange Act

Section 16(a) of the Securities Exchange Act of 1934 and Securities and Exchange Commission Regulations require that our directors, officers, and greater than 10 percent shareholders file reports of ownership and changes in ownership with the SEC and the NASD and furnish us with copies of all such reports they file. Based solely upon a review of the copies of the forms furnished to us, or written representations from certain reporting persons that no reports were required, we believe that no one failed to file required reports on a timely basis for any transactions in our securities in 2001.

Each director requires an affirmative vote of a majority of the outstanding stock to approve his  appointment.

Proposal 4:            APPROVAL OF THE 2002 STOCK OPTION & INCENTIVE PLAN

The board of directors recommends a vote FOR the 2002 Stock Option & Incentive Plan.

On October 7, 2002, our board of directors approved the 2002 Stock Option & Incentive Plan (the “Plan”). We seek to attract and retain highly qualified personnel who will contribute to our success by their ability, ingenuity and industry and to provide incentives to the participating officers, employees, directors, consultants, and advisors that are linked directly to increases in stockholder value and inures to the benefit of all or our stockholders.

Our board of directors or a committee thereof (the “Administrator”) will determine which persons eligible will be granted stock awards of any type.  The Plan is unfunded.  The Administrator may cancel or re-price any rights under the Plan.  The stock awards do not constitute a right to employment or a right to continued employment.  The Plan will be effective on the date the shareholders approve it and will terminate ten years after the earlier of the date the Plan is adopted by the board of directors or the shareholders, unless terminated sooner.  The following summarizes the major points of the Plan but is no substitute for a thorough reading of it. A copy of the Plan is included as Exhibit “B.”

Shares Subject To the Plan

The stock subject to the Plan may be unissued common stock or reacquired common stock, bought on the market or otherwise.  The aggregate stock that may be issued pursuant to any type of stock award shall not exceed thirty-five percent (35%) of our common stock that is issued and outstanding.  The market value of our common stock on September 30, 2002, was $0.002 per shares, as quoted on the OTC Bulletin Board.  If an award expires or otherwise terminates, without having been exercised in full, the stock not acquired under such the award shall revert to and again become available for issuance under the Plan.




Page 23


Eligibility

Stock options may be granted to our officers (including officers who are also directors), directors, employees, and consultants.  Participants under the Plan shall be selected from time to time by the Administrator, in its sole discretion, from among the eligible employees, consultants and advisors, and the Administrator shall determine, in its sole discretion, the number of shares covered by each award.  No person shall be eligible for the grant of an option if at the time of grant, such person owns or is deemed to own more than ten percent (10%) of the total combined voting power of all classes of our stock or the stock of our affiliates. The Administrator may accelerate the exercise period for any awards, may adjust the awards if any change is made to our common stock, and may amend the Plan.

Options

Any stock option granted under the Plan shall be in such form as the Administrator may from time to time approve, and the provisions of stock option awards need not be the same with respect to each optionee. We will enter into an option agreement with any eligible person, which will set forth the terms and conditions of the options granted.

The stock options granted under the Plan may be of two types: (i) Incentive Stock Options and (ii) Non-Qualified Stock Options. The Administrator shall have the authority to grant any combination of both types of stock options. To the extent that any stock option does not qualify as an Incentive Stock Option, it shall constitute a separate Non-Qualified Stock Option. More than one option may be granted to the same optionee and be outstanding concurrently under this agreement.

All options shall be subject to the following conditions:

(1)        No option shall be exercisable after the expiration of five (5) years from the date granted.

(2)        The option price per share of stock purchasable under a stock option shall be not less than one hundred percent (100%) of the fair market value of the stock subject to the option on the date the option is granted and shall not in the case of Non-Qualified Stock Options, be less than 75% of the fair market value of the stock on such date.

(3)        No stock option shall be transferable by the optionee, and all stock options shall be exercisable, during the optionee’s lifetime only by the optionee.

(4)        Stock options shall be exercisable at such time or times and subject to such terms and conditions as shall be determined by the Administrator at or after grant.  The Administrator may provide, in its discretion, that any stock option shall be exercisable only in installments, and the Administrator may waive any installment exercise provisions at any time in whole or in part based on such factors as the Administrator may determine, in its sole discretion.



Page 24


(5)        The purchase price of stock acquired pursuant to an option shall be paid in cash at the time the option is exercised, by delivery to us of other shares of our common stock, by a deferred payment or other arrangement acceptable to Administrator, or in any other form of legal consideration that may be acceptable to the Administrator.

(6)        If an optionee’s employment with or service as a director of or consultant or advisor to the Company terminates by reason of death, disability, or for any other reason; the stock option may thereafter be exercised within twelve (12) months after termination or to the extent provided in the applicable subscription or award agreement, or as otherwise determined by the Administrator.

(7)        The option may include a provision whereby the optionee may elect at any time while an employee, director or consultant to exercise the option as to any part or all of the shares subject to the option prior to the full vesting of the option. Any unvested shares so purchased may be subject to a repurchase right in our favor or to any other restriction we determine to be appropriate.

(8)        The Administrator has the authority to include as part of any option agreement a provision entitling the optionee to a further option in the event the optionee exercises the option by surrendering other shares of common stock in accordance with the Plan and the terms and conditions of the option agreement. Any such further options shall be for the same number of shares as the original option, shall the same expiration date as the original option, shall have the same exercise price as the original option, and shall have the same vesting schedule as the original option.

(9)        To the extent that the aggregate fair market value (determined as of the date the Incentive Stock Option is granted) of shares of stock with respect to which Incentive Stock Options granted to an optionee under the Plan and all other option plans become exercisable for the first time by the optionee during any calendar year exceeds $100,000, such stock options shall be treated as Non-Qualified Stock Options.

Stock Bonuses and Purchases of Restricted Stock

Any stock bonuses granted or restricted stock purchases allowed under the Plan shall be in such form as the Administrator may from time to time approve, and the provisions of these awards need not be the same with respect to each optionee. We will enter into a restricted stock purchase agreement with any eligible person, which will set forth the terms and conditions of the award.  All stock bonuses and restricted stock purchases shall be subject to the following conditions:

(1)        The purchase price under each restricted stock purchase agreement shall be such amount as the Administrator shall determine and designate in such agreement, but in no event shall the purchase price be less than eighty-five percent (85%) of the fair market value of the stock on the date such award is made. Eligible participants in the Plan may be awarded stock pursuant to a stock bonus agreement in consideration for past services actually rendered to us or for our benefit.

Page 25


(2)        Stock bonus or restricted stock purchase agreements shall be transferable only by will, by the laws of descent and distribution, or pursuant to a qualified domestic relations order.

(3)        The purchase price of stock acquired pursuant to stock bonus or restricted stock purchase agreements shall be paid in cash at the time of purchase, by a deferred payment or other arrangement acceptable to Administrator, or in any other form of legal consideration that may be acceptable to the Administrator.

(4)        We may require the recipient of shares sold or awarded under the Plan to grant us the option to repurchase the shares in accordance with a vesting schedule to be determined by the Administrator.

(5)        If an eligible participant’s employment with or service as a employee, director, or consultant terminates, we may repurchase or otherwise reacquire any or all of the shares of stock held by such employee, director or consultant which have not vested as of the date of termination under the terms of the stock bonus or restricted stock purchase agreement.

Stock Appreciation Rights

Any stock appreciation rights granted under the Plan shall be in such form as the Administrator may from time to time approve, and the provisions of stock appreciation rights awards need not be the same with respect to each optionee. We will enter into a stock appreciation rights agreement with any eligible person, which will set forth the terms and conditions of the stock appreciation rights granted. The holder of any stock appreciation rights must notify us in writing of any exercise of the rights.

The Plan authorizes three types of stock appreciation rights:

Tandem Stock Appreciation Rights.  Tandem stock appreciation rights may be granted appurtenant to an option, and are subject to the same terms and conditions applicable to the particular option grant to which it pertains. The appreciation distribution payable on the exercised tandem right shall be in cash (or, if so provided, in an equivalent number of shares of stock based on fair market value on the date of the option surrender) in an amount up to the excess of (A) the fair market value (on the date of the option surrender) of the number of shares of stock covered by that portion of the surrendered option in which the optionee is vested over (B) the aggregate exercise price payable for such vested shares.

Concurrent Stock Appreciation Rights.  Concurrent stock appreciation rights will be granted appurtenant to an option and may apply to all or any portion of the shares of stock subject to the underlying option and are subject to the same terms and conditions applicable to the particular option grant to which it pertains. A concurrent stock appreciation right shall be exercised automatically at the same time the underlying option is exercised with respect to the particular shares of stock to which the concurrent stock appreciation right pertains. The appreciation distribution payable on an exercised concurrent stock appreciation right shall be in cash (or, if so provided, in an equivalent number of shares of stock based on fair market value on the date of 


Page 26


the exercise of the concurrent stock appreciation right) in an amount equal to such portion as shall be determined by the Administrator at the time of the grantof the excess of (A) the aggregate fair market value (on the date of the exercise of the concurrent stock appreciation right) of the vested shares of stock purchased under the underlying option which have concurrent stock appreciation rights appurtenant to them over (B) the aggregate exercise price paid for such shares.

Independent Stock Appreciation Rights.  Independent stock appreciation rights will be granted independently of any Option and are subject to the same terms and conditions applicable to Nonstatutory Stock Options. The appreciation distribution payable on the exercised independent stock appreciation right shall be not greater than an amount equal to the excess of (A) the aggregate fair market value (on the date of the exercise of the independent stock appreciation right) of a number of our shares equal to the number of share equivalents in which the holder is vested under such independent stock appreciation right, and with respect to which the holder is exercising the independent stock appreciation right on such date, over (B) the aggregate fair market value (on the date of the grant of the independent stock appreciation right) of such number of shares of our stock. The appreciation distribution payable on the exercised independent stock appreciation right shall be in cash or, if so provided, in an equivalent number of shares of stock based on fair market value on the date of the exercise of the independent stock appreciation right.

Taxes

The person to whom any stock award is granted must satisfy any federal, state, provincial or local tax withholding obligation relating to the exercise or acquisition of stock and may do so by any of the following means: (1) tendering a cash payment; (2) authorizing us to withhold shares from the shares of the common stock otherwise issuable to the participant as a result of the exercise or acquisition of stock under the Stock Award; or (3) delivering to us owned and unencumbered shares of our common stock.

Awards in 2002

No awards have been made under the Plan since its adoption.  The current directors do not anticipate granting any options, bonuses or awards under the Plan prior to the acquisition of ADS described beginning on page 2.

On March 1, 2002, we adopted a new 2002 Employees and Consultants Stock Option Plan, which authorized the grant of options to purchase up to 100,000,000  shares of our common stock pursuant to the plan.  From April  to August 2002, we granted options to employees and consultants under this Plan to purchase 30,500,000 shares of common stock.  All of these options have been exercised.

On October 7, 2002, the board of directors revoked the 2002 Employees and Consultants Stock Option Plan.  No options granted pursuant to the plan remain outstanding.

Page 27


Equity Compensation Plan Information

The following table contains information regarding equity compensation plans of NHLT as of December 31, 2001.

Equity Compensation Plan Information




Plan Category

Number of securities to
be issued upon exercise
of outstanding options,
     warrants and rights     

  

Weighted average
exercise price of
outstanding options,
  warrants and rights 

  


Number of
securities
remaining
available for
future
  issuance  

(a)

  

(b)

  

(c)

Equity compensation plans
approved by security holders

-0-

  

-0-

  

-0-

  

  

Equity compensation plans
not approved by security holders*

25,000,000

  

$0.02

  

-0-

*These options were canceled on July 2, 2002, when we terminated this Plan.  None of the options issued under the Plan were exercised.  See page 25 for more information.

The 2002 Stock Option & Incentive Plan requires an affirmative vote of a majority of the outstanding stock to approve it.

Proposal 5: APPROVAL OF THE ENGAGEMENT OF SPROUSE & ANDERSON, L.L.P., AS INDEPENDENT ACCOUNTANTS

The board of directors recommends a vote FOR the approval of Sprouse & Anderson L.L.P. as our independent accounts.

Effective February 14, 2001, the board of directors dismissed HJ & Associates, LLC (formerly Jones, Jensen & Company) of Salt Lake City, Utah as our independent accountant. There were no disagreements between HJ & ASSOCIATES and us. Also effective February 14, 2001, the board engaged Sprouse & Anderson, L.L.P. (formerly known as Sprouse & Winn, L.L.P.), of Austin, Texas, as our principal accountant.

It is the opinion of the board of directors that the certified public accounting firm of Sprouse & Anderson is best suited to conduct our audits, and reviews as well as related business consulting. We feel Sprouse & Anderson conducts its business with detailed thoroughness in an expeditiously professional and economical manner and recommends your approval of continuing to retain them. Mr. Lester Sprouse of Sprouse & Anderson is expected to attend the shareholder meeting, will have an opportunity to make a statement and will be available to respond to appropriate questions.

Page 28


Audit Fees

The aggregate fees billed for professional services rendered for the audit of our annual financial statements for 2001 and the review of the financial statements included our Forms 10-QSB for March, June and September 2002 amount to approximately $38,750.

A majority of the shares able to vote is required for the Appointment of the Accountants to be approved.

Proposal 6:            OTHER MATTERS

The board of directors recommends a vote FOR the approval of Sprouse & Anderson L.L.P. as our independent accountants.

At the date of mailing of this proxy statement, we are unaware of any business to be presented at the annual meeting other than those items previously discussed. The proxy being solicited by the board of directors provides authority for the proxy holder, Gary J. Davis, to use his discretion to vote on such other matters as may lawfully come before the meeting, including matters incidental to the conduct of the meeting, and any adjournment thereof.

OTHER INFORMATION

Incorporation of Documents by Reference

The SEC allows us to "incorporate by reference" information we have filed with them, which means that we can disclose important information to you by referring you to those documents. The information incorporated by reference is an important part of this proxy statement.  We incorporate by reference the documents listed below (SEC file No. 0-24778), which enclosed with this proxy statement:

-           Our Annual Report on Form 10-KSB for the year ended December 31, 2001.
-           Our Quarterly Report on Form 10-QSB for the period ended March 31, 2002.
-           Our Quarterly Report on Form 10-QSB for the period ended June 30, 2002.
-           Our Quarterly Report on Form 10-QSB for the period ended September 30, 2002.

Method and Cost of Soliciting Proxies

The accompanying proxy is being solicited on behalf of our board of directors. The expense of preparing, printing and mailing the form of proxy and the material used in the solicitation thereof will be borne by us.  Our officers, directors, and employees may solicit proxies in person, or by mail, courier, telephone or facsimile. In addition, we have retained Interwest Transfer and ADP Proxy Services to mail out the enclosed proxies and to request brokerage houses and other nominees to forward soliciting material to beneficial owners. For these services we will pay a fee of approximately $5,700.

Page 29


Where to Obtain Additional Information

We file annual, quarterly and period reports, proxy statements and other information with the Securities and Exchange Commission using the SEC’s EDGAR system. You can find our SEC filings on the SEC’s web site, www.sec.gov. You may read and copy any materials that we file with the SEC at its Public Reference Room at 450 5th Street, N.W., Washington, D.C. 20549. Our common stock is listed on the Nasdaq National Market System, under the symbol “NHLT.OB,” and all reports, proxy statements and other information that we file with Nasdaq may be inspected at its offices at 1735 K Street N.W., Washington, D.C. 20006.

Our annual report, which contains audited financial statements, accompanies this proxy statement. We use the calendar year as our fiscal year.

Proposals by Shareholders - 2004

Any proposal by a shareholder to be submitted for inclusion in proxy soliciting material for the 2004 annual shareholders meeting must be received by our corporate secretary no later than December 31, 2003.

Other Matters

We received no proposals from shareholders for inclusion in the proxy statement or for action at the 2003 annual meeting. We know of no matter to be acted upon at the meeting other than the matters above described. However, if any other matter should properly come before the meeting, the proxy holder named in the enclosed proxy will vote the shares for which he holds proxies in his discretion.

Your vote at the annual meeting is important to us. Please vote your shares of common stock by completing the enclosed proxy card and returning it to us in the enclosed envelope.

                                                                    

By Order of the Board of Directors

                                                                    

                                                                    

                                                                    

Gary J. Davis                                
Gary J. Davis, Chairman, CEO & President

Page 30



INDEX TO FINANCIAL STATEMENTS
AND SUPPLEMENTARY DATA

ALTERNATIVE DELIVERY SOLUTIONS, INC.
Financial Statements

For the periods ended December 31, 2001, and September 30, 2002

Independent Auditors’ Report

                      

A-1

Balance Sheets

                      

A-2

Statements of Operations

                      

A-4

Statements of Stockholders’ Deficit

                      

A-5

Statements of Cash Flows

                      

A-6

Notes to Financial Statements

                      

A-8

                      

                      

NATIONAL HEALTH & SAFETY CORPORATION and
ALTERNATIVE DELIVERY SOLUTIONS, INC.

                      

Unaudited Pro Forma Consolidated Balance Sheet

                      

P-1

Unaudited Pro Forma Consolidated Statement of Operations

                      

P-3

Explanation to Unaudited Pro Forma Consolidated Financial Statements

                      

P-4

Please refer to our Annual Report on Form 10-KSB for 2001, for audited financial information for National Health & Safety Corporation for the year ended December 31, 2001 and 2000.  Please refer to our Quarterly Report on Form 10-QSB for the quarter ended September 30, 2002, for unaudited financial information for the nine months ended September 30, 2002 and 2001.  Both our 10-KSB and our 10-QSB are incorporated by reference.

Page 31


INDEPENDENT AUDITORS' REPORT



The Board of Directors
Alternative Delivery Solutions, Inc.

We have audited the accompanying balance sheets of Alternative Delivery Solutions, Inc. (the "Company") as of September 30, 2002 and December 31, 2001, and the related statements of operations, changes in shareholders' deficit, and cash flows for the nine months ended September 30, 2002 and for the period from inception (October 22, 2001) to December 31, 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 Alternative Delivery Solutions, Inc. as of September 30, 2002 and December 31, 2001, and the results of its operations and its cash flows for the nine months ended September 30, 2002 and for the period from inception (October 22, 2001) to December 31, 2001, in conformity with accounting principles generally accepted in the United States.

The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 3 to the financial statements, the Company has suffered losses from operations, used cash in operations and has a working capital deficit at September 30, 2002.  These conditions raise substantial doubt about the Company's ability to continue as a going concern.  Management's plans in regard to these matters are also described in Note 3. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.


                                                                                    KING GRIFFIN & ADAMSON P.C.

Dallas, Texas
December 13, 2002




A-1


ALTERNATIVE DELIVERY SOLUTIONS, INC.
BALANCE SHEETS
September 30, 2002 and December 31, 2001


ASSETS


        2002       

       2001       

  

  

  

  

  

  

CURRENT ASSETS

  

  

  

  

  

  

   Cash and cash equivalents

  

$

97,983 

  

$

27,097 

   Accounts receivable, net of allowances of
     $13,723 and $-0-, respectively

  

  

         49,553 

  

  

        42,505 

  

  

  

  

  

  

  

     Total current assets

  

  

147,536 

  

  

69,602 

  

  

  

  

  

  

  

PROPERTY AND EQUIPMENT

  

  

  

  

  

  

   Furniture and fixtures

  

  

33,670 

  

  

3,810 

   Computer equipment

  

  

         16,572 

  

  

        15,431 

  

  

  

50,242 

  

  

19,241 

   Less accumulated depreciation

  

  

           7,420 

  

  

             569 

  

  

  

  

  

  

  

     Total property and equipment, net

  

  

42,822 

  

  

18,672 

  

  

  

  

  

  

OTHER ASSETS

  

  

           1,000 

  

  

           1,000 

  

  

  

  

  

  

  

     Total assets

  

$

       191,358 

  

$

         89,274 













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

A-2


ALTERNATIVE DELIVERY SOLUTIONS, INC.
BALANCE SHEETS (CONTINUED)
September 30, 2002 and December 31, 2001

LIABILITIES AND SHAREHOLDERS’ DEFICIT

        2002       

       2001       

  

  

  

  

  

  

CURRENT LIABILITIES:

  

  

  

  

  

  

   Notes payable to shareholders – net

  

  

  

  

     of unamortized debt discount of
     $16,330 and -0-, respectively

  

$

98,670 

  

$

100,000 

   Amounts due to shareholder

  

  

69,979 

  

  

13,375 

   Accounts payable

  

  

94,875 

  

  

9,355 

   Accrued expenses

  

  

       85,852 

  

  

       59,291 

  

  

  

  

  

  

     Total current liabilities

  

  

349,376 

  

  

182,021 

  

  

  

  

  

  

  

COMMITMENTS AND CONTINGENCIES (NOTE 7)

  

  

  

  

  

  

  

SHAREHOLDERS’ DEFICIT:

  

  

 

  

  

 

Common stock, no par value, 500,000 shares
   authorized, 121,429 and 100,000 shares issued
   and outstanding at September 30, 2002 and
   December 31, 2001, respectively

  

  

  

  

Additional paid-in capital

  

  

499,999 

  

  

1,000 

Accumulated deficit

  

  

      (658,017)

  

  

       (93,747)

  

  

  

  

  

  

  

     Total shareholders’ deficit

  

  

      (158,018)

  

  

       (92,747)

  

  

  

  

  

  

        Total liabilities and shareholders’ deficit

  

$

       191,358 

  

$

         89,274 









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

A-3


ALTERNATIVE DELIVERY SOLUTIONS, INC.
STATEMENTS OF OPERATIONS
For the Nine Months Ended September 30, 2002
and for the Period from inception (October 22, 2001) to December 31, 2001


        2002       

       2001       

  

  

  

  

  

  

NET REVENUES

  

$

639,224 

  

$

76,283 

COST OF REVENUES

  

  

        461,437 

  

         64,182 

  

  

  

  

  

  

       Gross profit

  

  

177,787 

  

  

12,101 

  

  

  

  

  

  

  

SELLING, ADMINISTRATIVE AND
   OTHER OPERATING EXPENSES

  

  

        730,262 

  

  

       105,848 

  

  

  

  

  

  

  

Net loss from operations

  

  

     (552,475)

  

  

       (93,747)

  

  

  

  

  

  

INTEREST EXPENSE

  

  

         11,795 

  

  

                  - 

  

  

  

  

  

       Net loss

  

$

      (564,270)

  

$

       (93,747)

  

  

  

  

  

  

  

NET LOSS PER SHARE, basic and diluted

  

$

            (5.62)

  

$

           (0.94)

  

  

  

  

WEIGHTED AVERAGE NUMBER OF SHARES
   OUTSTANDING Basic and diluted

  

 

        100,476 

  

  

       100,000 













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


A-4


ALTERNATIVE DELIVERY SOLUTIONS, INC.
STATEMENTS OF STOCKHOLDERS’ DEFICIT
Period from Inception (October 22, 2001) to September 30, 2002


Common Stock        

  

Additional 
Paid-in    

  


Accumulated

  

Total       
Stockholders’

Shares   

  

Amount

  

Capital    

  

Deficit     

  

Deficit      

Balance at inception,
   October 22, 2001

  

$          - 

  

$             - 

  

$              - 

  

$              - 

  

  

  

  

Common stock issued to founders

100,000 

  

  

1,000 

  

  

1,000 

  

  

  

  

Net loss for the period ended
   December 31, 2001

             - 

  

            - 

  

               - 

  

   (93,747)

  

   (93,747)

  

  

  

  

Balance at December 31, 2001

 100,000 

  

            - 

  

        1,000 

  

   (93,747)

  

   (92,747)

  

  

  

  

Common stock returned to the
   Company by sole shareholder

(12,000)

  

  

  

  

  

  

  

  

Common stock issued in
   connection with obtaining debt
   financing

1,000 

  

  

14,000 

  

  

14,000 

  

  

  

  

Warrants issued in connection
   with  obtaining debt financing

1,000 

  

  

13,999 

  

  

13,999 

  

  

  

  

Conversion of note payable into
   common stock

10,000 

  

  

171,000 

  

  

171,000 

  

  

  

  

Common stock issued for cash

21,429 

  

  

300,000 

  

  

300,000 

  

  

  

  

Net loss for the period ended
   September 30, 2002

              - 

  

            - 

  

               - 

  

 (564,270)

  

 (564,270)

  

  

  

  

Balance at September 30, 2002

   121,429 

  

$          - 

  

$  499,999 

  

($658,017)

  

($158,018)








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

A-5



ALTERNATIVE DELIVERY SOLUTIONS, INC.
STATEMENTS OF CASH FLOWS
For the Nine Months Ended September 30, 2002
and for the Period from inception (October 22, 2001) to December 31, 2001

        2002       

       2001       

  

  

  

  

  

  

Cash flows from operating activities:

  

  

  

  

 

  

Net Loss

  

$

(564,270)

  

$

(93,747)

  

  

  

  

  

  

Adjustments to reconcile net loss to net cash
         used in operating activities:

  

  

  

  

  

  

   Depreciation

  

  

6,850 

  

  

  569 

   Provision for doubtful accounts

  

27,218 

  

  

 - 

   Amortization of debt discount

  

  

11,669 

  

  

 - 

     Changes in:

  

  

  

  

  

  

        Accounts receivable

  

  

(34,264)

  

  

(42,505)

        Other assets

  

  

                   - 

  

  

(1,000)

        Accounts payable and accrued expenses

  

  

     112,081 

  

  

      68,646 

  

  

  

  

  

  

  

   Net cash used in operating activities

  

  

     (440,716)

  

  

       (68,037)

  

  

  

  

  

  

  

Cash flows used in investing activities:

   Capital expenditures

  

  

      (31,001)

  

  

      (19,241)

  

  

  

  

  

  

  

Cash flows from financing activities:

  

  

  

  

  

  

   Proceeds from the sale of common stock

  

  

300,000 

  

  

1,000 

   Proceeds from notes payable to shareholders

  

  

211,000 

  

  

100,000 

   Payments on notes payable to shareholders

  

  

(25,000)

  

  

       - 

   Advances from shareholders

         56,603 

         13,375 

  

  

  

  

  

  

  

   Net cash provided by financing activities

  

  

       542,603 

  

  

       114,375 

  

  

  

  

  

  

  

Net increase in cash and cash equivalents

  

  

70,886 

  

  

27,097 

  

  

  

  

  

  

  

Cash and cash equivalents, beginning of period

  

  

        27,097 

  

  

                   - 

  

  

  

  

  

  

  

Cash and cash equivalents, end of period

  

$

        97,983 

  

$

         27,097 

  

  

  

  

  

  

  

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


A-6


ALTERNATIVE DELIVERY SOLUTIONS, INC.
STATEMENTS OF CASH FLOWS
For the Nine Months Ended September 30, 2002
and for the Period from inception (October 22, 2001) to December 31, 2001


  

  

  

  

        2002       

  

  

  

       2001       


Supplemental disclosures of cash
   flow information:

  

  

  

  

  

  

  

  

   Cash paid for interest  

  

$

  

                    - 

  

$

  

                    - 

  

  

  

  

  

  

  

  

  

   Cash paid for income taxes

  

$

  

                    - 

  

$

  

                    - 

  

  

  

  

  

  

  

  

  

Supplemental schedule of noncash
   financing activities:

  

  

  

  

  

  

  

  

   Conversion of notes payable to
     common stock

  

$

  

        171,000 

  

$

  

                    - 

  

  

  

  

  

  

  

  

  

   Warrants and common stock issued in
     connection with convertible debenture
     recorded as debt discount

  

$

  

          27,999 

  

$

  

                    - 



















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

A-7


ALTERNATIVE DELIVERY SOLUTIONS, INC.
NOTES TO FINANCIAL STATEMENTS
September 30, 2002 and December 31, 2001


NOTE 1. ORGANIZATION

Alternative Delivery Solutions, Inc. (the "Company") was incorporated in Texas on October 22, 2001 under the name Distributel Media Distribution.  In 2002 the Company changed its name to Alternative Delivery Solutions, Inc. and currently operates under that name as a provider or turn-key support for its customer’s direct marketing needs with primary emphasis on door-to-door distribution.  Alternate delivery involves the creation, packaging and delivery (usually on the doorknob of homes) of solo marketing pieces and Co-op marketing programs containing between 2 and 7 pieces of direct marketing material (e.g., brochures, coupons, advertisements and other offerings) to targeted audiences.  The Company is based in San Antonio, TX and services customers throughout the United States.

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Cash and Cash Equivalents

Cash and cash equivalents include cash on hand and on deposit and highly liquid debt instruments with original maturities of three months or less.

Accounts Receivable

The Company extends unsecured credit in the normal course of business to virtually all of its customers.  Management has provided an allowance for doubtful accounts which reflects its opinion of amounts which may ultimately become uncollectible.  In the event of non-performance of accounts receivable, the maximum exposure to the Company is the recorded amount shown on the balance sheets.

Property and Equipment

Property and equipment are recorded at cost.  Depreciation is computed on property and equipment using the straight-line method over the expected useful lives of the assets, which are generally three years for computer equipment and five years for furniture and fixtures.  Repairs and maintenance costs are expensed as incurred and betterments are capitalized.

Revenue Recognition

Revenues are recognized as services are provided.




A-8


Income Taxes

The Company records income taxes in accordance with Statement of Financial Accounting Standards No. 109 "Accounting for Income Taxes." Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amount of existing assets and liabilities and their respective tax bases, including operating loss carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled.  Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected to be realized.

Stock Based Compensation

The Company accounts for stock based employee compensation arrangements in accordance with the provisions of Accounting Principles Board ("APB") Opinion No. 25, "Accounting for Stock Issued to Employees," and complies with the disclosure provisions of SFAS No. 123, "Accounting for Stock Based Compensation."  Under APB Opinion No. 25, compensation expense for employees is based on the excess, if any, on the date of grant, of the fair market value of the stock over the exercise price.

The Company accounts for equity instruments issued to non-employees in accordance with the provisions of SFAS No. 123 and Emerging Issues Task Force ("EITF") Issued No. 96-18, "Accounting for Equity Instruments That Are Issued to Other Than Employees for Acquiring, or in Conjunction with Selling, Goods or Services."  All transactions in which goods or services are the consideration received for the issuance of equity instruments are accounted for based on the fair value of the consideration received or the fair value of the equity instrument issued, whichever is more reliably measurable.  The measurement date of the fair value of the equity instrument issued is the earlier of the date on which the counterparty's performance is complete or the date on which it is probable that performance will occur.

Net Loss Per Common Share

Basic net loss per share is computed by dividing net loss by the weighted average number of shares of common stock outstanding during the period.  Diluted net loss per share is computed by dividing the net loss applicable to common shareholders by the weighted average number of common shares outstanding plus the number of additional shares that would have been outstanding if potentially dilutive securities had been issued.  As of September 30, 2002 and December 31, 2001, the Company did not have any potentially dilutive securities.

Fair Value of Financial Instruments

The carrying value of cash equivalents, accounts receivable, accounts payable and accrued liabilities approximate fair value because of their short term nature.  The recorded balance of notes payable is estimated to be the fair value since the rates specified in the notes approximate rates the Company could currently obtain on debt with similar terms.

A-9


Use of Estimates

The preparation of the Company's 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 the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.  Actual results could differ from those estimates.

NOTE 3. GOING CONCERN UNCERTAINTY

During the nine months ended September 30, 2002 and the period from inception (October 22, 2001) to December 31, 2001 the Company's operations were not profitable.  As a result, the Company relies on advances from shareholders and capital raised to provide the necessary funding for operations and to maintain its working capital at sufficient levels to achieve profitability.  The Company's loss from operations was $564,270 and $93,747 for the nine months ended September 30, 2002 and from inception to December 31, 2001, respectively, and the Company used cash in operations of $440,716 and $68,037 during the same periods.

Management plans to fund its expansion plans by continuing its efforts to raise additional capital primarily from private sources.  It is not possible to predict the success of management's efforts to achieve profitability.  If management is unable to achieve its goals, including raising additional capital, the Company may find it necessary to undertake other actions as may be appropriate to continue operations and meet its commitments.

The accompanying financial statements do not include any adjustments relating to the recoverability and classification of the recorded asset amounts or the amounts and classification of liabilities that might be necessary should the Company be unable to continue in existence.

NOTE 4. INCOME TAXES

The Company has incurred net operating losses of approximately $635,000 since inception.  The Company has filed tax returns and estimates the amount of loss which may be used to offset future taxable income to approximate the losses incurred for periods for which returns have been filed.

The deferred tax asset recorded at statutory rates for the net operating losses is approximately $215,000, and other temporary differences is approximately $6,000 at September 30, 2002. The Company's net operating loss carryforwards expire by 2021.  The Company has provided a valuation allowance for the total amount of the deferred tax asset.  Since the Company has not yet developed a history of profitable operations, utilization of the loss carryforwards cannot be reasonably assured.




A-10


NOTE 5. NOTES PAYABLE TO SHAREHOLDERS

Notes payable to shareholders consist of the following at September 30, 2002 and December 31, 2001:

  

   

    2002   

   

    2001   

  

   

  

   

  

Convertible note payable bearing interest at prime plus 2% (but not
less than 6%), principal and interest payable in equal annual
installments through December 31, 2006, convertible into 10% of the
Company’s stock.  On September 15, 2002 this note converted into
10,0000 shares of common stock

   

$           - 

   

$  100,000

  

   

   

   

  

Uncollateralized note payable bearing interest at 6%, principal and
interest payable in full upon maturity, note matured on September 23,
2002 and is currently due on demand

   

40,000

   

  

   

   

   

  

Uncollateralized note payable with no stated interest rate, payable in
two equal installments, matures on December 31, 2002, net of
unamortized debt discount of 4,664 at September 30, 2002

   

20,336

   

  

   

   

   

  

Uncollateralized note payable with no stated interest rate, payable in
full upon maturity, matures on February 16, 2003, (net of
unamortized debt discount of 11,666 at September 30, 2002)

   

    38,334

   

              - 

   

$  98,670

   

$  100,000

Since its inception the Company has issued notes payable to its shareholders primarily for working capital purposes.  Additionally, in connection with obtaining debt, the Company issued warrants to purchase 1,000 shares of common stock for $1.00.  The estimated fair value of the warrants has been recorded as a debt discount and is being amortized over the term of the debt.  Additionally, in connection with obtaining debt, the Company issued 1,000 shares of common stock.  This stock was valued on the date of the original stock issuance and recorded as a debt discount and is being amortized over the term of the debt.

NOTE 6. STOCK WARRANTS

During the nine months ended September 30, 2002, the Company issued a warrant to purchase 2,143 shares of common stock at an exercise price of $14 per share for consulting services.  These warrant expires in five years.  At September 30, 2002 and December 31, 2001, 2,143 and 0 warrants, respectively, are outstanding.  The fair value of the warrants issued was computed using the Black-Scholes Model.


A-11


NOTE 7. COMMITMENTS AND CONTINGENCIES

The Company leases office and warehouse space and certain equipment under non-cancelable operating lease agreements which expire on various dates through July 2006. Future minimum annual payments required under the leases are as follows as of September 30, 2002:



Years ending 
September 30,

  

  

  

2003

  

$

110,063

2004

  

  

126,459

2005

  

  

123,200

2006

  

  

      1,600

  

$

  361,322

Rent expense was $55,639 and $1,694 for the nine months ended September 30, 2002 and for the period from inception (October 22, 2001) to December 31, 2001, respectively. 

The Company may become involved from time to time in litigation on various matters which are routine to the conduct of its business.  The Company believes that none of these actions, individually or in the aggregate, will have a material adverse effect on its financial position or results of operations, though any adverse decision in these cases or the costs of defending or settling such claims could have a material effect on its business.

NOTE 8. RELATED PARTY TRANSACTIONS

During the nine months ended September 30, 2002, the Company purchased approximately $46,000 in goods and services from Laser Dimensions, Inc., a company in which two of the officers of the Company own a non-controlling interest.

During the nine months ended September 30, 2002 and the period from inception (October 22, 2001) to December 31, 2001, the Company received advances totaling $56,603 and $13,375 from shareholders.  See additional related party discussion in Note 5.

NOTE 9.  SUBSEQUENT EVENTS

Subsequent to September 30, 2002 through the date of this report, the Company has raised approximately $105,000 in permanent equity financing from private sources. 

The Company is currently in discussions with a public company concerning a possible reverse acquisition.  This proposed transaction is pending shareholder approval by both companies.





A-12


National Health and Safety Corporation and Alternative Delivery Solutions, Inc.

Unaudited Pro Forma Consolidated Balance Sheet

September 30, 2002

 

 

 

Alternative   
Delivery     
Solutions, Inc.
    (Audited)    

 

National   
Health &   
Safety Corp.
(Unaudited)

 



Pro Forma 
Adjustments

 


Pro Forma 
Consolidated
 (Unaudited) 

ASSETS

 

 

 

CURRENT ASSETS

 

 

 

  

Cash

$   97,983 

 

$      4,687 

 

$             - 

 

$   102,670 

  

Accounts receivable, net

     49,553 

 

               - 

 

               - 

 

       49,553 

  

 

 

 

 

 

 

 

  

Total current assets

147,536 

 

4,687 

 

      - 

 

152,223 

  

  

 

 

 

  

PROPERTY AND EQUIPMENT

  

 

 

 

  

  

Property and equipment

50,242 

 

 

      - 

 

50,242 

  

Accumulated depreciation

      (7,420)

 

               - 

 

               - 

 

         (7,420)

  

Net property and fixtures

42,822 

 

 

      - 

 

42,822 

  

 

 

 

OTHER ASSETS

 

 

 

  

Goodwill (Note 3)

 

700,000 

 

(700,000) 

 

-  

  

Other assets

        1,000 

 

               - 

 

              - 

 

          1,000 

  

        1,000 

 

   700,000 

 

  (700,000)

 

          1,000 

Total assets

$  191,358 

 

$ 704,687 

 

$ (700,000)

 

$     196,045

  

 

 

 

LIABILITIES AND
STOCKHOLDERS' DEFICIT

 

 

 

CURRENT LIABILITIES

 

 

 

  

Accounts payable

$    94,875 

 

$             - 

 

$             - 

 

$     94,875 

  

Accrued expenses (Note 2)

85,852 

 

207,854 

 

(207,854)

 

85,852 

  

Accounts payable to affiliate (Note 2)

 

541,826 

 

(541,826)

 

  - 

  

Notes payable - current portion (Note 2)

98,670 

 

66,481 

 

(66,481)

 

98,670 

  

Amounts due to shareholders

      69,979 

 

              - 

 

               - 

 

      69,979 

  

 

 

 

  

Total current liabilities

349,376 

 

816,161 

 

(816,161)

 

349,376 

  

  

 

 

 

STOCKHOLDERS' DEFICIT

 

 

 

  

Preferred Stock Series A (Note 4)

  - 

 

1,646 

 

  (1,646)

 

  - 

  

Preferred Stock Series B (Note 4)

  - 

 

17 

 

  (17)

 

  - 

  

Preferred Stock (Note 4)

 

 

  17 

 

17 

  

Common Stock (Note 2)

  - 

 

318,159 

 

1,456 

 

19,917 

  

Note 3

 

 

(299,698)

 

See explanation to unaudited pro forma consolidated financial statements.

P-1


National Health and Safety Corporation and Alternative Delivery Solutions, Inc.

Unaudited Pro Forma Consolidated Balance Sheet (Continued)

September 30, 2002

  

  

Alternative   
Delivery     
Solutions, Inc.
    (Audited)    

 

National   
Health &   
Safety Corp.
(Unaudited)

 



Pro Forma 
Adjustments

 


Pro Forma 
Consolidated
 (Unaudited) 

  

 

 

 

Additional paid in capital (Note 2)

499,999 

 

5,679,450 

 

816,161 

 

484,752 

  

Note 3

 

 

(299,698)

 

  

Note 3

 

 

  (6,810,746)

 

Accumulated deficit (Note 3)

  (658,017)

 

  (6,110,746)

 

1,003,353 

 

 (658,017)

  

Note 3

                 - 

 

                 - 

 

 5,107,393

 

                 - 

  

  

 

  

 

 

Total stockholders' deficit

    (158,018)

 

   (111,474)

 

   116,161 

 

    (153,331)

  

  

 

  

 

 

Total liabilities and stockholders' deficit

$    191,358 

 

$   704,687 

 

$ (700,000)

 

$    196,045 
























See explanation to unaudited pro forma consolidated financial statements.

P-2


National Health and Safety Corporation and Alternative Delivery Solutions, Inc.

Unaudited Pro Forma Consolidated Statement of Operations

September 30, 2002

  

  

Alternative   
Delivery     
Solutions, Inc.
    (Audited)    

  

National   
Health &   
Safety Corp.
 (Unaudited) 

  



Pro Forma 
Adjustments

  


Pro Forma 
Consolidated
 (Unaudited) 

NET REVENUES

$    639,224 

$                - 

  

        - 

  

$   639,224 

  

  

  

  

COST OF REVENUES

        461,437 

  

                 - 

  

                - 

  

      461,437 

  

  

  

  

GROSS PROFIT

177,787 

  

  

        - 

  

177,787 

  

  

  

  

  

EXPENSES

  

  

  

  

Selling, general and administrative

        730,262 

  

      712,533 

  

  (712,533) 

  

      730,262 

  

  

  

  

NET OPERATING LOSS

(552,475)

  

(712,533)

  

712,533 

  

(552,475)

  

  

  

  

OTHER INCOME (EXPENSE)

  

  

  

  

Impairment of goodwill

  - 

  

(451,966)

  

451,966 

  

  

Other income

  - 

  

165,849 

  

(165,849)

  

  - 

  

Other expense

         (11,795)

  

         (4,703)

  

         4,703 

  

      (11,795)

  

                    - 

  

     (290,820)

  

     290,820 

  

      (11,795)

  

  

  

  

NET INCOME (LOSS)

($      564,270)

  

($ 1,003,353)

  

$ 1,003,353 

  

($    564,270)

  

  

  

  

  

  

  

  

BASIC LOSS PER
  COMMON SHARE

($            5.62)

  

($          0.00)

  

  

($          0.03)

  

  

  

  

  

  

  

  

WEIGHTED AVERAGE NUMBER OF
  SHARES OUTSTANDING (Note 5)

         100,476 

  

286,606,696 

  

                   

  

  20,000,000 














See explanation to unaudited pro forma consolidated financial statements.

P-3



National Health & Safety Corporation and Alternative Delivery Solutions, Inc.
Explanation to Unaudited Pro Forma Consolidated Financial Statements

1.            General Description of Transactions and Adjustments to Pro Forma Financial Statements

In 2002 the Board of Directors of National Health and Safety Corporation (“NHLT”) approved a plan of merger with Alternative Delivery Solutions, Inc. (“ADS”) a privately-held Texas corporation.  Preliminary Proxy has been filed by NHLT and the transaction is expected to close approximately January 31, 2003.

For accounting purposes the combination will be treated as a "reverse acquisition" in accordance with APB 16, with ADS treated for accounting purposes as the acquiring company.  ADS is acquiring 15,000,000 shares of NHLT common stock (post-reverse split as outlined below) which represents 75% of the consolidated entity. 

Pursuant to the Acquisition Agreement, the amount of liabilities that NHLT retained on its financial statements at the date of acquisition was zero.  To meet this requirement holders of $816,161 of Notes Payable and Accounts Payable, as reflected on NHLT's September 30, 2002 unaudited financial statements (Form 10QSB), will convert their total debts to equity in NHLT.  In addition as a part of the Agreement, NHLT will conduct a one (1) for one-hundred (100) reverse stock split, including all common and preferred stock.

The pro forma consolidated financial statements of ADS and NHLT (unaudited, filed on Form 10QSB) reflect the results for the nine month period ended September 30, 2002, as if the acquisition had occurred on January 1, 2002 and therefore, the pro forma statement of operations is that of the accounting acquirer, ADS.  The pro forma consolidated balance sheet reflects NHLT's issuance of 145,622,583 shares of Common Stock (pre-reverse split) for all outstanding liabilities of NHLT and the 1 for 100 reverse stock split. 

ADS was incorporated in Texas on October 22, 2001 under the name Distributel Media Distribution.  In 2002 the Company changed its name to Alternative Delivery Solutions, Inc. and currently operates under that name as a provider of turn-key support for its customer’s direct marketing needs with primary emphasis on door-to-door distribution.  Alternate delivery involves the creation, packaging and delivery (usually on the doorknob of homes) of solo marketing pieces and Co-op marketing programs containing between 2 and 7 pieces of direct marketing material (e.g., brochures, coupons, advertisements and other offerings) to targeted audiences.  ADS is based in San Antonio, Texas and services customers throughout the United States.




P-4


National Health & Safety Corporation and Alternative Delivery Solutions, Inc.
Explanation to Unaudited Pro Forma Consolidated Financial Statements (Continued)

2.            Conversion of NHLT debt to equity

Prior to the transaction with ADS, holders of $66,481 of notes payable and $749,680 in accounts payable, converted these liabilities into NHLT equity; 145,622,583 common shares pre-reverse split (1,456,225 shares post-reverse split).  This pro forma adjustment eliminates liabilities of $816,161 and increases additional paid in capital by an equal amount.

3.            Purchase Accounting

ADS’ purchase of NHLT includes all of its assets and no liabilities.  The specific assets acquired include: $4,687 in cash.  The pro forma adjustment related to the purchase includes adjustments to remove goodwill, due to the accounting treatment for the reverse acquisition.

4.            Reverse Stock Split

Related to the transaction with ADS, The Board of Directors of NHLT approved and submitted to its shareholders an amendment to the Articles of Incorporation to:  (a) effect a one for one hundred reverse stock split of the then outstanding shares of Common and Preferred Stock; and (b) to reduce the number of authorized shares of Common Stock from 500,000,000 to 100,000,000 and the number of authorized shares of Preferred Stock from 50,000,000 to 10,000,000.  New Common Shares will be issued to shareholders in exchange for their Old Common Shares in the ratio of one New Common Share for each 100 Old Common Shares held, thus effecting a one-for-one hundred, reverse stock split. Similarly, new series A and series B preferred shares will be issued to preferred shareholders in exchange for their old series A and series B preferred shares in the ratio of one new series A preferred share for each 100 old series A and series B preferred shares held.

The pro forma adjustment to record the reverse stock split effectively eliminates existing Series A and B preferred shares and common shares with a corresponding adjustment to additional paid in capital and reissues the shares on a 1 for 100 basis with a corresponding adjustment to additional paid in capital.

5.            Weighted Average Number of Shares Outstanding

Weighted average number of shares outstanding for the period ended September 30, 2002 were calculated using the pro forma number of shares outstanding at September 30, 2002 (20 million shares) as if the acquisition and reverse stock split had occurred on September 30, 2002.

P-5


NATIONAL HEALTH & SAFETY CORPORATION
PROXY FOR 2003 ANNUAL MEETING OF SHAREHOLDERS
SOLICITED BY THE BOARD OF DIRECTORS

The undersigned hereby appoints Gary J. Davis as Proxy with the power to appoint his substitute, and hereby authorizes him to represent and to vote, as designated below, all the shares of stock of National Health & Safety Corporation held on record by the undersigned on January 9, 2003, at the Annual Meeting of Shareholders to be held at 5508 Highway 290 West, Suite 202, Austin, Texas 78735, on January 30, 2003, at 10 a.m. (C.S.T.).

1.         To approve the Reverse Stock Split.

                

For

              

              

Against

              

                

Abstain


2.         To approve changing the name of the corporation to ADS Media Group, Inc.

                

For

              

              

Against

              

                

Abstain


3.         Election of Directors or any adjournment thereof. FOR ALL NOMINEES LISTED BELOW (EXCEPT AS MARKED TO THE CONTRARY BELOW).
(To withhold authority to vote for any individual nominee, strike a line through the nominee’s name in the list below.)

G. Davis

           

J. Nix

           

B. Forman

           

C. Doyal

           

J. Schell


4.         To approve the 2002 Employees and Consultants Stock Option Plan.

                

For

              

              

Against

              

                

Abstain


5.         To ratify the appointment of Sprouse & Anderson, L.L.P. as NHLT’s independent accountants.

                

For

              

              

Against

              

                

Abstain


6.         To transact such other business as may properly come before the Annual Meeting and any adjournments thereof.

                

For

              

              

Against

              

                

Abstain


THE SHARES REPRESENTED HEREBY SHALL BE VOTED AS SPECIFIED. IF NO SPECIFICATION IS MADE, SUCH SHARES SHALL BE VOTED FOR PROPOSALS 1-6.

Please sign and date this Proxy. When signing as attorney, executor, administrator, trustee, guardian, corporate officer, etc., please indicate your full title. Proxies received in this office later than 9:00 a.m. on January 30, 2003, will not be voted upon unless the shareholders are present to vote their shares. Please mark, sign, date and return the Proxy Card PROMPTLY.

Dated:

                                           

                                      

                                           

                   

                                           

                                      

                                           

                   

                                           

                                      

                                           

Signature

                                           

Signature if held jointly

                                           

PROXY CARD