SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q/A

Amendment No. 1

(MARK ONE)

ý		QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

		For the quarterly period ended March 31, 2003

		or

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

		For the transition period from to

Commission File No. 0-22545

DSI Toys, Inc.
(Exact name of Registrant as specified in its charter)

Texas		74-1673513
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

10110 West Sam Houston Parkway South, #150 Houston, Texas		77099
(Address of principal executive offices)		(Zip Code)

Registrant’s telephone number including area code: (713) 365-9900

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

Indicate by check mark whether the Registrant is an accelerated filer (as defined in Rule 12b-2 of the Securities Exchange Act of 1934). Yes o No ý

As of April 30, 2003, 10,866,365 shares of common stock, par value $.01 per share, of DSI Toys, Inc. were outstanding.

This Amendment No. 1 on Form 10-Q/A (this “Amendment”) is being filed in order to amend the Registrant’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2003, filed with the Securities and Exchange Commission on May 15, 2003 (“Form 10-K”), to revise the Consolidated Financial Statements and the Notes thereto.

This Amendment is limited in scope to the portions of the Form 10-Q set forth above and does not in any way amend, update or change any other items or disclosures contained in the Form 10-Q.

PART I — FINANCIAL INFORMATION

Item 1. Financial Statements

DSI Toys, Inc.

Consolidated Balance Sheet

	March 31 2003			December 31, 2002
	(Unaudited)
ASSETS
Current assets:
Cash	$	406,064		$	1,737,329
Accounts receivable, net	1,992,465			4,861,391
Inventories	4,729,998			6,588,547
Prepaid expenses	4,060,700			3,164,281
Total current assets	11,189,227			16,351,548

Property and equipment, net	2,163,062			2,192,941
Goodwill, net	9,241,128			9,241,128
Other assets	837,568			885,085
Total assets	$	23,430,985		$	28,670,702

LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities:
Accounts payable and accrued liabilities	$	13,837,435		$	13,517,790
Current portion of long-term debt	5,150,010			8,240,923
Current portion of long-term debt due to a related party	1,119,557			960,510
Income taxes payable, foreign	112,364			112,364
Total current liabilities	20,219,366			22,831,587

Long-term debt due to a related party	4,808,190			4,554,042
Deferred income taxes	179,902			179,902
Total liabilities	25,207,458			27,565,531

Shareholders’ equity (deficit):
Preferred stock, $.01 par value, 5,000,000 shares authorized, none issued or outstanding
Common stock, $.01 par value, 35,000,000 shares authorized, 10,866,365 shares issued and outstanding, respectively at March 31, 2003 and December 31, 2002	108,664			108,664
Additional paid-in capital	7,855,465			7,855,465
Common stock warrants	102,500			102,500
Accumulated other comprehensive loss	(90,117		)	(87,129		)
Accumulated deficit	(9,752,985		)	(6,874,329		)
Total shareholders’ equity (deficit)	(1,776,473		)	1,105,171
Total liabilities and shareholders’ equity	$	23,430,985		$	28,670,702

See accompanying notes to consolidated financial statements.

DSI Toys, Inc.

Consolidated Statement of Operations

(Unaudited)

	Three Months Ended March 31,
	2003			2002

Net sales	$	3,756,134		$	5,189,853
Costs of goods sold	3,392,014			4,086,701
Gross profit	364,120			1,103,152
Selling, general and administrative expenses	3,042,372			3,040,057
Operating loss	(2,678,252		)	(1,936,905		)
Interest expense	(211,349		)	(197,868		)
Other income	10,945			144,752
Loss before income taxes	(2,878,656		)	(1,990,021		)
Benefit from income taxes				676,607
Net loss	$	(2,878,656	)	$	(1,313,414	)

Basic earnings (loss) per share
Loss per share	$	(0.26	)	$	(0.14	)
Weighted average shares outstanding	10,866,365			9,066,365

Diluted earnings (loss) per share
Loss per share	$	(0.26	)	$	(0.14	)
Weighted average shares outstanding	10,866,365			9,066,365

See accompanying notes to consolidated financial statements.

DSI Toys, Inc.

Consolidated Statement of Cash Flows

(Unaudited)

	Three Months Ended March 31
	2003			2002
Cash flows from operating activities:
Net loss	$	(2,878,656	)	$	(1,313,414	)
Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization	266,136			214,358
Amortization and write-off of debt discount and issuance costs	10,017			13,664
Provision for doubtful accounts, net	706			790
Deferred income taxes				(621,684		)
Changes in assets and liabilities:
Accounts receivable	2,868,220			6,022,406
Inventories	1,858,549			843,790
Prepaid expenses	(896,419		)	(804,050		)
Accounts payable and accrued liabilities	319,645			576,200
Net cash provided by operating activities	1,548,198			4,932,060

Cash flows from investing activities:
Capital expenditures	(236,257		)	(148,014		)
Decrease in other assets	37,500
Net cash used in investing activities	(198,757		)	(148,014		)

Cash flows from financing activities:
Net payments of debt	(3,090,913		)	(5,199,626		)
Net borrowings of long-term debt due to related party	413,195			421,388
Net cash used by financing activities	(2,677,718		)	(4,778,238		)
Effect of exchange rate changes on cash	(2,988		)	(1,611		)
Net increase (decrease) in cash	(1,331,265		)	4,197
Cash and cash equivalents, beginning of period	1,737,329			284,637
Cash and cash equivalents, end of period	$	406,064		$	288,834

See accompanying notes to consolidated financial statements.

DSI Toys, Inc.

Consolidated Statement of Shareholders’ Equity (Deficit)

(Unaudited)

				Additional Paid-in Capital		Common Stock Warrants			Accumulated Other Comprehensive Loss			Accumulated Earnings (Deficit)			Totals

	Common Stock
	Shares	Amount

Balance, December 31, 2001	9,066,365	$	90,664	$	5,173,465	$	2,802,500		$	(70,928	)	$	1,137,897		$	9,133,598

Comprehensive loss:
Net loss												(8,012,226		)	(8,012,226		)
Foreign currency translation adj. net of tax															(16,201		)
Comprehensive loss															(8,028,427		)
Warrants Exercised	1,800,000	18,000		2,682,000		(2,700,000		)
Balance, December 31, 2002	10,866,365	108,664		7,855,465		102,500			(87,129		)	(6,874,329		)	1,105,171

Comprehensive loss:
Net loss												(2,878,656		)	(2,878,656		)
Foreign currency translation adj. net of tax												(2,988		)	(2,988		)
Comprehensive loss															(2,881,644		)
Balance, March 31, 2003	10,866,365	$	108,664	$	7,855,465	$	102,500		$	(90,117	)	$	(9,752,985	)	$	(1,776,473	)

See accompanying notes to consolidated financial statements.

DSI Toys, Inc.
Notes to Consolidated Financial Statements
(Unaudited)

1. Basis of Presentation

The accompanying unaudited consolidated financial statements of DSI Toys, Inc. and its wholly-owned subsidiary (the “Company”) have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10-Q. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements and should be read in conjunction with the financial statements and notes thereto appearing in the Company’s Annual Report on Form 10-K and Form 10-K/A for the fiscal year ended December 31, 2002.

In the opinion of the Company’s management, all adjustments necessary for the fair presentation of the results of operations for all periods reported have been included. Such adjustments consist only of normal recurring items. Additionally, certain reclassifications have been made to the prior year financial information to make the presentation consistent with the current year financial presentation.

The results of operations for the three months ended March 31, 2003, are not necessarily indicative of the results expected for the full year ending December 31, 2003.

Liquidity and Going Concern

The Company’s viability as a going concern is dependent upon the successful completion of the going- private transaction (see “Going-Private Transaction”), the obtainment of a new credit facility to replace the Company’s Revolver (see Note 6. “Liquidity”), and additional capital infusion, as well as sustained profitable operations. The accompanying financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.

To the extent the Company’s cash reserves and cash flows from operations are insufficient to meet future cash requirements, the Company will need to successfully raise additional capital through an equity infusion or the issuance of debt. Management believes that the going-private transaction, if consummated, and subsequent actions, will provide the necessary equity infusion and/or debt which will allow the Company to continue its normal operations for the foreseeable future.

Additionally, the Company has held negotiations with several lenders regarding a credit facility to replace the Revolver. One of those financial institutions has indicated a willingness to provide the Company with additional working capital effective at the close of the going-private transaction. The financial institution’s willingness to lend to the Company is based on the Company improving its financial condition by means of the going-private transaction, and a subsequent capital infusion and personal guaranty by E. Thomas Martin, the Chairman of the Company’s Board of Directors. Mr. Martin has indicated that his willingness to provide the Company with any additional working capital is conditioned on the completion of the going-private transaction. Management believes that the going-private transaction will close and that the Company will be able to continue operations until that time.

Delisting

On February 14, 2002, the Company received notice from The Nasdaq Stock Market, Inc. that the Company’s common stock had closed below the minimum price of $1.00 per share requirement for continued listing on the Nasdaq SmallCap Market under Marketplace Rule 4310(c)(4) (the “Rule”). The Company was granted a 180 calendar day grace period to comply with the Rule, but was still not in compliance with the Rule on August 13, 2002, the final day of the grace period. However, at such time the Company was granted an additional 180 calendar day grace period to comply with the Rule because it did meet the initial listing criteria for the Nasdaq SmallCap Market under Marketplace Rule 4310(c)(2)(A). The additional grace period expired on February 10, 2003, without the Company being in compliance with the Rule. On March 18, 2003, the Company received notification that its securities would be delisted from the Nasdaq SmallCap Market at the opening of business on March 27, 2003. The Company elected not to appeal the delisting determination and its common stock commenced trading on the

over-the-counter Bulletin Board electronic quotation system effective with the opening of business on March 27, 2003, under the ticker symbol “DSIT.”

Going-Private Transaction

Since the Company’s cash reserves and cash flows from operations no longer meet its cash requirements, the Company explored various alternatives to raise additional capital.

In January 2003, after other alternatives for the Company had been exhausted, E. Thomas Martin, the Chairman of the Company’s Board of Directors, and certain other officers, directors and shareholders of the Company (the “Buyer Group”) began serious consideration of a going-private transaction. On January 27, 2003, the Board of Directors invited the Buyer Group to submit an offer to the Company for a going-private transaction.

On January 28, 2003, the Buyer Group proposed to the Company a going-private transaction by way of a merger that would result in the purchase of shares of common stock held by the shareholders who are not members of the Buyer Group for $0.44 per share.

The Board of Directors appointed a special committee to review the proposed transaction.

Based on a series of negotiations between the special committee and representatives of the Buyer Group, the purchase price was increased to $0.47 per share.

On March 26, 2003, the Board of Directors unanimously voted to approve the merger agreement and recommended that the shareholders approve the merger agreement and the merger.

On March 27, 2003, the merger agreement was signed and the Company issued a press release announcing the merger agreement.

On March 31, 2003, the Company filed a Schedule 13E-3 and preliminary proxy statement with the Securities and Exchange Commission in connection with the going-private transaction. Amendments to these documents were filed with the Securities and Exchange Commission on May 15, 2003.

If the shareholders of the Company approve the merger, the Company’s shares will be delisted from the over-the-counter Bulletin Board electronic quotation system and its common stock will be deregistered under the Securities Exchange Act of 1934. The Company will continue in business as a privately-held Texas corporation.

2. Significant Accounting Policies

Certain of our accounting policies require the application of significant judgment by management in selecting the appropriate assumptions for calculating financial estimates. By their nature, these judgments are subject to an inherent degree of uncertainty. These judgments are based on our historical experience, terms with current customers, our observance of trends in the industry, information provided by our customers and information available from other outside sources, as appropriate. Our significant accounting policies include:

Revenue Recognition

The Company recognizes revenue when products are shipped and title passes to unaffiliated customers. In most cases, title transfers to our customers when the product has been presented to shipment forwarders on FOB Asia sales and when the product is picked up from our distribution facilities on domestic sales. Provision is made currently for estimated returns of defective and slow-moving merchandise, price protection and customer allowances, and is included as a reduction of accounts receivable and revenues. The provision is primarily based on known returns and allowances provided to customers for sales activities, as well as an historically based estimate of potential unknown customers’ allowances and claims. Shipping and handling revenues are included in net sales, and cost of goods sold includes the shipping and handling costs associated with inbound and outbound freight.

Allowance for Doubtful Accounts

Accounts receivable are reduced by an allowance for amounts that may become uncollectible in the future. The Company’s estimate for its allowance is based on two methods which are combined to determine the total amount reserved. First, the Company evaluates specific accounts where we have information that the customer may have an inability to meet its financial obligations (bankruptcy, etc.). In these cases, the Company uses its judgement, based on the best available facts and circumstances, and records a specific reserve for that customer against amounts due to reduce the receivable to the amount that is expected to be collected. These specific reserves are reevaluated and adjusted as additional information is received that impacts the amounts reserved. Second, a general reserve is established for all other customers based on historical collection and write-off experience. If circumstances change, the Company’s estimates of the recoverability of amounts due the Company could be reduced by a material amount.

Allowance for Returns, Defectives and Accommodations

The Company records a provision for estimated sales returns, defectives and accommodations on sales in the same period as the related revenue is recorded. These allowances are included in net sales and as a reduction of accounts receivable. Our sales to customers generally do not give them the right to return products or to cancel firm orders. However, as is common in the industry, we sometimes accept returns for stock balancing and negotiate accommodations to customers, which include price discounts, advertising credits and returns, when demand for specific product falls below expectations. Additionally, customers are given credit for any defective products they may have received. The allowance estimates are based on historical sales returns and defective rates, analysis of credit memo data and other known factors. If the data the Company uses to calculate these estimates does not properly reflect future returns and defectives, revenue could be overstated and future operating results adversely affected.

Inventories

Inventory is valued at the lower of cost or market with cost being determined on the average cost basis. The Company reviews the book value of slow-moving items, discounted product lines and individual products to determine if these items are properly valued. The Company identifies these items and assesses the ability to dispose of them at a price greater than cost. If it is determined that cost is less than market value, then cost is used for inventory valuation. If market value is less than cost, then the Company establishes a reserve for the amount required to value the inventory at market. If the Company is not able to achieve its expectations of the net realizable value of the inventory at its current value, the Company would adjust its reserve accordingly.

Deferred Taxes

The Company recognizes deferred tax assets and liabilities based on the differences between the financial statement carrying amounts and the tax bases of assets and liabilities. Deferred tax expense or benefit is the result of changes in deferred tax assets and liabilities during the period. Generally accepted accounting principles require that we review deferred tax assets for recoverability and if needed, establish a valuation allowance for those amounts deemed unrecoverable. In estimating future tax consequences, all expected future events are considered other than enactments of changes in the tax law or rates, including historical taxable income, projected future taxable income, and the expected timing of the reversals of temporary differences. Deferred tax assets of the Company are primarily the result of unused net operating loss carry-forwards and foreign tax credits which expire over a range of years.

The Company recorded a $4.0 million charge in fiscal year 2002 to establish a valuation allowance for all of its deferred tax assets, including $2.2 million of deferred tax assets generated in prior years. The valuation allowance was determined in accordance with the provisions of Statement of Financial Accounting Standards (SFAS) 109, “Accounting for Income Taxes,” which places primary importance on the Company’s cumulative operating results in the most recent periods when assessing the need for a valuation allowance. The primary factors considered in evaluating the realizability of the deferred tax assets and establishing the valuation allowance were continued operating losses for the Company through December 31, 2002, the Company’s projection of future operating results and the number of years it will take to recover the tax assets in a difficult market. This evaluation provides sufficient negative evidence to establish an additional valuation allowance under the provisions of SFAS 109. The Company intends to maintain a full valuation allowance for its deferred tax assets and net operating loss carryforwards until sufficient positive evidence exists to support reversal of the allowance. The establishment of this valuation allowance in no way affects the Company’s ability to reduce future tax expense through utilization of net operating losses and foreign income tax credits. However, currently there can be no assurances that the net operating losses will be utilized.

Goodwill

The Company made an acquisition in 2000 that included a significant amount of goodwill and other intangible assets. Effective in 2002, goodwill is no longer amortized but is subject to at least an annual impairment test based on its estimated fair value. Other intangible assets meeting certain criteria will continue to be amortized over their useful lives and also subject to an impairment test. There are many assumptions and estimates underlying the determination, including future cash flow and operating results. Management engaged an independent company to assist in valuing the Company’s goodwill as of December 31, 2002.

3. Stock Based Compensation

The Company accounts for its stock-based compensation plans under Accounting Principles Board Opinion No. 25, “Accounting for Stock Issued to Employees.” No stock-based employee compensation cost for the Company’s stock option plans is reflected in its consolidated statement of operations, as all options granted under its plans have an exercise price equal to the market value of the underlying common stock on the date of the grant.

The following table illustrates the pro forma effect on net loss and loss per share if we had applied the fair value recognition provisions of SFAS No. 123, “Accounting for Stock-based Compensation,” as amended by SFAS No. 148, for the three months ended March 31, 2003 and 2002 (in thousands, except per share amounts).

	Three Months Ended March 31
	2003			2002

Net loss	$	(2,878,656	)	$	(1,313,414	)

Add (Deduct):
Total stock option employee compensation expense calculated using the fair value method (net of tax)	(3,157		)	39,272

Pro forma net loss	$	(2,881,813	)	$	(1,274,142	)

Loss per Share:
Reported basic and diluted	$	(0.26	)	$	(0.14	)
Pro forma basic and diluted	$	(0.27	)	$	(0.14	)

4. Accounts Receivable

Accounts receivable consist of the following:

	March 31, 2003			December 31, 2002
Trade receivables	$	5,640,825		$	9,205,491
Provisions for:
Discounts and markdowns	(1,472,295		)	(1,905,000		)
Return of defective goods	(109,692		)	(395,000		)
Doubtful accounts	(2,066,373		)	(2,044,100		)
Accounts receivable, net	$	1,992,465		$	4,861,391

5. Segment Information

Financial information for the three months ended March 31, 2003 and 2002 is as follows:

	United States			Hong Kong			Consolidated
Three months ended March 31, 2003:
Net sales	$	2,789,083		$	967,051		$	3,756,134
Operating loss	(2,272,276		)	(405,976		)	(2,678,252		)
Total assets at March 31, 2003	19,827,372			3,603,613			23,430,985

Three months ended March 31, 2002:
Net sales	$	2,744,614		$	2,445,239		$	5,189,853
Operating loss	(1,536,257		)	(400,648		)	(1,936,905		)
Total assets at March 31, 2002	22,563,906			3,231,766			25,795,672

6. Liquidity

The Company’s net losses for the year ended December 31, 2002 and the three months ended March 31, 2003, and its overall financial condition resulted in the Company being out of compliance with the minimum net worth and net income covenants, as well as the maximum borrowing amount allowed during a specified time period required under the revolving credit facility between Sunrock Capital Corp. (“Sunrock”) and the Company (the “Revolver”). Additionally, the Company has also violated the limitations on further indebtedness during the quarter by borrowing from MVII in excess of amounts permitted by the Revolver as described below. The Company’s $4.5 million debt under the Revolver as of March 31, 2003, is classified as a current liability. As a result, the Company’s current liabilities exceeded its current assets by $8.9 million as of March 31, 2003. If Sunrock were to accelerate the Revolver, which it has the option to do, the $4.5 million debt would become immediately due and payable.

The Company in the past has been successful in negotiating the Revolver amendments to bring the Company back into compliance. Primary operations for Sunrock were sold in February 2003, limiting the willingness of Sunrock to amend any remaining lending agreements. As a result, the Company has held negotiations with several lenders regarding a credit facility to replace the Revolver. One of those financial institutions has indicated a willingness to provide the Company with additional working capital effective at the close of the going-private transaction (see Note 1. “Basis of Presentation-Going-Private Transaction”). The financial institution’s willingness to lend to the Company is based on the Company improving its financial condition by means of the going-private transaction, a subsequent capital infusion and a personal guaranty by Mr. Martin, the Company’s Chairman and a principal shareholder. Mr. Martin has indicated that his willingness to provide the Company with any additional working capital is conditioned on the completion of the going-private transaction.

In connection with the acquisition of Meritus Industries, Inc., in January 2000, the Company borrowed $5 million from MVII, evidenced by a promissory note dated January 7, 2000 (the “MVII Note”). The Company re-borrowed on March 6, 2002, May 21, 2002, and March 10, 2003 a total of $1.35 million of the original principal that the Company had paid on the MVII Note. Also, on March 31, April 4, April 15, and May 6, 2003, MVII advanced the Company additional funds totaling $2.0 million. The proceeds were used to finance the normal business operations of the Company.

To the extent the Company’s cash reserves and cash flows from operations are insufficient to meet future cash requirements, the Company will need to successfully raise additional capital through an equity infusion or the issuance of debt. Management believes that the successful going-private transaction, if consummated, and subsequent actions, will provide the necessary equity infusion and/or debt which will allow the company to continue its normal operations for the foreseeable future.

7. Legal Proceedings

The Company is involved in various legal proceedings and claims incident to the normal conduct of its business. The Company believes that such legal proceedings and claims, individually and in the aggregate, are not likely to have a material adverse effect on its financial position or results of operations. The Company maintains product liability and general liability insurance in amounts it believes to be reasonable.

The Company is the defendant in a lawsuit which was filed on December 3, 2002, styled Rymax Corp. d/b/a Rymax Marketing Services, Inc. (“Rymax”) v. DSI Toys, Inc. in the Superior Court of New Jersey Law Division: Morris County; civil action docket number MRSL-3799-02. In the lawsuit, Rymax claims that the Company failed to pay commissions due to Rymax and demands judgment for damages in the amount of $45,061.67 plus interest, attorney fees and costs of court. The Company does not believe it owes these damages. The Company has brought a third party complaint against Brainstorm Logistics, Inc., a company which the Company believes is a related corporation to Rymax Corp., for damages exceeding $75,000.00 for goods shipped and sold to Brainstorm Logistics, Inc. At this time, the Company is attempting to negotiate a settlement of the entire controversy.

The Company is the defendant in a lawsuit which was filed on March 14, 2003, styled The Cartoon Network, LP, LLLP (“TCN”) v. DSI Toys, Inc. in the State Court of Fulton County, State of Georgia, Civil Action File No. 03VS046924C. In the lawsuit, TCN claims the Company is indebted to TCN for $725,051.70 for television advertisements aired by TCN, together with interest at the rate of 18% per annum until paid and attorney’s fees. The Company is in negotiations with TCN and believes it has recorded an adequate amount for the ultimate settlement.

The Company is the defendant in a proceeding styled IN RE Play Co. Toys & Entertainment Corp., Toys International.Com, Inc. and Play Co. Toys Canyon Country, Inc., Debtors, Case Nos. 01-11756 (ALG), 01-11758 (ALG) and 01-11759 (ALG), Ian Gazes as Chapter 7 Trustee of Toys International.Com, Inc. v. DSI Toys, Inc., Adversary Proceeding No. 03-02260 in the United States Bankruptcy Court, Southern District of New York. The Adversary Proceeding was filed on March 27, 2003. The underlying bankruptcy cases were converted to Chapter 7 liquidation cases on August 28, 2001. The Trustee alleges that a payment received by the Company from Toys International.Com, Inc. in the amount of $93,834.56 was a preferential transfer that is recoverable under Bankruptcy Code Sections 547 and 550. The Company has responded to the demand letter that the payment was a payment on an invoice for delivered goods made in the regular course of business. Subject to approval of the Bankruptcy Court, the Company and the Trustee have agreed upon the terms of a settlement and are finalizing the agreements. Accordingly, the Company has provided a reserve of $60,000 in the results of operations for the quarter ending March 31, 2003 for the agreed upon settlement amount.

8. Recent Accounting Pronouncements

In April 2002, SFAS No. 145, “Recision of FASB Statements No. 4, 44 and 64, Amendment of FASB No. 13, and Technical Corrections,” was issued by the Financial Accounting Standards Board (FASB). This statement provides guidance on the classification of gains and losses from the extinguishment of debt and on the accounting for certain specified lease transactions. The adoption of this statement is not presently expected to have a material impact on the Company’s consolidated financial position, results of operations or cash flows.

In June 2002, SFAS No. 146, “Accounting for Costs Associated with Exit or Disposal Activities,” was issued. This statement provides guidance on the recognition and measurement of liabilities associated with disposal activities and is effective on January 1, 2003. The adoption of this statement has not had any impact on the Company’s consolidated financial position, results of operations or cash flows.

In December 2002, the FASB issued SFAS No. 148, “Accounting for Stock-Based Compensation — Transition and Disclosure, An Amendment of FAS No. 123.” This statement addresses the acceptable transitional methods when the fair value method of accounting for stock-based compensation covered in SFAS No. 123 is elected. Additionally, the statement prescribes tabular disclosure of specific information in the “Summary of Significant Accounting Policies” regardless of the method used and also required interim disclosure of similar information. The Company has adopted this statement effective with the fiscal year ending December 31, 2002. The Company has not elected the fair value method, but continues accounting for stock-based compensation by the intrinsic method prescribed by APB Opinion 25.

In November 2002, the FASB issued FASB Interpretation No. 45 (FIN 45), “Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others,” which established additional accounting and disclosure requirements when an enterprise guarantees the indebtedness of others. The enterprise providing the guarantee is required to recognize a liability for the fair value of the obligation assumed and disclose the information in its interim and annual financial statements. The Company does not believe this will have a significant impact on its disclosures.

In January 2003, the FASB issued FASB Interpretation No. 46 (FIN 46), “Consolidation of Variable Interest Entities, an interpretation of ARB No. 51.” The interpretation defines when and who consolidates a “variable interest entity,” or “VIE.” This new consolidation model applies to entities (i) where the equity investors (if any) do not have a controlling financial interest, or (ii) whose equity investment at risk is insufficient to finance that entity’s activities without receiving additional subordinated financial support from other parties and requires additional disclosures for all enterprises involved with the VIE. FIN 46 is effective during 2003 depending on when the VIE is created. The Company does not believe this will have a significant impact on its reported results of operations and financial condition.

In April 2003, the FASB issued FASB No. 149, “Amendment of Statement 133 on Derivative Instruments and Hedging Activities,” which amends and clarifies the accounting guidance on derivative instruments and hedging activities. FAS 149 is effective for derivative contracts and hedging relationships after June 30, 2003. The adoption of this statement is not expected to have a material impact on the Company’s consolidated financial position, results of operations or cash flows.

SIGNATURES

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

		DSI Toys, Inc.


Dated: June 10, 2003	By:	/s/ JOSEPH S. WHITAKER
		Joseph S. Whitaker President, Chief Executive Officer and Director


Dated: June 10, 2003	By:	/s/ ROBERT L. WEISGARBER
		Robert L. Weisgarber Chief Financial Officer

CERTIFICATIONS

I, Joseph S. Whitaker, President and Chief Executive Officer, certify that:

1. I have reviewed this quarterly report on Form 10-Q, as amended by Amendment No. 1 on Form 10-Q/A, of DSI Toys, Inc. (“registrant”);

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

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

4. The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) Designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;

b) Evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and

c) Presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

5. The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent functions):

a) All significant deficiencies in the design or operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and have identified for the registrant’s auditors any material weaknesses in internal controls; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and

6. The registrant’s other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Date:	June 10, 2003	/s/ Joseph S. Whitaker
		Joseph S. Whitaker President and Chief Executive Officer

I, Robert L. Weisgarber, Chief Financial Officer certify that:

1. I have reviewed this quarterly report on Form 10-Q, as amended by Amendment No. 1 on Form 10-Q/A, of DSI Toys, Inc. (“registrant”);

b) Evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and

c) Presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and

Date:	June 10, 2003	/s/ Robert L. Weisgarber
		Robert L. Weisgarber Chief Financial Officer

Index to Exhibits

3.1	Amended and Restated Articles of Incorporation of the Company. (1)

3.1.1	Amendment to Amended and Restated Articles of Incorporation of the Company (filed as Exhibit 3.1.1 to the Company’s Form 10-Q for the quarterly period ended April 30, 1999), incorporated herein by reference.

3.2	Amended and Restated Bylaws of the Company. (1)

3.3	Amendment to Amended and Restated Bylaws of the Company. (1)

10.1	Memorandum of Reborrowing of Principal by and between the Company and MVII, LLC, dated March 10, 2003 (filed as Exhibit 10.72 to the Company’s Form 10-K for the quarterly period ending December 31, 2002), incorporated herein by reference.

10.2	Agreement and Plan of Merger, dated March 27, 2003, by and between the Company and DSI Acquisition, Inc. (filed as Appendix A to the Company’s preliminary Proxy Statement filed on March 31, 2003), incorporated herein by reference.

99.1*	Certification of the Chief Executive Officer pursuant to Section 1350 of Chapter 63, Title 18 of the United States Code for the quarterly period ending March 31, 2003.

99.2*	Certification of the Chief Financial Officer pursuant to Section 1350 of Chapter 63, Title 18 of the United States Code for the quarterly period ending March 31, 2003.

(1) Filed as a part of the Registrant’s Registration Statement on Form S-1 (No. 333-23961) and incorporated herein by reference.

DSI TOYS INC 10-Q/A