Filed Pursuant to Rule 424(b)(3)
                                             Registration No. 333-71422



                               rSTAR CORPORATION

                         GILAT SATELLITE NETWORKS LTD.

                               OFFER TO EXCHANGE

                  UP TO 6,315,789 SHARES OF rSTAR COMMON STOCK

                                      FOR

                                      CASH

                                      AND

                ORDINARY SHARES OF GILAT SATELLITE NETWORKS LTD.

     THE EXCHANGE OFFER AND PRORATION PERIOD WILL EXPIRE AT 12:00 MIDNIGHT, NEW
YORK CITY TIME, ON THURSDAY, JULY 25, 2002 UNLESS THE EXCHANGE OFFER IS
EXTENDED. SHARES OF rSTAR COMMON STOCK TENDERED PURSUANT TO THIS EXCHANGE OFFER
MAY BE WITHDRAWN AT ANY TIME PRIOR TO THE EXPIRATION OF THE EXCHANGE OFFER.

     rStar invites its stockholders to tender shares of its common stock for
0.0738 of an ordinary share of Gilat Satellite Networks Ltd. and cash
consideration in an amount between $0.32 and $1.58 in cash, per share. The
amount of the cash consideration will be calculated pursuant to a formula
described in the exchange offer, which is based upon the average closing price
for the Gilat ordinary shares over a period of time ending before the expiration
of the exchange offer.

     rStar will exchange up to a maximum of 6,315,789 shares of its common
stock. If more than 6,315,789 shares of rStar common stock are tendered, rStar
will exchange such shares on a pro rata basis in accordance with the proration
provisions described in the exchange offer.

     rStar and its majority stockholder Gilat, entered into an acquisition
agreement, pursuant to which rStar agreed, among other things, to conduct the
exchange offer. Gilat granted rStar an option to purchase up to 466,015 Gilat
ordinary shares that are being offered, along with cash, to rStar stockholders
in exchange for their shares of rStar common stock. rStar intends to exercise
this option upon the closing of the exchange offer.

     Gilat ordinary shares are quoted on the Nasdaq National Market under the
symbol "GILTF" and shares of rStar common stock are quoted on the Nasdaq
SmallCap Market under the symbol "RSTRC." As of June 24, 2002, the last reported
closing price for Gilat ordinary share was $1.19 per share and the last reported
closing price for rStar common stock was $0.40 per share.

     rStar commenced the exchange offer on March 28, 2002. However, on April 1,
2002, in accordance with the rules and regulations of the Securities and
Exchange Commission, rStar and Gilat temporarily suspended the exchange offer
until such time as rStar stockholders were provided with an updated offer to
exchange/prospectus containing Gilat's audited financials statements for the
year ended December 31, 2001. These audited financial statements of Gilat are
contained in this offer to exchange/prospectus. Accordingly, rStar has resumed
the exchange offer as of June 25, 2002, the date this updated offer to
exchange/prospectus is being mailed to rStar stockholders. rStar stockholders
are advised that this offer to exchange/prospectus contains updated information
about rStar and Gilat and should be referred to instead of the offer to
exchange/prospectus dated March 28, 2002.

     SEE "RISK FACTORS" BEGINNING ON PAGE 21 FOR A DISCUSSION OF IMPORTANT
FACTORS THAT YOU SHOULD CONSIDER IN CONNECTION WITH THE EXCHANGE OFFER.

     Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved of the Gilat ordinary shares to be issued
under this offer to exchange/prospectus or passed upon the adequacy or accuracy
of this offer to exchange/prospectus. Any representation to the contrary is a
criminal offense.

             This offer to exchange/prospectus is dated June 27, 2002.


                               TABLE OF CONTENTS


                                                           
QUESTIONS AND ANSWERS ABOUT THE EXCHANGE OFFER..............    1
WHERE YOU CAN FIND MORE INFORMATION.........................    6
INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE.............    6
SUMMARY.....................................................    8
  THE COMPANIES.............................................    8
  THE EXCHANGE OFFER AND RELATED TRANSACTIONS...............    9
  THE EXCHANGE OFFER........................................   10
  GILAT'S OWNERSHIP OF RSTAR COMMON STOCK...................   12
  OPINION OF CIBC WORLD MARKETS CORP. ......................   12
  MATERIAL U.S. FEDERAL INCOME TAX CONSEQUENCES.............   12
  REGULATORY MATTERS........................................   13
  ACCOUNTING TREATMENT......................................   13
  COMPARATIVE RIGHTS OF STOCKHOLDERS OF RSTAR AND GILAT.....   13
SPECIAL INFORMATION REGARDING FORWARD LOOKING STATEMENTS....   14
SELECTED FINANCIAL INFORMATION..............................   15
  SELECTED CONSOLIDATED FINANCIAL DATA OF GILAT.............   15
  SELECTED FINANCIAL DATA OF RSTAR..........................   17
COMPARATIVE HISTORICAL AND PRO FORMA PER SHARE DATA.........   18
COMPARATIVE PER SHARE MARKET PRICE AND DIVIDEND
  INFORMATION...............................................   19
  RECENT SHARE PRICE........................................   19
  DIVIDENDS.................................................   20
RISK FACTORS................................................   21
  RISKS RELATED TO THE EXCHANGE OFFER.......................   21
  RISKS RELATED TO GILAT....................................   22
BACKGROUND OF THE EXCHANGE OFFER AND RELATED TRANSACTIONS...   33
  PAST CONTACTS BETWEEN RSTAR AND GILAT.....................   33
  NEGOTIATIONS BETWEEN RSTAR AND GILAT......................   35
REASONS FOR THE EXCHANGE OFFER AND THE RELATED
  TRANSACTIONS..............................................   43
  REASONS FOR GILAT'S BOARD RECOMMENDATION; FACTORS
     CONSIDERED.............................................   43
  REASONS FOR RSTAR'S BOARD APPROVAL AND RECOMMENDATION;
     FACTORS CONSIDERED.....................................   45
OPINION OF CIBC WORLD MARKETS CORP..........................   48
THE EXCHANGE OFFER..........................................   54
  BASIC TERMS...............................................   54
  EXTENSION, TERMINATION, AMENDMENT AND TEMPORARY
     SUSPENSION.............................................   57
  EXCHANGE OF SHARES OF RSTAR COMMON STOCK AND DELIVERY OF
     THE CONSIDERATION......................................   58
  FRACTIONAL SHARES OF GILAT ORDINARY SHARES................   59
  WITHDRAWAL RIGHTS.........................................   59
  PROCEDURE FOR TENDERING SHARES OF RSTAR COMMON STOCK......   60
  PURPOSE OF THE EXCHANGE OFFER.............................   62
  ISSUES CONCERNING LIQUIDITY, LISTING AND REGISTRATION OF
     RSTAR COMMON STOCK.....................................   64
  CONDITIONS TO THE EXCHANGE OFFER..........................   67
  CERTAIN LEGAL MATTERS; REGULATORY APPROVALS...............   68
  SOURCE AND AMOUNT OF FUNDS................................   69
  FEES AND EXPENSES.........................................   70
  ACCOUNTING TREATMENT......................................   70
  MISCELLANEOUS.............................................   70
TAXATION....................................................   70
  TAX CONSEQUENCES TO HOLDERS OF SHARES OF RSTAR COMMON
     STOCK..................................................   72
  TAX CONSEQUENCES OF HOLDING GILAT ORDINARY SHARES.........   73
  ISRAELI TAXATION..........................................   74
INTERESTS OF CERTAIN PERSONS IN THE TRANSACTIONS............   75
  GILAT.....................................................   75
  RSTAR EMPLOYMENT AGREEMENTS...............................   75


                                        i


                                                           
THE ACQUISITION AGREEMENT...................................   76
  THE EXCHANGE OFFER........................................   76
  THE OPTION FOR GILAT ORDINARY SHARES......................   76
  THE STARBAND LATIN AMERICA ACQUISITION....................   76
  THE VOTING AGREEMENT......................................   80
  RSTAR BOARD OF DIRECTORS..................................   81
  REPRESENTATIONS AND WARRANTIES............................   81
  CONDUCT OF THE BUSINESS OF STARBAND LATIN AMERICA PENDING
     THE CLOSING OF THE STARBAND LATIN AMERICA
     ACQUISITION............................................   81
  CONDUCT OF RSTAR PENDING THE CLOSING OF THE STARBAND LATIN
     AMERICA ACQUISITION....................................   82
  REVIEW OF RSTAR'S EXPENDITURES............................   82
  CONDITIONS TO CLOSING THE STARBAND LATIN AMERICA
     ACQUISITION............................................   83
  ADDITIONAL COVENANTS AND AGREEMENTS.......................   84
  CONDUCT OF THE PARTIES AFTER THE CLOSING OF THE STARBAND
     LATIN AMERICA ACQUISITION..............................   85
  TERMINATION OF THE ACQUISITION AGREEMENT..................   86
  AMENDMENT.................................................   87
  THE MASTER SERVICES AND SUPPLY AGREEMENT..................   87
CERTAIN INFORMATION REGARDING GILAT.........................   89
  GENERAL...................................................   89
  DIRECTORS AND EXECUTIVE OFFICERS OF GILAT.................   89
  INTERESTS OF GILAT'S DIRECTORS AND EXECUTIVE OFFICERS.....   93
  OPERATING AND FINANCIAL REVIEW AND PROSPECTS..............   94
CERTAIN INFORMATION REGARDING RSTAR.........................  112
  GENERAL...................................................  112
  RSTAR'S DISCONTINUED EDUCATION BUSINESS...................  113
  MARKET OPPORTUNITY........................................  114
  THE RSTAR SOLUTION........................................  114
  RSTAR'S STRATEGY..........................................  116
  PRODUCTS AND SERVICES.....................................  117
  SALES AND MARKETING.......................................  118
  PRINCIPAL MARKETS AND CUSTOMERS...........................  118
  INFRASTRUCTURE AND TECHNOLOGY.............................  119
  COMPETITION...............................................  119
  GOVERNMENT REGULATION.....................................  119
  INTELLECTUAL PROPERTY.....................................  120
  EMPLOYEES.................................................  121
  DESCRIPTION OF PROPERTIES.................................  121
  LEGAL PROCEEDINGS.........................................  121
RSTAR OPERATING FINANCIAL REVIEW AND PROSPECTS..............  122
  CAUTIONARY STATEMENT......................................  122
  OVERVIEW..................................................  122
  RESULTS OF OPERATIONS.....................................  124
  LIQUIDITY AND CAPITAL RESOURCES...........................  125
  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET
     RISK...................................................  126
BENEFICIAL SHARE OWNERSHIP BY PRINCIPAL STOCKHOLDERS AND
  MANAGEMENT OF RSTAR.......................................  127
DESCRIPTION OF GILAT'S SHARE CAPITAL........................  129
COMPARISON OF RIGHTS OF RSTAR STOCKHOLDERS AND GILAT
  STOCKHOLDERS..............................................  130
  SIZE AND CLASSIFICATION OF THE BOARD OF DIRECTORS.........  130
  DIRECTOR QUALIFICATIONS...................................  131
  REMOVAL OF DIRECTORS; VACANCIES...........................  131
  SPECIAL MEETING OF STOCKHOLDERS...........................  132
  ACTION BY WRITTEN CONSENT OF STOCKHOLDERS.................  132
  VOTE REQUIRED FOR EXTRAORDINARY CORPORATE TRANSACTIONS....  133
  BUSINESS COMBINATIONS WITH INTERESTED STOCKHOLDERS........  134
  STOCKHOLDER SUITS.........................................  135


                                        ii


                                                           
  DISSENTERS' RIGHTS........................................  135
  DIVIDENDS.................................................  136
  AMENDMENTS TO CHARTER AND BY-LAWS.........................  136
  DIRECTOR LIABILITY........................................  137
  FIDUCIARY DUTIES OF DIRECTORS.............................  137
  RIGHTS OF INSPECTION......................................  138
  INDEMNIFICATION OF OFFICERS, DIRECTORS AND OTHERS.........  138
  QUORUM OF STOCKHOLDERS....................................  139
LEGAL MATTERS...............................................  139
EXPERTS.....................................................  140
INDEX TO FINANCIAL STATEMENTS...............................  F-1


ANNEX A: SECOND AMENDED AND RESTATED ACQUISITION AGREEMENT, DATED DECEMBER 31,
         2001, AMONG RSTAR CORPORATION, GILAT TO HOME LATIN AMERICA (HOLLAND)
         N.V. AND GILAT SATELLITE NETWORKS LTD.

ANNEX B: OPINION OF CIBC WORLD MARKETS CORP. DATED SEPTEMBER 7, 2001

                                       iii


     THIS OFFER TO EXCHANGE/PROSPECTUS INCORPORATES IMPORTANT BUSINESS AND
FINANCIAL INFORMATION ABOUT GILAT FROM DOCUMENTS FILED WITH THE SECURITIES AND
EXCHANGE COMMISSION (THE "SEC") THAT ARE NOT INCLUDED IN OR DELIVERED WITH THIS
OFFER TO EXCHANGE/PROSPECTUS. YOU CAN OBTAIN THESE DOCUMENTS UPON WRITTEN OR
ORAL REQUEST TO THE INFORMATION AGENT FOR THE EXCHANGE OFFER, GEORGESON
SHAREHOLDER, 111 COMMERCE ROAD, CARLSTADT, NEW JERSEY 07072-2586, (866)821-0667,
AND THROUGH THE SEC OR THE SEC'S INTERNET WEB SITE. SEE "WHERE YOU CAN FIND MORE
INFORMATION" ON PAGE 6.

     DOCUMENTS INCORPORATED BY REFERENCE, EXCLUDING ALL EXHIBITS, ARE AVAILABLE
TO SECURITY HOLDERS WITHOUT CHARGE, EXCEPT THAT IF AN EXHIBIT IS SPECIFICALLY
INCORPORATED BY REFERENCE IN THIS OFFER TO EXCHANGE/ PROSPECTUS, THE EXHIBIT
WILL ALSO BE PROVIDED WITHOUT CHARGE. IN ORDER TO RECEIVE TIMELY DELIVERY OF THE
DOCUMENTS BEFORE EXPIRATION OF THE EXCHANGE OFFER, YOU SHOULD MAKE YOUR REQUEST
NO LATER THAN WEDNESDAY, JULY 17, 2002.

                                        iv


                 QUESTIONS AND ANSWERS ABOUT THE EXCHANGE OFFER

     The following summarizes the principal terms, conditions and other
provisions of the exchange offer. rStar and Gilat urge you to read the section
entitled "The Exchange Offer" and the Letter of Transmittal accompanying this
offer to exchange/prospectus in their entirety.

Q:  WHO IS OFFERING TO EXCHANGE MY SHARES?

A:  rStar is offering to exchange up to 6,315,789 shares of rStar common stock
    for a combination of cash and Gilat ordinary shares. rStar entered into an
    acquisition agreement with its majority stockholder Gilat, under which rStar
    has agreed to acquire all of the capital stock of StarBand Latin America
    (Holland) B.V., as subsidiary of Gilat, and also agreed to make this offer
    to exchange shares of rStar common stock for cash and Gilat ordinary shares.

Q:  DOES THE STATEMENT ON THE COVER PAGE REGARDING THIS OFFER TO
    EXCHANGE/PROSPECTUS BEING SUBJECT TO CHANGE AND THE RELATED REGISTRATION
    STATEMENT FILED WITH THE SECURITIES AND EXCHANGE COMMISSION NOT BEING
    EFFECTIVE MEAN THAT RSTAR HAS NOT RESUMED THE EXCHANGE OFFER?

A:  No. Effectiveness of the registration statement of which this offer to
    exchange/prospectus is a part is not necessary for rStar to resume the
    exchange offer. In accordance with the rules of the Securities and Exchange
    Commission, rStar has resumed the exchange offer before the related
    registration statement has been declared effective by the Securities and
    Exchange Commission, in an effort to complete the exchange offer as quickly
    as possible. rStar cannot, however, accept for exchange any shares tendered
    in the exchange offer until the related registration statement is declared
    effective by the Securities and Exchange Commission and the other conditions
    of the exchange offer have been satisfied or, where permissible, waived.
    rStar has resumed the exchange offer as of June 25, 2002, the date this
    updated offer to exchange/prospectus and related Letter of Transmittal is
    being mailed to rStar stockholders.

Q:  HAVE RSTAR STOCKHOLDERS APPROVED THE ACQUISITION AGREEMENT WITH GILAT?

A:  Yes. On April 30, 2002, rStar held its annual meeting for the year ended
    December 31, 2001, at which rStar stockholders approved, among other things,
    the acquisition agreement and the transactions contemplated by the
    acquisition agreement, including the exchange offer and rStar's acquisition
    of StarBand Latin America. Details of the StarBand Latin American
    acquisition were provided in rStar's proxy statement dated March 28, 2002.

Q:  HOW MANY SHARES OF rSTAR COMMON STOCK ARE BEING SOUGHT IN THE EXCHANGE
OFFER?

A:  rStar is seeking to exchange up to 6,315,789 shares of rStar common stock,
    par value $0.01 per share, other than shares of rStar common stock held
    directly or indirectly by Gilat. These 6,315,789 shares represent
    approximately 10% of the total number of shares of rStar common stock
    outstanding and 29% of the outstanding shares of rStar common stock not held
    by Gilat or its corporate affiliates, based upon the total number of shares
    of rStar common stock outstanding as of June 24, 2002.

Q:  WHAT WILL I RECEIVE IN EXCHANGE FOR MY SHARES OF rSTAR COMMON STOCK?

A: For each share of rStar common stock that you validly tender in the exchange
   offer, you will receive from rStar:

     - 0.0738 of a Gilat ordinary share. Based upon the last reported closing
       price for the Gilat ordinary shares on the Nasdaq National Market on June
       24, 2002, this fraction of a Gilat ordinary share has a value of
       approximately $0.09; and

     - cash consideration in an amount between $0.32 and $1.58 per share,
       calculated pursuant to the formula described below.

     You are urged to obtain current market quotations for your shares of rStar
     common stock and for Gilat ordinary shares.

                                        1


     You will not receive any interest on any cash that rStar pays you, even if
     there is a delay in making the exchange.

     You will not receive any fractional Gilat ordinary shares pursuant to the
     exchange offer. Instead you will receive cash in an amount equal to the
     product obtained by multiplying (x) the fractional interest of Gilat
     ordinary shares that you would otherwise be entitled to receive pursuant to
     the exchange offer by (y) the average of the closing price of Gilat
     ordinary shares as reported on the Nasdaq National Market for the five
     consecutive trading days ending on the trading day immediately prior to the
     date on which rStar accepts tendered shares in the exchange offer.

Q:  HOW CAN I FIND THE FINAL VALUE OF THE CASH CONSIDERATION?

A:  You will receive between $0.32 and $1.58 in cash for each share of rStar
    common stock that you tender in the exchange offer. The cash consideration
    will be calculated pursuant to a formula that depends upon the average
    closing price for a Gilat ordinary share reported on the Nasdaq National
    Market for the 10-day trading period ending on the fifth trading day before
    the expiration of the exchange offer. Generally, according to the formula:

     - If the average trading price for Gilat ordinary shares equals $12.00, the
       cash consideration per share of rStar common stock will equal $0.95;

     - If the average trading price for Gilat ordinary shares is less than
       $12.00, the cash consideration per share will increase from $0.95 by
       approximately $0.074 for every one dollar that the average trading price
       for Gilat ordinary shares is less than $12.00. However, in no event will
       the cash consideration be more than $1.58 per share of rStar common
       stock; and

     - If the average trading price for Gilat ordinary shares is more than
       $12.00, the cash consideration per share will decrease from $0.95 by
       approximately $0.074 for every one dollar that the average trading price
       for Gilat ordinary shares is more than $12.00. However, in no event will
       the cash consideration be less than $0.32 per share of rStar common
       stock.

     The following table illustrates the cash consideration, calculated in
     accordance with the rules described above, that would be payable in the
     exchange offer for each share of rStar common stock validly tendered in the
     exchange offer, if the 10-day average closing price for a Gilat ordinary
     share ending five trading days before the expiration of the exchange offer
     were within a range of $1.00 to $23.00 per share, at $1.00 intervals:



                                       CASH CONSIDERATION PER SHARE,
AVERAGE GILAT ORDINARY SHARE VALUE   ROUNDED TO THE NEAREST WHOLE CENT
----------------------------------   ---------------------------------
                                  
1.00..........$......                              $1.58
 2.00.........$......                              $1.58
 3.00.........$......                              $1.58
 4.00.........$......                              $1.54
 5.00.........$......                              $1.47
 6.00.........$......                              $1.39
 7.00.........$......                              $1.32
 8.00.........$......                              $1.25
 9.00.........$......                              $1.17
10.00.........$......                              $1.10
11.00.........$......                              $1.02
12.00.........$......                              $0.95
13.00.........$......                              $0.88
14.00.........$......                              $0.80


                                        2




                                       CASH CONSIDERATION PER SHARE,
AVERAGE GILAT ORDINARY SHARE VALUE   ROUNDED TO THE NEAREST WHOLE CENT
----------------------------------   ---------------------------------
                                  
15.00.........$......                              $0.73
16.00.........$......                              $0.65
17.00.........$......                              $0.58
18.00.........$......                              $0.51
19.00.........$......                              $0.43
20.00.........$......                              $0.36
21.00.........$......                              $0.32
22.00.........$......                              $0.32
23.00.........$......                              $0.32


     The average closing market price for the Gilat ordinary shares for the
     10-day trading period preceding the fifth day prior to the date of this
     offer to exchange/prospectus was approximately $1.40. Therefore, if the
     exchange offer expired today, based upon the table and formula described
     above, each share of rStar common stock tendered in the exchange offer
     would receive cash consideration equal to approximately $1.58 per share.

     For more information regarding the formula pursuant to which the cash
     consideration will be calculated, as well as some illustrative examples
     regarding the calculation of the per share cash consideration, see "The
     Exchange Offer -- Basic Terms -- The Consideration."

Q:  WILL RSTAR AND GILAT NOTIFY ME OF THE FINAL VALUE OF THE CASH CONSIDERATION?

A:  Yes. Before 9:00 A.M., New York City time, on the fourth trading day before
    the exchange offer expires, rStar and Gilat will issue a press release
    announcing the final value of the cash consideration offered in exchange for
    each share of rStar common stock, as well as the average closing price for
    the Gilat ordinary share reported on the Nasdaq National Market over the
    10-day trading period ending on the fifth trading day prior to the
    expiration of the exchange offer. The press release will also announce the
    value of 0.0738 of a Gilat ordinary share based upon the last reported
    closing price for Gilat ordinary shares reported on the Nasdaq National
    Market prior to the issuance of the press release. rStar and Gilat will file
    the press release with the Securities and Exchange Commission.

     In addition, you may call Georgeson Shareholder, the information agent for
     the exchange offer, for the average trading price for Gilat ordinary shares
     and the final value of the cash consideration. The contact information for
     the information agent is included on the back cover page of this offer to
     exchange/prospectus.

Q:  HOW MANY SHARES MAY I TENDER?

A:  You may tender all of the shares of rStar common stock you own. However, if
    more than 6,315,789 shares of rStar common stock are validly tendered and
    not properly withdrawn prior to the expiration of the exchange offer, rStar
    will exchange shares on a pro rata basis. This means that all of the shares
    you tender may not be accepted. For more information regarding the proration
    provisions, see the discussion under "The Exchange Offer -- Basic Terms;
    Proration."

Q:  HOW LONG DO I HAVE TO TENDER MY SHARES?

A:  You may tender your shares until the exchange offer expires. The exchange
    offer commenced on March 28, 2002 and was initially set to expire on April
    30, 2002, at 12:00 midnight, New York City time. However, on April 1, 2002,
    in accordance with the rules and regulations of the Securities and Exchange
    Commission, rStar and Gilat temporarily suspended the exchange offer until
    such time as rStar stockholders were provided with an updated offer to
    exchange/prospectus containing Gilat's audited financials statements for the
    year ended December 31, 2001. These audited financial statements of Gilat
    are contained in this offer to exchange/prospectus. Accordingly, rStar has
    resumed

                                        3


the exchange offer as of June 25, 2002, the date this updated offer to
exchange/prospectus is being mailed to rStar stockholders and has extended the
expiration date of the exchange offer to Thursday, July 25, 2002, at 12:00
    midnight, New York City time.

     rStar may also, with Gilat's consent, choose to extend again the exchange
     offer at any time for reasons unrelated to the suspension of the exchange
     offer. However, except as described above, rStar cannot assure you that it
     will extend the exchange offer or, if it is extended, for how long.

Q:  HOW WILL I BE NOTIFIED IF RSTAR EXTENDS THE EXCHANGE OFFER?

A:  If a decision is made to extend the exchange offer again, rStar will make a
    public announcement of the extension no later than 9:00 a.m., New York City
    time, on the next business day after the previously scheduled expiration
    date of the exchange offer. See "The Exchange Offer -- Extension,
    Termination, Amendment, and Temporary Suspension."

Q:  HOW DO I TENDER MY SHARES?

A:  To tender your shares, prior to the expiration of the exchange offer, you
    should do one of the following:

     - if you hold your shares in your own name, you must deliver your share
       certificate(s) and a properly completed and duly executed Letter of
       Transmittal to the exchange agent for the exchange offer, at one of the
       addresses appearing on the back cover page of this offer to
       exchange/prospectus prior to the expiration of the exchange offer; or

     - if you hold your shares in "street name" through a broker, you may direct
       your broker to tender your shares through the book-entry transfer
       procedures of The Depositary Trust Company. The exchange agent must
       receive a confirmation of receipt of your shares of rStar common stock by
       book-entry transfer and a properly completed and duly executed Letter of
       Transmittal; or

     - if your stock certificates are not immediately available or you cannot
       comply with the book-entry transfer procedure before the expiration date,
       you must comply with the guaranteed delivery procedures outlined in "The
       Exchange Offer -- Procedure for Tendering Shares of rStar Common
       Stock -- Guaranteed Delivery."

     You may also contact Georgeson Shareholder, the information agent for this
     exchange offer, or your broker for assistance. The contact information for
     the information agent is set forth on the back cover page of this offer to
     exchange/prospectus. See also the instructions to the Letter of
     Transmittal.

Q:  ONCE I HAVE TENDERED MY SHARES IN THE EXCHANGE OFFER, MAY I WITHDRAW MY
    TENDERED SHARES?

A:  Yes. You are entitled under applicable rules of the Securities and Exchange
    Commission to withdraw your tendered shares of rStar common stock at any
    time prior to Thursday, July 25, 2002, 12:00 midnight, New York City time,
    and at any time thereafter unless rStar has previously accepted your
    tendered shares for exchange. See "The Exchange Offer -- Withdrawal Rights."

Q:  HOW DO I WITHDRAW SHARES I PREVIOUSLY TENDERED?

A:  You must deliver on a timely basis a written, telegraphic or facsimile
    notice of your withdrawal, with the required information, to the exchange
    agent for the exchange offer at one of the addresses appearing on the back
    cover page of this offer to exchange/prospectus. See "The Exchange Offer --
    Withdrawal Rights."

Q:  IF I DECIDE NOT TO TENDER, HOW WILL THE EXCHANGE OFFER AFFECT MY SHARES?

A:  - The exchange of shares pursuant to this exchange offer will reduce the
      number of shares of rStar common stock that might otherwise trade publicly
      and may reduce the number of rStar stockholders, which could adversely
      affect the liquidity and market value of the remaining shares of rStar
      common stock held by the public.

                                        4


     - Upon completion of the exchange offer, assuming that the maximum number
       of shares are tendered in the exchange offer, Gilat will beneficially
       hold approximately 85% of the outstanding shares of rStar common stock.

     - The exchange offer does not entitle you to appraisal or dissenters'
       rights with respect to your shares of rStar common stock.

       Note that on February 14, 2002, rStar received notice from the Nasdaq
       National Market that its common stock could be delisted because the price
       of rStar common stock failed to satisfy the minimum bid price
       requirements for continued listing on the Nasdaq National Market. On May
       8, 2002, rStar received a notice from the Nasdaq National Market that its
       common stock would be delisted: (i) if by June 30, 2002, rStar did not
       obtain stockholder ratification of its May 2001 transaction with Spacenet
       Inc., a wholly-owned subsidiary of Gilat; (ii) if, by May 15, 2002, rStar
       failed to maintain a minimum $1.00 closing bid price for more than 30
       consecutive trading days; and (iii) because rStar failed to hold an
       annual meeting of its stockholders for the year ended December 31, 2000.
       On May 17, 2002, rStar received notice from the Nasdaq National Market
       formally notifying rStar that it did not comply with the minimum closing
       bid price requirements. On May 28, 2002, Nasdaq granted rStar's request
       to transfer the listing of its common stock, subject to a few exceptions,
       to the Nasdaq SmallCap Market, which has temporarily waived the $1.00
       minimum closing bid price requirement. Effective May 31, 2002, rStar
       began trading on the Nasdaq SmallCap Market under the symbol "RSTRC." If
       rStar fails to comply with any of the terms of the exception or the
       continued listing requirements, including demonstrating compliance with
       the $1.00 minimum bid price requirements by August 13, 2002, its common
       stock could be immediately delisted from the Nasdaq Stock Market. In
       addition, rStar has called a special meeting of its stockholder on June
       28, 2002 to ratify the May 2001 transaction with Spacenet and address its
       failure to hold an annual meeting for the year ended 2000. For more
       information regarding the possible delisting of rStar common stock, see
       "The Exchange Offer -- Issues Concerning Liquidity, Listing and
       Registration of rStar Common Stock -- rStar's Receipt of Nasdaq Delisting
       Notice."

Q:  WHAT DOES rSTAR'S BOARD OF DIRECTORS THINK OF THE EXCHANGE OFFER?

A:  rStar's Board of Directors, based upon, among other things, the
    recommendation of a special committee comprised of independent directors,
    has approved the acquisition agreement and has determined that the
    transactions contemplated by the acquisition agreement, including the
    exchange offer, are fair to, and in the best interests of, rStar
    stockholders.

     However, none of rStar, its Board of Directors or any other person is
     making any recommendation as to whether you should tender or refrain from
     tendering your shares of rStar common stock.

     You must decide whether to tender your shares of rStar common stock and, if
     so, how many shares of rStar common stock to tender. You should discuss
     whether to tender your shares of rStar common stock with your broker or
     other financial advisor.

                                        5


                      WHERE YOU CAN FIND MORE INFORMATION

     rStar and Gilat are subject to the information and periodic reporting
requirements of the United States Securities Exchange Act of 1934, as amended
(the "Exchange Act"), and, in accordance with those requirements, file annual
reports and other information with the United States Securities & Exchange
Commission ("SEC"). However, as a foreign registrant, Gilat and its stockholders
are exempt from some of the Exchange Act reporting requirements. The reporting
requirements that do not apply to Gilat or its stockholders include proxy
solicitations rules, the short-swing insider profit disclosure rules of Section
16 of the Exchange Act and the rules regarding filing quarterly reports with the
SEC, which are required to be filed only if required in Gilat's home country.

     You may read and copy any reports, statements or other information that
Gilat or rStar file with the SEC at the SEC's public reference rooms at the
following locations:


                                
  Public Reference Room            Chicago Regional Office
  450 Fifth Street, N W            Citicorp Center
  Room 1024                        500 West Madison Street
  Washington, DC 20549             Suite 1400
                                   Chicago, IL 60661-2511


     Please call the SEC at 1-800-SEC-0330 for further information on the public
reference rooms. These filings are also available to the public from commercial
document retrieval services. Some of these documents are also available at the
Internet web site maintained by the SEC at "http://www.sec.gov." Since Gilat
does not file documents with the SEC electronically, its SEC filings are
generally unavailable on the SEC's web site. rStar, however, does file
electronically.

                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     Gilat originally filed a registration statement on Form F-4 on October 11,
2001, to register with the SEC the Gilat ordinary shares to be issued to rStar
stockholders in the exchange offer. The Form F-4 was declared effective by the
SEC on March 28, 2002, the same day that rStar commenced the exchange offer.
However, on April 1, 2002, pursuant to SEC rules and regulations, rStar and
Gilat temporarily suspended the exchange offer until such time as rStar
stockholders were provided with an updated offer to exchange/prospectus
containing Gilat's audited financial statements for the year ended December 31,
2001. These financial statements are contained in a post-effective amendment to
the registration statement on Form F-4, which Gilat filed with the SEC on June
25, 2002. This updated offer to exchange/ prospectus is a part of that
post-effective amendment to the registration statement on Form F-4 and
constitutes a prospectus of Gilat, in addition to being an offer to exchange of
both rStar and Gilat. Also, on February 14, 2002, rStar and Gilat filed with the
SEC a Tender Offer Statement on Schedule TO under the Exchange Act to furnish
certain information about the exchange offer. You may obtain copies of the Form
F-4 and the Schedule TO (and any amendments and supplements to those documents)
in the manner described above. As allowed by SEC rules, this document does not
contain all the information you can find in Gilat's registration statement or
the exhibits to the registration statement.

     The SEC allows Gilat to "incorporate by reference" information into this
offer to exchange/prospectus, which means that:

     - incorporated documents are considered part of this offer to
       exchange/prospectus;

     - Gilat can disclose important information to you by referring you to those
       documents;

     - information in this offer to exchange/prospectus automatically updates
       and supersedes information in earlier documents that are incorporated by
       reference in this offer to exchange/prospectus;

     - information in a document incorporated by reference in this offer to
       exchange/prospectus automatically updates and supersedes information in
       earlier documents that are incorporated by reference in this offer to
       exchange/prospectus; and

     - information that Gilat files with the SEC after the date of this offer to
       exchange/prospectus that is incorporated by reference in this offer to
       exchange/prospectus automatically updates and supersedes this offer to
       exchange/prospectus.

                                        6


     This offer to exchange/prospectus incorporates by reference the documents
and financial statements set forth below, except to the extent modified or
superseded by this offer to exchange/prospectus, that have been previously filed
with the SEC. These documents and financial statements contain important
information about Gilat and its financial condition:

     - Annual Report on Form 20-F for the fiscal year ended December 31, 2001,
       filed on May 31, 2002; and

     - Current Reports of Foreign Private Issuer on Form 6-K, filed on April 11,
       2002, April 16, 2002, April 18, 2002, May 20, 2002, June 4, 2002, and
       June 9, 2002.

Gilat's SEC file number is 0-21218.

     This offer to exchange/prospectus may also incorporate by reference
additional documents that Gilat may file with the SEC under Section 13(a),
13(c), 14 or 15(d) of the Exchange Act, including any Form 6-K filed by Gilat
which so provides, from the date of this offer to exchange/prospectus to the
date that shares of rStar common stock are accepted for exchange pursuant to the
offer or the date that the offer is terminated. This offer to
exchange/prospectus does not incorporate by reference the claims regarding the
safe harbor for forward-looking statements contained in Gilat's Annual Report on
Form 20-F for the fiscal year ended December 31, 2001.

     You can obtain any of the documents incorporated by reference through the
information agent for the offer, Georgeson Shareholder at, 111 Commerce Road
Carlstadt, New Jersey 07072-2586, (866) 821-0667, the SEC or the SEC's Internet
web site as described above. Documents incorporated by reference are available
without charge, excluding all exhibits, except that if an exhibit is
specifically incorporated by reference in this offer to exchange/prospectus, the
exhibit will also be provided without charge. In order to receive timely
delivery of the documents before the expiration of the exchange offer, you
should make your request no later than Wednesday, July 17, 2002. If you request
any of the incorporated documents from the information agent, the information
agent will mail them to you by first class mail, or another equally prompt means
of delivery, within one business day after the information agent receives your
request.

     You should rely only on the information contained in this offer to
exchange/prospectus or to which rStar and Gilat have referred you. Neither rStar
nor Gilat has authorized anyone to provide you with information or make any
representation on behalf of rStar or Gilat in connection with this exchange
offer other than those contained in this offer to exchange/prospectus or in the
related Letter of Transmittal. This offer to exchange/prospectus is dated June
27, 2002, and you should not assume that the information contained in this offer
to exchange/prospectus is accurate as of any date other than the date of this
document.

                                        7


                                    SUMMARY

     The following is a brief summary of information contained in this offer to
exchange/prospectus. You should carefully read this entire offer to
exchange/prospectus and the other documents to which this offer to
exchange/prospectus refers you in order to fully understand the exchange offer.
See "Where You Can Find More Information" on page 6.

THE COMPANIES

  GILAT SATELLITE NETWORKS LTD.

     Gilat Satellite Networks Ltd. is a leading provider of products and
services for satellite-based communications networks based on very small
aperture terminals, referred to in the network communications industry as VSATs.
These small units, which attach to personal computers, enable the transmission
of data, voice and images to and from certain satellites.

     Gilat was incorporated in Israel in 1987. Gilat's corporate headquarters,
executive offices and research and development, engineering and manufacturing
facilities are located at Gilat House, 21 Yegia Kapayim Street, Kiryat Arye,
Petah Tikva 49130, Israel. The telephone number is (972) 3-925-2000.

     Currently, Gilat is the beneficial owner of approximately 65.5% of the
outstanding shares of rStar common stock.

     For the fiscal year-ended December 31, 2001, Gilat's total revenue was
$386,029,000 and its net loss for the year-end was $429,112,000. During the year
ended December 31, 2001, Gilat did not meet its projected forecasts, primarily
because of the negative impact on the communications industry. As such, Gilat
experienced a slowdown in orders and sales in virtually all of its
markets -- telephony, consumer and enterprise. As a result, Gilat's management
adjusted the forecast of revenues for the years 2001 and 2002 and decided to
discontinue selling certain products, to reduce Gilat's costs and to improve
profitability.

     Furthermore, certain circumstances such as the global decrease in
investments in telecommunications companies and depressed market conditions
indicated that the carrying amount of Gilat's investments would not be
recoverable. As a result, in 2001, Gilat recorded restructuring charges,
write-offs and other significant charges of $346.3 million. For more information
about these charges and write-offs, please see Gilat's consolidated financial
statements included in this offer to exchange/prospectus, as well as "Certain
Information Regarding Gilat" beginning on page 89.

     Under applicable federal securities laws, Gilat is deemed to be making the
exchange offer along with rStar because (1) Gilat is the majority stockholder of
rStar and (2) as described below, Gilat is providing rStar, via the option, up
to 466,105 Gilat ordinary shares for the exchange offer, in exchange for which
rStar will issue to Gilat that number of shares of rStar common stock equal to
60% of the shares validly tendered in the exchange offer.

  rSTAR CORPORATION

     rStar is a Delaware corporation, headquartered in San Ramon, California.
rStar was founded in June 1997 and until March 2001, operated under the name
ZapMe! Corporation. rStar develops, provides and manages satellite-based
networks for large-scale deployment across user communities of interest. rStar's
core products include remote high-speed Internet access, data delivery,
high-quality video and networking services distributed through its satellite
broadband Internet gateway and bi-directional solutions exclusively in the
United States. rStar's technology assures instantaneous, consistent, secure and
reliable delivery of content within the rStar network.

     rStar is headquartered at 3000 Executive Parkway, Suite 150, San Ramon,
California 94583 and its phone number is (925) 543-0300.

                                        8


     For the fiscal year-ended December 31, 2001, rStar did not have any
revenues and had a net loss of $27,371,000. For more information regarding
rStar, see "Certain Information Regarding rStar" beginning on page 112. For the
quarter ending March 31, 2002, rStar did not have any revenues and had a net
loss of $2,841,000.

     Under applicable federal securities laws, rStar is deemed to be an
underwriter for the Gilat ordinary shares, because it holds an option from Gilat
to purchase up to 466,105 Gilat ordinary shares that it will distribute to rStar
stockholders in exchange for their shares of rStar common stock, as described in
this offer to exchange/prospectus.

THE EXCHANGE OFFER AND RELATED TRANSACTIONS

     rStar entered into an acquisition agreement with its majority stockholder
Gilat. The acquisition agreement contemplates two transactions:

     - rStar will acquire StarBand Latin America from Gilat in exchange for
       43,103,448 shares of rStar common stock; and

     - rStar will make an offer to exchange up to 6,315,789 shares of rStar
       common stock, for a combination of cash and Gilat ordinary shares. rStar
       currently does not own any Gilat ordinary shares. In connection with the
       exchange offer, Gilat will grant rStar an option to acquire up to 466,105
       Gilat ordinary shares that will be offered to rStar stockholders in
       exchange for the shares of rStar common stock. Under the option, in
       consideration for providing rStar the Gilat ordinary shares, rStar will
       issue to Gilat that number of shares of rStar common stock equal to 60%
       of the number of shares tendered in the exchange offer. The cash
       consideration that is offered to rStar stockholders in exchange for
       shares of rStar common stock will be paid from rStar's cash reserves. The
       cash consideration is calculated pursuant to a formula described in this
       offer to exchange/ prospectus, that depends upon the average trading
       price of the Gilat ordinary shares over a period of time ending before
       the expiration of the exchange offer.

     The closing of the exchange offer is subject to, among other things, the
closing of rStar's acquisition of StarBand Latin America. In other words, if the
StarBand Latin America acquisition is not completed, rStar cannot complete the
exchange offer.

  rStar Stockholder Approval of the Acquisition Agreement

     Moreover, under the acquisition agreement, rStar cannot acquire StarBand
Latin America or complete the exchange offer unless, among other conditions, it
obtains rStar stockholder approval of the acquisition agreement and the
transactions it contemplates, including the exchange offer and rStar's
acquisition of StarBand Latin America. In accordance with applicable federal
securities laws, rStar mailed its proxy materials to rStar stockholders of
record as of March 22, 2002 to obtain the necessary approval. Only rStar
stockholders of record as of March 22, 2002 were entitled to vote to approve the
acquisition agreement and the transactions it contemplates.

     On April 30, 2002, rStar held its annual meeting for the year ended
December 31, 2001, at which rStar stockholders approved, among other things, the
acquisition agreement and the transactions contemplated by the acquisition
agreement, including the exchange offer and rStar's acquisition of StarBand
Latin America. Having obtained the necessary stockholder approval, rStar and
Gilat expect to consummate rStar's acquisition of StarBand Latin America on the
same date that the exchange offer expires.

  The StarBand Latin America Acquisition

     Using Gilat's proprietary technology, the StarBand Latin America business,
as currently conducted, primarily offers satellite-based telephony services
throughout Latin America. It has also recently introduced satellite-based
services for high-speed Internet access through networks in Brazil, Argentina,

                                        9


Peru and Colombia. rStar's Board of Directors, based upon the recommendation of
a special committee of independent directors, approved the acquisition of
StarBand Latin America because it believes that this transaction will enable
rStar to enter into a market that has a great deal of potential and will create
better value for rStar stockholders.

     The acquisition agreement between Gilat and rStar also provides that rStar
make a special cash distribution to its stockholders if the StarBand Latin
American business fails to meet certain earnings targets for each of the
one-year periods ending June 30, 2003 and June 30, 2004. rStar estimates, based
upon the number of shares of rStar common stock that it expects will be
outstanding immediately following rStar's acquisition of StarBand Latin America
and the closing of the exchange offer, that the maximum special cash
distribution payable by rStar would represent, in the aggregate, approximately
$0.63 per share of rStar common stock. Conversely, if the StarBand Latin America
business exceeds the earning targets for the one-year periods ending June 30,
2003 and June 30, 2004, rStar will issue to Gilat a maximum of approximately
10.7 million shares, in the aggregate, of rStar common stock.

     The determination of whether the StarBand Latin America business meets the
applicable earnings targets and the amount, if any, of the special cash
distribution, corresponds to the net profit/loss of the StarBand Latin America
business during those one-year periods. If, for example, the earnings target in
the acquisition agreement were measured as of the one-year period ended June 30,
2001, rStar stockholders, other than Gilat, would be entitled to a special cash
distribution of $5 million, in the aggregate, because the StarBand Latin America
business had a net loss of $3,360,000 during that period, which fails to satisfy
the required earnings target. Although the StarBand Latin America business
currently has a net loss, there is no assurance that for the one-year periods
ended June 30, 2003 or June 30, 2004, the StarBand Latin America business will
suffer a similar loss or any loss at all, in which case rStar stockholders may
not be entitled to any special cash distribution.

     For more information regarding the StarBand Latin America acquisition, see
the discussion under "The Acquisition Agreement -- The StarBand Latin America
Acquisition." Additional information regarding the acquisition is also provided
in rStar's proxy statement dated March 28, 2002.

THE EXCHANGE OFFER

     Upon completion of its acquisition of StarBand Latin America, rStar's
business will commit a significant portion of its resources and technical
expertise to the Latin American market for voice and data services, which
differs from the business that rStar currently conducts in the United States.
rStar also does not currently operate outside the United States. As a result,
and in order to provide an immediate benefit to the non-Gilat stockholders,
rStar and Gilat agreed to allow stockholders the opportunity to reduce their
exposure to the risks and uncertainties of rStar's new business model by
tendering their shares of rStar common stock in the exchange offer.

     You should note, however, that if you tender all of your shares of rStar
common stock in the exchange offer, and all of your shares are accepted by rStar
for exchange, you will not be able to participate in any future benefit
associated with being an rStar stockholder, including the special cash
distribution that may be payable to rStar stockholders if the StarBand Latin
America business, as discussed above, fails to meet certain earnings targets.

                                        10


     Set forth below is an illustrative flow chart reflecting the structure of
the StarBand Latin America acquisition and exchange offer:

[TRANSACTIONS FLOW CHARTS]

                                        11


GILAT'S OWNERSHIP OF RSTAR COMMON STOCK

     As of the date of this offer to exchange/prospectus, Gilat beneficially
owns approximately 65.5% of the outstanding shares of rStar common stock. It is
expected that after the completion of the StarBand Latin America acquisition and
the exchange offer, Gilat's beneficial ownership of the outstanding shares of
rStar common stock will increase to approximately 85%. Gilat's beneficial
ownership of the outstanding rStar common stock could increase further to
approximately 86.5% if the StarBand Latin American business achieves certain
earnings targets over the next two and a half years.

     Conversely, non-Gilat stockholders currently own approximately 34.5% of the
outstanding shares of rStar common stock. Upon completion of the StarBand Latin
America acquisition and the exchange offer, it is expected that such ownership
will decrease to approximately 15% of the outstanding shares of rStar common
stock. If the StarBand Lain America business achieves the earnings targets and
the maximum number of additional shares of rStar common stock are issued to
Gilat, the non-Gilat stockholders' ownership of the outstanding shares of rStar
common stock could decrease further to approximately 13.5%.

     Attached to this offer to exchange/prospectus as Annex A is the acquisition
agreement. Please read the acquisition agreement because it is the legal
document that governs, among other things, the exchange offer and rStar's
acquisition of StarBand Latin America. The acquisition agreement was originally
executed on April 23, 2001 and amended and restated on September 7, 2001 and
December 31, 2001. The acquisition agreement, as amended and restated on
September 7, 2001, is referred to as the first amended acquisition agreement and
the acquisition agreement, as amended and restated on December 31, 2001, is
referred to as the second amended acquisition agreement. Unless specifically
stated, all references to the acquisition agreement are intended to mean the
second amended acquisition agreement attached as Annex A.

OPINION OF CIBC WORLD MARKETS CORP. (SEE PAGE 48)

     In connection with its evaluation of the first amended acquisition
agreement dated September 7, 2001, a special committee consisting of independent
directors of rStar received a written opinion, dated September 7, 2001, from
CIBC World Markets Corp. as to the fairness, from a financial point of view and
as of that date, of the consideration to be received by the holders of rStar
common stock, other than Gilat and its affiliates, in the exchange offer as
provided for in the first amended acquisition agreement. CIBC World Markets was
not requested to, and it did not, update its opinion in connection with the
special committee's evaluation of the second amended acquisition agreement dated
December 31, 2001 which provided for, among other things, an adjustment to the
exchange offer consideration given that the exchange offer consideration, as
revised in the second amended acquisition agreement, provided for aggregate
consideration to the rStar stockholders consistent with the financial terms
revised and approved by the rStar board of directors and special committee on
September 7, 2001.

     The full text of CIBC World Markets' written opinion dated September 7,
2001 to the special committee is attached as Annex B to this offer to
exchange/prospectus. You are encouraged to read this opinion carefully in its
entirety for a description of the assumptions made, matters considered and
limitations on the review undertaken. CIBC WORLD MARKETS' OPINION DOES NOT
ADDRESS ANY ASPECT OF THE EXCHANGE OFFER OTHER THAN THE FAIRNESS, FROM A
FINANCIAL POINT OF VIEW, OF THE EXCHANGE OFFER CONSIDERATION PROVIDED FOR IN THE
FIRST AMENDED ACQUISITION AGREEMENT, AND DOES NOT CONSTITUTE A RECOMMENDATION TO
ANY STOCKHOLDER AS TO WHETHER ANY STOCKHOLDER SHOULD TENDER SHARES IN THE
EXCHANGE OFFER OR AS TO ANY OTHER MATTERS RELATING TO THE EXCHANGE OFFER OR
RELATED TRANSACTIONS.

MATERIAL U.S. FEDERAL INCOME TAX CONSEQUENCES (SEE PAGE 70)

     Generally, the receipt of Gilat ordinary shares and cash in exchange for
your shares of rStar common stock will be a taxable transaction for U.S. federal
income tax purposes and may also be a taxable transaction under state, local or
foreign income or other tax laws. Also, if you do not complete and sign the
Substitute Form W-9 included with the Letter of Transmittal you may be subject
to "backup withholding" of U.S. federal income tax.
                                        12


REGULATORY MATTERS

     Other than the SEC declaring effective Gilat's post-effective amendment to
the registration statement of which this offer to exchange/prospectus is a part,
neither rStar nor Gilat believes that any additional material governmental
filings are required with respect to the exchange offer.

ACCOUNTING TREATMENT (SEE PAGE 70)

     Gilat will account for the exchange offer and the StarBand Latin America
acquisition, which will increase Gilat's beneficial ownership in rStar to
approximately 85% as follows: (i) the exchange offer will be accounted for on
the basis of fair values under the purchase method of accounting and (ii)
rStar's acquisition of StarBrand Latin America will be accounted for as a
transaction between entities under common control.

COMPARATIVE RIGHTS OF STOCKHOLDERS OF RSTAR AND GILAT (SEE PAGE 130)

     Gilat ordinary shares are being offered along with cash for your shares of
rStar common stock tendered pursuant to the exchange offer. Because rStar is a
corporation organized under the laws of Delaware and Gilat is a corporation
organized under the laws of Israel, there are differences between the rights of
rStar stockholders and the rights of Gilat stockholders.

                                        13


            SPECIAL INFORMATION REGARDING FORWARD LOOKING STATEMENTS

     This offer to exchange/prospectus contains statements that are not
historical facts and constitute projections, forecasts or forward-looking
statements. These statements may be identified by the use of forward-looking
words or phrases such as "believes," "expects," "anticipates," "intends,"
"plans," "estimates," "may" and "should." These statements are not guarantees of
performance. They are inherently subject to known and unknown risks,
uncertainties and assumptions that could cause the future results and
stockholder value of rStar and/or Gilat to differ materially from those
expressed in these statements. The actual actions or results of rStar and/or
Gilat may differ materially from those expected or anticipated in the
forward-looking statements.

     The safe harbor provided by the Private Securities Litigation Reform Act of
1995 is not available for forward-looking statements made in the context of the
exchange offer. In making these statements, rStar and Gilat believe that their
expectations are based on reasonable assumptions. However, you should understand
that the following important factors (some of which are beyond Gilat's and
rStar's control), in addition to those discussed elsewhere in this offer to
exchange/prospectus and in the documents that Gilat has incorporated by
reference, could affect the future results of each of them. These factors could
also cause the results or other outcomes to differ materially from those
expressed in the forward-looking statements of rStar and Gilat:

     - developments and market trends in satellite-delivered Internet access,
       television or telephone market particularly in Latin America;

     - the limited experience of rStar and Gilat in the Latin American market;

     - technological developments, particularly relating to Internet and
       satellite technology;

     - the timing and success of business development efforts of rStar and
       Gilat;

     - the anticipated growth strategies for rStar and Gilat;

     - ability of rStar to perform well under its new business model;

     - the level of competition Gilat and rStar experience in their respective
       businesses and its effect on the pricing of their respective goods and
       services;

     - acceptance by businesses of the Internet as a medium for communicating
       with their customers, vendors and other business partners particularly in
       Latin America;

     - future expenditures of Gilat and rStar for capital projects and their
       available financial resources;

     - the ability of rStar and Gilat to continue to control costs and maintain
       quality;

     - the direct or indirect effects on rStar's and Gilat's business resulting
       from the terrorist incidents on September 11, 2001;

     - general economic, business and social conditions both in the United
       States and in Latin America; and

     - other uncertainties, all of which are difficult to predict and many of
       which are beyond the control of rStar and Gilat.

     Neither rStar nor Gilat undertakes any obligation to make any revision to
the forward-looking statements contained in this document or to update them to
reflect events or circumstances occurring after the date of this document.

                                        14


                         SELECTED FINANCIAL INFORMATION

SELECTED CONSOLIDATED FINANCIAL DATA OF GILAT

     The tables below present portions of Gilat's financial statements and are
not complete. rStar stockholders should read the following selected financial
data together with the discussion under "Certain Information Regarding
Gilat -- Operating and Financial Review and Prospectus" and the consolidated
financial statements and related notes included in this offer to
exchange/prospectus. The selected consolidated statement of operations data set
forth below with respect to the year ended December 31, 1997 and 1998 and the
consolidated balance sheet data as of December 31, 1997 and 1998 have been
prepared in accordance with U.S. GAAP and have been derived from financial
statements audited by Kesselman & Kesselman, independent certified public
accountants in Israel and a member of PricewaterhouseCoopers International
Limited. The selected consolidated balance sheet data set forth below as of
December 31, 1999 has been prepared in accordance with U.S. GAAP and have been
derived from financial statements audited by Kost, Forer & Gabbay, a member of
Ernst & Young Global. The selected consolidated statement of operations data set
forth below with respect to the year ended December 31, 1999, 2000 and 2001 and
the consolidated balance sheet data as of December 31, 2000 and 2001 have been
prepared in accordance with U.S. GAAP and have been derived from Gilat's audited
financial statements included in this offer to exchange/prospectus and audited
by Kost, Forer & Gabbay, a member of Ernst & Young Global.



                                                          YEAR ENDED DECEMBER 31,
                                    -------------------------------------------------------------------
                                      1997          1998          1999           2000           2001
                                    --------      --------      --------      ----------      ---------
                                                                               
Revenues:
  Products....................      $101,309      $147,767      $238,564      $  398,299      $ 279,297
  Services....................         2,381         7,568        99,309         106,263        106,732
                                    --------      --------      --------      ----------      ---------
                                     103,690       155,335       337,873         504,562        386,029
                                    --------      --------      --------      ----------      ---------
Cost of revenues:
  Products....................        58,603        82,198       146,084         265,259        194,374
  Services....................           139         4,405        74,055          79,182         94,665
  Write-off of inventories....            --         9,495         4,634              --         59,790
                                    --------      --------      --------      ----------      ---------
                                      58,742        96,098       224,773         344,441        348,829
                                    --------      --------      --------      ----------      ---------
Gross profit..................        44,948        59,237       113,100         160,121         37,200
                                    --------      --------      --------      ----------      ---------
Research and development
  costs, net..................         8,121        12,780        24,791          31,272         38,248
Selling and marketing, general
  and administrative
  expenses....................        20,161        27,237        65,991          82,444        121,479
Provision and write-off for
  doubtful accounts and
  capital lease receivables...           160         1,840         2,423           3,654        134,614
Prepayment of remaining
  royalty commitments to the
  OCS.........................                                                                    3,447
Impairment of assets..........            --            --            --              --         93,562
Acquired in-process research
  and development.............            --        80,000            --              --
Restructuring charges.........            --        11,989          (356)             --         30,284
                                    --------      --------      --------      ----------      ---------
Operating income (loss).......        16,506       (74,609)       20,251          42,751       (384,434)
Financial income (expenses),
  net.........................           538        (1,247)        3,267          (1,289)       (21,334)
Write-off of investments
  associated with
  restructuring...............            --        (2,700)         (896)             --
Impairment of investments in
  companies...................            --            --            --          (9,350)       (28,007)
Other income, net.............            30           162            --              --
                                    --------      --------      --------      ----------      ---------
Income (loss) before taxes on
  income......................        17,074       (78,394)       22,622          32,112       (433,775)
Taxes on income...............           130           286         2,475           2,003            974
                                    --------      --------      --------      ----------      ---------
Income (loss) after taxes on
  income......................        16,944       (78,680)       20,147          30,109       (434,749)
Equity in losses of affiliated
  companies...................            --          (703)         (536)           (950)          (252)


                                        15




                                                          YEAR ENDED DECEMBER 31,
                                    -------------------------------------------------------------------
                                      1997          1998          1999           2000           2001
                                    --------      --------      --------      ----------      ---------
                                                                               
Acquired in-process research
  and development related to
  an affiliated company.......            --            --            --         (10,000)
Minority interest in losses of
  a subsidiary................            --            --            --             276          5,889
                                    --------      --------      --------      ----------      ---------
Net income (loss).............      $ 16,944      $(79,383)     $ 19,611      $   19,435      $(429,112)
                                    ========      ========      ========      ==========      =========
Net earnings (loss) per share:
  Basic.......................      $   1.56      $  (7.18)     $   0.96      $     0.86      $  (18.37)
                                    ========      ========      ========      ==========      =========
  Diluted.....................      $   1.51      $  (7.18)     $   0.92      $     0.81      $  (18.37)
                                    ========      ========      ========      ==========      =========
Weighted average number of
  shares used in computing net
  earnings (loss) per share
  (in thousands):
  Basic.......................        10,895        11,059        20,447          22,516         23,361
                                    ========      ========      ========      ==========      =========
  Diluted.....................        11,255        11,059        21,429          24,099         23,361
                                    ========      ========      ========      ==========      =========


                                                          YEAR ENDED DECEMBER 31,
                                    -------------------------------------------------------------------
                                      1997          1998          1999           2000           2001
                                    --------      --------      --------      ----------      ---------
                                                              (IN THOUSANDS)
                                                                               
BALANCE SHEET DATA:
Working capital...............      $ 85,081      $ 89,227*     $265,307      $  542,895      $ 249,572
Total assets..................       213,739       412,674*      681,953       1,252,332        858,622
Short-term bank credit and
  current maturities of
  long-term debt..............         2,719        23,158         6,986          14,819         29,888
Convertible subordinated
  notes.......................        75,000        75,000        75,000         350,000        350,000
Other long-term Liabilities...         2,642         3,892        13,057         138,944        161,969
Shareholders' equity..........       108,338       222,620*      499,823         608,655        177,320


---------------
 * Restated with respect to the restructuring charges recorded as a result of
   the acquisition of Spacenet Inc.

                                        16


SELECTED FINANCIAL DATA OF RSTAR

     The table that follows presents portions of rStar's financial statements
and is not complete. You should read the following selected financial data
together with rStar's financial statements and related notes and with "rStar
Management's Discussion and Analysis of Financial Condition and Results of
Operations" and the more complete financial information which are contained in
rStar's Annual Report on Form 10-K filed with the SEC. rStar has summarized
below statement of operations data for the years ended December 31, 1998, 1999,
2000 and 2001 and balance sheet data as of December 31, 1997, 1998, 1999, 2000
and 2001. These selected operations and balance sheet data have been derived
from rStar's financial statements which have been audited by independent
auditors and are contained in this offer to exchange/prospectus. rStar has also
derived summarized statement of operations data for the three month period ended
March 31, 2002 and 2001 and the period from June 25, 1997 through December 31,
1997 and balance sheet data as of March 31, 2002 from its unaudited financial
statements. These unaudited financial statements include, in the opinion of
rStar's management, all adjustments, consisting only of normal recurring
adjustments, that it considers necessary for the fair presentation of rStar's
financial position and results of operations for those periods. The historical
results presented below are not necessarily indicative of the results to be
expected for any future period.



                                   PERIOD FROM
                                  JUNE 25, 1997
                                   (INCEPTION)                                                      THREE MONTHS
                                     THROUGH               YEAR ENDED DECEMBER 31,                 ENDED MARCH 31,
                                  DECEMBER 31,    -----------------------------------------   -------------------------
                                      1997         1998       1999       2000        2001        2001          2002
                                  -------------   -------   --------   ---------   --------   -----------   -----------
                                   (UNAUDITED)    (IN THOUSANDS, EXCEPT PER SHARE FIGURES)    (UNAUDITED)   (UNAUDITED)
                                                                                       
HISTORICAL STATEMENT OF
  OPERATIONS
  Net revenues from continuing
    operations..................     $    --      $    --   $     --   $      --   $     --    $     --       $    --
  Net revenues from discontinued
    operations..................          --           --      2,542      14,316         --          --            --
  Income (Loss) from continuing
    operations..................         (54)        (122)       182      (6,231)   (15,111)     (2,728)       (2,873)
  Income (Loss) from
    discontinued operations.....        (527)      (4,909)   (27,309)   (104,724)   (12,260)    (12,350)           --
  Total net loss................        (581)      (5,031)   (27,127)   (110,955)   (27,371)    (15,078)       (2,873)
  Preferred dividends, actual,
    accreted and deemed.........          --         (606)   (17,965)       (213)        --          --            --
  Net loss applicable to common
    stockholders................     $  (581)     $(5,637)  $(45,092)  $(111,168)  $(27,371)   $(15,078)      $(2,873)
  Net income (loss) per share,
    basic and diluted from
    continuing operations.......     $ (0.05)     $ (0.06)  $   0.91   $   (0.16)  $  (0.27)   $  (0.06)      $ (0.05)
  Net income (loss) per share,
    basic and diluted from
    discontinued operations.....     $    --      $ (0.42)  $  (1.39)  $   (2.40)  $  (0.22)   $  (0.28)      $    --
  Shares used in calculation of
    net loss per share, basic
    and diluted.................      11,620       11,685     19,607      43,348     56,068      43,764        63,703




                                                               DECEMBER 31,
                                              ----------------------------------------------    MARCH 31,
                                              1997     1998       1999      2000      2001        2002
                                              -----   -------   --------   -------   -------   -----------
                                                                                               (UNAUDITED)
                                                                             
BALANCE SHEET:
  Cash and equivalents......................  $ 275   $   815   $112,714   $48,406   $31,034     $28,558
  Restricted cash...........................     --        --        565       577       683         353
  Total current assets......................    288       820    113,141    48,981    32,055      31,971
  Total current liabilities.................    399       118     23,587    41,108     6,052       4,813
  Total liabilities.........................    861     5,726     36,879    61,653     6,052       4,813
  Total stockholders' equity (deficit)......  $(512)  $(2,123)  $114,313   $11,575   $27,984     $27,158
  Current ratio.............................    .72      6.95       4.80      1.19      5.30        6.64


                                        17


              COMPARATIVE HISTORICAL AND PRO FORMA PER SHARE DATA

     The following table presents historical and pro forma per share data for
Gilat and rStar and pro forma equivalent data based on the number of Gilat
ordinary shares to be issued in the exchange offer. You should read the data
presented in conjunction with (i) the audited consolidated financial statements
of Gilat contained in its Annual Report on Form 20-F for the fiscal year ended
December 31, 2001, which are included in this offer to exchange/prospectus, (ii)
the audited consolidated financial statements of rStar contained in its Annual
Report on Form 10-K for the fiscal year ended December 31, 2001, which are also
included in this offer to exchange/prospectus, and (iii) the unaudited
consolidated financial statements of rStar contained in its quarterly report on
Form 10-Q for the three-months ended March 31, 2002, which are included in this
offer to exchange/prospectus. You should also read the unaudited pro forma
financial information included elsewhere in this offer to exchange/prospectus.

     The data set forth in the following table are provided for the year ended
December 31, 2001. The pro forma data are not necessarily indicative of actual
or future operating results or of the financial condition that would have
occurred or will occur upon consummation of the StarBand Latin America
acquisition and the exchange offer.



                                                                 YEAR ENDED
                                                              DECEMBER 31, 2001
                                                              -----------------
                                                           
GILAT SATELLITE NETWORKS LTD.
  HISTORICAL DATA PER GILAT ORDINARY SHARE:
     Basic and diluted income (loss) per share..............       $(18.37)
     Book value per share(1)................................       $  7.58
  UNAUDITED PRO FORMA COMBINED DATA PER GILAT ORDINARY
     SHARE(3):
     Basic and diluted income (loss) per share from
      continuing operations.................................       $(18.42)
     Book value per share(2)................................       $  7.36
rSTAR CORPORATION
  HISTORICAL DATA PER rSTAR COMMON STOCK:
     Basic and diluted loss per share from continuing
      operations............................................       $ (0.27)(5)
     Book value per share(1)................................       $  0.47(5)
  UNAUDITED PRO FORMA COMBINED DATA PER SHARE OF rSTAR
     COMMON STOCK(4) (AS ADJUSTED):
     Basic and diluted income (loss) per share from
      continuing operations.................................       $ (0.19)(6)
     Book value per share(2)................................       $  0.41(6)


---------------
(1) The historical book value per share is computed by dividing total
    shareholders' equity by the number of Gilat ordinary shares or rStar common
    stock, as applicable, outstanding at the end of the period.

(2) The pro forma combined book value per Gilat ordinary share or rStar common
    stock, as applicable, is computed by dividing total pro forma shareholders'
    equity by the pro forma number of ordinary shares outstanding at the end of
    the period.

(3) The pro forma combined data per Gilat ordinary share is computed by dividing
    pro forma net income by the weighted average pro forma shares outstanding
    after giving effect to the Gilat ordinary shares issued in the exchange
    offer.

(4) The pro forma combined data for rStar common stock is computed by dividing
    pro forma net loss by the weighted average pro forma shares after giving
    effect to the exchange offer and the StarBand Latin America acquisition.

(5) The historical data of rStar common stock for the three-months ended March
    31, 2002 is as follows:


                                                           
Basic and diluted loss per share from continuing
  operations................................................  $(0.05)
Book value per share(1).....................................  $ 0.43


(6) The unaudited proforma combined data of rStar common stock for the
    three-months ended March 31, 2002 is as follows:


                                                           
Basic and diluted loss per share from continuing
  operations................................................  $(0.04)
Book value per share(1).....................................  $ 0.37


                                        18


          COMPARATIVE PER SHARE MARKET PRICE AND DIVIDEND INFORMATION

     rStar's common stock is listed for trading on the Nasdaq SmallCap Market
under the symbol "RSTRC." Prior to May 31, 2002, rStar's common stock was listed
for trading on the Nasdaq National Market under the symbol "RSTR," and prior to
March 2001, rStar's common stock was traded on the Nasdaq National Market under
the symbol "IZAP." Gilat ordinary shares are listed for trading on the Nasdaq
National Market under the symbol "GILTF." As of June 24, 2002, there were
outstanding 23,389,913 Gilat ordinary shares and 63,802,563 shares of rStar
common stock. For information regarding the potential delisting of rStar common
stock from the Nasdaq SmallCap Market see "The Exchange Offer -- Issues
Concerning Liquidity, Listing and Registration of rStar Common Stock -- rStar's
Receipt of Nasdaq Delisting Notice."

     The following table sets forth, for the fiscal quarters indicated, the high
and low sales prices per share of rStar common stock and Gilat ordinary shares
as reported on the Nasdaq National Market, in the case of rStar prior to May 31,
2002 and Gilat, and the Nasdaq SmallCap Market, in the case of rStar on and
after May 31, 2002. Neither rStar nor Gilat has paid any cash dividends during
the periods indicated.



                                                             GILAT(1)             rSTAR(2)
                                                         -----------------   ------------------
                                                          HIGH       LOW       HIGH       LOW
                                                         -------   -------   --------   -------
                                                                            
1999
  First quarter........................................  $ 67.00   $ 48.00         --        --
  Second quarter.......................................  $ 61.50   $ 46.80         --        --
  Third quarter........................................  $ 63.25   $ 41.88         --        --
  Fourth quarter.......................................  $125.25   $ 41.75   $  13.75   $  5.31
2000
  First quarter........................................  $181.50   $103.00   $  11.63   $  5.88
  Second quarter.......................................  $128.75   $ 64.00   $   8.00   $  1.81
  Third quarter........................................  $ 93.38   $ 67.50   $   4.19   $  1.56
  Fourth quarter.......................................  $ 77.50   $ 25.38   $   2.50   $  0.47
2001
  First quarter........................................  $ 43.75   $ 11.25   $   1.61   $  0.50
  Second quarter.......................................  $ 16.03   $  9.36   $   1.15   $  0.55
  Third quarter........................................  $ 14.00   $  5.02   $   0.83   $  0.35
  Fourth quarter.......................................  $  5.48   $  2.12   $   0.54   $  0.25
2002
  First quarter........................................  $  6.26   $  3.30   $   0.61   $  0.48
  Second quarter (until June 24).......................  $  3.49   $  1.10   $   0.64   $  0.30


---------------
(1) Gilat began trading on the Nasdaq National Market on March 26, 1993.

(2) rStar began trading on the Nasdaq National Market on October 20, 1999 and
    subsequently transferred its listing to the Nasdaq SmallCap Market effective
    May 31, 2002.

RECENT SHARE PRICE

     The table below presents the per share closing prices of the Gilat ordinary
shares and rStar common stock on the Nasdaq National Market on December 31,
2001, the last full trading day before announcement of the revised terms of the
exchange offer. The table also presents the last closing per share price of
rStar common stock and the Gilat ordinary shares on March 27, 2002, the last
full trading day before rStar commenced the exchange offer and on June 24, 2002,
the last full trading day before the date

                                        19


rStar resumed the exchange offer. rStar and Gilat urge stockholders to obtain
current market quotations for rStar common stock and Gilat ordinary shares.



                                                   GILAT ORDINARY SHARES   rSTAR COMMON STOCK
                                                   ---------------------   ------------------
                                                                     
December 31, 2001................................         $ 5.48                 $ 0.39
March 27, 2002...................................         $ 3.50                 $ 0.61
June 24, 2002....................................         $ 1.19                 $ 0.40


DIVIDENDS

     Generally, the Israeli Companies Law provides that the decision to
distribute dividends and the amount to be distributed, whether interim or final,
is made by the board of directors. Gilat's Articles of Association provide that
no dividends shall be paid otherwise than out of its profits and that any such
dividend shall carry no interest. In addition, upon the recommendation of the
board of directors, approved by the Gilat stockholders in an ordinary
resolution, Gilat may cause dividends to be paid in kind. Gilat has never paid
cash dividends on its ordinary shares and does not anticipate paying any cash
dividends in the foreseeable future. Gilat intends to retain any earnings for
use in its business. In addition, the terms of some of its financing
arrangements restrict Gilat from paying dividends to its stockholders.

     rStar has never declared or paid cash dividends on its capital stock.
Subject to some exceptions, rStar expects to retain its future earnings, if any,
for use in the operation and expansion of rStar's business and does not
anticipate paying any cash dividends in the foreseeable future. However, rStar
stockholders of record as of June 30, 2003 or June 30, 2004 may be entitled to a
special cash distribution if the StarBand Latin America business fails to meet
its earnings targets. For more information regarding the special cash
distribution see the discussion under "The Acquisition Agreement -- The
Acquisition -- Special Cash Distribution." Also, in the acquisition agreement,
Gilat has agreed not to permit rStar to pay or declare any dividends or other
distributions, other than the special cash distribution, for the longer of (x)
one year following the closing of the StarBand Latin America acquisition or (y)
the date on which rStar's obligation to make the special cash distribution have
been satisfied in full or otherwise terminated in accordance with the terms of
the acquisition agreement.

     Further, rStar proposed certain amendments to its current certificate of
incorporation, which provide that until such time as rStar has satisfied its
obligation to make the special cash distributions, other than the special cash
distribution, rStar shall not be permitted to declare or pay any dividend or
other distributions on any of its capital stock other than rStar common stock
and dividends payable in the form of additional shares of rStar capital stock.
These amendments were approved by rStar stockholders at rStar's annual meeting
held on April 30, 2002 and will be effective once they are filed with the
Division of Corporations in the Department of State of the State of Delaware.

                                        20


                                  RISK FACTORS

     You should consider the risks described below in deciding whether to tender
your shares of rStar common stock in the exchange offer. You should consider
these risks in connection with the other information that rStar and Gilat have
included or incorporated by reference in the offer to exchange/prospectus.

RISKS RELATED TO THE EXCHANGE OFFER

     BECAUSE THE CONSIDERATION THAT YOU WILL RECEIVE IN EXCHANGE FOR YOUR SHARES
OF RSTAR COMMON STOCK INCLUDE GILAT ORDINARY SHARES, DECREASES IN GILAT'S
TRADING PRICE WILL AFFECT THE VALUE OF WHAT RSTAR STOCKHOLDERS RECEIVE IN THE
EXCHANGE OFFER.

     Upon completion of the exchange offer, each share of rStar common stock
that is tendered in the exchange offer will be exchanged for a combination of
cash and Gilat ordinary shares. While the cash consideration to be provided in
the exchange offer is subject to adjustment based on changes in the trading
price of Gilat ordinary shares, the number of Gilat ordinary shares to be
delivered in exchange for your shares of rStar common stock is fixed, and will
not be adjusted based on changes in Gilat's trading price.

     The market price of Gilat ordinary shares to be issued in the exchange
offer may change as a result of changes in the business, operations or prospects
of Gilat and its subsidiaries, or general market conditions. Because the market
price of Gilat ordinary shares fluctuates, the specific dollar value of the
Gilat ordinary shares you will receive upon completion of the exchange offer
will depend on the market value of Gilat ordinary shares at the time of the
acceptance of shares of rStar common stock in the exchange offer and could vary
significantly from its current price.

     THE CONSIDERATION THAT YOU RECEIVE IN EXCHANGE FOR YOUR rSTAR COMMON STOCK
GENERALLY WILL BE TAXABLE TO YOU.

     Generally, you will be subject to U.S. federal income taxation when you
receive cash and Gilat ordinary shares in exchange for the shares of rStar
common stock tendered in the exchange offer. The receipt of cash and Gilat
ordinary shares for your tendered shares of rStar common stock will be treated
either as a sale or exchange eligible for capital gains treatment or a dividend
some or all of which may be subject to ordinary income tax rates. You are urged
to review carefully the discussion under "Taxation" beginning on page 70 for a
more detailed discussion of the anticipated U.S. federal income tax consequences
of the exchange offer.

     BROKERAGE COMMISSIONS AND OTHER FEES COULD REDUCE THE AMOUNT OF
CONSIDERATION YOU ACTUALLY RECEIVE IN THE EXCHANGE OFFER.

     If you own your shares of rStar common stock in "street name" through a
broker or other nominee, you may be required to pay brokerage commissions or
other fees if you participate in the exchange offer. These brokerage commissions
and other fees will reduce the amount of consideration you actually receive in
the exchange offer.

     THE LIQUIDITY AND MARKET VALUE OF rSTAR COMMON STOCK COULD DECREASE
FOLLOWING THE EXCHANGE OFFER.

     Each rStar stockholder who elects not to tender his or her shares of rStar
common stock in the exchange offer will continue to hold the same number of
shares of rStar common stock after the exchange offer. Any market for shares of
rStar common stock following the exchange offer could be less liquid than the
market prior to the exchange offer, and the market value for shares of rStar
common stock following the exchange offer could be substantially lower than
their value before the exchange offer.

     On February 14, 2002, rStar received notice from the Nasdaq National Market
that its common stock could be delisted because the price of rStar common stock
failed to satisfy the minimum bid price requirements for continued listing on
the Nasdaq National Market. On May 8, 2002, rStar received a notice from the
Nasdaq National Market that its common stock would be delisted: (i) if by June
30, 2002, rStar did not obtain stockholder ratification of its May 2001
transaction with Spacenet Inc., a

                                        21


wholly-owned subsidiary of Gilat; (ii) if, by May 15, 2002, rStar failed to
maintain a minimum $1.00 closing bid price for more than 30 consecutive trading
days; and (iii) because rStar failed to hold an annual meeting of its
stockholders for the year ended December 31, 2000. On May 17, 2002, rStar
received notice from the Nasdaq National Market formally notifying rStar that it
did not comply with the minimum closing bid price requirements. On May 28, 2002,
Nasdaq granted rStar's request to transfer the listing of its common stock,
subject to a few exceptions, to the Nasdaq SmallCap Market, which has
temporarily waived the $1.00 minimum closing bid price requirement. Effective
May 31, 2002, rStar began trading on the Nasdaq SmallCap Market under the symbol
"RSTRC." In addition, rStar has distributed a proxy statement to its
stockholders seeking ratification of the May 2001 transaction with Spacenet and
addressing its failure to hold an annual meeting for 2000.

     If rStar fails to comply with any of the terms of exception to rStar's
listing on the Nasdaq SmallCap Market or the continued listing requirements of
the Nasdaq SmallCap Market, including demonstrating compliance with the $1.00
minimum bid price requirement by August 13, 2002, its common stock will be
delisted from the Nasdaq Stock Market. We cannot assure you, therefore, that
rStar will not be delisted in the future, regardless of the outcome of the
exchange offer. For more information regarding the possible delisting of rStar
common stock from the Nasdaq SmallCap Market, see "The Exchange Offer -- Issues
Concerning Liquidity, Listing and Registration of rStar Common Stock."

     THE RIGHTS OF STOCKHOLDERS IN AN ISRAELI CORPORATION ARE DIFFERENT THAN THE
RIGHTS OF STOCKHOLDERS IN A U.S. CORPORATION.

     Shares of rStar common stock accepted in the exchange offer will be
exchanged, in part, for Gilat ordinary shares and, therefore, you will become a
stockholder of Gilat if your shares of rStar common stock are accepted for
exchange pursuant to the exchange offer. The rights of holders of Gilat ordinary
shares are governed by Israeli law. As a result, the rights of Gilat's
stockholders differ from, and may be more limited than, the typical rights of
stockholders in a U.S. corporation such as rStar. See "Comparison of Rights of
rStar Stockholders and Gilat Stockholders."

     YOU MAY NOT BE ABLE TO PARTICIPATE IN THE SPECIAL CASH DISTRIBUTION IF YOU
TENDER ALL OF YOUR SHARES OF rSTAR COMMON STOCK IN THE EXCHANGE OFFER.

     If a special cash distribution becomes payable, you will only be eligible
to receive from rStar your pro rata share if you are a stockholder of record as
of June 30, 2003 or June 30, 2004. Therefore, if you validly tender all of your
shares of rStar common stock in the exchange offer, and rStar accepts all of
those shares for exchange, you will not be able to participate in the special
cash distribution.

     The special cash distribution will be zero, $2.5 million or $5 million,
depending upon the earnings of the StarBand Latin America business actually
realized during the one-year periods ending June 30, 2003 and June 30, 2004.
rStar estimates, based upon the number of shares of rStar common stock that it
expects will be outstanding immediately following rStar's acquisition of
StarBand Latin America and the closing of the exchange offer, that the maximum
special cash distribution of $10 million, $5 million per year, would represent,
in the aggregate, approximately $0.63 per share of rStar common stock.

RISKS RELATED TO GILAT

     BECAUSE GILAT DEPENDS ON BEING AWARDED LARGE-SCALE CONTRACTS IN THE
COMPETITIVE BIDDING PROCESSES, LOSING A RELATIVELY SMALL NUMBER OF BIDS COULD
HAVE A SIGNIFICANT ADVERSE IMPACT ON GILAT'S OPERATING RESULTS.

     A significant portion of Gilat's sales revenue is derived from Gilat being
selected as the supplier of networks based on very small aperture terminals,
also known as VSATs, under large-scale contracts that Gilat is awarded from time
to time in a competitive bidding process. These large-scale contracts typically
involve the installation of between 2,000 and 10,000 VSATs. The number of major
bids for these large-scale contracts for VSAT-based networks in any given year
is limited and the competition is intense. Losing a relatively small number of
bids each year could have a significant adverse impact on Gilat's operating
results.

                                        22


     BECAUSE GILAT'S SALES REVENUE DEPENDS ON A LIMITED NUMBER OF PRODUCT
APPLICATIONS, A CHANGE IN MARKET ACCEPTANCE OF THESE PRODUCT APPLICATIONS COULD
HAVE A MATERIAL ADVERSE EFFECT ON GILAT'S BUSINESS.

     In recent years, Gilat has derived the largest portion of product sales
revenue from its Skystar Advantage VSAT, which accounted for approximately 49%,
58% and 50% of Gilat's sales revenue in 1999, 2000, and 2001, respectively.
Gilat's SkyBlaster product application accounted for 20% of its sales revenue in
2000 and 13% of Gilat's sales revenue in 2001. Any change in the market's
acceptance of the Skystar Advantage, the SkyBlaster applications, or other key
applications, could have a material adverse effect on Gilat's business.

     IF GILAT IS UNABLE TO DEVELOP, INTRODUCE AND MARKET NEW PRODUCT
APPLICATIONS AND SERVICES ON A COST EFFECTIVE AND TIMELY BASIS, GILAT'S BUSINESS
COULD BE ADVERSELY AFFECTED.

     The network communications market, to which Gilat's services and products
are targeted, is characterized by rapid technological changes, new product
announcements and evolving industry standards. If Gilat fails to stay abreast of
significant technological changes, its existing products and technology could be
rendered obsolete. Historically, Gilat has enhanced the applications of its
existing products to meet the technological changes and industry standards. For
example, Gilat's initial product, the OneWay VSAT, which it introduced in 1989,
was used primarily to facilitate one-way transmission of information. In 1992,
Gilat began marketing its TwoWay VSAT which enabled two-way communication. In
1999, Gilat began marketing its SkyBlaster, that uses advanced technology to
provide two-way high speed Internet access and video broadcasting via satellite.
To remain competitive in the network communications market, Gilat must continue
to be able to anticipate changes in technology and industry standards and to
develop and introduce new products and services, as well as enhancements to
Gilat's existing products and services. If Gilat is unable to respond to
technological advances on a cost-effective and timely basis, or if Gilat's new
products or applications are not accepted by the market, then Gilat's business,
financial condition and operating results could be adversely affected.

     IF GILAT'S JOINT VENTURE, STARBAND COMMUNICATIONS, IS NOT SUCCESSFUL,
GILAT'S BUSINESS, FINANCIAL CONDITION AND OPERATING RESULTS COULD BE MATERIALLY
ADVERSELY AFFECTED.

     Gilat is pursuing the business of providing broadband Internet access via
satellite through StarBand Communications, Gilat's joint venture with EchoStar
Communications Corporation, Microsoft Network LLC, and ING Furman Selz
Investors. StarBand Communications has an unproven business model and a limited
operating history in a new and rapidly evolving industry. The business model for
StarBand Communications contemplates that it will generate revenues from basic
subscription services, value-added services, advertising and e-commerce. In
addition, Gilat has entered into an agreement to provide StarBand Communications
with Gilat's products and services. StarBand Communications is Gilat's largest
customer, accounting for approximately 25% of Gilat's sales revenue in 2000 and
11% of Gilat's sales revenue in 2001.

     Recently, EchoStar announced that it would no longer provide StarBand
Communications with additional financing. In addition, the three members of the
StarBand Communications' board of directors that were previously nominated by
EchoStar have resigned. On June 3, 2002, StarBand Communications filed a
petition for Chapter 11 reorganization with the U.S. Bankruptcy Court in
Delaware. If StarBand Communications is not able to successfully raise
additional financing and/or implement its strategy for attracting subscribers,
or there is otherwise a decrease in orders from StarBand Communications it could
have a material adverse effect on Gilat's business, financial condition and
operating results.

     IF GILAT IS NOT ABLE TO FILL ITS BACKLOG OF ORDERS, GILAT'S BUSINESS WILL
BE ADVERSELY AFFECTED.

     At present, Gilat has a substantial backlog of orders, consisting of
network service contracts, generally for three to five years, and of new orders
for products and services. As of February 18, 2002, Gilat's backlog for
equipment sales and for services under contracts for its VSAT products was
approximately $223 million. If Gilat is unable to satisfy the entire backlog of
orders, Gilat will not be able to fully recognize the revenues expected from
this backlog and could lose the contracts from which these backlog of orders
arise, either of which could have a material adverse effect on Gilat's business.

                                        23


     IF GILAT LOSES EXISTING CONTRACTS AND ORDERS FOR ITS PRODUCTS ARE NOT
RENEWED, GILAT'S ABILITY TO GENERATE REVENUES WILL BE HARMED.

     Gilat's existing contracts could be terminated due to any of the following
reasons:

     - dissatisfaction of Gilat's customers with the services Gilat provides or
       Gilat's inability to timely provide or install additional products or
       requested new applications; or

     - customers' default on payments due.

     The loss of existing contracts or a decrease in the number of renewals of
orders or of new large orders, would have a material adverse effect on Gilat's
business, financial condition and operating results.

     In addition, some of Gilat's service contracts are short-term contracts
that may be cancelled upon 90 days notice or less. If a substantial number of
Gilat's service customers choose to cancel or not to renew their contracts,
Gilat's business could be adversely affected.

     GILAT IS DEPENDENT UPON A LIMITED NUMBER OF SUPPLIERS FOR KEY COMPONENTS TO
BUILD ITS VSATs, AND GILAT MAY BE SIGNIFICANTLY HARMED IF THESE SUPPLIERS FAIL
TO MEET GILAT'S PRODUCTION REQUIREMENTS ON A TIMELY BASIS.

     Several of the components required to build Gilat's VSATs are manufactured
by a limited number of suppliers. In the past, Gilat has not experienced any
difficulties with its suppliers. However, Gilat cannot assure you of the
continuous availability of key components or its ability to forecast its
component requirements sufficiently in advance.

     In addition, recent legal action initiated by two of Gilat's suppliers, as
described below, may affect Gilat's ability to obtain the components necessary
to manufacture its VSATs in a timely manner. Any interruption in supply would
cause delays in the manufacturing and shipping of Gilat's products. The delays
and the costs associated with developing alternative sources of supply could
have a material adverse effect on Gilat's business, financial condition and
operating results.

     GILAT IS DEPENDENT UPON A LIMITED NUMBER OF SUPPLIERS FOR KEY COMPONENTS TO
BUILD ITS VSATs, AND MAY BE SIGNIFICANTLY HARMED IF GILAT IS UNABLE TO OBTAIN
THE HARDWARE NECESSARY FOR ITS VSATs ON FAVORABLE TERMS.

     As indicated above, several of the components Gilat requires to build its
VSATs are manufactured by a limited number of suppliers. Gilat's research and
development and operations groups are continuously working with its vendors and
subcontractors to obtain components for Gilat's products on favorable terms in
order to reduce the overall price of its products. If Gilat is unable to obtain
the necessary volumes of components at desired favorable terms or prices, Gilat
may be unable to produce its products at desired favorable terms or prices. As a
result, sales of Gilat's products may be lower than expected, which could have a
material adverse effect on Gilat's business, financial condition and operating
results.

     The terms on which Gilat is able to obtain components for its products are
also affected by Gilat's relationship with its suppliers. In connection with the
general slowdown in the telecommunications market, Gilat has canceled orders for
components, or postponed delivery dates for components. Three of Gilat's
suppliers have already initiated legal action against Gilat as a result of its
actions, and Gilat may be subject to additional legal actions by other
suppliers. While Gilat does not anticipate that the outcome of these legal
actions will have a direct material effect on Gilat's business income, they will
likely have an adverse impact on Gilat's reputation and future relationship with
these suppliers, which could affect the terms on which Gilat may be able to
obtain the necessary components for its products.

     BECAUSE GILAT DEPENDS ON THIRD PARTIES TO PROVIDE CRITICAL SATELLITE
CAPACITY TO US, GILAT'S REVENUES WILL BE HARMED IF GILAT IS UNABLE TO OBTAIN
SUCH SATELLITE CAPACITY AT COMPETITIVE PRICES.

     Gilat's VSAT-based services depend on satellite transponder capacity leased
from third parties. For networks in the United States, Gilat primarily leases
satellite capacity from SES Americom, a subsidiary of SES Global S.A.. Gilat
also leases capacity on several regional satellites in Western and Eastern

                                        24


Europe, Latin America, India and other areas of Asia. In connection with Gilat's
acquisition of Spacenet Inc., its wholly-owned subsidiary, Gilat entered into a
series of agreements with SES Americom's predecessor. These agreements provide
that those who lease capacity on satellites currently operated by SES Americom,
receive "back-up" service on an additional satellite operated by SES Americom in
the event of interrupted service on the leased space.

     There is no assurance that Gilat will be able to obtain additional
satellite capacity, if needed, at competitive prices, or at all. In addition,
Gilat's other transponder service contracts generally do not provide for
alternative services in the event of satellite failure, and Gilat does not
maintain insurance against such failures. Therefore, if a satellite becomes
inoperable and alternative services are not available or are available at higher
prices, Gilat's revenues would be adversely affected.

     GILAT OPERATES IN THE HIGHLY COMPETITIVE NETWORK COMMUNICATIONS INDUSTRY.
GILAT MAY BE UNSUCCESSFUL IN COMPETING EFFECTIVELY AGAINST MANY OF ITS
COMPETITORS WHO HAVE SUBSTANTIALLY GREATER FINANCIAL RESOURCES AND EXPERIENCE.

     Gilat operates in a highly competitive industry of network communications.
As a result of the rapid technological changes that characterize Gilat's
industry, it faces intense world-wide competition to capitalize on new
opportunities, to introduce new products and to obtain proprietary technologies
that are perceived by the market as being superior to those of its competitors.

     Many of Gilat's competitors have substantially greater financial resources,
providing them with greater research and development and marketing capabilities.
These competitors are also more experienced in obtaining regulatory approvals
for their products and services and in marketing them. Gilat's relative position
in the network communications industry may place Gilat at a disadvantage in
responding to its competitors' pricing strategies, technological advances and
other initiatives.

     Gilat's principal competitor in the supply of VSAT networks is Hughes
Network Systems, Inc. Hughes Network Systems obtains satellite capacity on the
satellite system operated by PanAmSat.

     The following table lists additional competitors of Gilat:



COMPETITOR                                            AREA OF COMPETITION
----------                                            -------------------
                                        
NEC Corporation                            FaraWay VSAT system
Comstream Corp.                            FaraWay VSAT system
ViaSat Inc.                                FaraWay VSAT system
Titan Information Systems Corp.            DialAw@y IP VSAT system
STM Wireless, Inc.                         DialAw@y IP VSAT system
EMS Technologies Inc.                      SkyBlaster
ViaSat                                     Skystar Advantage


     In addition, Gilat competes with various companies that offer communication
network systems based on other non-satellite technologies such as terrestrial
lines (including cable, DSL, fixed wireless, ISDN lines and fiber optics), frame
relay, radio and microwave transmissions. These technologies can often be
cheaper than VSAT technology while still providing a sufficient variety of the
features required by customers. Competitors of this type include major
established carriers such as AT&T, MCI WorldCom, Sprint, British Telecom,
Deutsche Telekom, France Telecom, a global consortia of postal, telephone and
telegraph organizations and others.

     GILAT'S ACTIONS TO PROTECT ITS PROPRIETARY VSAT TECHNOLOGY MAY BE
INSUFFICIENT TO PREVENT OTHERS FROM DEVELOPING PRODUCTS SIMILAR TO GILAT'S
PRODUCTS.

     Gilat's business is based on its proprietary VSAT technology and related
products and services. Gilat establishes and protects proprietary rights and
technology used in its products by the use of patents, trade secrets, copyrights
and trademarks. Gilat also utilizes non-disclosure and intellectual property
assignment agreements.

                                        25


     Because of the rapid technological changes and innovation that characterize
the network communications industry, Gilat's success will depend in large part
on its ability to protect and defend its intellectual property rights. Gilat's
actions to protect its proprietary rights in its VSAT technology and related
products may be insufficient to prevent others from developing products similar
to Gilat's products. In addition, the laws of many foreign countries do not
protect Gilat's intellectual property rights to the same extent as the laws of
the United States. If Gilat is unable to protect its intellectual property,
Gilat's ability to operate its business and generate revenues as expected may be
harmed.

     GILAT'S SUCCESS DEPENDS ON THE CONTINUED EMPLOYMENT OF ITS KEY MANAGEMENT
AND TECHNICAL PERSONNEL. IF GILAT IS UNABLE TO RETAIN ITS KEY PERSONNEL, ITS
BUSINESS COULD BE MATERIALLY ADVERSELY AFFECTED.

     Gilat believes that its success depends on the continued employment of the
following senior management team:



NAME                                                  POSITION                     EMPLOYMENT AGREEMENT
----                                                  --------                     --------------------
                                                                             
Yoel Gat                            Chairman and Chief Executive Officer               Year-to-year
Amiram Levinberg                    President and Chief Operating Officer              Year-to-year
Yoav Leibovitch                     Vice President, Finance and Administration         Year-to-year
                                    and Chief Financial Officer


     Messrs. Gat and Levinberg have been with Gilat since its founding in 1987
and have played a key role in development of Gilat's proprietary VSAT
technology. Mr. Leibovitch joined Gilat in February 1991 and has played a key
role in Gilat's business development. If any of them, or any of Gilat's other
key personnel is unable or unwilling to continue in his present position,
Gilat's business, financial condition and operating results could be materially
adversely affected.

     Gilat faces competition for personnel, particularly for employees with
technical expertise. Gilat's business, financial condition and operating results
could be materially adversely affected if Gilat cannot hire and retain suitable
personnel.

     GILAT DEPENDS ON A SINGLE FACILITY IN ISRAEL AND IS SUSCEPTIBLE TO ANY
EVENT THAT WOULD ADVERSELY AFFECT THE FACILITY'S CONDITION.

     Most of Gilat's manufacturing capacity, its principal offices and principal
research and development facilities are concentrated in a single location in
Israel.

     Fire, natural disaster or any other cause of material disruption in Gilat's
operation in this location could have a material adverse effect on Gilat's
business, financial condition and operating results. As discussed above, to
remain competitive in the network communications industry, Gilat must respond
quickly to technological developments. Damage to Gilat's facility in Israel
could cause serious delays in the development of new products and services and,
therefore, could adversely affect Gilat's business. In addition, the particular
risks relating to Gilat's location in Israel are described below.

     GILAT'S INTERNATIONAL SALES EXPOSE IT TO CHANGES IN FOREIGN REGULATIONS AND
TARIFFS, POLITICAL INSTABILITY AND OTHER RISKS INHERENT TO INTERNATIONAL
BUSINESS, ANY OF WHICH COULD ADVERSELY AFFECT GILAT'S OPERATIONS.

     Gilat sells and distributes its products and also provides its services
internationally, particularly in the United States, Asia, Europe and Latin
America. A component of Gilat's strategy is to continue to expand into new
international markets. Gilat's operations can be limited or disrupted by various
factors known to affect international trade. These factors include the
following:

     - imposition of governmental controls, regulations and taxation which might
       include a government's decision to raise import tariffs or license fees
       in countries in which Gilat does business;

     - government regulations that may prevent Gilat from choosing its business
       partners or restrict Gilat's activities. For example, a particular Latin
       American country may decide that high-speed data networks used to provide
       access to the Internet should be made available generally to Internet

                                        26


       service providers and may require Gilat to provide its wholesale service
       to any Internet service providers that request it, including entities
       that compete with Gilat. If Gilat is subject to any additional
       obligations such as these, Gilat would be forced to comply with
       potentially costly requirements and limitations on its business
       activities. This could result in a substantial reduction in Gilat's
       revenue;

     - political instability in countries in which Gilat does or desires to do
       business. For example, economic instability in Indonesia has led to a
       decrease in the value of the Indonesian Rupia. If such decrease
       continues, this could adversely affect the ability of the Indonesian
       market to finance VSAT projects. Gilat also faces similar risks from
       potential or current political and economic instability in countries such
       as Russia, Angola, Kenya and Argentina;

     - trade restrictions and changes in tariffs which could lead to an increase
       in costs associated with doing business in foreign countries;

     - difficulties in staffing and managing foreign operations which might
       mandate employing staff in the United States and Israel to manage foreign
       operations. This change could have an adverse effect on the profitability
       of certain projects;

     - longer payment cycles and difficulties in collecting accounts receivable;

     - seasonal reductions in business activities; and

     - foreign exchange risks due to fluctuations in local currencies relative
       to the dollar;

     - relevant zoning ordinances that may restrict the installation of
       satellite antennas which might also reduce market demand for Gilat's
       service. Additionally, authorities may increase regulation regarding the
       potential radiation hazard posed by transmitting earth station satellite
       antennas' emissions of radio frequency energy which may negatively impact
       Gilat's business plan and revenues.

     Any declines in commercial business in any country can have an adverse
effect on Gilat's business as these trends often lead to a decline in technology
purchases or upgrades by private companies. Gilat expects that in difficult
economic periods, countries in which Gilat does business such as China,
Indonesia and Australia will find it more difficult to raise financing from
investors for the further development of the telecommunications industry. Any
such changes could adversely affect Gilat's business in these and other
countries.

     GILAT MAY FACE DIFFICULTIES IN OBTAINING REGULATORY APPROVALS FOR ITS
TELECOMMUNICATION SERVICES, WHICH COULD ADVERSELY AFFECT ITS OPERATIONS.

     Gilat's telecommunication services require licenses and approvals by the
Federal Communications Commission, or FCC, in the United States, and by
regulatory bodies in other countries. In the United States, the operation of
satellite earth station facilities and VSAT systems such as Gilat's are
prohibited except under licenses issued by the FCC. Gilat must also obtain
approval of the regulatory authority in each country in which Gilat proposes to
provide network services or operate VSATs.

     The approval process can often take a substantial amount of time and
require substantial resources. For instance, Spacenet Services License Sub,
Inc., Gilat's indirect wholly-owned subsidiary, obtained authorization from the
FCC to provide two-way data communications services on a specific frequency band
six months after Spacenet Services License Sub filed the required regulatory
application. Moreover, for the license for Spacenet Services License Sub
required approximately four months of technical and legal preparation to
complete the application.

     In addition, any approvals that are granted may be subject to conditions
that may restrict Gilat's activities or otherwise adversely affect its
operations. Also, after obtaining the required approvals, the regulating
agencies may, at any time, impose additional requirements on Gilat's operations.
There is no assurance that Gilat will be able to comply with any new
requirements or conditions imposed by such regulating agencies on a timely or
economic basis.
                                        27


     GILAT'S OPERATING RESULTS MAY VARY SIGNIFICANTLY FROM QUARTER TO QUARTER
AND THESE QUARTERLY VARIATIONS IN OPERATING RESULTS, AS WELL AS OTHER FACTORS,
MAY CONTRIBUTE TO THE VOLATILITY OF THE MARKET PRICE OF GILAT'S ORDINARY SHARES.

     Gilat's operating results may vary significantly from quarter to quarter.
Historically, Gilat has recognized a greater proportion of its revenues in the
last quarter of each year. For instance, in the first quarter of 2000, Gilat
recognized revenues of $85.9 million and in the last quarter of 2000, Gilat
recognized revenues of $174.6 million. In the first quarter of 2001, Gilat
recognized revenues of $100.3 million and in the last quarter of 2001, Gilat
recognized revenues of $86 million. This decrease was inconsistent with Gilat's
historical trend. The causes of fluctuations include, among other things:

     - the timing, size and composition of orders from customers;

     - Gilat's timing of introducing new products and product enhancements and
       the level of their market acceptance;

     - the mix of products and services Gilat offers; and

     - the changes in the competitive environment in which Gilat operates.

     The quarterly variation of Gilat's operating results, may, in turn, create
volatility in the market price for Gilat's ordinary shares. Other factors which
may contribute to wide fluctuations in Gilat's market price, many of which are
beyond Gilat's control include:

     - announcements of technological innovations;

     - customer orders or new products or contracts;

     - competitors' positions in the market;

     - changes in financial estimates by securities analysts;

     - conditions and trends in the VSAT and other technology industries;

     - Gilat's earnings releases and the earnings releases of its competitors;
       and

     - the general state of the securities markets (with particular emphasis on
       the technology and Israeli sectors thereof).

     In addition to the volatility of the market price of Gilat's ordinary
shares, the stock market in general and the market for technology companies in
particular have been highly volatile. Investors may not be able to resell their
shares following periods of volatility.

     GILAT MAY AT TIMES BE SUBJECT TO CLAIMS BY THIRD PARTIES ALLEGING THAT
GILAT IS INFRINGING ON THEIR INTELLECTUAL PROPERTY RIGHTS. IT MAY ALSO BE
NECESSARY FOR GILAT TO COMMENCE LITIGATION TO PROTECT ITS INTELLECTUAL PROPERTY
RIGHTS. ANY INTELLECTUAL PROPERTY LITIGATION MAY CONTINUE FOR AN EXTENDED PERIOD
AND MAY MATERIALLY ADVERSELY AFFECT GILAT'S BUSINESS, FINANCIAL CONDITION AND
OPERATING RESULTS.

     There are numerous patents, both pending and issued, in the network
communications industry. Gilat may unknowingly infringe on a patent. Gilat may
from time to time be notified of claims that it is infringing on the patents,
copyrights or other intellectual property rights owned by third parties. While
Gilat does not believe it is currently infringing any intellectual property
rights of third parties, Gilat cannot assure you that it will not, in the
future, be subject to such claims.

     In addition, it may be necessary to commence litigation to protect Gilat's
intellectual property rights and trade secrets, to determine the validity of and
scope of the propriety rights of others or to defend against third-party claims
of invalidity. Any litigation could result in substantial costs and diversion of
resources and could have a material adverse effect on Gilat's business,
financial condition and operating results.

                                        28


     POTENTIAL PRODUCT LIABILITY CLAIMS RELATING TO GILAT'S PRODUCTS COULD HAVE
A MATERIAL ADVERSE EFFECT ON ITS BUSINESS.

     Gilat may be subject to product liability claims relating to the products
it sells. Potential product liability claims could include those for exposure to
electromagnetic radiation from the antennas Gilat provides. Gilat's agreements
with its business customers generally contain provisions designed to limit
Gilat's exposure to potential product liability claims. Gilat also maintains a
product liability insurance policy. Gilat's insurance may not cover all relevant
claims or may not provide sufficient coverage. To date, Gilat has not
experienced any material product liability claims. Gilat's business, financial
condition and operating results could be materially adversely affected if costs
resulting from future claims are not covered by Gilat's insurance or exceed
Gilat's coverage.

     A GROUP OF GILAT'S PRINCIPAL STOCKHOLDERS, COLLECTIVELY OWNING ONLY ABOUT
27.3% OF GILAT'S OUTSTANDING ORDINARY SHARES, IS ABLE TO EXERCISE A CERTAIN
LEVEL OF CONTROL OVER GILAT.

     SES Americom (formerly known as GE Americom) beneficially owned
approximately 18.44% of the outstanding Gilat ordinary shares as of May 1, 2002.
SES Americom and several other principal shareholders, who beneficially owned as
of March 31, 2002, including options exercisable within 60 days, an additional
approximately 8.9% of Gilat ordinary shares, have entered into a stockholders'
agreement. As a result of this agreement, a group of Gilat's principal
stockholders, collectively owning only about 27.3% of Gilat's outstanding
ordinary shares, is able to exercise a certain amount of control over Gilat.

     GILAT HAS NEVER PAID CASH DIVIDENDS AND HAS NO INTENTION TO PAY DIVIDENDS
IN THE FORESEEABLE FUTURE.

     Gilat has never paid cash dividends on Gilat's ordinary shares and does not
anticipate paying any cash dividends in the foreseeable future. Gilat intends to
continue retaining earnings for use in its business, in particular to fund its
research and development which are important to capitalize on technological
changes and develop new products and applications. In addition, the terms of
some of Gilat's financing arrangements restrict Gilat from paying dividends to
its noteholders.

     GILAT HAS HISTORICALLY RELIED AND IN THE FUTURE, INTENDS TO RELY, UPON TAX
BENEFITS FROM THE STATE OF ISRAEL ON GILAT'S TAXABLE INCOME. THE TERMINATION OR
REDUCTION OF THESE TAX BENEFITS WOULD SIGNIFICANTLY INCREASE GILAT'S COSTS AND
COULD HAVE A MATERIAL ADVERSE EFFECT ON GILAT'S FINANCIAL CONDITION.

     Under the Israeli Law for Encouragement of Capital Investments, 1959, some
of Gilat's Israeli facilities qualify as "Approved Enterprises." As a result,
Gilat has been eligible for tax benefits for the first several years in which
Gilat generated taxable income. Gilat's historical operating results reflect
substantial tax benefits, which amounted to approximately $11.4 million for the
year 1999 and approximately $27.4 million for the year 2000. The Israeli
Government has shortened the period of time for which this tax benefit is
applicable to Approved Enterprises from four years to two years. This change
only applies to Gilat's last five Approved Enterprises and to any future
Approved Enterprises, if any. Gilat's financial condition could suffer if the
Israeli government terminated or reduced the current tax benefits available to
it.

     In addition, in order to receive these tax benefits, Gilat must comply with
two material conditions. Gilat must (i) invest a specified amount in fixed
assets in Israel and (ii) finance a portion of these investments with the
proceeds of equity capital Gilat raises. Gilat believes it has complied with
these conditions, but Gilat has not received confirmation of its compliance from
the government. If Gilat has failed or fails in the future to comply in whole or
in part with these conditions, Gilat may be required to pay additional taxes and
would likely be denied these tax benefits in the future, which could harm
Gilat's financial condition.

     GILAT BENEFITS FROM ISRAELI GOVERNMENT GRANTS. THE TERMINATION OR REDUCTION
OF THESE GRANTS COULD HAVE A MATERIAL ADVERSE EFFECT ON GILAT'S ABILITY TO
DEVELOP NEW PRODUCTS AND APPLICATIONS.

     During 1999, 2000 and 2001 Gilat accrued $2,300,000, $1,990,000 and
$4,393,000 respectively, in grants from the Office of the Chief Scientist. These
grants enable Gilat to develop new products and applications; however they also
impose certain restrictions on Gilat, as discussed below. Israeli authorities
                                        29


have indicated that the grant program may be reduced in the future. The
termination or reduction of these grants to Gilat could have a material adverse
effect on its ability to develop new products and applications, which could harm
Gilat's business.

     THE TRANSFER AND USE OF SOME OF GILAT'S TECHNOLOGY IS LIMITED BECAUSE OF
THE RESEARCH AND DEVELOPMENT GRANTS GILAT RECEIVED FROM THE ISRAELI GOVERNMENT
TO DEVELOP SUCH TECHNOLOGY. SUCH LIMITATIONS MAY RESTRICT GILAT'S BUSINESS
GROWTH AND PROFITABILITY.

     Gilat's research and development efforts associated with the development of
its OneWay VSAT product and Gilat's DialAw@y IP have been partially financed
through grants from the Office of Chief Scientist of the Israeli Ministry of
Industry and Commerce. Under the terms of these Chief Scientist grants, Gilat is
required to repay these grants from the revenue Gilat generates from the sale of
the product applications it developed with the financing provided by the grants.

     Moreover, Gilat is subject to certain restrictions under the terms of the
Chief Scientist grants. More specifically, the products developed with the
funding provided by these grants may not be manufactured, nor may the
technology, which is embodied in Gilat's products, be transferred, outside of
Israel without appropriate governmental approvals. These restrictions do not
apply to the sale or export from Israel of Gilat's products developed with this
technology. These restrictions will continue to apply after Gilat pays the full
amount of royalties payable to the Israeli government in respect of these
grants. Further, if the Chief Scientist consents to the manufacture of Gilat's
products outside Israel, Gilat will be required to pay a higher royalty rate on
the sale of these products and Gilat will also be required to pay a higher
overall amount, ranging from 120% to 300% of the amount of the Chief Scientist
grant, depending on the percentage of foreign manufacture.

     These royalty payment obligations and restrictions could limit or prevent
Gilat's growth and profitability.

     GILAT'S OPERATING RESULTS WOULD BE ADVERSELY AFFECTED IF INFLATION IN
ISRAEL IS NOT OFFSET ON A TIMELY BASIS BY A DEVALUATION OF THE NIS (NEW ISRAELI
SHEKEL) AGAINST THE U.S. DOLLAR.

     Gilat's international sales expose it to fluctuations in foreign
currencies. Substantially all of Gilat's sales are denominated in U.S. dollars.
Conversely, a portion of Gilat's expenses in Israel, mainly salaries, is
incurred in NIS and is linked to the Israeli Consumer Price Index. When the
Israeli inflation rate exceeds the rate of the NIS devaluation against the
foreign currencies, then Gilat's NIS expenses increase to the extent of the
difference between the rates. A significant disparity of this kind may have a
material adverse effect on Gilat's operating results.

     CONDITIONS IN ISRAEL MAY LIMIT GILAT'S ABILITY TO PRODUCE AND SELL ITS
PRODUCTS. THIS COULD RESULT IN A MATERIAL ADVERSE EFFECT ON GILAT'S OPERATIONS
AND BUSINESS.

     Gilat is incorporated under the laws of the State of Israel, where it also
maintains its headquarters and most of its manufacturing facilities. Political,
economic and military conditions in Israel directly influence Gilat. Since the
establishment of the State of Israel in 1948, Israel and its Arab neighbors have
engaged in a number of armed conflicts. A state of hostility, varying in degree
and intensity, has led to security and economic problems for Israel. Major
hostilities between Israel and its neighbors may hinder Israel's international
trade and lead to economic downturn. This, in turn, could have a material
adverse effect on Gilat's operations and business.

     Since October 2000, there has been substantial deterioration in the
relationship between Israel and the Palestinian Authority which has resulted in
increased violence. The future effect of this deterioration and violence on the
Israeli economy and Gilat's operations is unclear. Ongoing violence between
Israel and the Palestinians may have a material adverse effect on Gilat's
business, financial conditions or results of operations.

     Generally, male adult citizens and permanent residents of Israel under the
age of 54 are obligated to perform up to 36 days of military reserve duty
annually. Additionally, these residents may be called to

                                        30


active duty at any time under emergency circumstances. The full impact on
Gilat's workforce or business if some of its officers and employees are called
upon to perform military service is difficult to predict.

     YOU MAY NOT BE ABLE TO ENFORCE CIVIL LIABILITIES IN THE UNITED STATES
AGAINST MOST OF GILAT'S OFFICERS AND DIRECTORS.

     Most of Gilat's directors and executive officers are non-residents of the
United States. A significant portion of Gilat's assets and the personal assets
of most of Gilat's directors and executive officers are located outside the
United States. Therefore, it may be difficult to effect service of process upon
any of these persons within the United States. In addition, a judgment obtained
in the United States against Gilat, most of Gilat's directors or executive
officers, including but not limited to judgments based on the civil liability
provisions of the U.S. federal securities laws, may not be collectible in the
United States.

     Generally, it may also be difficult to bring an original action in an
Israeli court to enforce liabilities based upon the U.S. federal securities laws
against Gilat or, most of Gilat's officers and directors. Subject to particular
time limitations, executory judgments of a United States court for liquidated
damages in civil matters may be enforced by an Israeli court, provided that:

     - the judgment was obtained after due process before a court of competent
       jurisdiction, that recognizes and enforces similar judgments of Israeli
       courts, and according to the rules of private international law currently
       prevailing in Israel;

     - adequate service of process was effected and the defendant had a
       reasonable opportunity to be heard;

     - the judgment and its enforcement are not contrary to the law, public
       policy, security or sovereignty of the State of Israel;

     - the judgment was not obtained by fraud and does not conflict with any
       other valid judgment in the same matter between the same parties;

     - the judgment is no longer appealable; and

     - an action between the same parties in the same matter is not pending in
       any Israeli court at the time the lawsuit is instituted in the foreign
       court.

     Furthermore, if a foreign judgment is enforced by an Israeli court, it will
be payable in Israeli currency.

     CURRENT TERRORIST ATTACKS MAY HAVE A MATERIAL ADVERSE EFFECT ON GILAT'S
OPERATING RESULTS.

     Terrorist attacks, such as the attacks that occurred in New York and
Washington, D.C. on September 11, 2001, and other acts of violence or war may
affect the markets on which Gilat ordinary shares trade, the markets in which
Gilat operates, its operations and profitability and your investment. There can
be no assurance that there will not be further terrorist attacks against the
United States or Israel, or against American or Israeli businesses. These
attacks or subsequent armed conflicts resulting from or connected to them may
directly impact Gilat's physical facilities or those of Gilat's suppliers or
customers. Furthermore, these terrorist attacks may make travel and the
transportation of Gilat's supplies and products more difficult and more
expensive and ultimately affect the sales of Gilat's products in the United
States and overseas. Also, as a result of terrorism, the United States and other
countries may enter into an armed conflict that could have a further impact on
Gilat's sales, its profitability, its supply chain, its production capability
and its ability to deliver product and services to its customers.

     THE SUSPENSION OF AN AWARD TO PROVIDE TELEPHONE SERVICES IN PERU COULD
ADVERSELY AFFECT GILAT'S OPERATING RESULTS.

     On October 18, 2001, CIFSA Telecom S.A.C., a Peruvian company that is owned
primarily by STM Wireless Inc., obtained an injunction from a Peruvian court
against Fondo de Inversion en Telecomunicaciones del Peru, Peru's national
telecommunications investment fund, also known as FITEL. The injunction
suspended the award by FITEL to GTH Peru, Gilat's subsidiary, on September 27,
2001, of a
                                        31


contract to provide a fixed rural satellite telephony network in a transaction
with a value of approximately $27 million. FITEL is a department of the Peruvian
national telecommunications agency OSIPTEL (Organismo Supervisor de Inversion
Privada en Telecomunicaciones). On January 29, 2002, the Peruvian court lifted
the injunction against FITEL.

     In a related suit, on October 2, 2001, STM Wireless Inc. filed an action
against Gilat, Gilat to Home Latin America N.V., rStar Corporation, Yoel Gat,
Giora Oron and 100 John Does in the Orange County Superior Court in California.
STM Wireless alleges unfair competition and slander in connection with the award
of the aforementioned contract award in Peru. An answer to the complaint on
behalf of Gilat was filed on December 17, 2001.

     Gilat believes that the claims by STM Wireless are without merit and
intends to contest them vigorously. Gilat's position is further supported by the
Peruvian court's decision to lift the injunction against FITEL. However, these
proceedings in California are in the preliminary stages and Gilat cannot predict
their outcome. The litigation process is inherently uncertain. If Gilat does not
prevail on the merits of the litigation in California, or is otherwise prevented
from conducting its business in Peru, it will have an adverse effect on Gilat's
operations, results and prospects.

     IF GVT (HOLDING) N.V. IS NOT SUCCESSFUL, GILAT MAY BE UNABLE TO SEE A
RETURN ON ITS $40 MILLION CONVERTIBLE NOTES, WHICH COULD HAVE A MATERIAL ADVERSE
EFFECT ON ITS FINANCIAL CONDITION.

     In April 2000, Gilat loaned GVT (Holding) N.V. $40 million in exchange for
a note convertible into common shares. The loan bears interest at a rate of 5%
per annum and was originally set to mature in May 2002. On May 14, 2002, the
parties amended the terms of the convertible note to provide that the loan will
mature on December 27, 2002 and a portion of the interest ($3 million) is due in
three installments, the last of which is payable September 30, 2002. If GVT is
unable to raise additional funding or otherwise generate sufficient revenues,
Gilat may not be able to see a return on its $40 million investment, which could
have a material adverse effect on its financial condition.

     GILAT IS INVOLVED IN LITIGATION, ALLEGING VIOLATIONS OF THE FEDERAL
SECURITIES LAWS, WHICH MAY HAVE AN ADVERSE EFFECT ON ITS BUSINESS.

     A number of securities class action lawsuits were announced against Gilat
and certain of its officers and directors. The litigation includes three actions
filed in the United States District Court for the Eastern District of New York
and in the United States District Court for the Eastern District of Virginia as
well as a request to file a class action lawsuit in the Tel Aviv, Israel
District Court. These complaints are brought on behalf of purchasers of
securities of Gilat between August 14, 2000 and October 2, 2001 inclusive, and
allege violations of the federal securities laws and claim that Gilat issued
material misrepresentations to the market. Gilat believes the allegations
against it and its officers and directors are without merit and intends to
contest them vigorously. However, these legal proceedings are in the preliminary
stages and Gilat cannot predict their outcome. The litigation process is
inherently uncertain. If Gilat is not successful in defending these legal
proceedings, it could incur substantial monetary judgments or penalties in
excess of available insurance coverage or damage to its reputation, and whether
or not Gilat is successful, the proceedings could result in substantial costs
and may occupy a significant amount of time and attention of Gilat's senior
management.

     BECAUSE GILAT HAS A LARGE AMOUNT OF LONG-TERM DEBT, IT WILL BE REQUIRED TO
DEVOTE A SIGNIFICANT PORTION OF ITS CASH FLOW TO PAY INTEREST AND IT MAY NOT
HAVE SUFFICIENT REMAINING CASH FLOW TO MEET ITS OTHER OBLIGATIONS AND EXECUTE
ITS BUSINESS STRATEGIES.

     Gilat's high degree of long-term debt could have adverse consequences to
the holders of its ordinary shares. If Gilat is unable to refinance such
long-term debt or generate sufficient revenues from operations, a substantial
portion of its future cash flow will be dedicated to the payment of interest
associated with its long-term debt, and such cash flow may be insufficient to
meet its long-term payment obligations on its debt in addition to paying other
obligations as they become due. In addition, due to Gilat's leverage ratio,

                                        32


its ability to obtain any necessary financing in the future to execute its
business strategies may be impaired. Also, certain of its future borrowings may
be at variable rates of interest that could cause Gilat to be vulnerable to
increases in interest rates.

           BACKGROUND OF THE EXCHANGE OFFER AND RELATED TRANSACTIONS

PAST CONTACTS BETWEEN rSTAR AND GILAT

     rStar was founded in June 1997 and completed its initial public offering in
October 1999. On March 19, 2001, it changed its name to rStar Corporation from
ZapMe! Corporation.

     Prior to July 2000, rStar's principal focus was on building an
advertiser-supported network serving the education market. rStar commenced
operations in September 1997 and began offering sponsorships through its
proprietary network in December 1998. Over the next several years, rStar built
one of the country's largest broadband internet media networks dedicated to
education. rStar's network was designed primarily for students aged 13-19 to
provide a rich media computer experience that was free and easy to use. rStar
provided each school participating in its network with several multimedia
personal computers with monitors, a laser printer and free broadband access to
its website and to the Internet.

     In order to support its school business, in 1998 rStar began to purchase
VSAT (very small aperture terminal) data communications equipment (including
satellite uplink equipment and satellite receiver cards) from Gilat. In 1999,
the parties expanded their business relationship to cover the purchase of
services and equipment from Spacenet, a wholly-owned subsidiary of Gilat. In
December 1998 and February 1999, Gilat purchased 548,648 shares of rStar common
stock in privately negotiated transactions for $5.00 per share.

     On June 11, 1999, rStar and Spacenet entered into a service agreement
whereby Spacenet was to provide rStar with equipment, installation, maintenance
and space segment for a fixed fee per school installment. The service agreement
provided for a minimum of 500 school sites to be installed within 3-months of
the effective date, a minimum 3-year service term per site, and a fixed monthly
fee per site. Commencing in July 1999, Spacenet began installing and leasing
satellite equipment, as well as providing to rStar the space segment and
operation and maintenance services under the service agreement. The service
agreement was amended in July 1999 to adjust pricing, and amended and restated
in September 1999 to expand Spacenet's responsibilities to provide a complete
end-to-end, two way broadband solution and to increase the minimum number of
sites to 2,000.

     Sales to rStar by Gilat and its affiliates amounted to $447,000 in 1998,
$35,812,192 in 1999 and $26,742,000 in 2000. Gilat provided financing terms for
a portion of these sales. Such financing obligations were included in rStar's
financial statements as capital lease obligations.

     In 1999, rStar provided advertisement services to Spacenet for which
Spacenet paid a total of $360,000. On December 30, 1999, Gilat and rStar entered
into an agreement for advertising and consulting services for Gilat and its
subsidiaries. The services under this agreement were substantially geared to
provide information to assist Gilat in the launch of new satellite-to-home
services to be offered by StarBand Communications. rStar provided a beta test
network for new product features and development concepts, and StarBand
Communications paid for the costs of these services.

     Yoel Gat, a co-founder of Gilat, its Chairman and CEO, was a director of
rStar from June 1999 through October 1999. On October 15, 1999, Mr. Gat resigned
from rStar's Board of Directors, but Gilat retained observer rights on the Board
of Directors, which give Gilat's designee the opportunity to participate in most
Board of Directors discussions.

     In February 2000, Spacenet began discussions with rStar regarding technical
support of key private network markets of interest to Spacenet. Spacenet
informed rStar of its intent to build web-based private networks for a few
market segments, combining Gilat's satellite technology with a customized
browser to enable e-commerce transactions between small to medium-sized
businesses and their suppliers.

                                        33


     Spacenet provided rStar with specifications for the development of a
demonstration system for presentation to potential supplier partners and users.
Beginning on April 3, 2000, rStar attended a series of business development
meetings sponsored by Spacenet. In the course of these meetings, Spacenet
presented its service concept to key suppliers in the food service, automotive
repair and pharmacy market segments, and collected market research regarding
applications and other technical requirements necessary for these private
networks.

     In June 2000, Spacenet delivered to rStar a specification for a customized
browser for technical support of the development of Spacenet's proposed private
networks. The parties agreed that rStar would be compensated for its technology,
based on a revenue share model, to be negotiated prior to conclusion of the
first sale.

     As a consequence of and during the above activities, Gilat developed a
strong interest to acquire rStar's infrastructure in order to accelerate its
entry into developing private networks.

     Since commencement of its school business, rStar's advertising-based
revenue model was subject to federal and state legislature challenge by parties
seeking to eliminate all advertising in schools. In June 2000, rStar began
discussing with Gilat potential changes in its traditional education business
and the ability to reposition rStar with a focus on the developing private
networks in an effort to improve its financial performance. On July 11, 2000,
Yoel Gat met with Lance Mortensen and Rick Inatome, at that time rStar's
Chairman and CEO, respectively, to discuss the potential acquisition of all or
part of rStar by Gilat.

     From July 2000 through September 2000, representatives of Gilat and rStar
discussed and reviewed several proposed transactions for Gilat's investment in,
or acquisition of, rStar.

     On September 27, 2000, rStar and Gilat decided to effect the transaction by
way of a tender offer to acquire 51% of the capital stock of rStar, subject to
(i) final agreement on pricing and other terms, (ii) approval of the
contemplated transaction by the Boards of Directors of rStar and Gilat, and
(iii) other customary matters.

     In October 2000, rStar decided that it would no longer accept or present
paid commercial messages directed at students, announced its plan to end the
free service business model and discontinued the installation of free computer
labs for schools. Also in October 2000, rStar announced a shift of its business
focus and resources to implement and manage industry-specific private networks
for businesses to communicate with their vendors and customers via
bi-directional satellite-delivered Internet connections.

     For some time, the Board of Directors and management of rStar have
evaluated entering into strategic relationships and considered strategic
acquisitions of companies with complimentary businesses and technologies. Since
announcing its exit from the school-based model, rStar has focused on exploring
a number of potential relationships with its corporate partners, including
potential equity investments by Gilat.

     On October 3, 2000, rStar, Gilat and certain principal stockholders of
rStar entered into a tender offer agreement pursuant to which Gilat would make a
cash tender offer to purchase (at a price of $2.32 per share) up to the number
of outstanding shares of rStar common stock, which together with the shares that
Gilat beneficially owned, would constitute 51% of the outstanding shares of
rStar common stock. Also, under the tender offer agreement, certain principal
stockholders granted Gilat an option to purchase their shares of rStar common
stock, at an option price of $2.32 per share, to the extent necessary to provide
Gilat with beneficial ownership of 51% of the outstanding shares of rStar common
stock if less than 51% of the outstanding shares of rStar common stock were
tendered in the cash tender offer. Gilat and rStar issued a joint press release
announcing the cash tender offer.

     On October 17, 2000, Gilat commenced its cash tender offer.

     On November 27, 2000, Gilat accepted for payment, and paid for, 16,793,752
shares tendered in its cash tender offer. Such shares represented approximately
38% of the outstanding shares of rStar common stock.
                                        34


     On December 6, 2000, as contemplated by the tender offer agreement and by a
letter agreement, dated December 6, 2000, between Gilat and certain principal
stockholders of rStar, Gilat exercised its option, in part, to purchase
4,196,550 shares of rStar common stock.

NEGOTIATIONS BETWEEN rSTAR AND GILAT

     Beginning in the middle of December 2000, Mr. Gat first initiated
discussions with Mr. Mortensen regarding the possibility of rStar combining its
operations with a portion of Gilat's satellite network operations in Latin
America. In that regard, on December 19, 2000, December 20, 2000, and January 9,
2001, Messrs. Mortensen and Gat met and held conference calls regarding, among
other concepts, the possibility of consolidating portions of Gilat's operations
in Latin America into a Gilat subsidiary that would be acquired by rStar.

     On January 5, 2001, Gilat exercised the remainder of its option for shares
of rStar common stock, and purchased 879,141 shares of rStar common stock from
certain principal stockholders of rStar, as contemplated by the tender offer
agreement and the letter agreement. As a result of the shares of rStar common
stock purchased in the cash tender offer and pursuant to the option, Gilat
beneficially owned approximately 51% of the outstanding shares of rStar common
stock. Although Gilat became a majority stockholder of rStar, it did not have
any representatives on rStar's Board of Directors until May 21, 2001, as
described below.

     On January 10, 2001, Lance Mortensen met with Yoel Gat and Ami Samuels,
Vice-President, Broadband Networks of Gilat, and discussed the status of rStar's
exit from the school business, the status of its development of private
networks, and Gilat's operations in Latin America. Messrs. Mortensen, Gat and
Samuels also discussed alternative markets into which rStar could redeploy its
assets and expertise and the manner in which Gilat could assist rStar in doing
so, including the possibility of a combination of rStar with certain operations
of Gilat. Messrs. Gat and Samuels expressed the view that, although rStar did
not then operate outside of the United States, rStar's resources and technical
expertise in developing and managing private broadband internet networks was a
natural fit with Gilat's business of providing satellite-based telephony and
internet access services in Latin America. They further expressed the view that,
as rStar exited the school market and explored alternative market opportunities,
Gilat's Latin American business would provide rStar with an additional source of
revenue and enhance the value of rStar's common stock.

     On February 8, 2001, Messrs. Mortensen and Gat met and discussed in further
detail the potential for rStar's acquisition of the StarBand Latin America
business and the possible structure such a deal would take.

     On February 16, 2001, Mr. Mortensen visited the offices of Gilat Latin
America Inc. in Sunrise, Florida and met with senior officers involved in the
daily operations and management of Gilat's business activities in Latin America.
At the meeting, the parties discussed information with respect to the business
model and operations of the StarBand Latin America business, including the risks
associated with the economic and political environment in Latin America, the
structure of the proposed transactions and the manner by which Gilat would
contribute various assets to the newly-formed entity.

     From late February through the end of March 2001, Messrs. Mortensen and
Samuels held nearly daily conference calls to discuss the potential structure
and terms of the proposed acquisition of the StarBand Latin America business.

     On March 1, 2001, Mr. Mortensen and Michael Arnouse, a director of rStar,
met with the financial advisor for Gilat and senior officers of the StarBand
Latin America business. During the meeting, Gilat's financial advisor and senior
officers of the StarBand Latin America business conducted a presentation at
which information with respect to the proposed StarBand Latin America business
was distributed and discussed, including Gilat's current operations in Latin
America, the risks involved in implementing and providing new technologies in
Latin America, the growth strategy and the projected growth of the StarBand
Latin America business. The parties discussed the manner in which StarBand Latin
America

                                        35


would be formed, including the expected contribution by Gilat and its affiliates
of rights to implement, operate and market broadband Internet access services
and voice services to consumers and small office and home office subscribers
across Latin America, and provide in Latin America a bundled product with
direct-to-home television service using a single satellite dish. The parties
also discussed Gilat's ongoing commitment to provide in Latin America, through
StarBand Latin America, such new technologies and products as Gilat develops and
makes available to its affiliates in the United States, including StarBand
Communications.

     The parties explored the possibility of increasing stockholder value by
undertaking a tender offer for a portion of the outstanding rStar common stock.
The parties noted the market price of the rStar common stock and considered
whether it would be a prudent use of rStar's financial resources to buy back a
portion of the outstanding rStar common stock. The parties discussed the
possibility of Gilat participating in a tender offer.

     Following the meeting, Messrs. Mortensen and Arnouse recommended to rStar's
Board of Directors that rStar continue discussions and due diligence regarding
the proposed acquisition of the StarBand Latin America business. This
recommendation was based upon, among other things, the belief that there were
meaningful synergies and overlaps between rStar's business and the StarBand
Latin America business and that, based upon the financial information provided
to them and the projected growth of the Star Band Latin American business, the
StarBand Latin America business provided growth opportunities for rStar and its
stockholders. They were also of the view that the Latin American business
presented an appropriate strategic fit and growth opportunity for rStar in light
of rStar's goal of redeploying its school business assets and expertise to
alternative markets.

     Throughout March 2001, representatives of rStar held several conference
calls with representatives of Gilat and its financial advisor to further review,
among other things, the business model and the valuation analysis of the
StarBand Latin America business.

     On March 21, 2001, Messrs. Mortensen and Gat held a conference call and
agreed that formal discussions should begin with respect to rStar's acquisition
of StarBand Latin America. They decided that, in connection with rStar's
proposed acquisition of the StarBand Latin America business, rStar should
contemporaneously consider the issuance to Spacenet of rStar common stock in
exchange for the satisfaction of rStar's approximately $45 million in
outstanding capital lease obligation and other accrued liabilities to Spacenet
incurred in connection with the 1999 service agreement between rStar and
Spacenet described above -- See "Past Contacts Between rStar and Gilat". Messrs.
Mortensen and Gat discussed the general parameters of the proposed transactions,
including the value of the consideration to be exchanged. They agreed to further
discuss the proposed transactions and the acquisition of StarBand Latin America
by rStar.

     On or about March 28, 2001, officers and counsel of Gilat and
representatives of rStar met to discuss the proposed transactions. rStar and
Gilat agreed to a non-binding term sheet outlining a series of transactions,
including the proposed issuance of rStar common stock to Gilat in exchange for
the cancellation of all or a portion of rStar's outstanding indebtedness to
Spacenet, rStar's acquisition of the StarBand Latin America business, and the
exchange offer.

     On April 2, 2001, counsel to Gilat provided counsel to rStar with a draft
acquisition agreement.

     On April 4, 2001, rStar's Board of Directors formed a special committee of
independent directors comprised of Messrs. Appleby and Arnouse to consider the
proposed transactions and determined to retain an investment banking firm to
evaluate, from a financial point of view, the consideration to be provided for
in the proposed transactions. Messrs. Appleby and Arnouse agreed that the
criteria for selecting an investment banking firm should include:

     - the investment banking firm's expertise and experience in the
       telecommunications industry;

     - the reputation of the investment banking firm;

                                        36


     - the ability of the investment banking firm to meet the special
       committee's requirements and timelines;

     - consideration of conflicts of interest; and

     - the fees to be charged, given the relative value of any potential
       transaction.

     Between April 4 and April 5, 2001, representatives of rStar, Gilat and
their respective counsel met frequently with each other to discuss and negotiate
numerous aspects of the proposed transactions. At this time, the special
committee retained CIBC World Markets to evaluate the fairness, from a financial
point of view, of the aggregate consideration to be provided for in the exchange
offer and related transactions. In retaining CIBC World Markets, Messrs. Appleby
and Arnouse were aware and considered that CIBC World Markets previously had
performed investment banking services for Gilat, including acting as Gilat's
dealer manager in its tender offer for shares of rStar common stock in October
2000. After discussions regarding CIBC World Markets' role in the October 2000
tender offer, which was limited to serving as dealer manager and did not involve
participation in negotiations or fuller financial advisory services, the
committee determined that no conflict existed. The special committee also
believed that, in light of CIBC World Markets' existing knowledge and
understanding of Gilat's business, including that in Latin America, CIBC World
Markets was able to quickly and efficiently evaluate the aggregate consideration
provided for in the exchange offer and related transactions.

     On April 7, 2001, Messrs. Apply, Arnouse and Mortensen discussed with CIBC
World Markets the StarBand Latin America business and preliminary matters
relating to the proposed transactions. Among other things, they compared the
growth opportunities in Latin America to the growth opportunities which might
present themselves with respect to other acquisitions or strategic relationships
rStar was then in a position to pursue. Particularly in light of Gilat's support
for the Latin American transactions, as well as the possibility of
simultaneously pursuing the exchange offer, the Board was of the view that rStar
should pursue the StarBand Latin America acquisition.

     On April 10, 2001, Mr. Appleby, representing the special committee, and Mr.
Mortensen held a conference call with representatives of Gilat regarding the
structure of the proposed transactions and the terms of a definitive acquisition
agreement. On the same day, Messrs. Appleby and Arnouse and CIBC World Markets
discussed due diligence and other matters relating to StarBand Latin America and
the proposed transactions.

     On April 15, 2001, Messrs. Mortensen and Gat held further discussions about
the proposed transactions.

     On April 18, 2001, Messrs. Appleby and Arnouse and the respective officers
and counsel of rStar and Gilat met to continue drafting a definitive acquisition
agreement. rStar's counsel advised Messrs. Appleby, Arnouse and Mortensen of
their fiduciary obligations in considering the proposed transactions and
reviewed with the full Board of Directors the terms of the proposed transactions
and the status of the negotiations.

     On April 19, 2001, Messrs. Appleby and Arnouse reviewed, considered, and
further evaluated StarBand Latin America and its business, Gilat and the
proposed transactions, along with the related documents and agreements relating
to the proposed transactions. Also at this meeting, CIBC World Markets reviewed
with Messrs. Appleby and Arnouse its financial analysis of the aggregate
consideration to be provided for in the exchange offer and related transactions.
At that meeting, Messrs. Appleby and Arnouse, along with CIBC World Markets,
also reviewed the terms of the proposed issuance to Spacenet of rStar common
stock in exchange for rStar's satisfaction of approximately $45 million in
outstanding obligations to Spacenet.

     On April 22, 2001, Messrs. Appleby and Arnouse again convened
telephonically to consider the proposed transactions. Mr. Mortensen, rStar's
legal counsel and CIBC World Markets participated in the telephonic meeting.
rStar's legal counsel reviewed with Messrs. Appleby and Arnouse the terms of the
proposed transactions. Also at this meeting, CIBC World Markets delivered to the
special committee an oral opinion, which was confirmed by delivery of a written
opinion dated April 23, 2001, the date on which

                                        37


the acquisition agreement was initially executed, as to the fairness, from a
financial point of view, of the aggregate consideration provided for in the
exchange offer and related transactions. At the conclusion of the meeting,
Messrs. Appleby and Arnouse unanimously approved the proposed transactions and
recommended the proposed transactions to the rStar Board of Directors.
Thereafter, the entire Board of Directors convened a meeting and discussed the
recommendations of the special committee. In considering the proposed
transactions, the Board considered, among other things, the anticipated earnings
growth of the StarBand Latin America business.

     After a review and discussion of the terms of the proposed transactions,
and discussions regarding the financial and other effects of the proposed
transactions on rStar and its stockholders, the Board of Directors approved the
proposed transactions, including the StarBand Latin America acquisition, the
exchange offer and the Spacenet transaction. The Board authorized rStar's
officers to finalize and execute a definitive acquisition agreement and any
other related documents.

     On April 23, 2001, rStar and Gilat executed and delivered a definitive
acquisition agreement, and rStar and Gilat issued a joint press release
announcing the proposed transactions. The definitive agreement executed on April
23, 2001 provided for:

     - the acquisition of StarBand Latin America by rStar for 43,103,448 shares
       of rStar common stock;

     - the StarBand Latin America business to have exclusive rights to the
       consumer and small office and home office markets in all of Latin
       America, including Mexico;

     - rStar to commence an exchange offer for shares of rStar common stock,
       representing 20% of the shares of rStar common stock held by stockholders
       other than Gilat, in exchange for an aggregate of up to $4,000,000 in
       cash, or approximately $0.95 per eligible tendered rStar share, and an
       aggregate of 312,500 Gilat ordinary shares, or approximately 0.0738 of a
       Gilat ordinary share for each eligible tendered rStar share. Gilat agreed
       not to tender any of its shares of rStar common stock in the exchange
       offer;

     - Gilat to grant rStar an option to acquire the 312,500 Gilat ordinary
       shares needed for the exchange offer for nominal consideration;

     - the terms by which rStar would satisfy its approximately $45 million
       outstanding capital lease and other accrued liabilities obligation to
       Spacenet by way of the issuance of 19,396,552 shares of rStar common
       stock, as a closing condition to rStar's acquisition of StarBand Latin
       America; and

     - the right to terminate the acquisition agreement by either party if the
       transactions were not consummated by September 30, 2001.

     On April 23, 2001, the date on which the acquisition agreement was
initially executed, the last reported sale price for Gilat ordinary shares on
the Nasdaq National Market was $10.83 per share. Accordingly, if the exchange
offer had expired on that date, each share of rStar common stock tendered in the
exchange offer would have been exchanged for a combination of cash and Gilat
ordinary shares having a value of approximately $1.75, consisting of $0.95 in
cash and a fraction of a Gilat ordinary share having a market value of
approximately $0.80.

     On April 23, 2001, rStar, Gilat and their respective legal counsel
commenced the preparation of the required disclosure documents and the related
financial statements.

     On May 21, 2001, rStar and Spacenet closed the Spacenet transaction by
delivering 19,396,552 shares of rStar common stock to an affiliate of Spacenet,
Gilat Satellite Networks (Holland) B.V. in exchange for satisfaction of rStar's
approximately $45 million capital lease and other obligations to Spacenet. This
transaction, which was described in the April 23, 2001 acquisition agreement,
was a condition to the closing of rStar's acquisition of StarBand Latin America.
Although the parties originally anticipated that this transaction would be
consummated just prior to the closing of rStar's acquisition of StarBand Latin
America, because stockholder approval was not required or being sought for the
consummation of this transaction and because the time it was taking to complete
the required disclosure documents and related

                                        38


financial statements was longer than originally expected, the parties elected to
close the Spacenet transaction prior to the closing of rStar's acquisition of
StarBand Latin America. Also, at this time, Mr. Samuels and Sasson Darwish were
appointed to fill the two vacant seats on rStar's Board of Directors.

     Between July 22, 2001 and July 31, 2001, representatives of rStar and Gilat
held numerous telephone conferences to discuss the status of the StarBand Latin
America business, the status of the preparation of required financial
statements, due diligence matters and the manner in which StarBand Latin America
would operate after the closing of rStar's acquisition of StarBand Latin
America. The parties also discussed various business opportunities, including
Gilat's operations in Mexico. At that time, Gilat requested that the terms of
the StarBand Latin America acquisition in the April 23, 2001 acquisition
agreement be modified so that StarBand Latin America's right to conduct its
business in Mexico would be non-exclusive rather than exclusive. Further, during
that period, Gilat requested that, in connection with the exchange offer, rStar
increase the consideration paid by it to Gilat upon the exercise of the option
for Gilat ordinary shares from nominal consideration to a number of shares of
rStar common stock.

     Messrs. Mortensen and Appleby held numerous telephone conferences to
consider whether or not rStar should agree to amend the April 23, 2001
acquisition agreement and, if so, what consideration rStar should receive for
agreeing to do so. In particular, Messrs. Mortensen and Appleby considered the
impact that a non-exclusive, rather than exclusive, arrangement in Mexico could
have on StarBand Latin America's projected performance during the next few
years. They also considered what additional benefit should be provided to the
rStar stockholders in exchange for rStar agreeing to pay additional
consideration to Gilat upon exercising the option for Gilat ordinary shares.

     After numerous conference calls, the parties determined that, in
consideration for rStar agreeing to Gilat's requested changes, the terms of the
transactions would be modified as follows:

     - the number of shares subject to the exchange offer should be increased;

     - in order to provide the rStar stockholders with some assurance that the
       anticipated performance of the StarBand Latin America business would
       translate into increased value for the non-Gilat stockholders, rStar
       would commit to pay a special cash distribution to the rStar stockholders
       (other than Gilat) if StarBand Latin America did not achieve certain
       earnings targets for either one or both of the years ending June 30, 2003
       and June 30, 2004, the payments of the special cash distributions being
       guaranteed by Gilat;

     - provide that if the StarBand Latin America business performed extremely
       well, thereby providing a benefit to rStar stockholders, Gilat would
       receive additional shares of rStar common stock.

     On July 31, 2001, Messrs. Mortensen and Appleby reported the status of
their discussions with Gilat to Mr. Arnouse. The parties discussed the revised
terms of the StarBand Latin America acquisition, the exchange offer and the
option for Gilat ordinary shares, including the impact the proposed changes
would have on the non-Gilat stockholders.

     From early July through the end of August, representatives of rStar, Gilat
and their respective counsel met frequently with each other to discuss,
negotiate and finalize the proposed revisions to the StarBand Latin America
acquisition and the exchange offer, including exchanging drafts of revisions to
the April 23, 2001 acquisition agreement, the master services and supply
agreement between Gilat and StarBand Latin America, rStar's Certificate of
Incorporation and the option for Gilat ordinary shares.

     On September 7, 2001, the date on which the special committee considered
the first amended acquisition agreement, Messrs. Appleby and Arnouse convened
telephonically to consider the revised terms of the StarBand Latin America
acquisition and the exchange offer. Mr. Mortensen, rStar's legal counsel and
CIBC World Markets participated in the telephonic meeting. rStar's legal counsel
reviewed the revised terms of the StarBand Latin America acquisition and the
exchange offer. CIBC World Markets delivered to the special committee an oral
opinion, which was confirmed by delivery of a written opinion dated September 7,
2001, to the effect that, as of that date and based on and subject to the
matters described in its opinion, the consideration to be received by the
holders of rStar common stock, other than

                                        39


Gilat and its affiliates, in the exchange offer was fair, from a financial point
of view, to such holders. At the conclusion of the meeting, Messrs. Appleby and
Arnouse unanimously approved the revised terms of rStar's acquisition of
StarBand Latin America and the exchange offer and recommended the revised terms
to the Board of Directors. Thereafter, the Board of Directors convened a meeting
and discussed the recommendations of Messrs. Appleby and Arnouse. After a review
and discussion of the revised terms of rStar's acquisition of StarBand Latin
America and the exchange offer, and discussions regarding the financial and
other effects of the proposed revised terms on rStar and its stockholders, the
Board of Directors approved the revised terms and authorized the officers of
rStar to finalize and execute an amendment to the April 23, 2001 acquisition
agreement and any other related documents.

     On September 7, 2001, rStar and Gilat and executed and delivered the first
amended acquisition agreement and on September 10, 2001 rStar and Gilat issued a
joint press release announcing the revised terms of the StarBand Latin America
acquisition and the exchange offer. The first amended acquisition agreement
executed on September 7, 2001 amended the April 23, 2001 acquisition agreement
as follows:

     - the StarBand Latin America business will have non-exclusive, rather than
       exclusive, rights in Mexico.

     - the number of shares of rStar common stock which may be acquired by rStar
       in the exchange offer was increased from an amount representing 20% of
       the shares of rStar common stock held by stockholders other than Gilat to
       6,315,789, representing approximately 29% of the shares of rStar common
       stock held by stockholders other than Gilat.

     - the aggregate consideration to be paid for shares of rStar common stock
       in the exchange offer was increased from $4,000,000 in cash, or
       approximately $0.95 per eligible tendered rStar share, and 312,500 Gilat
       ordinary shares, or approximately 0.0738 of a Gilat ordinary share for
       each eligible tendered share, to $6,000,000 in cash, or approximately
       $0.95 per eligible tendered rStar share, and 466,105 Gilat ordinary
       shares, or approximately 0.0738 of a Gilat ordinary share for each
       eligible tendered share.

     - the amount to be paid by rStar upon the exercise of the option to acquire
       the Gilat ordinary shares needed for the exchange offer was increased
       from nominal consideration to a number of shares of rStar common stock
       equal to 60% of the shares of rStar common stock tendered in the exchange
       offer -- 3,389,473 shares if the maximum number of rStar common stock are
       tendered in the exchange offer.

     - subject to certain limitations, rStar stockholders, other than Gilat,
       will be entitled to receive a distribution of up to a total of $10
       million in cash, $5 million per year, if StarBand Latin America does not
       achieve certain earnings targets during the years ending June 30, 2003
       and June 30, 2004.

     - subject to certain limitations, Gilat will have the right to receive up
       to an additional 10,741,530 shares of rStar common stock, 5,370,765
       shares per year, if StarBand Latin America achieves certain earnings
       targets during the years ended June 30, 2003 and June 30, 2004.

     - the right of the rStar stockholders to receive the special cash
       distribution described above or of Gilat to receive the additional shares
       of rStar common stock as described above will terminate upon the
       completion of a firm underwritten public offering of shares of rStar
       common stock raising gross proceeds to rStar of at least $25 million,
       with a price of rStar common stock of at least $2.32 per share.

     - since the Spacenet transaction closed on May 21, 2001, the terms of the
       Spacenet transaction and its inclusion as a closing condition was
       deleted.

     - the date after which either party has the right to terminate the
       acquisition agreement if the transactions are not consummated was
       extended from September 30, 2001 to November 30, 2001.

     On September 7, 2001, the date on which the first amended acquisition
agreement was executed, the last reported sale price for Gilat ordinary shares
on the Nasdaq National Market was $9.18 per share.

                                        40


Accordingly, if the exchange offer had expired on that date, each share of rStar
common stock would have been exchanged for a combination of cash and Gilat
ordinary shares having a value of approximately $1.63, consisting of $0.95 in
cash and a fraction of a Gilat ordinary share having a market value of
approximately $0.68.

     On September 25, 2001, rStar filed its preliminary proxy statement with the
SEC relating to the acquisition agreement, among other things. On October 11,
2001, Gilat filed its Registration Statement on Form F-4 with the SEC to
register the Gilat ordinary shares for the exchange offer. Each of rStar and
Gilat received comments to these filings from the staff of the SEC on November
16, 2001, by which time it was clear to each of rStar and Gilat that the parties
would not be in a position to close the StarBand Latin America acquisition and
the exchange offer by the November 30, 2001 termination date provided for in the
first amended acquisition agreement dated September 7, 2001. Accordingly, the
parties discussed amending the first amended acquisition agreement in order to
extend the termination date.

     Between September 7, 2001, the date on which the first amended acquisition
agreement was executed, and November 30, 2001, the market price of the Gilat
ordinary shares dropped from $9.18 to a low during that period of $2.00 per
share. Accordingly, in considering the terms upon which rStar would be willing
to extend the termination date of the StarBand Latin America acquisition and the
exchange offer, Mr. Mortensen initiated discussions regarding possible
adjustments to the terms of the exchange offer.

     During the period from mid-October 2001 through November 30, 2001, Messrs.
Mortensen and Appleby had numerous conversations regarding possible
modifications to the terms of the StarBand Latin America acquisition and the
exchange offer which they considered in connection with an extension. Likewise,
during that period, Mr. Mortensen had a number of telephone conversations with
Mr. Samuels to discuss the possibility of adjusting the financial terms of the
exchange offer to conform with the aggregate consideration payable on April 23,
2001 and September 7, 2001.

     On November 28, 2001 and December 11, 2001, Messrs. Mortensen and Gat held
telephone conferences to consider the terms on which a further amendment to the
first amended acquisition agreement would be agreed upon. Mr. Mortensen
requested that Gilat agree that the amount of the cash consideration to be paid
in the exchange offer be increased in proportion to the amount by which the
price of the Gilat ordinary shares was less than $12.00 per share (the
approximate price of the Gilat ordinary shares on April 23, 2001). In response,
Mr. Gat requested that the amount of cash be proportionately decreased to
reflect any amount by which the price of the Gilat ordinary shares exceeded
$12.00 per share. Mr. Gat also requested that, in addition to an underwritten
public offering, rStar's obligation to pay the special cash distribution
terminate if rStar is able to raise $100 million in a private transaction at a
price per share of at least $1.00. Further, Mr. Gat requested that certain
clarifying changes be made to the agreements regarding the non-exclusive rights
of StarBand Latin America in Mexico.

     On December 12, 2001, Mr. Mortensen reported on the status of his
discussions with Gilat to Messrs. Appleby and Arnouse. The parties discussed the
proposed revisions to the terms of the StarBand Latin America acquisition and
the exchange offer, including the impact the proposed changes would have on the
non-Gilat stockholders.

     From mid-December 2001 through December 31, 2001, rStar and Gilat and their
respective counsel exchanged drafts and held frequent conference calls in order
to finalize the details of the proposed revisions to the exchange offer and the
StarBand Latin America acquisition.

     On December 21, 2001, Messrs. Apply and Arnouse convened telephonically to
consider the revised terms of the StarBand Latin America acquisition and the
exchange offer. Mr. Mortensen and rStar's legal counsel participated in the
telephonic meeting. rStar's legal counsel reviewed the proposed revised terms of
the StarBand Latin America acquisition and the exchange offer, and at the
conclusion of the meeting, Messrs. Appleby and Arnouse unanimously approved the
revised terms of the StarBand Latin America acquisition and the exchange offer
and recommended the revised terms of StarBand Latin America acquisition and the
exchange offer to the Board of Directors. Thereafter, the Board of Directors
convened a meeting and discussed the recommendations of Messrs. Appleby and
Arnouse.

                                        41


     CIBC World Markets was not requested to, and did not participate in, the
meeting and the special committee did not ask CIBC World Markets to provide any
update to its opinion dated September 7, 2001. Although the market price of the
Gilat ordinary shares had declined from $9.08 on September 7, 2001 to
approximately $3.32 on December 20, 2001, the special committee elected not to
ask CIBC World Markets to update its September 7, 2001 opinion and instead
determined to continue to rely upon the September 7, 2001 opinion. In electing
to do so, the special committee determined that the additional expense of
obtaining an updated opinion was not necessary given the special committee's
analysis that the proposed revised terms of the StarBand Latin America
acquisition were not materially different from the terms of the acquisition in
place on the date of the September 7, 2001 opinion, as well as the special
committee's determination that the financial terms of the exchange offer, as
revised in the second amended acquisition agreement, provided for the payment of
aggregate consideration to the rStar stockholders substantially equivalent to
the consideration called for by the September 7, 2001 agreement. In reaching
such a determination, the special committee and the Board of Directors
considered the fact that, although the aggregate consideration payable in
connection with the exchange offer was equivalent to the consideration called
for at the time of the September 7, 2001 opinion, the revised terms could result
in a change in the mix of cash and Gilat ordinary shares payable for each rStar
share.

     After a review and discussion of the revised terms of the StarBand Latin
America acquisition and the exchange offer, and discussions regarding the
financial and other effects of the proposed revised terms on rStar and its
stockholders, the Board of Directors approved the revised terms and authorized
the officers of rStar to finalize and execute a second amendment to the
acquisition agreement and related documents.

     On December 31, 2001, rStar and Gilat executed and delivered the second
amended acquisition agreement, and on January 2, 2002, rStar and Gilat issued a
joint press release announcing the revised terms of the StarBand Latin America
acquisition and the exchange offer. The second amended acquisition agreement
executed on December 31, 2001 amended the first amended acquisition agreement
dated September 7, 2001 as follows:

     - Rather than 0.0738 of a Gilat ordinary share and $0.95 in cash, each
       share of rStar common stock tendered in the exchange offer will be
       exchanged for 0.0738 of a Gilat ordinary share and between $0.32 and
       $1.58 in cash. The cash consideration will be determined as follows:

      - If the average closing market price of the Gilat ordinary shares during
        the 10 trading days preceding the fifth day prior to the expiration of
        the exchange offer is $12.00 per share, rStar will pay $0.95 per rStar
        share -- a total of $6 million assuming that the maximum number of
        shares of rStar common stock are acquired by rStar in the exchange
        offer.

      - If the average closing market price of the Gilat ordinary shares during
        the 10 trading days preceding the fifth day prior to the expiration of
        the exchange offer is less than $12.00 per share, the amount of cash
        paid by rStar will be proportionately increased based upon the shortfall
        up to a maximum of $1.58 per rStar share -- a total of $10 million
        assuming that the maximum number of shares of rStar common stock are
        acquired by rStar in the exchange offer.

      - If the average closing market price of the Gilat ordinary shares during
        the 10 trading days preceding the fifth day prior to the expiration of
        the exchange offer is greater than $12.00 per share, the amount of cash
        paid by rStar will be proportionately decreased based upon the excess
        down to a maximum of $0.32 per rStar share -- a total of $2 million
        assuming that the maximum number of shares of rStar common stock are
        acquired by rStar in the exchange offer.

     - In addition to the underwritten public offering described above, the
       right of the rStar stockholders to receive the special cash distribution
       and the right of Gilat to receive any additional shares of rStar common
       stock will terminate upon the closing by rStar of a sale in a single
       transaction of shares of rStar common stock to a third party purchaser
       other than Gilat and its corporate affiliates raising gross proceeds of
       at least $100 million, with a price of rStar common stock of at least
       $1.00 per share, and at least 60% of such gross proceeds must be in the
       form of cash.

                                        42


     - The agreements clarified the parties' understanding that, in Mexico,
       rStar will have only limited non-exclusive rights to provide Gilat's
       products and services in Mexico.

     - The date after which either party has the right to terminate the
       acquisition agreement if the transactions are not consummated was
       extended from November 30, 2001 to May 31, 2002.

     The average closing market price of the Gilat ordinary shares for the 10
trading days preceding the fifth day immediately prior to the date of this offer
to exchange/prospectus was $1.40. Also, the last reported sales price for Gilat
ordinary shares on the Nasdaq National Market immediately prior to the date of
this offer to exchange/prospectus was $1.19. Accordingly, if the exchange offer
had expired as of the date immediately prior to the date of this offer to
exchange/prospectus, based on the formula referred to above, each outstanding
share of rStar common stock properly tendered in the exchange offer would be
exchanged for a combination of cash and Gilat ordinary shares having a value of
approximately $1.67 (consisting of approximately $1.58 in cash and a fraction of
a Gilat ordinary share having a market value of approximately $0.09).

     In May 2002, the parties agreed to extend the latest closing date from May
31, 2002 to July 31, 2002, unless as of such date, despite the parties' good
faith efforts, the failure of the closings contemplated by the second amended
acquisition agreement to occur is solely related to the failure of the parties
to obtain any regulatory or third-party approvals, including any clearances from
the SEC, necessary to consummate rStar's acquisition of StarBand Latin America,
the exchange offer or the other transactions contemplated by the second amended
acquisition agreement, in which case such date shall be extended to August 15,
2002.

          REASONS FOR THE EXCHANGE OFFER AND THE RELATED TRANSACTIONS

REASONS FOR GILAT'S BOARD RECOMMENDATION; FACTORS CONSIDERED

     In approving the acquisition agreement, the exchange offer, the StarBand
Latin America acquisition, and the other transactions described in the
acquisition agreement, Gilat's Board of Directors considered a number of
factors.

     In its evaluation, Gilat's Board of Directors took into consideration the
potential benefits of the acquisition agreement and the following material
factors:

     - The completion of rStar's acquisition of StarBand Latin America and the
       exchange offer would provide Gilat with increased control of rStar and
       the cash reserves needed for the development of the StarBand Latin
       America business. Following these transactions, rStar resources,
       including approximately $20 million in cash would be available to use in
       connection with the StarBand Latin America business to fund the
       operations of StarBand Latin America's high-speed Internet access and
       telephony services.

     - The belief of Gilat's senior management that obtaining funding for
       StarBand Latin America's business in the financial markets under current
       economic conditions would be difficult was also taken into consideration.
       Moreover, as an on-going public company, rStar would have better access
       to credit facilities and capital markets, which in the long run will
       facilitate raising funds for future StarBand Latin America operations.

     - The belief of senior management that rStar's technical expertise in
       developing and managing private broadband Internet networks would
       contribute to the development of the StarBand Latin America business
       following completion of the transactions.

     - The completion of the exchange offer and the StarBand Latin America
       acquisition would provide Gilat the opportunity to achieve a more
       consistent business organization among Gilat's various businesses
       worldwide. More specifically, Gilat would be able to consolidate into one
       company its telephony and high-speed Internet access business in the
       Latin American consumer markets, which is currently conducted by several
       Gilat subsidiaries.
                                        43


     - The closing of the Spacenet transaction would allow Gilat's wholly-owned
       subsidiary, Spacenet, to obtain satisfaction of rStar's outstanding
       capital lease and other accrued obligations, equal to approximately $45
       million, through the issuance of 19,396,552 shares of rStar common stock,
       at a fair value of $2.32 per share. While rStar would have been able to
       satisfy its obligations to Spacenet, this would have been a substantial
       cost burden on rStar and may have had a material adverse effect on rStar.

     - In connection with the negotiation of the first and second amendments to
       the acquisition agreement dated April 23, 2001, a material factor taken
       into consideration by Gilat was that rStar would receive only limited
       rights to the Mexican and Chilean markets for high-speed internet access
       and telephony services upon its acquisition of StarBand Latin America,
       which would therefore give Gilat the flexibility to pursue other
       potential business opportunities in those markets. Also, Gilat took into
       account the potential reduction of the amount of cash consideration paid
       under the revised terms of the exchange offer, although the aggregate
       consideration payable to rStar's stockholders in the exchange offer would
       be unchanged. A reduction of the cash consideration paid in the exchange
       offer would mean that following the completion of the transactions
       additional cash reserves would be available to develop the StarBand Latin
       America business.

     Gilat's Board of Directors consulted with senior management, as well as its
legal counsel and financial advisor, in reaching its decision.

     In its evaluation of the acquisition agreement, Gilat's Board of Directors
reviewed several other factors, including, but not limited to, the following:

     - Gilat's past dealings with rStar, as well as rStar's history, business,
       financial performance and condition, operations, technology and
       management, which was analyzed by Gilat's senior management in
       consideration of Gilat's strategic objectives in Latin America;

     - The possibility of using rStar's technology in developing additional
       vertical market business opportunities in North and Latin America;

     - The view of Gilat's management of the financial condition, results of
       operations and businesses of Gilat and rStar before and after giving
       effect to the StarBand Latin America acquisition, the exchange offer, as
       well as the Spacenet transaction, and the determination that these
       transactions' collective effect could enhance Gilat's and rStar's
       stockholder value;

     - The view of Gilat's senior management that the StarBand Latin America
       acquisition and the exchange offer would likely be approved by rStar's
       stockholders, in light of the voting agreement entered into among Gilat
       and certain other significant rStar stockholders, who collectively own
       approximately 81.6% of the outstanding shares of rStar common stock.
       Under this voting agreement, the parties would agree to vote their shares
       of rStar common stock in favor of the transactions;

     - The belief by Gilat's senior management that the terms of the acquisition
       agreement are reasonable, in light of

        (i) the share consideration Gilat would receive in exchange for the sale
            of StarBand Latin America;

        (ii) the consideration that would be paid to rStar stockholders in the
             exchange offer; and

        (iii) the consideration that Gilat would receive under the option for
              Gilat ordinary shares;

     - The impact of these transactions on rStar's employees, particularly on
       rStar's management, and the amount of severance and other benefits that
       may be payable to such employees following consummation of the
       transactions; and

     - The investment that Gilat has previously made in rStar, including the
       tender offer it conducted in October 2000 for 51% of the outstanding
       shares of rStar common stock.

                                        44


     Gilat's Board of Directors also considered the risk factors set forth under
"Risk Factors -- Risks Related to the Exchange Offer," as well as the following
material risks:

     - The potential benefits sought by the StarBand Latin America acquisition
       and the exchange offer might not be fully realized;

     - The possibility that the StarBand Latin America acquisition and the
       exchange offer might not be completed and, as a consequence, the negative
       effect the public announcement of these transactions might have on
       Gilat's and rStar's stockholder value; and

     - The difficulty Gilat may face managing two separate public companies that
       are headquartered in two different countries if the StarBand Latin
       America acquisition and exchange offer are consummated.

     The discussion of the information and factors considered by Gilat's Board
of Directors is not intended to be exhaustive, but includes the material factors
it considered. In view of the variety of factors considered in connection with
its evaluation of the transactions, Gilat's Board of Directors did not find it
practicable to, and did not quantify or otherwise assign relative weight to, the
specific factors considered in reaching its determination. In addition,
individual directors may have given differing weights to different factors.
After weighing all of the different factors, Gilat's Board of Directors approved
the acquisition agreement and the transactions contemplated by the acquisition
agreement.

REASONS FOR rSTAR'S BOARD APPROVAL AND RECOMMENDATION; FACTORS CONSIDERED

     rStar's Board of Directors, based upon, among other things, the
recommendation of a special committee comprised of independent directors, has
approved the acquisition agreement and has determined that the exchange offer
and StarBand Latin America acquisition are fair to, and in the best interests
of, rStar stockholders. In rStar's proxy statement delivered together with this
offer to exchange/prospectus, rStar's Board of Directors has recommended
approval of the acquisition agreement and the transactions it contemplates,
including the StarBand Latin America acquisition and the exchange offer.
However, none of rStar, its Board of Directors or any other person is making any
recommendation as to whether you should tender or refrain from tendering your
shares of rStar common stock in the exchange offer. Members of rStar's Board of
Directors collectively own or otherwise have investment control over
approximately 10,570,000 shares of rStar common stock. That number represents
approximately 48% of the shares of rStar common stock not owned by Gilat and
therefore eligible to participate in the exchange offer. Accordingly, those
members of the Board of Directors are in a position to benefit from the exchange
offer. Further, because the number of shares held by members of the Board of
Directors, collectively, is greater than the maximum of 6,315,789 shares which
may be acquired in the exchange offer, as a result of the application of
proration provisions of the exchange offer, the participation of other rStar
stockholders in the exchange offer could affect the Board members' personal
financial interests. The Board of Directors, therefore, determined that it would
be inappropriate to make a recommendation to the other rStar stockholders with
respect to the exchange offer. Accordingly, rStar's Board of Directors does not
express an opinion on, and remains neutral towards, the exchange offer.

     rStar entered into the proposed transactions, specifically the StarBand
Latin America acquisition, to acquire an operating business in the
satellite-based telephony and Internet access services industry in Latin
America. The Board of Directors determined that following the consummation of
the proposed transactions, rStar would have the potential to realize long-term
improved operating results and a stronger competitive position. The Board of
Directors has approved the acquisition agreement and the proposed transactions
contemplated thereby and has identified several potential benefits from the
proposed transactions that should contribute to the success of rStar and create
better value for its stockholders. The Board of Directors believes that the
StarBand Latin America business, along with the contributions made to StarBand
Latin America by Gilat and certain of its affiliates, will provide an
opportunity for rStar to

                                        45


redeploy its assets and expertise in the school business, enable rStar to enter
into a market that has a great deal of potential and will provide rStar with
many benefits including:

     - The opportunity to offer products and services in Latin America and
       accelerate the development of new product initiatives. Since rStar
       stopped building an advertiser-supported network serving the education
       market, rStar has been seeking to develop new business opportunities.
       Acquiring the StarBand Latin America business will allow rStar to offer
       satellite-based telephony and Internet access services instantly in the
       high-growth Latin American market and depending upon market conditions in
       a particular country, develop and offer new products and services.

     - Increased capacity across the entire organization through the addition of
       approximately 90 experienced StarBand Latin America employees. rStar has
       reduced its operations substantially since October 2000. The StarBand
       Latin America business is expected to enable rStar to acquire a
       significant amount of skilled employees with proven capabilities and
       allow it to develop new business opportunities.

     - Gilat's experience in the development of voice and data services and its
       existing relationships with Latin American partners. Gilat has
       significant amount of experience in providing telecommunications products
       and services based upon VSAT (very small aperture terminal) satellite
       network technology using advanced satellite-based technology to customers
       across six continents, including Latin America. Gilat and its
       subsidiaries also have developed contacts and relationships with partners
       in various Latin American countries. Acquiring the StarBand Latin America
       business should enable rStar to benefit from Gilat's experience and its
       relationships with Latin American partners and to penetrate the Latin
       American market to a greater degree that rStar could on its own.

     - The likelihood of realizing superior benefits through the expansion into
       the growing Latin American Internet market. It is reported that Internet
       use in Latin America is increasing at 35% annually. The Board of
       Directors believe that accessing the Latin American Internet market
       should diversify the rStar's revenue base and provide long-term growth
       possibilities that may be superior to those presented in the United
       States. The StarBand Latin America acquisition is expected to be
       accretive to rStar's revenues and earnings.

     - The expectation that the StarBand Latin America acquisition would yield a
       stronger management team for rStar. Currently, Gilat management has
       significant amount of experience in providing satellite-based
       telecommunication products and services. As part of the StarBand Latin
       America acquisition, Gilat has appointed two of the current members of
       the Board of Directors and has nominated three additional Board members.
       rStar expects to capitalize on Gilat's management's proven track record
       and access some of Gilat's human capital to develop its expansion into
       Latin America.

     In connection with its deliberations, the rStar Board of Directors and the
special committee reviewed a number of additional positive factors relevant to
the proposed transactions. The material factors include:

     - The belief of rStar's Board of Directors that the aggregate consideration
       provided for in the second amended acquisition agreement dated December
       31, 2001, is favorable given the recent trading prices and trading volume
       of rStar common stock, which the Board of Directors believes have limited
       the liquidity of rStar's stockholders. The proposed aggregate
       consideration of approximately $1.67 per share constitutes a premium of
       approximately 438% over the average closing price of the rStar common
       stock for the three month period ended on December 31, 2001.

     - The financial protection to be afforded to rStar's stockholders, other
       than Gilat and its corporate affiliates, by the terms of the special cash
       distribution. As described in the section captioned "The Acquisition
       Agreement -- Special Cash Distribution," each rStar stockholder, other
       than Gilat, may be entitled to receive a special cash distribution of up
       to a total of $10 million in cash, $5 million per year, during the years
       ending June 30, 2003 and June 30, 2004.

     - The high likelihood that the transactions would be consummated. The
       StarBand Latin America acquisition and the exchange offer are not
       conditioned on any financing contingency and the special
                                        46


committee and the Board considered the fact that Gilat has the financial
capacity to consummate each of these transactions expeditiously.

     - Diversification of technologies and product portfolio offerings that
       would result from the StarBand Latin America acquisition. The StarBand
       Latin America acquisition should allow rStar to offer a more
       comprehensive product line and expand its sales than if rStar attempted
       to enter the Latin American market on its own.

     - Access to greater financial resources allowing rStar to develop a greater
       range of products. As of December 31, 2001, rStar's market capitalization
       was approximately $24,883,000 and its public float was approximately
       $15,300,000. The Board of Directors recognized that companies with low
       market capitalization and low public float generally have difficulty
       attracting financing. Completing the StarBand Latin America acquisition
       and the exchange offer should allow rStar greater access to the capital
       markets.

     - The opportunity the exchange offer affords rStar's stockholders to reduce
       their exposure to the risks associated with the uncertainty of
       implementing a new business plan. As described in this offer to
       exchange/prospectus, rStar's stockholders have the ability to tender
       their shares of rStar common stock and receive 0.0738 of a Gilat ordinary
       share and between $0.32 and $1.58 in cash, depending on the market price
       of the Gilat ordinary shares prior to the expiration of the exchange
       offer. Given the historical trading price of the rStar common stock, as
       of the date of this offer to exchange/ prospectus, the aggregate
       consideration that would be received in the exchange offer for each
       outstanding share of rStar common stock represents a premium of
       approximately 438% over the average closing price of the rStar common
       stock for the three month period ended on December 31, 2001. In addition,
       the Gilat ordinary shares to be issued in the exchange offer may provide
       better liquidity than the shares of rStar common stock.

     - The opinion dated September 7, 2001 of CIBC World Markets addressed to
       the special committee as to the fairness, from a financial point of view,
       to the holders of rStar common stock, other than Gilat and its
       affiliates, of the exchange offer consideration provided for in the first
       amended acquisition agreement, as more fully described below under the
       caption, "Opinion of CIBC World Markets Corp."

     The rStar Board of Directors and the special committee also considered a
variety of potentially negative factors in its deliberations concerning the
proposed transactions. The material negative factors include:

     - The loss of control over the future operations of rStar due to the
       resignations of three current members of the Board of Directors and the
       President and Chief Executive Officer of rStar. As part of the StarBand
       Latin America acquisition, Lance Mortensen, Charles Appleby and Michael
       Arnouse will tender their resignations at the closing of rStar's
       acquisition of StarBand Latin America. Two of the current Board of
       Directors who are standing for election were nominated by Gilat and Gilat
       has nominated three new board members to our Board of Directors. Gilat
       will therefore be able to exercise total control over all such matters
       such as the election of rStar's directors and other fundamental corporate
       transactions such as mergers, asset sales and the sale of rStar.

     - The control exerted by Gilat over rStar since it currently beneficially
       owns approximately 65.5% of the outstanding shares of rStar common stock
       and its beneficial ownership of shares of rStar common stock would
       increase upon consummation of the StarBand Latin America acquisition and
       the exchange offer.

     - The risks associated with the expansion of rStar's operations into a new
       field and into the Latin American markets. rStar currently does not have
       any operations in Latin America. Through rStar's acquisition of StarBand
       Latin America, rStar expects to expand its business and enter the Latin
       America market.

     - The additional share consideration which may be issued to Gilat if
       certain conditions are met. As described in the section captioned "The
       Acquisition Agreement -- Additional Share Consideration,"

                                        47


       Gilat and its subsidiaries have the right to receive up to an additional
       10,741,530 shares of rStar common stock if StarBand Latin America
       achieves certain earning targets in 2003 and 2004.

     - The risk that rStar will not financially be able to make the special cash
       distribution when it comes due.

     - The risk that the benefits associated with the StarBand Latin America
       acquisition and the exchange offer may not be achieved. As with all
       transactions of this nature, it is difficult to predict the success of
       the transactions and the ability of rStar to successfully execute
       StarBand Latin America's business plan.

     After reviewing these potentially negative factors, rStar's Board of
Directors and the special committee concluded that they were outweighed by the
positive factors described above and accordingly determined that the proposed
transactions were fair to, and in the best interests of rStar and its
stockholders. The Board of Directors also considered the actual and potential
conflicts of interest described below under the heading "Interests of Certain
Persons in the Transactions." In view of the wide variety of factors considered
by rStar's Board of Directors, they did not find it practicable to quantify, or
otherwise attempt to assign relative weights to, the specific factors considered
in making their determination. Consequently, rStar's Board of Directors did not
quantify the assumptions and results of their analysis in reaching their
determination that the proposed transactions were fair to, and in the best
interests of, rStar and its stockholders. In addition, it is possible that
different members of rStar's Board of Directors assigned different weights to
the various factors described above.

                      OPINION OF CIBC WORLD MARKETS CORP.

     The special committee of rStar's Board of Directors engaged CIBC World
Markets to evaluate the fairness, from a financial point of view, of the
consideration provided for in the exchange offer. On September 7, 2001, at a
telephonic meeting of the special committee held to evaluate the revised terms
of the exchange offer contained in the first amended acquisition agreement, CIBC
World Markets rendered to the special committee an oral opinion, which was
confirmed by delivery of a written opinion dated September 7, 2001, to the
effect that, as of that date and based on and subject to the matters described
in its opinion, the exchange offer consideration provided for in the first
amended acquisition agreement was fair, from a financial point of view, to the
holders of rStar common stock, other than Gilat and its affiliates. CIBC World
Markets was not requested to, and it did not, update its opinion in connection
with the special committee's evaluation of the second amended acquisition
agreement dated December 31, 2001 which provided for, among other things, an
adjustment to the exchange offer consideration given that the exchange offer
consideration, as revised in the second amended acquisition agreement, provided
for aggregate consideration to the rStar stockholders consistent with the
financial terms revised and approved by the rStar Board of Directors and special
committee on September 7, 2001. The opinion of CIBC World Markets also addressed
the fairness, from a financial point of view, of the exchange ratio provided for
in the StarBand Latin America acquisition. For a summary description of those
aspects of CIBC World Markets' opinion, and the underlying financial analyses,
relating to the StarBand Latin America acquisition, stockholders should refer to
rStar's proxy statement dated March 28, 2002.

     The full text of CIBC World Markets' written opinion dated September 7,
2001 regarding the exchange offer, which describes the assumptions made, matters
considered and limitations on the review undertaken, is attached to this offer
to exchange/prospectus as Annex B. CIBC WORLD MARKETS' OPINION IS ADDRESSED TO
THE SPECIAL COMMITTEE OF rSTAR'S BOARD OF DIRECTORS AND RELATES ONLY TO THE
FAIRNESS, FROM A FINANCIAL POINT OF VIEW, OF THE EXCHANGE OFFER CONSIDERATION AS
PROVIDED FOR IN THE FIRST AMENDED ACQUISITION AGREEMENT. THE OPINION DOES NOT
ADDRESS ANY OTHER ASPECT OF THE EXCHANGE OFFER AND DOES NOT CONSTITUTE A
RECOMMENDATION TO ANY STOCKHOLDER AS TO WHETHER ANY STOCKHOLDER SHOULD TENDER
SHARES IN THE EXCHANGE OFFER OR AS TO ANY OTHER MATTERS RELATING TO THE EXCHANGE
OFFER OR RELATED TRANSACTIONS. THE SUMMARY OF CIBC WORLD MARKETS' OPINION
DESCRIBED BELOW IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THE FULL TEXT OF
THE OPINION. YOU ARE ENCOURAGED TO READ THE OPINION CAREFULLY IN ITS ENTIRETY.

                                        48


     In arriving at its opinion, CIBC World Markets:

     - reviewed the first amended acquisition agreement and related documents,
       including forms of the master services and supply agreement and the
       option agreement attached as exhibits to the first amended acquisition
       agreement;

     - reviewed audited financial statements of rStar and Gilat for the fiscal
       years ended December 31, 1998, December 31, 1999 and December 31, 2000;

     - reviewed unaudited financial statements of rStar and Gilat for the six
       months ended June 30, 2001;

     - reviewed financial forecasts and other information relating to rStar and
       StarBand Latin America provided to or discussed with CIBC World Markets
       by the managements of rStar and Gilat, and reviewed and discussed with
       the management of Gilat publicly available financial forecasts relating
       to Gilat;

     - reviewed historical market prices and trading volumes for rStar common
       stock and Gilat ordinary shares;

     - held discussions with rStar's and Gilat's senior managements and other
       representatives with respect to the businesses and prospects for future
       growth of rStar, Gilat and StarBand Latin America;

     - reviewed and analyzed publicly available financial data for companies
       CIBC World Markets deemed comparable to rStar, Gilat and StarBand Latin
       America;

     - performed discounted cash flow analyses of rStar, Gilat and StarBand
       Latin America using assumptions of future performance prepared or
       discussed with CIBC World Markets by rStar's and Gilat's managements;

     - reviewed public information concerning rStar, Gilat and StarBand Latin
       America; and

     - performed other analyses and reviewed and considered other information
       and factors, including the pro rata nature of the exchange offer, as CIBC
       World Markets deemed appropriate.

     In rendering the opinion, CIBC World Markets relied on and assumed, without
independent verification or investigation, the accuracy and completeness of all
of the financial and other information that rStar, Gilat and their employees,
representatives and affiliates provided to or discussed with CIBC World Markets.
With respect to the financial forecasts and other information relating to rStar
and StarBand Latin America, which the managements of rStar and Gilat provided to
or discussed with CIBC World Markets, CIBC World Markets assumed, at the
direction of rStar's and Gilat's managements, without independent verification
or investigation, that the forecasts and information were reasonably prepared on
bases reflecting the best available information, estimates and judgments of
rStar's and Gilat's managements as to the future financial condition and
operating results of rStar and StarBand Latin America, as the case may be. With
respect to publicly available financial forecasts relating to Gilat, which CIBC
World Markets reviewed and discussed with Gilat's management, CIBC World Markets
assumed, at the direction of Gilat's management, without independent
verification or investigation, that the forecasts were prepared on bases
reflecting reasonable estimates and judgments as to the future financial
condition and operating results of Gilat. CIBC World Markets relied, at the
direction of rStar's and Gilat's managements, without independent verification
and investigation, on the assessments of rStar's and Gilat's managements as to
StarBand Latin America's existing and future technology and products and the
risks associated with its technology and products. CIBC World Markets assumed,
with rStar's consent, that in the course of obtaining the necessary regulatory
or third party approvals and consents for the exchange offer and related
transactions, no delay, limitation, restriction or condition will be imposed
that would have a material adverse effect on rStar or StarBand Latin America or
the contemplated benefits to rStar of the exchange offer and related
transactions. CIBC World Markets also assumed, with rStar's consent, that the
exchange offer and other transactions contemplated by the first amended
acquisition agreement and related documents would be consummated in all material
respects in accordance with their terms, without waiver, modification or
amendment of any material conditions or agreements.

     CIBC World Markets did not make or obtain any independent evaluations or
appraisals of the assets or liabilities, contingent or otherwise, of rStar,
Gilat, StarBand Latin America or affiliated entities. CIBC

                                        49


World Markets expressed no opinion as to rStar's, Gilat's or StarBand Latin
America's underlying valuation, future performance or long-term viability, or
the prices at which rStar common stock or Gilat ordinary shares would trade upon
or after announcement or consummation of the exchange offer or related
transactions. CIBC World Markets did not express any view as to, and its opinion
does not address, the underlying business decision of rStar to effect the
exchange offer or related transactions. CIBC World Markets was not requested to
consider the relative merits of the exchange offer or related transactions as
compared to any alternative business strategies that might exist for rStar or
the effect of any other transaction in which rStar might engage. In connection
with CIBC World Markets' engagement, CIBC World Markets was not requested to,
and CIBC World Markets did not, participate in the negotiation or structuring of
the exchange offer or related transactions. CIBC World Markets' opinion was
necessarily based on the information available to it and general economic,
financial and stock market conditions and circumstances as they existed and
could be evaluated by CIBC World Markets as of the date of its opinion. Although
subsequent developments may affect its opinion, CIBC World Markets does not have
any obligation to update, revise or reaffirm its opinion. The special committee
of rStar's Board of Directors imposed no other instructions or limitations on
CIBC World Markets with respect to the investigations made or the procedures
followed by CIBC World Markets in rendering its opinion.

     This summary is not a complete description of CIBC World Markets' opinion
to the special committee or the financial analyses performed and factors
considered by CIBC World Markets in connection with its opinion, but rather
describes material aspects of the opinion and the material financial analyses
underlying such opinion. The preparation of a fairness opinion is a complex
analytical process involving various determinations as to the most appropriate
and relevant methods of financial analysis and the application of those methods
to the particular circumstances and, therefore, a fairness opinion is not
readily susceptible to summary description. CIBC World Markets believes that its
analyses and this summary must be considered as a whole and that selecting
portions of its analyses and factors or focusing on information presented in
tabular format, without considering all analyses and factors or the narrative
description of the analyses, could create a misleading or incomplete view of the
processes underlying CIBC World Markets' analyses and opinion. CIBC World
Markets did not draw, in isolation, conclusions from or with regard to one
factor or method of analysis, but rather arrived at its ultimate opinion based
on the results of all analyses undertaken by it and assessed as a whole.
Accordingly, CIBC World Markets does not believe that any single analysis or
result reflected in its analyses, whether within or outside a range for
comparative purposes, is of any particular significance, or should be assessed,
independent of all analyses and factors considered.

     In performing its analyses, CIBC World Markets considered industry
performance, general business, economic, market and financial conditions and
other matters existing as of the date of its opinion, many of which are beyond
rStar's, Gilat's and StarBand Latin America's control. No company, transaction
or business used in the analyses as a comparison is identical to rStar, Gilat,
StarBand Latin America or the exchange offer, and an evaluation of the results
of those analyses is not entirely mathematical. Rather, the analyses involve
complex considerations and judgments concerning financial and operating
characteristics and other factors that could affect the acquisition, public
trading or other values of the companies, business segments or transactions
analyzed.

     The estimates contained in CIBC World Markets' analysis and the ranges of
valuations resulting from any particular analysis are not necessarily indicative
of actual values or future results, which may be significantly more or less
favorable than those suggested by its analyses. In addition, analyses relating
to the value of businesses or securities do not necessarily purport to be
appraisals or to reflect the prices at which businesses or securities actually
may be sold. Accordingly, CIBC World Markets' analyses and estimates are
inherently subject to substantial uncertainty.

     The type and amount of consideration payable in the exchange offer and
related transactions was determined by rStar or through negotiation between
rStar and Gilat and the decision to enter into the exchange offer and related
transactions was solely that of rStar's Board of Directors and the special
committee. CIBC World Markets' opinion and financial analyses relating to the
exchange offer were only one of many factors considered by the special committee
in its evaluation of the exchange offer and should

                                        50


not be viewed as determinative of the views of rStar's Board of Directors, the
special committee or management with respect to the exchange offer or related
transactions or the consideration provided for in the exchange offer or related
transactions.

     The following is a summary of the material financial analyses underlying
CIBC World Markets' opinion dated September 7, 2001 to the special committee of
rStar's Board of Directors with respect to the exchange offer consideration
provided for in the first amended acquisition agreement dated September 7, 2001.
THE FINANCIAL ANALYSES SUMMARIZED BELOW INCLUDE INFORMATION PRESENTED IN TABULAR
FORMAT. IN ORDER TO FULLY UNDERSTAND CIBC WORLD MARKETS' FINANCIAL ANALYSES, THE
TABLES MUST BE READ TOGETHER WITH THE TEXT OF EACH SUMMARY. THE TABLES ALONE DO
NOT CONSTITUTE A COMPLETE DESCRIPTION OF THE FINANCIAL ANALYSES. CONSIDERING THE
DATA IN THE TABLES BELOW WITHOUT CONSIDERING THE FULL NARRATIVE DESCRIPTION OF
THE FINANCIAL ANALYSES, INCLUDING THE METHODOLOGIES AND ASSUMPTIONS UNDERLYING
THE ANALYSES, COULD CREATE A MISLEADING OR INCOMPLETE VIEW OF CIBC WORLD
MARKETS' FINANCIAL ANALYSES.

  INTRODUCTION

     CIBC World Markets performed a "Selected Companies Analysis" and
"Discounted Cash Flow Analysis" of rStar as described below under the caption
"rStar Analysis" in order to compare the equity value for rStar, referred to as
the implied equity reference range, calculated from these analyses with the
implied aggregate value of the exchange offer consideration provided for in the
first amended acquisition agreement. CIBC World Markets also performed a
"Selected Companies Analysis" and "Discounted Cash Flow Analysis" of Gilat as
described below under the caption "Gilat Analysis" in order to compare the
implied equity reference ranges calculated for Gilat from these analyses with
the closing price of Gilat ordinary shares on September 5, 2001. ON THAT DATE,
THE MARKET PRICE OF GILAT ORDINARY SHARES WAS $10.06 PER SHARE. THE ASSUMPTIONS
USED BY CIBC WORLD MARKETS IN ITS OPINION WERE BASED ON THE MARKET PRICE ON
SEPTEMBER 5, 2001 AND THE MARKET PRICE FOR GILAT ORDINARY SHARES FOR THE 30-DAY
PERIOD ENDED SEPTEMBER 5, 2001 OF $12.07 PER SHARE. ON DECEMBER 31, 2001, THE
DATE ON WHICH THE SECOND AMENDED ACQUISITION AGREEMENT WAS EXECUTED, GILAT'S
MARKET PRICE HAD FALLEN TO $5.48 PER SHARE. ON MARCH 27, 2002, THE DAY
IMMEDIATELY BEFORE THE COMMENCEMENT OF THE EXCHANGE OFFER, GILAT ORDINARY SHARES
HAD A MARKET PRICE OF $3.50 PER SHARE AND ON JUNE 24, 2002, THE DATE IMMEDIATELY
BEFORE RSTAR RESUMED THE EXCHANGE OFFER, GILAT ORDINARY SHARES HAD A MARKET
PRICE OF $1.19 PER SHARE. AS A RESULT, CERTAIN OF THE ASSUMPTIONS USED BY CIBC
WORLD MARKETS IN RENDERING ITS OPINION HAVE CHANGED. NOTWITHSTANDING THESE
CHANGES, THE BOARD OF DIRECTORS OF rSTAR ELECTED NOT TO ASK CIBC WORLD MARKETS
TO UPDATE OR REVISE ITS SEPTEMBER 7, 2001 OPINION EITHER WHEN THE SECOND AMENDED
ACQUISITION AGREEMENT WAS ENTERED INTO ON DECEMBER 31, 2001 OR AS OF THE DATE OF
THIS OFFER TO EXCHANGE/PROSPECTUS. For information relating to the closing
prices of Gilat ordinary shares as of various dates subsequent to the date of
CIBC World Markets' opinion, see "Comparative Per Share Market Price and
Dividend Information" and "Background of the Exchange Offer and Related
Transactions." A recent closing price for Gilat ordinary shares prior to
expiration of the exchange offer also will be provided to you as more fully
described under "Questions and Answers about the Exchange Offer."

  rSTAR ANALYSIS

     Selected Companies Analysis.  CIBC World Markets performed a selected
companies analysis for rStar in order to compare the implied equity reference
range calculated for rStar based on the implied trading multiples of other
publicly traded companies in rStar's industries with the implied aggregate value
of the exchange offer consideration provided for in the first amended
acquisition agreement. In this analysis, CIBC World Markets compared financial
and stock market information for rStar and the

                                        51


following 12 selected publicly held companies in the eLearning, traditional
education and outsourcing/systems integration industries:



       eLearning                Traditional Education           Outsourcing/Systems Integration
       ---------                ---------------------           -------------------------------
                                                        
- Centra Software, Inc.  - DeVry Inc.                         - eCollege.com
- Click2learn.com, Inc.  - ITT Educational Services, Inc.     - The Management Network Group, Inc.
- DigitalThink, Inc.     - Learning Tree International, Inc.  - Sapient Corporation
- Mentergy Ltd.          - Sylvan Learning Systems, Inc.
- SkillSoft Corporation


     CIBC World Markets reviewed enterprise values, calculated as equity market
value plus net debt, for rStar and the selected companies as multiples of
calendar years 2001 and 2002 estimated revenues and earnings before interest,
taxes, depreciation and amortization, commonly referred to as EBITDA. CIBC World
Markets also reviewed equity market values as a multiple of calendar years 2001
and 2002 estimated earnings per share, commonly referred to as EPS. All
multiples were based on closing stock prices on September 5, 2001. Estimated
financial data for the selected companies were based on publicly available
research analysts' estimates and estimated financial data for rStar were based
on internal estimates of rStar's management. Applying a range of selected
multiples of calendar years 2001 and 2002 estimated revenues, EBITDA and EPS
derived from the selected companies to corresponding financial data of rStar
indicated the following implied per share equity reference range for rStar, as
compared to the implied aggregate value of the exchange offer consideration
based on the cash consideration provided for in the first amended acquisition
agreement of $0.95 and the average closing price of Gilat ordinary shares for
the 30-day period ended September 5, 2001 of $12.07 per Gilat ordinary share:



                                          IMPLIED EXCHANGE OFFER CONSIDERATION IN
IMPLIED EQUITY REFERENCE RANGE FOR RSTAR    FIRST AMENDED ACQUISITION AGREEMENT
----------------------------------------  ---------------------------------------
                                       
        $0.77 - $0.85 per share                       $1.84 per share


     Discounted Cash Flow Analysis.  CIBC World Markets performed a discounted
cash flow analysis of rStar in order to compare the implied equity reference
range for rStar as an independent company based on the present value of the cash
that rStar could generate in the future with the implied aggregate value of the
exchange offer consideration provided for in the first amended acquisition
agreement. In this analysis, CIBC World Markets calculated the estimated present
value of the cash that rStar could generate after operating expenses, taxes,
capital expenditures and changes in working capital, and assuming no debt,
commonly referred to as unlevered, after-tax free cash flow, for the second half
of fiscal year 2001 through the end of fiscal year 2005. Estimated financial
data used in this analysis were based on internal estimates of rStar's
management. CIBC World Markets calculated an estimated enterprise value for
rStar at the end of fiscal year 2005, referred to as the terminal value, by
applying terminal value multiples of 8.0x to 10.0x to rStar's estimated EBITDA
for fiscal year 2005. The present value of the estimated cash flows and terminal
values were calculated using discount rates ranging from 16.0% to 20.0%. This
analysis indicated the following implied per share equity reference range for
rStar, as compared to the implied aggregate value of the exchange offer
consideration based on the cash consideration provided for in the first amended
acquisition agreement of $0.95 and the average closing price of Gilat ordinary
shares for the 30-day period ended September 5, 2001 of $12.07 per Gilat
ordinary share:



                                          IMPLIED EXCHANGE OFFER CONSIDERATION IN
IMPLIED EQUITY REFERENCE RANGE FOR RSTAR    FIRST AMENDED ACQUISITION AGREEMENT
----------------------------------------  ---------------------------------------
                                       
        $0.44 - $0.52 per share                       $1.84 per share


  GILAT ANALYSES

     Selected Companies Analysis.  CIBC World Markets performed a selected
companies analysis for Gilat in order to compare the implied equity reference
range calculated for Gilat based on the implied trading multiples of other
publicly traded companies in Gilat's industries with the closing price of Gilat

                                        52


ordinary shares on September 5, 2001. In this analysis, CIBC World Markets
compared financial and stock market information for Gilat and the following five
selected publicly held companies in the very small aperture terminal, commonly
referred to as VSAT, and satellite equipment industries:



   VSAT COMPANIES      SATELLITE EQUIPMENT COMPANIES
   --------------      -----------------------------
                                                
- STM Wireless, Inc.   - Andrew Corporation
- ViaSat, Inc.         - EMS Technologies, Inc.
                       - Radyne Comstream Inc.


     CIBC World Markets reviewed enterprise values for Gilat and the selected
companies as multiples of calendar years 2001 and 2002 estimated revenues and
EBITDA. CIBC World Markets also reviewed equity market values as a multiple of
calendar years 2001 and 2002 EPS. All multiples were based on closing stock
prices on September 5, 2001. Estimated financial data for the selected companies
and Gilat were based on publicly available research analysts' estimates.
Applying a range of selected multiples of estimated calendar years 2001 and 2002
revenues, EBITDA and EPS derived from the selected companies to corresponding
financial data of Gilat indicated the following implied per share equity
reference range for Gilat, as compared to the closing price of Gilat ordinary
shares on September 5, 2001:



IMPLIED EQUITY REFERENCE RANGE FOR GILAT  CLOSING PRICE OF GILAT ORDINARY SHARES ON 9/05/01
----------------------------------------  -------------------------------------------------
                                       
       $18.69 - $27.49 per share                          $10.06 per share


     Discounted Cash Flow Analysis.  CIBC World Markets performed a discounted
cash flow analysis of Gilat in order to compare the implied equity reference
range for Gilat as an independent company based on the present value of the
unlevered, after-tax free cash flow that Gilat could generate in the future with
the closing price of Gilat ordinary shares on September 5, 2001. In this
analysis, CIBC World Markets calculated the estimated present value of the
unlevered, after-tax free cash flow that Gilat could generate for the second
half of fiscal year 2001 through the end of fiscal year 2005. Estimated
financial data used in this analysis were based on publicly available research
analysts' estimates for Gilat. CIBC World Markets calculated an estimated
enterprise value for Gilat at the end of fiscal year 2005 by applying terminal
value multiples of 10.0x to 12.0x to Gilat's estimated EBITDA for fiscal year
2005. The present value of the estimated cash flows and terminal values were
calculated using discount rates ranging from 15.0% to 17.0%. This analysis
indicated the following implied per share equity reference range for Gilat, as
compared to the closing price of Gilat ordinary shares on September 5, 2001:



IMPLIED EQUITY REFERENCE RANGE FOR GILAT  CLOSING PRICE OF GILAT ORDINARY SHARES ON 9/05/01
----------------------------------------  -------------------------------------------------
                                       
       $14.51 - $24.77 per share                          $10.06 per share


  OTHER FACTORS

     In rendering its opinion, CIBC World Markets also reviewed and considered
other factors, including:

     - selected research analysts' reports for Gilat, including stock price
       estimates of those analysts;

     - historical trading prices of rStar common stock ranging from a low of
       $0.35 to a high of $2.50 per share for the 52-week period ended August
       31, 2001;

     - historical trading prices of Gilat ordinary shares ranging from a low of
       $9.36 to a high of $81.88 per ordinary share for the 52-week period ended
       August 31, 2001;

     - the relationship between movements in rStar common stock, movements in
       the common stock of selected eLearning companies, traditional education
       companies and outsourcing/systems integration companies, and movements in
       the Nasdaq Composite Index; and

     - the relationship between movements in Gilat ordinary shares, movements in
       the common stock of selected VSAT and satellite equipment companies, and
       movements in the Nasdaq Composite Index.

                                        53


  MISCELLANEOUS

     rStar has agreed to pay CIBC World Markets an aggregate fee of $750,000 for
its opinion services. In addition, rStar has agreed to reimburse CIBC World
Markets for its reasonable out-of-pocket expenses, including reasonable fees and
expenses of its legal counsel, and to indemnify CIBC World Markets and related
parties against liabilities, including liabilities under the federal securities
laws, relating to, or arising out of, its engagement.

     The special committee of rStar's Board of Directors selected CIBC World
Markets based on CIBC World Markets' reputation and expertise. CIBC World
Markets is an internationally recognized investment banking firm and, as a
customary part of its investment banking business, is regularly engaged in
valuations of businesses and securities in connection with acquisitions and
mergers, underwritings, secondary distributions of securities, private
placements and valuations for other purposes. CIBC World Markets in the past has
provided services to Gilat unrelated to the exchange offer, including acting as
a dealer manager in connection with Gilat's tender offer for rStar common stock
in October 2000, for which services CIBC World Markets has received
compensation. In the ordinary course of business, CIBC World Markets and its
affiliates may actively trade the securities of rStar and Gilat for their own
account and for the accounts of customers and, accordingly, may at any time hold
a long or short position in such securities.

                               THE EXCHANGE OFFER

BASIC TERMS

     Subject to the terms and conditions of this exchange offer, rStar is
offering to exchange up to 6,315,789 shares of rStar common stock, which
represents approximately 10% of the total number of shares of rStar common stock
outstanding and approximately 29% of the outstanding shares of rStar common
stock not held by Gilat or its corporate affiliates, based upon the total number
of shares of rStar common stock outstanding as of June 24, 2002.

  The Consideration

     In exchange for each share of rStar common stock that is validly tendered
and not properly withdrawn, you will receive:

     - 0.0738 of a Gilat ordinary share; and

     - cash consideration determined, as described below, pursuant to a formula
       that depends, in part, upon the average trading price for Gilat ordinary
       shares. The "average trading price for Gilat ordinary shares" means the
       average of the closing prices of the Gilat ordinary share reported on the
       Nasdaq National Market over the 10-day trading period ending on the fifth
       trading day before the exchange offer expires.

     The cash consideration per share of rStar common stock will be determined
as follows:

     - If the average trading price for Gilat ordinary shares equals $12.00, the
       total cash consideration to be offered will equal $6,000,000, or $0.95
       per share of rStar common stock.

     - If the average trading price for Gilat ordinary share is less than
       $12.00, the total cash consideration will equal $6,000,000 plus an amount
       equal to the difference between $12 and the average trading price of
       Gilat ordinary shares, multiplied by 466,105, which is the maximum number
       of Gilat ordinary shares that may be delivered, in the aggregate, in the
       exchange offer. That amount will then be divided by 6,315,789, which is
       the maximum number of shares that may be tendered in the exchange offer,
       to determine the value of the per share cash consideration. However, in
       no event will the cash consideration be more than $1.58 per share of
       rStar common stock.

     - If the average trading price for Gilat ordinary share is more than
       $12.00, the total cash consideration will equal $6,000,000 minus an
       amount equal to the difference between the average

                                        54


       trading price of Gilat ordinary shares and $12, multiplied by 466,105,
       which is the maximum number of Gilat ordinary shares may be delivered, in
       the aggregate, in the exchange offer. That number will then be divided by
       6,315,789, which is the maximum number of shares that may be tendered in
       the exchange offer, to determine the value of the per share cash
       consideration. However, in no event will the cash consideration be less
       than $0.32 per share of rStar common stock.

In each case described above, the cash consideration per share of rStar common
stock will be rounded to the nearest whole cent.

     Illustrative Table:  The following table illustrates the cash
consideration, calculated in accordance with the formulas and rules described
above, that would be payable in the exchange offer for each share of rStar
common stock validly tendered in the exchange offer, if the 10-day average
closing price for a Gilat ordinary share ending five trading days before the
expiration of the exchange offer were within a range of $1.00 to $23.00 per
share, at $1.00 intervals:



                                       CASH CONSIDERATION PER SHARE,
AVERAGE GILAT ORDINARY SHARE VALUE   ROUNDED TO THE NEAREST WHOLE CENT
----------------------------------   ---------------------------------
                                  
              $ 1.00                               $1.58
              $ 2.00                               $1.58
              $ 3.00                               $1.58
              $ 4.00                               $1.54
              $ 5.00                               $1.47
              $ 6.00                               $1.39
              $ 7.00                               $1.32
              $ 8.00                               $1.25
              $ 9.00                               $1.17
              $10.00                               $1.10
              $11.00                               $1.02
              $12.00                               $0.95
              $13.00                               $0.88
              $14.00                               $0.80
              $15.00                               $0.73
              $16.00                               $0.65
              $17.00                               $0.58
              $18.00                               $0.51
              $19.00                               $0.43
              $20.00                               $0.36
              $21.00                               $0.32
              $22.00                               $0.32
              $23.00                               $0.32


     You will not receive any interest on any cash that rStar pays you, even if
there is a delay in making the exchange.

     rStar currently does not own any Gilat ordinary shares. However, under the
acquisition agreement, Gilat granted rStar an option to purchase up to 466,105
Gilat ordinary shares, which is the maximum number of shares that are being
offered to rStar stockholders in exchange for their shares of rStar common stock
tendered. rStar intends to exercise this option upon closing of the exchange
offer. If no shares of rStar common stock are tendered in the exchange offer,
rStar will not exercise the option. For information regarding the consideration
that Gilat will receive under the option, see the discussion under "The Exchange
Offer -- Source and Amount of Funds."

                                        55


     You will not receive any fractional Gilat ordinary shares. Instead you will
receive cash in an amount equal to the market value of any fractional shares you
would otherwise have been entitled to receive as described below.

     Only whole shares of rStar common stock validly tendered and not properly
withdrawn will be accepted in the exchange offer. Fractional shares of rStar
common stock will not be accepted in the exchange offer.

  Proration

     If more than 6,315,789 shares of rStar common stock have been validly
tendered and not properly withdrawn prior to the expiration date, rStar will
accept and exchange only 6,315,789 shares of rStar common stock on a pro rata
basis, with appropriate adjustments to avoid the exchange of fractional shares
of rStar common stock, from each stockholder who has tendered shares of rStar
common stock in the exchange offer based upon the number of shares validly
tendered and not properly withdrawn by each stockholder prior to the expiration
date. Therefore, all of the shares of rStar common stock that a stockholder
tenders in the exchange offer may not be accepted even if they are validly
tendered and not properly withdrawn before the expiration date.

     If proration of tendered shares of rStar common stock is required, rStar
will determine the proration factor as promptly as practicable following the
expiration date. The proration factor for each stockholder who has tendered
shares in the exchange offer is based upon the number of shares validly tendered
and not properly withdrawn by each stockholder prior to the expiration date.
Because of the difficulty in determining the number of shares of rStar common
stock validly tendered and not properly withdrawn, rStar does not expect that it
will be able to announce the final proration factor or exchange any shares
validly tendered in the exchange offer until about ten Nasdaq National Market
trading days after the expiration date, due in part to the guaranteed delivery
procedures described below in "The Exchange Offer -- Procedure for Tendering
Shares of rStar Common Stock." The preliminary results of any proration will be
announced by press release as promptly as practicable after the expiration date.
After the expiration date, stockholders may obtain preliminary proration
information from the exchange agent and also may be able to obtain the
information from their brokers.

  Other Aspects of the Exchange Offer.

     The term "expiration date" as used in this offer to exchange/prospectus
means 12:00 midnight, New York City time, on Thursday, July 25, 2002, unless
rStar (subject to Gilat's prior consent and the other terms of the acquisition
agreement) extends again the period of time during which the exchange offer will
remain open, in which case the term expiration date means the latest time and
date on which the exchange offer, as so extended, expires.

     rStar's directors and executive officers collectively beneficially own
approximately 11,159,370 shares of rStar common stock and are eligible to tender
any or all of their shares of rStar common stock into the exchange offer. In
addition, Gilat's directors and executive officers collectively beneficially own
approximately 330,000 shares of rStar common stock, and are also eligible to
tender their shares of rStar common stock in the exchange offer. If the
respective directors and executive officers of rStar and Gilat validly tender
all of their shares of rStar common stock in the exchange offer, the exchange
offer will be oversubscribed and the proration provisions will apply.

     You may be subject to U.S. federal income tax consequences if you tender
your shares of rStar common stock in the exchange offer. These tax consequences
may be relevant to your decision to tender your shares of rStar common stock.
See "Taxation."

     The exchange offer is not conditioned on any minimum number of shares of
rStar common stock being tendered. The exchange offer is, however, subject to
other conditions. See "The Exchange Offer -- Conditions to the Exchange Offer."

                                        56


EXTENSION, TERMINATION, AMENDMENT, AND TEMPORARY SUSPENSION

     rStar expressly reserves the right (subject to Gilat's prior consent and
the other terms of the acquisition agreement) at any time or from time to time,
to extend the period of time during which the exchange offer remains open, and
rStar can do so by giving oral or written notice of the extension to the
exchange agent. If rStar decides to extend the exchange offer, rStar will make
an announcement to that effect no later than 9:00 a.m., New York City time, on
the next business day after the previously scheduled expiration date. During an
extension, all shares of rStar common stock previously tendered and not properly
withdrawn will remain subject to the exchange offer, subject to your right to
withdraw your shares of rStar common stock. See "The Exchange
Offer -- Withdrawal Rights" for more details.

     If the registration statement, of which this offer to exchange/prospectus
is a part, has not been declared effective at the initial expiration of the
exchange offer, rStar intends to extend (subject to Gilat's prior consent and
the other terms of the acquisition agreement) the exchange offer and announce
the extension by issuing a press release and filing the appropriate SEC
documents as required by applicable SEC rules no later than 9:00 a.m., New York
City time, on Friday, July 26, 2002.

     Subject to compliance with the SEC's applicable rules and regulations,
rStar also reserves the right (subject to Gilat's prior consent and the other
terms of the acquisition agreement) regardless of whether or not any of the
events described in "The Exchange Offer -- Conditions to the Exchange Offer"
have occurred or are deemed by rStar to have occurred, to delay acceptance for
payment of, and payment for, any shares by giving oral or written notice of the
extension to the exchange agent and making a public announcement of the
extension. rStar also expressly reserves the right (subject to Gilat's prior
consent and the other terms of the acquisition agreement) to terminate the
exchange offer and reject for payment and not pay for any shares not theretofore
accepted for payment or paid for or, subject to applicable law, to postpone
payment for shares upon the occurrence of any of the conditions specified in
"The Exchange Offer -- Conditions to the Exchange Offer" by giving oral or
written notice of the termination or postponement to the exchange agent and
making a public announcement of the termination or postponement. The reservation
of the right to delay payment for shares that have been accepted for payment is
limited by Rules 13e-4(f)(5) and 14e-1(c) under the Exchange Act, which requires
that rStar must pay the consideration offered or return the shares tendered
promptly after termination or withdrawal of a tender offer.

     Subject to compliance with the SEC's applicable rules and regulations,
rStar further reserves the right (subject to Gilat's prior consent and the other
terms of the acquisition agreement) and regardless of whether any of the events
set forth in "The Exchange Offer -- Conditions to the Exchange Offer" have
occurred or are deemed by rStar to have occurred, to amend the exchange offer in
any respect, including, without limitation, by decreasing or increasing the
consideration offered in the exchange offer to holders of shares or by
decreasing or increasing the number of shares being sought in the exchange
offer. Amendments to the exchange offer may be made at any time and from time to
time by public announcement of the amendment. In the case of an extension, the
amendment must be issued no later than 9:00 a.m., New York City time, on the
first business day after the last previously scheduled or announced expiration
date. Any public announcement made pursuant to the exchange offer will be
disseminated promptly to stockholders in a manner reasonably designed to inform
stockholders of the change, including the issuance of a press release and the
filing of SEC documents as required by the applicable SEC rules.

     If the terms of the exchange offer or the information concerning the
exchange offer are materially changed, or if a material condition of the
exchange offer is waived, the exchange offer will be extended to the extent
required by Rules 13e-4(d)(2), 13e-4(e)(3), 14d-4(d)(1) and 14d-4(d)(2) under
the Exchange Act. These rules provide that the minimum period during which an
exchange offer must remain open following material changes in the terms of the
exchange offer or information concerning the exchange

                                        57


offer, other than a change in price or a change in percentage of securities
sought, will depend on the facts and circumstances, including the relative
materiality of the terms or information. If:

     (1) the consideration offered for the shares of rStar common stock is
increased or decreased or the number of shares of rStar common stock sought in
this exchange offer is increased, by more than 2% of the outstanding shares of
rStar common stock, or decreased, and

     (2) the exchange offer is scheduled to expire at any time earlier than the
expiration of a period ending on the tenth business day from, and including, the
date that notice of the change in the exchange offer is first published, sent or
given in the manner specified above,

then, in each case, the exchange offer will be extended until the expiration of
a period of ten business days from the date that notice of the change is first
published. If rStar makes a material change to other terms of the exchange offer
or to the information concerning the exchange offer, or if a material condition
to the exchange offer is waived, rStar will extend the expiration date for the
exchange offer, if required by applicable law, for a period of five business
days to allow you to consider the amended terms of the exchange offer. If the
initial offer to exchange/prospectus is materially deficient, the exchange offer
will be extended for a period of 20 business days. For purposes of the exchange
offer, a "business day" means any day other than a Saturday, Sunday or U.S.
Federal holiday and consists of the time period from 12:01 am through 12:00
midnight, New York City time.

     rStar commenced the exchange offer on March 28, 2002. However, on April 1,
2002, pursuant to SEC rules and regulations, rStar and Gilat temporarily
suspended the exchange offer until such time as rStar stockholders were provided
with an updated offer to exchange/prospectus containing Gilat's audited
financials statements for the year ended December 31, 2001. These audited
financial statements of Gilat are contained in this offer to
exchange/prospectus. Accordingly, rStar has resumed the exchange offer as of
June 25, 2002, the date of this updated offer to exchange/prospectus is being
mailed to rStar stockholders and has extended the expiration date for the
exchange offer to 12:00, midnight, New York City time on Thursday, July 25,
2002.

EXCHANGE OF SHARES OF rSTAR COMMON STOCK AND DELIVERY OF THE CONSIDERATION

     Upon the terms and subject to the conditions to the exchange offer,
including if the exchange offer is extended or amended, and the terms and
conditions of any such extension or amendment, rStar will accept and exchange up
to 6,315,789 shares of rStar common stock validly tendered and not properly
withdrawn prior to the expiration date, subject to the satisfaction or waiver of
the conditions to the exchange offer.

     For purposes of the exchange offer, rStar will be deemed to have accepted
for exchange, and therefore exchanged, subject to the proration provisions of
this exchange offer, shares of rStar common stock that are validly tendered and
not properly withdrawn from the exchange offer only when, as and if rStar gives
oral or written notice to the exchange agent of its acceptance of the shares for
exchange pursuant to this exchange offer. As soon as practicable after receipt
of such notice, the exchange agent for the exchange offer will arrange for
delivery of the Gilat ordinary shares and the cash payment, including cash
instead of fractional Gilat ordinary shares, to the tendering stockholders. The
exchange agent will act as agent for tendering stockholders for the purpose of
receiving the consideration and transmitting such consideration to you. You will
not receive any interest on any cash that rStar pays you, even if there is a
delay in making the exchange.

     In all cases, exchange for tendered shares of rStar common stock accepted
for exchange pursuant to the exchange offer will be made promptly, subject to
possible delay in the event of proration, but only after timely receipt by the
exchange agent of certificates for those shares, or of a timely confirmation of
a book-entry transfer of such shares in the exchange agent's account, at The
Depositary Trust Company, which is referred to as the "DTC," and a properly
completed and duly executed Letter of Transmittal, or in the case of a
book-entry transfer, an agent's message, and any other required documents.

                                        58


     If rStar does not accept any tendered shares of rStar common stock for
exchange pursuant to the terms of and conditions to the exchange offer, or if
certificates are submitted for more shares of rStar common stock than are
tendered, rStar will return certificates for such unexchanged shares of rStar
common stock without expense to the tendering stockholder or, in the case of
shares of rStar common stock tendered by book-entry transfer to the exchange
agent's account at DTC pursuant to the procedures set forth below under the
discussion "The Exchange Offer -- Procedure for Tendering Shares of rStar Common
Stock" those shares of rStar common stock will be credited to an account
maintained with DTC, as soon as practicable following the expiration or
termination of the exchange offer.

     rStar will generally pay all stock transfer taxes, if any, payable on the
transfer to rStar or Gilat of shares of rStar common stock exchanged pursuant to
the exchange offer. If, however, the cash payment and delivery of Gilat ordinary
shares for the exchanged shares of rStar common stock is to be made to or (in
the circumstances permitted by the exchange offer) if unexchanged shares of
rStar common stock are to be registered in the name of, any person other than
the registered holder, or if tendered certificates are registered in the name of
any person other than the person signing the Letter of Transmittal, the amount
of all stock transfer taxes, if any, whether imposed on the registered holder or
the other person, payable on account of the transfer to the person will be
deducted from the consideration offered for shares of rStar common stock unless
satisfactory evidence of the payment of the stock transfer taxes, or exemption
from payment of the stock transfer taxes, is submitted. See Instruction 7 of the
Letter of Transmittal.

FRACTIONAL SHARES OF GILAT ORDINARY SHARES

     You will not receive any fractional Gilat ordinary shares pursuant to the
exchange offer. Instead, each tendering stockholder who would otherwise be
entitled to a fractional Gilat ordinary share will receive cash in an amount
equal to the product of (x) the fractional interest that such tendering
stockholder would otherwise be entitled to receive pursuant to the exchange
offer by (y) the average closing price of Gilat ordinary shares as reported on
the Nasdaq National Market for the five consecutive trading days ending on the
trading day immediately prior to the date on which rStar accepts tendered shares
in the exchange offer.

WITHDRAWAL RIGHTS

     Your tendered shares of rStar common stock may be withdrawn at any time
prior to the expiration date of the exchange offer, and any time after the
expiration date unless rStar has previously accepted your tendered shares for
exchange pursuant to the exchange offer.

     For a withdrawal to be effective, the exchange agent must timely receive
from you a written or facsimile transmission notice of withdrawal at one of its
addresses or numbers set forth on the back cover of this offer to
exchange/prospectus. Your notice of withdrawal must include your name, address,
social security number, the certificate number(s) and the number of shares of
rStar common stock to be withdrawn as well as the name of the registered holder,
if it is different from that of the person who tendered those shares of rStar
common stock.

     A financial institution must guarantee all signatures on the notice of
withdrawal unless those shares of rStar common stock have been tendered for the
account of any eligible institution (i.e. an institution that is a member of the
Securities Transfer Agent Medallion Program, the New York Stock Exchange, Inc.
Medallion Signature Program or the Stock Exchange Medallion Program). Most
banks, savings and loan associations and brokerage houses are able to provide
these signature guarantees for you.

     If shares of rStar common stock have been tendered pursuant to the
procedures for book-entry transfer discussed under the caption entitled "The
Exchange Offer -- Procedure for Tendering Shares of rStar Common Stock," any
notice of withdrawal must specify the name and number of the account at DTC to
be credited with the withdrawn shares of rStar common stock and must otherwise
comply with DTC's procedures. If certificates have been delivered or otherwise
identified to the exchange agent, the name of the registered holder and the
serial numbers of the particular certificates evidencing the shares of

                                        59


rStar common stock withdrawn must also be furnished to the exchange agent, as
stated above, prior to the physical release of the certificates.

     rStar will decide (subject to Gilat's prior consent and the other terms of
the acquisition agreement) all questions as to the form and validity (including
time of receipt) of any notice of withdrawal and rStar's decisions shall be
final and binding. Neither rStar, the exchange agent, the information agent nor
any other person will be under any duty to give notification of any defects or
irregularities in any notice of withdrawal or will incur any liability for
failure to give any notification. Any shares of rStar common stock properly
withdrawn will be deemed not to have been validly tendered for purposes of the
exchange offer. However, you may retender withdrawn shares of rStar common stock
by following one of the procedures discussed under the caption entitled "The
Exchange Offer -- Procedure for Tendering Shares of rStar Common Stock" at any
time prior to the expiration date.

     If the exchange offer is extended, or rStar is delayed in its exchange of
shares or is unable to exchange shares pursuant to the exchange offer for any
reason, then, without prejudice to rStar's rights under the exchange offer, the
exchange agent may, subject to applicable law, retain tendered shares on rStar's
behalf, and the shares may not be withdrawn except to the extent tendering
stockholders are entitled to withdrawal rights as described in this section.
rStar's reservation of the right to delay payment for shares of rStar common
stock that are accepted for exchange is limited by Rules 13e-4(f)(5) and
14e-1(c) under the Exchange Act, which requires rStar to pay the consideration
offered or return the shares tendered promptly after termination or withdrawal
of a tender offer.

PROCEDURE FOR TENDERING SHARES OF rSTAR COMMON STOCK

     For you to validly tender shares of rStar common stock pursuant to the
exchange offer:

     (a) (1) a properly completed and duly executed Letter of Transmittal in the
         form provided with this offer to exchange/prospectus, along with any
         required signature guarantees, or in connection with a book-entry
         transfer, an agent's message instead of the Letter of Transmittal, and
         any other required documents, must be received by the exchange agent at
         one of its addresses set forth on the back cover of this offer to
         exchange/prospectus, and

         (2) certificates for tendered shares of rStar common stock must be
         received by the exchange agent at such address or those shares of rStar
         common stock must be tendered pursuant to the procedures for book-entry
         transfer set forth below, and a confirmation of receipt of such tender
         received (this confirmation is referred to as a "book-entry
         confirmation") in each case before the expiration date of the exchange
         offer, or

     (b) you must comply with the guaranteed delivery procedures set forth below
         under "Guaranteed Delivery."

     No alternative, conditional or contingent tenders will be accepted.

     The term "agent's message" means a message, transmitted by electronic means
by DTC to, and received by, the exchange agent and forming a part of a
book-entry confirmation, which states that DTC has received an express
acknowledgment from the participant in DTC tendering the shares of rStar common
stock, which are the subject of that book-entry confirmation, that such
participant has received and agrees to be bound by the terms of the Letter of
Transmittal and that rStar may enforce that agreement against that participant.

     Signature Guarantees.  Signatures on all Letters of Transmittal must be
guaranteed by an eligible institution (i.e. an institution that is a member of
the Securities Transfer Agents Medallion Program, the New York Stock Exchange,
Inc. Medallion Signature Program or the Stock Exchange Medallion Program),
except in cases in which shares of rStar common stock are tendered either:

     - by a registered holder of shares of rStar common stock who has not
       completed the box entitled "Special Issuance Instructions" or "Special
       Delivery Instructions" on the Letter of Transmittal; or

     - for the account of an eligible institution.
                                        60


     If the certificates for shares of rStar common stock are registered in the
name of a person other than the person who signs the Letter of Transmittal or if
the cash payment and the Gilat ordinary shares, or certificates for shares of
rStar common stock not accepted for exchange or not tendered, are to be issued
to a person other than the registered holder(s), then the certificates must be
endorsed or accompanied by appropriate stock powers, in either case signed
exactly as the name or names of the registered holder(s) appear on the
certificates, with the signature(s) on the certificates or stock powers
guaranteed by an eligible institution. If the Letter of Transmittal or stock
powers are signed or any certificate is endorsed by trustees, executors,
administrators, guardians, attorneys-in-fact, officers of corporations or others
acting in a fiduciary or representative capacity, these persons should so
indicate when signing, and unless rStar waives that requirement, they should
submit proper evidence satisfactory to rStar of their authority to so act.

     Book-Entry Transfer.  The exchange agent will establish accounts with
respect to the shares for purposes of the exchange offer at DTC within two
business days after the date of this offer to exchange/ prospectus. Any
financial institution that is a participant in DTC's system may make book-entry
delivery of shares or rStar common stock by causing DTC to transfer these shares
into the exchange agent's account in accordance with DTC's procedure for
transfer. However, although delivery of shares of rStar common stock may be
effected through a book-entry transfer into the exchange agent's account at DTC,
an agent's message in connection with a book-entry transfer, and any other
required documents, must, in any case, be received by the exchange agent at one
or more of its addresses set forth on the back cover of this offer to
exchange/prospectus prior to the expiration date, or the guaranteed delivery
procedures described below must be followed.

     Delivery of the Letter of Transmittal or any other documents to the DTC
does not constitute delivery to the exchange agent.

     Guaranteed Delivery.  If you wish to tender shares of rStar common stock
pursuant to the exchange offer and your certificates are not immediately
available or you cannot deliver the certificates to the exchange agent prior to
the expiration date or cannot complete the procedure for book-entry transfer on
a timely basis, your shares of rStar common stock may be tendered, if all of the
following conditions are satisfied:

     - you make your tender by or through an eligible institution;

     - a properly completed and duly executed notice of guaranteed delivery,
       substantially in the form enclosed with this offer to
       exchange/prospectus, is received by the exchange agent as provided below
       on or prior to the expiration date; and

     - the certificates for all tendered shares, in proper form for transfer (or
       confirmation of book-entry transfer of the shares into the exchange
       agent's account at DTC as described above under "Book-Entry Transfer"),
       together with a properly completed and duly executed Letter of
       Transmittal with any required signature guarantees or, in the case of a
       book-entry transfer, an agent's message, and all other documents are
       received by the exchange agent within three Nasdaq National Market
       trading days after the date of execution of such notice of guaranteed
       delivery.

     You may deliver the notice of guaranteed delivery by hand or transmit it by
facsimile transmission or mail to the exchange agent and you must include a
signature guarantee by an eligible institution in the form set forth in that
notice.

     In all cases, rStar will exchange shares of rStar common stock tendered and
accepted for exchange pursuant to the exchange offer only after timely receipt
by the exchange agent of certificates for shares of rStar common stock (or
timely confirmation of a book-entry transfer of tendered securities into the
exchange agent's account at DTC as described above) properly completed and duly
executed Letter of Transmittal, or an agent's message in connection with a
book-entry transfer, and any other required documents.

                                        61


     Return of Unexchanged Shares of rStar Common Stock.  If any tendered shares
are not exchanged, or if less than all shares evidenced by a stockholder's
certificate(s) are tendered, certificates for unexchanged shares will be
returned as promptly as practicable after the expiration or termination of the
exchange offer or, in the case of shares tendered by book-entry transfer at DTC,
the shares will be credited to the appropriate account maintained by the
tendering stockholder at DTC, in each case without expense to the stockholder.

     Determination of Validity; Rejection of Shares of rStar Common Stock;
Waiver of Defects; No Obligation to Give Notice of Defects.  rStar will
determine all questions as to the validity, form, eligibility, including time of
receipt, and acceptance for exchange of any tender of shares of rStar common
stock (subject to Gilat's prior consent and the other terms of the acquisition
agreement) and rStar's determination shall be final and binding on all parties.
rStar reserves the absolute right (subject to Gilat's prior consent and the
other terms of the acquisition agreement) to reject any or all tenders of any
shares of rStar common stock that it determines are not in proper form or the
acceptance for exchange of or the exchange of may, in the opinion of rStar's
counsel, be unlawful. rStar also reserves the absolute right (subject to Gilat's
prior consent and the other terms of the acquisition agreement) to waive any
defect or irregularity in any tender with respect to any particular shares of
rStar common stock or any particular stockholder, whether or not similar defects
or irregularities are waived in the case of other stockholder. No tender of
shares will be deemed to have been properly made until all defects or
irregularities have been cured by the tendering stockholder or waived by rStar.
rStar will not, and none of the exchange agent, the information agent or any
other person, will be obligated to give notice of any defects or irregularities
in tenders, nor will any of them incur any liability for failure to give any
notice.

     Binding Agreement.  rStar's acceptance for exchange of shares of rStar
common stock tendered pursuant to any of the procedures described above will
constitute a binding agreement between the tendering stockholder and rStar upon
the terms of and conditions to the exchange offer.

     Lost or Destroyed Certificates.  Stockholders whose certificates for part
or all of their shares of rStar common stock have been lost, stolen, misplaced
or destroyed must complete and check the appropriate box in the Letter of
Transmittal pertaining to lost or mutilated certificates and contact the
exchange agent at (781) 575-3400 for information regarding the necessary forms
and instructions to replace any mutilated, lost, stolen or destroyed
certificates. Stockholders are requested to contact the exchange agent
immediately in order to permit timely processing of this documentation.

     CERTIFICATES FOR SHARES, TOGETHER WITH A PROPERLY COMPLETED LETTER OF
TRANSMITTAL AND ANY OTHER DOCUMENTS REQUIRED BY THE LETTER OF TRANSMITTAL, MUST
BE DELIVERED TO THE EXCHANGE AGENT AND NOT TO rSTAR OR GILAT. ANY DOCUMENTS
DELIVERED TO rSTAR OR GILAT WILL NOT BE FORWARDED TO THE EXCHANGE AGENT AND WILL
NOT BE DEEMED TO BE VALIDLY TENDERED.

     THE METHOD OF DELIVERY OF ALL DOCUMENTS, INCLUDING CERTIFICATES FOR SHARES,
THE LETTER OF TRANSMITTAL AND ANY OTHER REQUIRED DOCUMENTS, IS AT THE ELECTION
AND RISK OF THE TENDERING STOCKHOLDER. IF DELIVERY IS BY MAIL, IT IS RECOMMENDED
THAT STOCKHOLDERS USE REGISTERED MAIL WITH RETURN RECEIPT REQUESTED, PROPERLY
INSURED. IN ALL CASES, SUFFICIENT TIME SHOULD BE ALLOWED TO ENSURE TIMELY
DELIVERY.

PURPOSE OF THE EXCHANGE OFFER

     Purpose of the Exchange Offer.  Gilat and rStar believe that the rStar
strategy that is expected to be in effect after completing the StarBand Latin
America acquisition and the exchange offer will enable rStar to continue
operations, create a viable business, and increase stockholder value. rStar is
making the exchange offer to buy shares of rStar common stock pursuant to the
acquisition agreement because rStar and Gilat believe that shares of rStar
common stock are undervalued in the public market and that the exchange offer is
consistent with rStar's long-term corporate goal of increasing stockholder
value. Although rStar's stockholders, other than Gilat and its corporate
affiliates, will suffer substantial dilution because of the StarBand Latin
America acquisition, rStar and Gilat believe that rStar's overall value will
increase significantly because of the benefits to rStar offered by the new
business strategy and the transactions contemplated by the acquisition
agreement. rStar and Gilat believe that the exchange offer is a prudent
                                        62


use of rStar's financial resources given recent market prices, rStar's newly
announced business strategy, and rStar's assets. rStar and Gilat believe that
investing in shares of rStar common stock is an attractive use of rStar's
capital, and an efficient means to provide value to rStar stockholders.

     After the StarBand Latin America acquisition and the exchange offer are
completed, rStar and Gilat believe that rStar's anticipated cash flow from
rStar's operations, access to credit facilities and capital markets and
financial condition will be, taken together, adequate for rStar's needs for at
least the immediate future. However, actual experience may differ significantly
from the expectations of Gilat and rStar. Future events may adversely or
materially affect rStar's business, expenses or prospects and could have the
effect of reducing or increasing rStar's available cash or the availability or
cost of external financial resources.

     rStar's Board Has Approved the Exchange Offer.  rStar's Board of Directors,
based upon, among other things, the recommendation of a special committee
comprised of independent directors, has approved the acquisition agreement and
has determined that the exchange offer is fair to, and in the best interests of,
rStar stockholders. However, none of rStar, its Board of Directors, or the
information agent is making any recommendation as to whether you should tender
or refrain from tendering your shares of rStar common stock. You are urged to
evaluate carefully all information in the exchange offer, consult with your
investment and tax advisors and make your own decision whether to tender and, if
so, how many shares of rStar common stock to tender.

     Use of Securities Exchanged in the Exchange Offer.  The shares of rStar
common stock that rStar acquires in the exchange offer will be restored to the
status of authorized but unissued shares and will be available for rStar to
issue in the future without further stockholder action (except as required by
applicable law or Nasdaq rules) for all purposes, such as the acquisition of
other businesses or the raising of additional capital for use in rStar's
businesses.

     Under the option, in consideration for providing rStar with the Gilat
ordinary shares for the exchange offer, rStar will issue to Gilat that number of
shares of rStar common stock equal to 60% of the total number of shares of rStar
common stock that rStar accepts for exchange. Therefore, if 6,315,789 shares of
rStar common stock are validly tendered and not properly withdrawn, rStar will
issue to Gilat 3,789,473 shares of rStar common stock under the option. rStar
intends to exercise this option upon closing of the exchange offer. If no shares
of rStar common stock are accepted for exchange, rStar will not exercise the
option. rStar does not have any other plans for the issuance of shares of rStar
common stock acquired pursuant to the exchange offer.

     Plans.  Except as disclosed in this offer to exchange/prospectus and other
than as contemplated by the acquisition agreement, neither rStar nor Gilat
currently have plans, proposals or negotiations underway that relate to or would
result in:

     - any extraordinary transaction, such as a merger, reorganization or
       liquidation, involving rStar or any of its subsidiaries, which is
       material to rStar and its subsidiaries, taken as a whole;

     - any purchase, sale or transfer of an amount of rStar's assets or any of
       its subsidiaries' assets which is material to rStar and its subsidiaries,
       taken as a whole;

     - any other material change in rStar's capitalization, corporate structure
       or business;

     - any class of rStar's equity securities being delisted by Nasdaq or cease
       to be authorized to be quoted in an automated quotations system operated
       by a national securities association;

     - any class of rStar's equity securities becoming eligible for termination
       of registration under the Exchange Act;

     - the suspension of rStar's obligation to file reports under the Exchange
       Act;

     - the acquisition or disposition by any person of rStar's securities; or

     - any changes in rStar's charter, bylaws or other governing instruments or
       other actions that could impede the acquisition of control of rStar,
       other than amendments that would (1) permit
                                        63


       stockholder action by written consent in lieu of a meeting, (2) allow
       holders of a majority of the outstanding shares of rStar common stock to
       call a special meeting of stockholders and (3) provide for the special
       cash distribution that is payable to rStar stockholders of record as of
       June 30, 2003 and June 30, 2004, in the event that the StarBand Latin
       America business fails to meet certain earnings targets set forth in the
       acquisition agreement for each of the one-year periods ending on June 30,
       2003 and June 30, 2004.

     Although neither rStar nor Gilat currently have any plans to acquire
additional shares of rStar common stock other than as disclosed in this offer to
exchange/prospectus, either rStar or Gilat may, in the future, purchase
additional shares of rStar common stock in the open market, in private
transactions, through tender offers or otherwise, subject to the approval of
rStar's Board of Directors. Future purchases may be on the same terms as this
exchange offer or on terms that are more or less favorable to stockholders than
the terms of the exchange offer. However, Rules 13e-4(f)(6) and 14e-5 under the
Exchange Act, prohibits rStar and its affiliates, including Gilat, from
purchasing any shares of rStar common stock other than pursuant to the exchange
offer until at least ten business days after the expiration date. Any future
purchases of shares of rStar common stock by rStar or Gilat will depend on many
factors, including:

     - the market price of the shares at that time;

     - the results of this exchange offer;

     - rStar's and Gilat's business strategy;

     - rStar's and Gilat's business and financial position; and

     - general economic and market conditions.

ISSUES CONCERNING LIQUIDITY, LISTING AND REGISTRATION OF rSTAR COMMON STOCK

     Reduced Liquidity; Possibly No Longer Included for Quotation.  After
completion of the StarBand Latin America acquisition and the exchange offer, and
assuming that the maximum number of shares of rStar common stock are validly
tendered and not properly withdrawn from the exchange offer, Gilat will
beneficially hold approximately 85% of the outstanding shares of rStar common
stock. The tender of shares of rStar common stock pursuant to the exchange offer
will reduce the number of holders of shares of rStar common stock and the number
of shares of rStar common stock that might otherwise trade publicly and could
adversely affect the liquidity and market value of the remaining shares of rStar
common stock held by the public. Until May 31, 2002, shares of rStar common
stock were listed for trading on the Nasdaq National Market. As of May 31, 2002,
shares of rStar common stock are included for quotation and principally traded
on the Nasdaq SmallCap Market. The Nasdaq's requirements for continued inclusion
on the Nasdaq SmallCap Market require, among other things, that an issuer's
shares of common stock have a minimum bid price of $1 per share and a market
value for their publicly held shares of at least $1,000,000. Some of the other
requirements for continued inclusion on the Nasdaq SmallCap Market are that the
issuer have:

     - At least 500,000 publicly held shares, held by at least 300 stockholders
       of round lots, with at least two registered and active market makers; and

     - Either:

        - Stockholder's equity of at least $2,500,000;

        - Market capitalization of $35 million; or

        - Net income from continuing operations, in the latest fiscal year or
          two of the last three fiscal years, of at least $500,000.

     If the shares of rStar common stock fail to satisfy any of the continued
listing requirements for the Nasdaq SmallCap Market noted above, the Nasdaq's
rules provide that the shares would no longer be "qualified" for Nasdaq
reporting and the Nasdaq would cease to provide any quotations. Shares of rStar

                                        64


common stock held directly or indirectly by directors, officers or beneficial
owners of more than 10% of the shares are not considered as being publicly held
for this purpose. If, following the closing of the exchange offer, the shares of
rStar common stock no longer meet the requirements of the Nasdaq for continued
inclusion in the Nasdaq SmallCap Market and the shares were no longer included
in the Nasdaq SmallCap Market the market for shares of rStar common stock could
be adversely affected.

     If the shares of rStar common stock no longer meet the requirements of the
Nasdaq for continued inclusion in any tier of the Nasdaq, it is possible that
the shares would continue to trade in the over-the-counter market and that price
quotations would be reported by other sources. The extent of the public market
for the shares of rStar common stock and the availability of quotations for
shares of rStar common stock would, however, depend upon the number of holders
of shares remaining at that time, the interest in maintaining a market in shares
of rStar common stock on the part of securities firms, the possible termination
of registration of the shares under the Exchange Act, as described below, and
other factors. Neither rStar nor Gilat can predict whether the reduction in the
number of shares of rStar common stock that might otherwise trade publicly would
have an adverse or beneficial effect on the market price for, or marketability
of, the shares of rStar common stock.

     According to rStar, there were, as of June 24, 2002, approximately
63,802,563 shares of rStar common stock issued and outstanding held by
approximately 135 stockholders of record and approximately 5,000 beneficial
owners of shares held by brokers and fiduciaries. The last reported closing
price of rStar common stock reported on the Nasdaq SmallCap Market on June 24,
2002 was $0.40.

     rStar's Receipt of Nasdaq Delisting Notice.

     On February 14, 2002, rStar received a notice from the Nasdaq National
Market that pursuant to Marketplace Rule 4450(a)(5), its common stock could be
delisted from the Nasdaq National Market because the price of rStar common stock
failed to close above a minimum bid price $1.00 during the preceding 30
consecutive trading days. Pursuant to Marketplace a Rule 4450(e)(2), rStar had
until May 15, 2002 to regain compliance with the minimum bid price requirements.

     On May 8, 2002, rStar received a notice from the Nasdaq National Market
regarding non-compliance with certain of the Nasdaq National Market's continued
listing requirements and other rules that, if unremedied, could result in the
delisting of rStar common stock from the Nasdaq National Market. In particular,
rStar was advised that its common stock would be delisted if, by June 30, 2002,
rStar did not obtain stockholder ratification of the May 2001 transaction with
Spacenet, pursuant to which rStar issued approximately 19.3 million shares of
rStar common stock to an affiliate of Spacenet. These shares were issued to
satisfy the $45 million capital lease obligations and other accrued liabilities
that rStar owed to Spacenet. Such ratification would bring rStar into compliance
with the stockholder approval requirements contained in Nasdaq Marketplace Rules
4350(i)(1)(C)(i) and 4350(i)(1)(C)(ii). Further, rStar was advised that its
common stock could be delisted because (i) the price of its common stock did not
maintain a minimum closing bid price of $1.00 for more than 30 consecutive
trading days in accordance with Nasdaq Marketplace Rule 4450(a)(5) and (ii)
rStar failed to hold an annual meeting for the year ended December 31, 2000 in
accordance with Nasdaq Marketplace Rules 4350(e) and 4350(g). On May 17, 2002,
rStar received a notice from the Nasdaq National Market formally notifying it
that rStar did not comply with the $1.00 minimum closing bid price requirement
of Nasdaq Marketplace Rule 4450(a)(5).

     On May 28, 2002, Nasdaq granted rStar's request to transfer the listing of
its common stock to the Nasdaq SmallCap Market effective with the opening of
business on Friday, May 31, 2002, pursuant to the following exceptions:

     - rStar must obtain stockholder ratification for the its May 2001
       transaction with Spacenet on or before June 30, 2002;

     - The proxy statement for the rStar special meeting called for the purpose
       of obtaining such ratification must contain all relevant information for
       fiscal 2000 and an explanation as to why rStar failed to hold a meeting
       for fiscal 2000; and
                                        65


     - On or before August 13, 2002, rStar must demonstrate compliance with the
       $1.00 minimum bid price requirement and, immediately thereafter, a
       closing bid price of at least $1.00 per share for at least 10 consecutive
       trading days.

     rStar must also comply with all other requirements for continued listing on
the Nasdaq SmallCap Market. If rStar fails to comply with any of the terms of
the exception or the continued listing requirements including demonstrating
compliance with the $1.00 minimum bid requirements by August 13, 2002, its
common stock will be delisted from the Nasdaq Stock Market.

     Starting May 31, 2002, rStar's trading symbol included a fifth character
"C" appended to its trading symbol to reflect its conditional listing on the
Nasdaq SmallCap Market. In other words, rStar's symbol has changed from "RSTR"
to "RSTRC." This fifth character may be removed from rStar's trading symbol once
Nasdaq determines that rStar has complied with the exceptions.

     In response to the notices from Nasdaq and in order to comply with the
exceptions for listing on the Nasdaq SmallCap Market, rStar is calling a special
meeting of its stockholders on June 28, 2002 to ratify the Spacenet transaction.
rStar mailed its definitive proxy statement for the official meeting on June 13,
2002. As for rStar's annual meeting deficiency, rStar notes that, although it
did not hold its 2000 annual meeting, on April 30, 2002 it held its annual
meeting for the year ended December 31, 2001. The proxy statement, dated March
28, 2002, for that annual meeting contained detailed information regarding rStar
and its financial results, among other things. However, in order to be assured
that rStar stockholders have obtained the information that would have been
included in a proxy statement for its 2000 annual meeting, the definitive proxy
statement for the special meeting to be held on June 28, 2002, includes a copy
of rStar's annual report on Form 10-K for the year ended December 31, 2000 and
certain other information. The Nasdaq SmallCap Market has recently implemented a
grace period of approximately 180 days for a listed company moving from Nasdaq
National Market to regain compliance with the requirement that a company's
publicly-traded security maintain a minimum closing bid price of at least $1.00.

     Notwithstanding the foregoing efforts, no assurances can be given that
rStar will be able to comply with the continued listing requirements of the
Nasdaq SmallCap Market, the exceptions noted by Nasdaq on May 28, 2002 or that
as of August 13, 2002, rStar common stock will achieve a minimum closing bid
price of at least $1.00 per share for at least 10 consecutive days. As a result,
rStar common stock could be delisted from the Nasdaq as early as August 13,
2002, if not earlier. If delisted, rStar expects to pursue other alternatives
including seeking to have its shares of common stock traded on the Over the
Counter Bulletin Board.

     Further, even if the rStar common stock is not delisted by the Nasdaq prior
to the closing of the StarBand Latin America acquisition and the exchange offer,
there is a risk that, following the closing of the two transactions, rStar may
be unable to meet the requirements for continued listing on the Nasdaq SmallCap
Market and, as a result, its common stock could be delisted in the future.
Therefore, there is no assurance that rStar common stock will not be delisted in
the future.

     Registration under the Exchange Act.  Shares of rStar common stock are
currently registered under the Exchange Act. rStar can terminate that
registration upon application to the SEC if the outstanding shares are not
listed on a national securities exchange, quoted on an automated inter-dealer
quotation system or if there are fewer than 300 holders of record of shares of
rStar common stock. Termination of registration of the shares of rStar common
stock under the Exchange Act would reduce the information that rStar must
furnish to its stockholders and to the SEC and would make certain provisions of
the Exchange Act, such as the short-swing profit recovery provisions of Section
16(b) and the requirement of furnishing a proxy statement in connection with
stockholders meetings pursuant to Section 14(a) and the related requirement of
furnishing an annual report to stockholders, no longer applicable with respect
to shares of rStar common stock. In addition, if shares of rStar common stock
are no longer registered under the Exchange Act, the requirements of Rule 13e-3
under the Exchange Act with respect to "going-private" transactions would no
longer be applicable to rStar. Furthermore, the ability of "affiliates" of rStar
and persons holding "restricted securities" of rStar to dispose of these
securities pursuant to Rule 144 under the United States Securities Act of 1933,
as amended, may be impaired or eliminated. If
                                        66


registration of the shares under the Exchange Act were terminated, rStar would
no longer be eligible for Nasdaq reporting or for continued inclusion on the
Federal Reserve Board's list of "margin securities." Neither rStar nor Gilat
anticipate that the number of stockholders will be significantly affected by the
exchange offer, because all shares tendered would likely be subject to the
proration provisions described above. Also, neither rStar nor Gilat currently
intends to terminate the registration of rStar common stock under the Exchange
Act.

CONDITIONS TO THE EXCHANGE OFFER

     Notwithstanding any other provision of the exchange offer, rStar will not
be required to accept for exchange, exchange or deliver any payment for any
shares tendered, and may terminate or amend the exchange offer or may postpone
the acceptance for payment of, or the purchase of and the payment for shares
tendered (subject to Gilat's prior consent and the other terms of the
acquisition agreement) pursuant to the rules under the Exchange Act, if at any
time prior to the expiration date any of the following events have occurred (or
have been determined by rStar to have occurred) that (subject to Gilat's prior
consent and the other terms of the acquisition agreement) and regardless of the
circumstances giving rise to the event or events, including any action or
omission to act by either rStar or Gilat, makes it inadvisable to proceed with
the exchange offer or with acceptance for exchange:

     - the post-effective amendment to the Form F-4 registration statement of
       which this offer to exchange/prospectus is a part originally filed by
       Gilat with the SEC on June 25, 2002 has not been declared effective under
       the Securities Act by the SEC or is subject of a stop or similar order,
       or Gilat has not received any material state securities authorization
       necessary to issue Gilat ordinary shares pursuant to the exchange offer;

     - the StarBand Latin America acquisition has not been approved by rStar
       stockholders;

     - rStar and Gilat and its affiliates have not completed the StarBand Latin
       America acquisition;

     - there has been instituted or pending any action or proceeding by any
       government or governmental authority or agency, domestic, foreign or
       supranational, before any court or governmental authority or agency,
       domestic, foreign or supranational challenging or seeking to make
       illegal, to delay materially or otherwise directly or indirectly to
       restrain or prohibit the making of the exchange offer, the acceptance for
       payment of or payment for some or all of the shares of rStar common
       stock;

     - there shall not have been entered, enacted, promulgated, enforced or
       issued by any court, government or governmental authority or agency,
       domestic, foreign or supranational a judgment, order, decree, statute,
       law, ordinance, rule or regulation, or any other legal restraint or
       prohibition preventing the completion of the exchange offer or making the
       exchange offer illegal;

     - the acquisition agreement has been terminated in accordance with its
       terms;

     - there has occurred any of the following:

        (1) any general suspension of trading in, or limitation on prices for,
            securities on any U.S. national securities exchange or in the
            over-the-counter market;

        (2) the declaration of a banking moratorium or any suspension of
            payments in respect of banks in the United States, whether or not
            mandatory;

        (3) the commencement of a war, armed hostilities or other international
            or national calamity directly or indirectly involving the United
            States;

        (4) any limitation, whether or not mandatory, by any governmental,
            regulatory or administrative agency or authority on, or any event
            that, in rStar's reasonable judgment (subject to Gilat's prior
            consent), could materially affect, the extension of credit by banks
            or other lending institutions in the United States;

        (5) any significant decrease in the market price of rStar common stock
            or in the market prices of equity securities generally in the United
            States or any changes in the general political,

                                        67


            market, economic or financial conditions in the United States or
            abroad that could have, in rStar's reasonable judgment (subject to
            Gilat's prior consent), a material adverse effect on rStar's or
            Gilat's and their respective subsidiaries' business, condition
            (financial or otherwise), income, operations or prospects, taken as
            a whole, or on the trading in the shares of rStar's common stock or
            Gilat ordinary shares or on the benefits of the exchange offer to
            rStar and Gilat; or

        (6) in the case of any of the foregoing existing at the time of the
            commencement of the exchange offer, a material acceleration or
            worsening thereof.

     - a tender or exchange offer for any or all of the shares (other than this
       exchange offer), or any merger, acquisition proposal, business
       combination or other similar transaction with or involving rStar or any
       subsidiary, has been proposed, announced or made by any person or has
       been publicly disclosed;

     - any person, entity or group has filed a Notification and Report Form
       under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as
       amended, reflecting an intent to acquire rStar or Gilat or any shares of
       rStar common stock or Gilat ordinary shares (as the case may be), or has
       made a public announcement reflecting an intent to acquire rStar or Gilat
       or any subsidiaries of rStar or Gilat or any of the respective assets or
       securities of rStar or Gilat; or

     - any change or changes have occurred or are threatened in rStar or its
       subsidiaries' business, condition (financial or otherwise), assets,
       income, operations, prospects or stock ownership that, in rStar's
       reasonable judgment, is or may be material to rStar or its subsidiaries;
       or

     - rStar determines (with Gilat's prior consent) that the consummation of
       the exchange offer and the purchase of the shares may cause rStar's
       common stock to be delisted from the Nasdaq National Market or to be
       eligible for deregistration under the Exchange Act.

     The conditions referred to above are for rStar's sole benefit and may be
asserted by rStar regardless of the circumstances, including any action or
omission to act by rStar or Gilat, giving rise to any condition, and may be
waived by rStar, in whole or in part, at any time and from time to time in
rStar's discretion (subject to Gilat's prior consent and the other terms of the
acquisition agreement). rStar's failure at any time to exercise any of the
foregoing rights will not be deemed a waiver of any right, and each such right
will be deemed an ongoing right that may be asserted at any time and from time
to time. In certain circumstances, if rStar waives any of the conditions
described above, rStar may be required to extend the expiration date for the
exchange offer, in accordance with applicable SEC rules. Any determination by
rStar (subject to Gilat's prior consent and the other terms of the acquisition
agreement) concerning the events described above will be final and binding on
all parties. Notwithstanding anything to the contrary in this offer to
exchange/prospectus, neither rStar nor Gilat can or will assert any of the
conditions to the exchange offer, other than certain regulatory conditions as,
and to the extent, permitted by applicable rules and regulations of the SEC, at
any time after the expiration date of the exchange offer, taking into account
any extensions to the expiration date.

CERTAIN LEGAL MATTERS; REGULATORY APPROVALS

     Neither rStar nor Gilat is aware of any license or regulatory permit
material to the business of rStar or Gilat that might be adversely affected by
the acquisition of shares of rStar common stock tendered in the exchange offer
or of any approval or other action by any government or governmental,
administrative or regulatory authority or agency, domestic, foreign or
supranational, that would be required for rStar's and Gilat's acquisition or
ownership of the shares of rStar common stock as contemplated by the exchange
offer.

     However, the Gilat ordinary shares may not be given to you as part of the
offer consideration unless and until the post-effective amendment to the Form
F-4 registration statement of which this offer to exchange/prospectus is a part
originally filed by Gilat with the SEC on June 25, 2002 has been declared
effective by the SEC.
                                        68


     Should any approval or other action be required, rStar currently intends to
seek that approval or other action. rStar does not believe that any approvals
under the antitrust laws will be required. rStar cannot predict whether it will
be required to delay the acceptance for exchange or exchange of shares tendered
in the exchange offer pending the outcome of any such matter. There can be no
assurance that any approval or other action, if needed, would be obtained or
would be obtained without substantial conditions or that the failure to obtain
the approval or other action might not result in adverse consequences to rStar
or its subsidiaries business. rStar's obligations under the exchange offer to
accept for exchange or exchange shares of rStar common stock validly tendered
and not properly withdrawn are subject to the conditions described in this offer
to exchange/prospectus.

SOURCE AND AMOUNT OF FUNDS

     If 6,315,789 shares of rStar common stock are validly tendered and not
properly withdrawn, rStar presently expects that the maximum aggregate amount
that rStar and Gilat will need to pay for such shares, including all fees and
expenses applicable to the exchange offer and the maximum cash consideration
that may be offered to rStar stockholders in exchange for their shares of rStar
common stock, will be approximately $13,107,569.

     The estimated fees and expenses to be incurred in connection with the
exchange offer and paid by rStar are as follows:


                                                           
Financial Advisor's Fees                                        $800,000
Legal, Accounting and Other Professional Fees                 $1,000,000
Printing, Tender Solicitation and Mailing Costs                  $75,000
Miscellaneous                                                     $2,000
                                                              ----------
Total                                                         $1,877,000


     rStar has sufficient funds in its existing cash reserves to pay the fees
described above and to pay the maximum cash consideration of $10,000,000, in the
aggregate, necessary to close the exchange offer. rStar does not anticipate
borrowing or otherwise obtaining funds from any third parties. The exchange
offer is not subject to any financing contingency.

     The estimated fees and expenses to be incurred in connection with the
exchange offer and paid by Gilat are as follows:


                                                           
Legal, Accounting and Other Professional Fees                 $1,850,000
Printing, Tender Solicitation and Mailing Costs                 $225,000
SEC Filing Fee                                                      $569
Miscellaneous                                                     $5,000
                                                              ----------
Total                                                         $2,080,569


     Gilat has sufficient funds in its existing cash reserves to pay the fees
described above and does not anticipate borrowing or otherwise obtaining funds
from any third parties.

     Under the acquisition agreement, Gilat granted rStar an option to purchase
up to 466,105 Gilat ordinary shares that are being offered to rStar stockholders
in exchange for shares of rStar common stock validly tendered and not properly
withdrawn. Under the option, in consideration for providing rStar with the Gilat
ordinary shares for the exchange offer, rStar will issue to Gilat that number of
shares of rStar common stock equal to 60% of the total number of shares of rStar
common stock accepted for exchange in the exchange offer. Therefore, if
6,315,789 shares of rStar common stock are accepted for exchange, rStar will
issue to Gilat 3,789,473 shares of rStar common stock under the option. rStar
intends to exercise this option upon the closing of the exchange offer.

                                        69


FEES AND EXPENSES

     rStar has retained Georgeson Shareholder to act as information agent and
EquiServe to act as exchange agent in connection with the exchange offer. The
information agent may contact holders of shares by mail, telephone, telegraph
and personal interviews and may request brokers, dealers and other nominee
stockholders to forward materials relating to the exchange offer to beneficial
owners. The information agent and the exchange agent will each receive
reasonable and customary compensation for their respective services, will be
reimbursed by rStar for reasonable out-of-pocket expenses and will be
indemnified against certain liabilities in connection with the exchange offer,
including liabilities under the U.S. federal securities laws.

     Except as set forth above, rStar will not pay any fees or commissions to
brokers, dealers or other persons for soliciting tenders of shares pursuant to
the exchange offer. Stockholders holding shares through brokers or banks are
urged to consult the brokers or banks to determine whether transaction costs may
apply if stockholders tender shares through the brokers or banks and not
directly to the exchange agent. rStar will, upon request, reimburse brokers,
dealers and commercial banks for customary mailing and handling expenses
incurred by them in forwarding the exchange offer and related materials to the
beneficial owners of shares held by them in forwarding offering materials to
their customers.

     No broker, dealer, commercial bank or trust company has been authorized to
act as rStar's or Gilat's agent, or the agent of the information agent or the
exchange agent for purposes of the exchange offer.

     rStar will pay or cause to be paid all stock transfer taxes, if any, on the
shares exchanged pursuant to this exchange offer except as otherwise provided in
Instruction 7 in the Letter of Transmittal.

ACCOUNTING TREATMENT

     Gilat will account for the exchange offer and the StarBand Latin America
acquisition, which will increase Gilat's beneficial ownership in r star to
approximately 85% as follows: (i) the exchange offer will be accounted for on
the basis of fair values under the purchase method of accounting and (ii)
rStar's acquisition of StarBand Latin America will be accounted for as a
transaction between entities under common control. For more information about
rStar's accounting treatment of the transactions, see Note 1 to the "Unaudited
Pro Forma Condensed Consolidated Financial Information of Gilat Satellite
Networks Ltd." beginning on page F-46.

MISCELLANEOUS

     Neither rStar nor Gilat is aware of any jurisdiction where the making of
the exchange offer is not in compliance with applicable law. If rStar or Gilat
becomes aware of any jurisdiction where the making of the exchange offer or the
acceptance of shares pursuant to the exchange offer is not in compliance with
any valid applicable law, rStar and Gilat will make a good faith effort to
comply with the applicable law. If, after a good faith effort, rStar cannot
comply with the applicable law, the exchange offer will not be made to, nor will
tenders be accepted from or on behalf of, the holders of shares residing in that
jurisdiction. In any jurisdiction where the securities, blue sky or other laws
require the exchange offer to be made by a licensed broker or dealer, the
exchange offer will be deemed to be made on rStar's behalf by the information
agent or one or more registered brokers or dealers licensed under the laws of
the jurisdiction.

                                    TAXATION

     The following is a general description of the material U.S. federal income
and Israeli tax consequences to U.S. holders of the exchange offer and the
ownership and disposal of Gilat ordinary shares received pursuant to the
exchange offer. The discussion under the caption "Tax Consequences to Holders of
Shares of rStar Common Stock" is based on the advice of Piper Marbury Rudnick &
Wolfe LLP, counsel to rStar, insofar as it relates to U.S. federal income tax
consequences to U.S. holders of the exchange offer. The discussion under the
caption "Tax Consequences of Holding Gilat Ordinary Shares" is
                                        70


based on the advice of Arnold & Porter, U.S. counsel to Gilat, insofar as it
relates to U.S. federal income tax consequence of holding of Gilat ordinary
shares to U.S. holders, thereof. In addition, the discussion as to matters of
Israeli law under the caption "Israeli Taxation" represents the views of Gross
Kleinhendler Hodak Halevy & Greenberg, Israeli counsel to Gilat.

     This summary is based on provisions of the Internal Revenue Code of 1986,
existing and proposed U.S. Treasury regulations, and administrative and judicial
interpretations, all as in effect as of the date of this registration statement.
All of these authorities are subject to change, possibly with retroactive
effect, and to differing interpretations. Furthermore, this discussion applies
only to U.S. Holders who hold their shares of rStar common stock, and will hold
Gilat ordinary shares after the exchange offer, as capital assets. In addition,
this summary does not discuss all aspects of U.S. federal income taxation that
may be applicable to investors in light of their particular circumstances or to
investors who are subject to special treatment under U.S. federal income tax
law, including:

     - life insurance companies;

     - dealers in stocks or securities;

     - financial institutions;

     - tax-exempt organizations;

     - persons who are not U.S. holders (as defined below);

     - persons subject to the alternative minimum tax;

     - persons holding their shares as part of a straddle, hedging, conversion
       or integrated transactions;

     - persons who acquire their Gilat ordinary shares otherwise than through
       the exchange offer (for example, upon their exercise of employee options
       or otherwise as compensation);

     - persons having a functional currency other than the U.S. dollar; and

     - direct, indirect or constructive owners of 10% or more of the outstanding
       voting shares of Gilat.

     Furthermore, this discussion does not consider the effect of any applicable
state, local or, except as set forth below under "Israeli Taxation," foreign tax
laws, nor does it consider the effect of any U.S. federal taxes other than the
federal income tax.

     EACH U.S. HOLDER IS URGED TO CONSULT WITH ITS TAX ADVISOR REGARDING THE TAX
CONSEQUENCES OF ITS HOLDINGS, INCLUDING THE EFFECTS OF FEDERAL, STATE, LOCAL,
FOREIGN AND OTHER TAX LAWS.

     For purposes of this discussion, the term "U.S. holder" means any
stockholder of rStar or any partner in a partnership which is a stockholder of
rStar who is:

     (1) an individual citizen or resident of the United States;

     (2) a corporation created or organized in or under the laws of the United
         States or any political subdivision thereof;

     (3) an estate, the income of which is subject to U.S. federal income
         taxation regardless of its source; or

     (4) a trust if (i) (A) a U.S. court is able to exercise primary supervision
         over the trust's administration and (B) one or more U.S. persons have
         the authority to control all of the trust's substantial decisions, or
         (ii) (A) it was in existence on August 20, 1996, (B) it was properly
         treated as a U.S. person on and before that date, and (C) it validly
         elected to continue to be so treated.

                                        71


TAX CONSEQUENCES TO HOLDERS OF SHARES OF rSTAR COMMON STOCK

     If rStar purchases your shares in the exchange offer, the federal income
tax consequences to you will depend upon the percentage of rStar common stock
which you own after the purchase as compared to the percentage of rStar common
stock which you owned before that time. Depending upon the percentage of stock
of rStar that you own after the exchange offer, rStar's purchase of your stock
in the exchange offer will either be treated as an "exchange" or as a
"distribution" for federal income tax purposes.

Consequences of Exchange Treatment or Distribution Treatment to You

     If you qualify for "exchange" treatment, you will recognize capital gain or
loss equal to the combined value of the Gilat ordinary shares and cash received
in exchange for your rStar common stock purchased by rStar in the exchange offer
less the tax basis of such rStar common stock. If you do not undergo a
sufficient reduction in interest to qualify as an exchange, the amount of cash
and the value of the Gilat ordinary shares you receive will be treated as a
"distribution". This distribution will be treated as a dividend, and taxed at
ordinary income rates, to the extent rStar has either accumulated earnings and
profits immediately prior to the purchase of rStar common stock in the exchange
offer, or earnings and profits for the year of such purchase, even if such
earnings are earned after the purchase. If the consideration you receive exceeds
this amount, the excess will be treated as a return of your investment up to the
amount of your tax basis in all of your rStar common stock, including shares not
purchased in the exchange offer. The remainder would then be treated as a
capital gain. Your capital gain, in either case, will constitute long-term
capital gain if you held your rStar common stock for more than one year prior to
the purchase of such shares by rStar in the exchange offer.

     Whether the purchase of your rStar common stock in the exchange offer is
treated as a "distribution" or an "exchange", your tax basis in the Gilat
ordinary shares received in the exchange offer will equal their fair market
value at the time you receive them, and your holding period for such Gilat
ordinary shares will begin on the day following the purchase of shares in the
exchange offer.

Determining Whether You Have Exchange or Distribution Treatment

     rStar's purchase of your shares in the exchange offer will be treated as an
"exchange" for federal income tax purposes, if either of the two tests set forth
below are satisfied after taking into account certain constructive ownership
rules. If neither of these tests are satisfied, rStar's purchase of your shares
of rStar common stock in the exchange offer will be treated as a "distribution"
to you.

     The two tests are as follows:

     - the percentage of the outstanding shares of rStar common stock that you
       own after the purchase of your shares in the exchange offer is less than
       80 percent of the percentage of the outstanding rStar common stock owned
       by you before such purchase, or

     - your percentage stock interest in rStar is minimal, you exercise no
       control over the affairs of rStar and the percentage of outstanding rStar
       common stock you own after the purchase of shares in the exchange offer
       is less, by even a small margin, than the percentage of the outstanding
       rStar common stock owned by you prior to the purchase of your shares in
       the exchange offer.

     In applying these tests, certain constructive ownership rules will apply,
under which, in addition to shares of rStar common stock that you actually own,
you will be treated as owning shares that are owned by certain family members or
entities in which you have an interest, or that could be acquired by you by the
exercise of an option or a conversion right.

     In applying those tests, it is likely that the issuance of shares by rStar
in exchange for the stock of StarBand Latin America would be viewed as part of
the same transaction as the purchase of shares in the exchange offer. If this is
the case, you would be able to determine the reduction in your interest in rStar
for purposes of the tests described above after taking into account the
reduction in your interest as a result of such issuance. As a result, there
would most likely be a sufficient reduction in your interest to qualify

                                        72


for "exchange" treatment as discussed above. If the issuance of rStar shares in
exchange for the stock of StarBand Latin America were not taken into account,
your ability to satisfy the requirements for exchange treatment would depend
upon the number of shares of rStar common stock tendered by others and the
application of the proration formula, and cannot be predicted with certainty.
However, if you decide to tender shares of rStar common stock in the exchange
offer, you can maximize the likelihood of satisfying the requirements for
exchange treatment by tendering all of your shares. Even in this case, however,
your ability to satisfy the requirements for exchange treatment could be
affected if there are additional shares of rStar common stock owned by
stockholders other than you which have not been tendered and which you are
deemed to own under the constructive ownership rules. Therefore, you should
consult your own tax advisor as to the specific tax consequences of the exchange
offer to you, including the application of the constructive ownership rules.

TAX CONSEQUENCES OF HOLDING GILAT ORDINARY SHARES

     Dividends Paid on Gilat Ordinary Shares.  In general, you will be required
to include in gross income as ordinary dividend income the amount of any
distributions paid on the Gilat ordinary shares, including the amount of any
Israeli taxes withheld, to the extent that such distributions are paid out of
Gilat's current or accumulated earnings and profits as determined for U.S.
federal income tax purposes. Distributions in excess of Gilat's earnings and
profits as so determined will be applied against and will reduce your tax basis
in your Gilat ordinary shares and, to the extent they are in excess of such tax
basis, will be treated as gain from a sale or exchange of such Gilat ordinary
shares. Gilat's dividends will not qualify for the dividends-received deduction
available in certain cases to U.S. corporations. A dividend paid in NIS,
including the amount of any Israeli taxes withheld from such dividend, will be
includible in your income in a U.S. dollar amount calculated by reference to the
exchange rate in effect on the day you are deemed to have received the dividend.
Any gain or loss resulting from currency exchange fluctuations during the period
from the date the dividend is includible in your income to the date such payment
is converted into U.S. dollars will be treated as ordinary income or loss.

     Any dividends paid by Gilat to you on the Gilat ordinary shares generally
will be treated as foreign source income for U.S. foreign tax credit purposes.
Subject to the limitations set forth in the Internal Revenue Code of 1986, as
modified by the income tax treaty between the United States and Israel, you may
elect to claim a foreign tax credit against your tentative U.S. federal tax
liability for Israeli income tax withheld from dividends received on Gilat
ordinary shares. You will be denied a foreign tax credit with respect to Israeli
income tax withheld from dividends received on Gilat ordinary shares if you have
not held the Gilat ordinary shares for a minimum period or to the extent you are
under an obligation to make certain related payments with respect to
substantially similar or related property. If you who do not elect to claim a
foreign tax credit, you may instead claim a deduction for Israeli income tax
withheld, but only for a year in which you elect to do so with respect to all
foreign income taxes.

     Disposition of Gilat Ordinary Shares.  Upon the sale or other disposition
of Gilat ordinary shares, you generally will recognize capital gain or loss
equal to the difference between the amount realized on the disposition and your
adjusted tax basis in the Gilat ordinary shares disposed of. Gain or loss upon
the disposition of Gilat ordinary shares will be long-term if, at the time of
the disposition, you have held the Gilat ordinary shares disposed of for more
than one year. Long-term capital gains realized by individual U.S. holders
generally are subject to a lower marginal U.S. federal income tax rate than
ordinary income. The deductibility of capital losses you incur is subject to
limitations.

     In general, any gain you recognize on the sale or other disposition of
Gilat ordinary shares will be U.S. source income for U.S. foreign tax credit
purposes. However, pursuant to the income tax treaty between the United States
and Israel, gain from the sale or other disposition of Gilat ordinary shares by
a holder who is a U.S. resident, for purposes of the income tax treaty, and who
sells the Gilat ordinary shares in Israel may be treated as foreign source
income for U.S. foreign tax credit purposes. Any loss on the sale or other
disposition of Gilat ordinary shares may be required to be allocated against
foreign source income for U.S. foreign tax credit limitation purposes.

                                        73


     Passive Foreign Investment Company.  Special U.S. federal income tax rules
apply to U.S. holders owning shares of a so-called "passive foreign investment
company," or "PFIC". A foreign corporation will be considered a PFIC for any
taxable year in which 75% or more of its gross income consists of certain types
of passive income, or 50% or more of the average value of its assets consists of
"passive assets," generally, assets that generate passive income. Based upon an
analysis of Gilat's financial position, Gilat does not believe that it has ever
been a PFIC and does not expect to become a PFIC for its current taxable year.
While Gilat intends to manage its business so as to avoid PFIC status to the
extent consistent with its other business goals, no assurances can be made that
the business plans of Gilat will not change in a manner that affects its PFIC
status determination. If Gilat were classified as a PFIC, you could be subject
to increased tax liability, possibly including an interest charge upon the sale
or other disposition of Gilat ordinary shares or upon the receipt of amounts
treated as "excess distributions."

     Backup Withholding.  U.S. holders, which for purposes of this discussion is
defined as a person listed in clauses (1) -- (4) under the definition of U.S.
holder above, plus any partnership organized in or under the laws of the United
States, may be subject to backup withholding with respect to dividends on, and
the proceeds of dispositions of, Gilat ordinary shares. In general, backup
withholding will apply to a U.S. holder only if a U.S. holder fails to timely
and properly complete an Internal Revenue Service Form W-9 or if a U.S. holder
fails to report properly payments of dividends. Backup withholding will not
apply with respect to payments made to certain exempt recipients, such as
corporations and tax-exempt organizations. Backup withholding is not an
additional tax and may be claimed as a credit against the U.S. federal income
tax liability of a U.S. holder, provided that the required information is
furnished to the Internal Revenue Service.

ISRAELI TAXATION

     The following is a short summary of certain Israeli tax consequences to
persons holding Gilat ordinary shares. The discussion is not intended and should
not be construed as legal or professional tax advice and is not exhaustive of
all possible tax considerations.

     Nonresidents of Israel are subject to income tax on income accrued or
derived from sources in Israel or received in Israel. These sources of income
include passive income such as dividends, royalties and interest, as well as
non-passive income from services rendered in Israel. Gilat is required to
withhold income tax at the rate of 25% (15% for dividends generated by an
Approved Enterprise) on all distributions of dividends other than bonus shares
(stock dividends), unless a different rate is provided in a treaty between
Israel and the stockholder's country of residence. Under the income tax treaty
between the United States and Israel, the maximum tax on dividends paid to a
holder of Gilat ordinary shares who is a U.S. resident, as defined in the income
tax treaty, is 25%.

     Israeli law imposes a capital gains tax on the sale of securities and other
capital assets. Under current law, however, gains from sales of the Gilat
ordinary shares are exempt from Israeli capital gains tax for so long as (i) the
shares are quoted on Nasdaq or listed on a stock exchange recognized by the
Israeli Ministry of Finance and (ii) Gilat qualifies as an Industrial Company or
Industrial Holding Company under the Law for Encouragement of Industry (Taxes),
1969. In addition, under the Treaty, a holder of Gilat ordinary shares who is a
U.S. resident will be exempt from Israeli capital gains tax on the sale,
exchange or other disposition of such Gilat ordinary shares unless such holder
owns, directly or indirectly, 10% or more of the voting power of Gilat.

     A nonresident of Israel who receives interest, dividend or royalty income
derived from or accrued in Israel, from which tax was withheld at the source, is
generally exempt from the duty to file tax returns in Israel with respect to
such income, provided such income was not derived from a business conducted in
Israel by the taxpayer.

     Israel presently has no estate or gift tax.

     On July 26, 2000, the Government of Israel published a legislative proposal
which adopted the recommendations of a special committee of the Israeli Ministry
of Finance regarding reform of the Israeli

                                        74


tax laws. The proposed legislation includes, among other things, the application
of a general tax rate, for individual Israeli and foreign investors, of up to
25% on capital gains recognized in Israel. Implementation of this proposal
requires legislation by the Israeli legislature, the Knesset. There is no
certainty that the Knesset will adopt the recommendations of the committee in
whole or in part.

                INTERESTS OF CERTAIN PERSONS IN THE TRANSACTIONS

GILAT

     In connection with the StarBand Latin America acquisition, rStar will issue
43,103,448 shares of rStar common stock to Gilat. Also under the option, in
consideration for providing rStar with the Gilat ordinary shares necessary for
the exchange offer, rStar will issue to Gilat that number of shares of rStar
common stock equal to 60% of the number of shares of rStar common stock validly
tendered in the exchange offer. Accordingly, it is expected that after the
completion of the StarBand Latin America acquisition and the exchange offer,
Gilat's beneficial ownership of the outstanding shares of rStar common stock
will increase from approximately 65.5% to approximately 85%.

     rStar's current Chief Executive Officer and three members of rStar's Board
of Directors, Lance Mortensen, Charles Appleby, and Michael Arnouse, have agreed
to resign upon the closing of the StarBand Latin America acquisition. Gilat will
beneficially own approximately 85% of the outstanding shares of rStar common
stock after the completion of the StarBand Latin America acquisition and the
exchange offer. Therefore, Gilat will be able to elect a majority of the members
of rStar's Board of Directors who, in turn, will appoint a Chief Executive
Officer for rStar to replace Mr. Mortensen.

rSTAR EMPLOYMENT AGREEMENTS

     rStar has an employment agreement in place with its Chief Executive Officer
which contains severance payments that may become payable upon the closing of
the StarBand Latin America acquisition. Upon the consummation of the StarBand
Latin America acquisition, it is possible that rStar's Chief Executive Officer
may become entitled to the following benefits:

     - 200% of his current base salary (or $550,000);

     - 200% of any performance bonus he would have been entitled to receive had
       he remained employed;

     - 100% vesting of all unvested options for shares of rStar common stock, at
       an exercise price of $1.10 per share; and

     - the continuation of certain employee health benefits for a period of
       eighteen (18) months.

     rStar also may be liable to several executive officers under their
employment agreements and arrangements if rStar terminates their employment
without cause or if the executive terminates his employment for good cause.
"Good cause" is defined under these agreements and arrangements to include: (i)
a material reduction of the duties, title, authority or responsibilities; (ii) a
material reduction of the facilities or perquisites; (iii) a reduction in the
base salary; (iv) a material reduction in the kind or level of employee
benefits, including bonuses; (v) the relocation of the facility or a location
more than forty (40) miles from his residence; or (vi) failure to obtain the
assumption of the employment agreement by any successor entity.

                                        75


                           THE ACQUISITION AGREEMENT

     The following is a description of the material terms of the acquisition
agreement. For a more complete understanding of the acquisition agreement, you
should carefully read the acquisition agreement, which is attached hereto as
Annex A and is incorporated herein by reference.

     On April 30, 2002, rStar held its annual meeting for the year ended
December 31, 2001, at which rStar stockholders approved, among other things, the
acquisition agreement and the transactions contemplated by the acquisition
agreement, including the exchange offer and rStar's acquisition of StarBand
Latin America.

THE EXCHANGE OFFER

  TERMS OF THE EXCHANGE OFFER

     The acquisition agreement provides for the commencement by rStar of a
tender offer to exchange up 6,315,789 shares of rStar common stock. Gilat and
its corporate affiliates have agreed not to tender their shares of rStar common
stock in the exchange offer. The acquisition agreement provides that the
consideration that will be offered to rStar stockholders in the exchange offer
shall consist of cash and Gilat ordinary shares. The acquisition agreement
further provides that Gilat shall provide rStar with the Gilat ordinary shares
for the exchange offer pursuant to the option for Gilat ordinary shares
described below under "The Acquisition Agreement -- The Exchange Offer -- The
Option for Gilat Ordinary Shares."

     The acquisition agreement prohibits rStar, without the consent of Gilat,
from changing, modifying, amending or terminating the exchange offer. Subject to
SEC rules and regulations, if circumstances make it inadvisable to proceed with
the exchange offer and if Gilat and rStar mutually agree, rStar:

     - shall not be required to accept for exchange or, exchange any tendered
       shares of rStar common stock and

     - may delay the acceptance for exchange of any tendered shares of rStar
       common stock and terminate or amend the exchange offer as to any shares
       of rStar common stock for which rStar has not then paid.

  EXPIRATION AND CONSUMMATION OF THE EXCHANGE OFFER

     The exchange offer shall expire on the closing date of the StarBand Latin
America acquisition. Payment by rStar for all of the shares of rStar common
stock validly tendered and not previously withdrawn shall be made as soon as
practicable after the closing date of the StarBand Latin America acquisition.
The acquisition agreement provides that the exchange offer shall be terminated
and rStar, subject to applicable SEC rules and regulations, shall not accept for
exchange or exchange any shares of rStar common stock tendered in the exchange
offer if the acquisition agreement is terminated or the StarBand Latin America
acquisition is not consummated for any reason.

THE OPTION FOR GILAT ORDINARY SHARES

     rStar currently does not hold any Gilat ordinary shares. Under the
acquisition agreement, Gilat has granted rStar an option to purchase up to
466,105 Gilat ordinary shares that are being offered to rStar stockholders in
exchange for their shares of rStar common stock in the exchange offer. The terms
of the option provide that, in consideration for providing rStar with the Gilat
ordinary shares, Gilat shall receive that number of shares of rStar common stock
equal to 60% of the number of shares of rStar common stock tendered in the
exchange offer. Assuming that 6,315,789 shares of rStar common stock are
tendered in the exchange offer, rStar shall issue to Gilat 3,789,473 shares of
rStar common stock under the option.

THE STARBAND LATIN AMERICA ACQUISITION

     The acquisition agreement provides that rStar, or its wholly-owned
subsidiary, if mutually agreed to by the parties, shall acquire from Gilat all
of the issued and outstanding shares of the common stock, par

                                        76


value EUR.01, of StarBand Latin America, in exchange for 43,103,448 shares of
rStar common stock. Gilat has the right to assign all or part of its right to
the 43,103,448 shares of rStar common stock to Gilat, its corporate affiliates
or to StarBand Communications. The closing of the StarBand Latin America
acquisition shall take place as soon as practicable after the last of the
conditions set forth in the acquisition agreement, including rStar stockholder
approval of the acquisition agreement, is satisfied or waived (subject to
applicable law) but in no event later than the fifth business day after the last
condition is satisfied or waived, or on such other date mutually agreed to by
the parties. However, without the mutual agreement of the parties to the
acquisition agreement, in no event shall the closing of rStar's acquisition of
StarBand Latin America occur later than May 31, 2002.

     In May 2002, the parties agreed to extend the latest closing date from May
31, 2002 to July 31, 2002, unless as of such date, despite the parties' good
faith efforts, the failure of the closings contemplated by the acquisition
agreement to occur is solely related to the failure of the parties to obtain any
regulatory or third-party approvals, including any clearances from the SEC,
necessary to consummate rStar's acquisition of StarBand Latin America, the
exchange offer or the other transactions contemplated by the acquisition
agreement, in which case such date shall be extended to August 15, 2002.

     The acquisition agreement provides that if rStar and Gilat agree, rStar may
assign its rights, but not its obligations, to acquire StarBand Latin America to
a wholly-owned subsidiary of rStar formed specifically to consummate the
StarBand Latin America acquisition. Also, except as provided for in the
acquisition agreement and subject to applicable SEC rules and regulations, the
right of Gilat to assign or otherwise transfer the shares of rStar common stock
that they receive in connection with the StarBand Latin America acquisition and
the exchange offer is not prohibited or otherwise limited in any way.

  ADDITIONAL SHARE CONSIDERATION

     In addition to the 43,103,448 shares of rStar common stock to be issued to
Gilat in connection with the StarBand Latin America acquisition, the acquisition
agreement provides that in the event that the StarBand Latin America business
exceeds certain agreed upon net earnings targets during each of the one year
periods ended June 30, 2003 and June 30, 2004, with respect to each such year,
Gilat will be entitled to receive, as additional consideration for the StarBand
Latin America acquisition, up to a maximum of 10,741,530 additional shares of
rStar common stock. Specifically,

     With respect to the one-year period ending June 30, 2003:

     - if the earnings (calculated in the manner specified in the acquisition
       agreement) for the StarBand Latin America business for the period from
       July 1, 2002 through June 30, 2003, are greater than or equal to
       $4,100,000 but no more than $4,900,000, rStar shall be obligated to issue
       2,685,382 shares of rStar common stock to Gilat; or

     - if the earnings for the StarBand Latin America business for the period
       from July 1, 2002 through June 30, 2003 are greater than or equal to
       $4,900,000, rStar shall be obligated to issue 5,370,765 shares of rStar
       common stock to Gilat;

     With respect to the one year period ending June 30, 2004:

     - if the earnings for the StarBand Latin America business for the period
       from July 1, 2003 through June 30, 2004, are greater than or equal to
       $27,500,000 but no more than $33,000,000, rStar shall be obligated to
       issue 2,685,382 shares of rStar common stock to Gilat; or

     - if the earnings for the StarBand Latin America business for the period
       from July 1, 2003 through June 30, 2004 are greater than or equal to
       $33,000,000, rStar shall be obligated to issue 5,370,765 shares of rStar
       common stock to Gilat.

     The determination of whether the StarBand Latin America Business meets the
applicable earnings targets and the amount, if any, of the special cash
distribution, corresponds to the net profit/loss of the StarBand Latin America
business during those one-year periods. If, for example, the earnings target in
the acquisition agreement were measured as of the one-year period ended June 30,
2001, Gilat would not be
                                        77


entitled to any additional share consideration because the StarBand Latin
America business had a net loss of $3,360,000 during that period, which fails to
satisfy the required earnings target. Although the StarBand Latin America
business currently has a net loss, there is no assurance that for the one-year
periods ended June 30, 2003 or June 30, 2004, the StarBand Latin America
business will suffer a similar loss or any loss at all, in which case Gilat may
be entitled to the additional share consideration.

     Assignment.  Gilat has the right to assign all or part of its right to the
additional share consideration described above to any of its corporate
affiliates or to StarBand Communications.

  SPECIAL CASH DISTRIBUTION

     The acquisition agreement provides that rStar will seek stockholder
approval to amend our current certificate of incorporation to provide rStar
stockholders with the right to receive a special cash distribution in the event
that the StarBand Latin America business does not achieve certain earnings
targets during each of the one year periods ending June 30, 2003 and June 30,
2004, rStar stockholders of record as of June 30, 2003 or June 30, 2004 will be
entitled to their pro rata share of a special cash distribution of up to $5
million in cash with respect to each such year, up to $10 million in total for
both years. Specifically:

     With respect to the one-year period ending June 30, 2003:

     - if the earnings (calculated in the manner specified in the acquisition
       agreement) for the StarBand Latin America business for the period from
       July 1, 2002 through June 30, 2003 are less than or equal to $1,600,000,
       the special cash distribution shall be $5,000,000, or approximately $
       0.32 per share of rStar common stock expected to be outstanding following
       the completion of the exchange offer, assuming the maximum number of
       shares are tendered, and owned by shareholders other than Gilat and its
       corporate affiliates;

     - if the earnings for the StarBand Latin America business for the period
       from July 1, 2002 through June 30, 2003 are greater than $1,600,000 and
       less than or equal to $2,500,000, the special cash distribution shall be
       $2,500,000, or approximately $ 0.16 per share of rStar common stock
       expected to be outstanding following the completion of the exchange offer
       ,assuming the maximum number of shares are tendered, and owned by
       shareholders other than Gilat and its corporate affiliates; or

     - if the earnings for the StarBand Latin America business for the period
       from July 1, 2002 through June 30, 2003 are greater than $2,500,000, the
       special cash distribution shall be zero.

     With respect to the one year period ending June 30, 2004:

     - if the net earnings for the StarBand Latin America business for the
       period from July 1, 2003 through June 30, 2004 are less than or equal to
       $11,000,000, the special cash distribution shall be $5,000,000, or
       approximately $0.32 per share of rStar common stock expected to be
       outstanding following the completion of the exchange offer, assuming the
       maximum number of shares are tendered, and owned by shareholders other
       than Gilat and its corporate affiliates;

     - if the earnings for the StarBand Latin America business for the period
       from July 1, 2003 through June 30, 2004 are greater than $11,000,000 and
       less than or equal to $16,500,000, the special cash distribution shall be
       $2,500,000, or approximately $0.16 per share of rStar common stock
       expected to be outstanding following the completion of the exchange offer
       ,assuming the maximum number of shares are tendered, and owned by
       shareholders other than Gilat and its corporate affiliates; or

     - if the earnings for the StarBand Latin America business for the period
       from July 1, 2003 through June 30, 2004 are greater than $16,500,000, the
       special cash distribution shall be zero.

     The determination of whether the StarBand Latin America business meets the
applicable earnings targets and the amount, if any, of the special cash
distribution, corresponds to the net profit/loss of the StarBand Latin America
business during those one-year periods. If, for example, the earnings target in
the acquisition agreement were measured as of the one-year period ended June 30,
2001, rStar stockholders, other than Gilat, would be entitled to a special cash
distribution of $5 million, in the aggregate, because

                                        78


the StarBand Latin America business had a net loss of $3,360,000 during that
period, which fails to satisfy the required earnings target. Although the
StarBand Latin America business currently has a net loss, there is no assurance
that for the one-year periods ended June 30, 2003 or June 30, 2004, the StarBand
Latin America business will suffer a similar loss or any loss at all, in which
case rStar stockholders may not be entitled to any special cash distribution.

     Qualified Sale.  rStar's obligation to pay the special cash distributions
and Gilat's right to the additional share consideration, each as described
above, shall expire upon the first to occur of the following regardless of
StarBand Latin America's performance:

     - the completion of a firmly underwritten public offering of shares of
       rStar common stock raising gross proceeds to rStar of at least $25
       million, with a price of rStar common stock of at least $2.32 per share.
       The parties have agreed that neither Gilat nor its corporate affiliates
       will participate in any such offering.

     - the closing by rStar of a sale in a single transaction of shares of rStar
       common stock to a third party purchaser other than Gilat and its
       corporate affiliates raising gross proceeds of at least $100 million,
       with a price of rStar common stock of at least $1.00 per share and at
       least 60% of such gross proceeds being in the form of cash.

     The payment of the special cash distribution is intended to compensate our
non-Gilat shareholders in the event that the StarBand Latin American business we
are acquiring from Gilat does not perform in accordance with certain minimum
earning targets, thereby increasing the value of shares of rStar common stock.
Alternatively, the obligation to pay the special cash distribution expires upon
the completion of either the underwritten public offering or the $100 million
sale of rStar common stock, described above, because, in the event of such an
offering or sale, a third party purchaser or underwriter has acquired the shares
at a price which indicates that the value of the rStar common stock has
increased and has benefited from the performance or expected results of the
StarBand Latin America business.

     Guaranty.  If rStar is unable to make the special cash distribution to its
stockholders for any reason, Gilat shall make a cash capital contribution to
rStar to the extent and in an amount necessary for rStar to satisfy its
obligations to make the special cash distribution.

     Waiver by Gilat.  In the acquisition agreement, Gilat has, on its own
behalf and on behalf of its corporate affiliates, waived any and all claims or
rights it has to the special cash distribution. As a result of Gilat's waiver,
any special cash distribution payable by rStar will be shared by only the
non-Gilat stockholders, who will each receive a larger per share distribution.

     In the acquisition agreement, Gilat has, on its own behalf and on behalf of
its corporate affiliates, also agreed that until the earlier of June 30, 2004,
the date on which the special cash distribution is actually paid to the holders
of shares of rStar common stock, or the date on which an underwritten public
offering or $100 million sale of rStar common stock, as described above, is
completed:

     - its ability to sell, assign or otherwise transfer its shares of rStar
       common stock is subject to certain restrictions, including the receipt by
       rStar of a certificate of waiver from a proposed-transferee of shares of
       rStar common stock, under which such proposed-transferee waives its
       rights to the special cash distribution and

     - the certificates representing the rStar common stock acquired pursuant to
       the acquisition agreement shall bear a legend indicating the limitations
       of transferability.

     Restrictions on New Issuances.  The acquisition agreement provides that
until the date immediately following the date on which rStar's obligation to pay
the special cash distribution expires, rStar will not:

     - sell or issue any additional shares of rStar common stock, other than (i)
       shares of rStar common stock issued upon the exercise of stock options
       that are outstanding as of the closing of the StarBand Latin America
       acquisition and (ii) shares of rStar common stock issuable pursuant to
       employee stock option plans or other stock based compensation plans.
       However, the number of

                                        79


       shares of rStar common stock that rStar may issue under employee stock
       option plans or other stock based compensation plans cannot exceed, in
       the aggregate, 1% of the issued and outstanding shares of rStar common
       stock as of the closing of the exchange offer on a fully diluted basis.
       All shares of rStar common stock issued under clauses (i) and (ii) above
       shall be entitled to the special cash distribution;

     - issue any securities convertible into or exchangeable for shares of rStar
       common stock, except to the extent that any such securities are not
       convertible into or exchangeable for shares of rStar common stock (the
       "Qualified Convertible Securities"); or

     - enter into any agreement that by its terms legally prohibits rStar from
       making the special cash distribution.

     However, the acquisition agreement further provides that rStar shall not be
precluded or restricted from issuing:

     - shares of rStar common stock or securities convertible into or
       exchangeable for shares of rStar common stock, other than Qualified
       Convertible Securities, in a private transaction if, prior to such
       issuance, rStar receives a certificate of waiver from the person who will
       receive such shares of rStar common stock or such convertible securities,
       as the case may be, agreeing, among other things, to waive its right to
       the special cash distribution; or

     - any class of capital stock of rStar other than rStar common stock or any
       securities convertible into or exercisable or exchangeable for shares of
       a class of capital stock of rStar other than rStar common stock.

     Other Terms of the Special Cash Distribution.  The proposed amendments to
rStar's Third Amended and Restated Certificate of Incorporation also provide
that:

     - rStar may elect to satisfy its obligation to make the special cash
       distribution by distributing the maximum amount of such distribution at
       any time prior to the required payout date;

     - until rStar's obligation to pay the special cash distribution has been
       terminated or satisfied, rStar is (i) prohibited from paying, declaring
       or setting apart for payment any dividend or distribution on any class or
       series of its capital stock other than the rStar common stock, other than
       dividends payable in the form of additional shares of rStar's capital
       stock, and (ii) subject to certain limitations, prohibited from
       redeeming, purchasing or otherwise acquiring any shares of any class or
       series of rStar's capital stock other than the rStar common stock, or any
       right, warrant or option to acquire any shares of rStar capital stock;

     - the amount of the special cash distribution, if any, shall increase at a
       rate of 7% per annum if it is not paid by the required payout date; and

     - the special cash distribution shall be $5,000,000 for each of the years
       ending June 30, 2003 and June 30, 2004 if rStar fails to complete and
       announce or deliver audited financial statements for that particular year
       to the holders of rStar common stock by December 31, 2003 and December
       31, 2004, respectively.

THE VOTING AGREEMENT

     The acquisition agreement provides that Gilat and three members of rStar's
Board of Directors shall enter into a voting agreement according to which each
of them would agree to vote all of their shares of rStar common stock in favor
of StarBand Latin America acquisition and the other transactions described in
the acquisition agreement. On April 23, 2001, rStar and the principal
stockholders of rStar, including (i) Gilat and its subsidiary, Gilat Satellite
Networks (Holland) B.V., (ii) The Mortensen 2000 Family Resource Trust, The
Mortensen Charitable Trust which are entities controlled by Lance Mortensen,
(iii) CAVCO of North Florida, Inc., an entity controlled by Charles Appleby, and
(iv) The Arnouse

                                        80


Charitable Trust, an entity controlled by Michael Arnouse and Michael Arnouse,
executed the voting agreement. These rStar stockholders collectively hold
approximately 81.6% of the outstanding shares of rStar common stock.

RSTAR BOARD OF DIRECTORS

     Under the terms of the acquisition agreement, three members of rStar's
current Board of Directors, Lance Mortensen, Charles Appleby and Michael Arnouse
and rStar's Chief Executive Officer will resign effective upon the closing date
of the StarBand Latin America acquisition.

REPRESENTATIONS AND WARRANTIES

     The acquisition agreement contains a number of customary representations
and warranties made by each party. All representations and warranties of the
parties expire on the second anniversary of the closing of rStar's acquisition
of StarBand Latin America. Some of the representations of Gilat and rStar are
subject to a "material adverse effect" qualifier. This qualifier limits the
scope of the representations and warranties to only those circumstances that
generally would have a material adverse affect on the business, assets or
financial condition of the party giving the representation in the case of rStar
and Gilat or, in the case of StarBand Latin America, a material adverse effect
on the ability of StarBand Latin America to own its assets and operate its
business or on the financial condition of StarBand Latin America as reflected on
the pro forma consolidated statements included in this offer to
exchange/prospectus that give effect to the StarBand Latin America acquisition.

CONDUCT OF THE BUSINESS OF STARBAND LATIN AMERICA PENDING THE CLOSING OF THE
STARBAND LATIN AMERICA ACQUISITION

     Gilat has agreed that prior to the closing of rStar's acquisition of
StarBand Latin America, except with the prior consent of rStar, which consent
shall not be unreasonably withheld, it shall, and shall cause the other
affiliates and subsidiaries of Gilat that participate in the conduct and
operations of the StarBand Latin America business to:

     - conduct their respective operations with respect to the StarBand Latin
       America business in the ordinary course, including complying with all
       applicable laws relating to the StarBand Latin America business and
       maintaining books and records of the StarBand Latin America business in
       accordance with applicable laws and past practices;

     - maintain satisfactory relationships with suppliers, distributors,
       customers and others business partners with respect to the operations of
       the StarBand Latin America business;

     - take no action that would materially adversely affect the ability of
       rStar, or Gilat to consummate the transactions contemplated by the
       acquisition agreement;

     - use commercially reasonable efforts to preserve the StarBand Latin
       America business; and

     - conduct their respective operations in a manner that will not result in
       any event that is materially adverse to the financial condition,
       properties, assets, liabilities, business, operations or result of
       operations of Gilat and its subsidiaries taken as a whole.

     In addition, Gilat has agreed that prior to the closing of rStar's
acquisition of StarBand Latin America, except with the prior consent of rStar,
which consent shall not be unreasonably withheld, it shall not, nor will it
permit any of the affiliates and subsidiaries of Gilat that participate in the
conduct and operations of the StarBand Latin America business to:

     - borrow any material amount of money other than through lines of credit in
       the ordinary course of business;

     - increase compensation for any employees except in the ordinary course of
       business;

     - pay or agree to pay any pension retirement allowance or other employee
       benefits except as required by law;
                                        81


     - grant severance or termination pay to, or enter into any employment or
       severance agreement with, any existing employee;

     - enter into any contracts, including leases, in excess of $100,000; or

     - make any capital expenditures of more than $100,000.

CONDUCT OF RSTAR PENDING THE CLOSING OF THE STARBAND LATIN AMERICA ACQUISITION

     rStar has agreed that prior to the closing of rStar's acquisition of
StarBand Latin America, unless contemplated by the acquisition agreement, it
shall not undertake, or agree to undertake, the following, except with the prior
consent of Gilat, which consent shall not be unreasonably withheld:

     - amend its Certificate of Incorporation or Bylaws;

     - issue any shares of rStar common stock or options to purchase shares of
       rStar common stock other than the shares related to its currently
       outstanding options and the StarBand Latin America acquisition;

     - split, combine or reclassify any shares of its capital stock, declare,
       set aside or pay any dividend or other distribution in respect to its
       capital stock or purchase, redeem or otherwise acquire any shares of its
       capital stock;

     - enter into any transaction exceeding $100,000;

     - increase employee, director or officer compensation, except in the
       ordinary course of business consistent with past practice;

     - pay or agree to pay any pension, retirement allowance or other employee
       benefit not required, or enter into or agree to enter into any agreement
       or arrangement with such director or officer or employee, past or
       present, relating to any such pension, retirement allowance or other
       employee benefit, except as required under currently existing agreements,
       plans or arrangements; grant any severance or termination pay to, or
       enter into any employment or severance agreement with any employee,
       officer or director except consistent with commercially acceptable
       standards; or adopt any new pension plan, welfare plan, multiemployer
       plan, employee benefit plan, benefit arrangement, or similar plan or
       arrangement, which was not in existence as of April 23, 2001;

     - enter into any business contracts, except for business contracts for the
       purchase, sale or lease of goods or services involving payments or
       receipts by Gilat or its affiliates not in excess of $100,000, or leases
       for rental space in an amount not to exceed $100,000 for any lease;

     - enter into any agreement in principle or an agreement with respect to any
       sale, transfer, lease, license, pledge, mortgage, or other disposition or
       encumbrance of a material amount of rStar's assets, or any enter into a
       material business contract or any amendment or modification of any
       material business contract or any release or relinquishment of any
       material business contract rights;

     - authorize or commit to make capital expenditures with respect to and in
       connection with the operation of rStar's business in excess of $100,000;

     - make any changes in its accounting methods or accounting practices; or

     - settle any action or suit in excess of $200,000 without the consent of
       Gilat.

REVIEW OF rSTAR'S EXPENDITURES

     Under the acquisition agreement, the parties have agreed that all cash
expenditures by rStar equal to or greater than $25,000 are subject to prior
review and approval by Gilat. In addition, prior to the closing of rStar's
acquisition of StarBand Latin America, other than in the ordinary course
consistent with past practices, rStar shall not take any action that may
materially affect rStar's cash and cash equivalent

                                        82


holdings, which, as of December 31, 2001, equaled at least $31 million, without
the express consent of both Gilat and rStar's Chief Executive Officer.

CONDITIONS TO CLOSING THE STARBAND LATIN AMERICA ACQUISITION

     There are numerous conditions that have to be satisfied or waived before
the closing of rStar's acquisition of StarBand Latin America. They are as
follows:

  THE OBLIGATIONS OF EACH PARTY

     The respective obligations of each party to effect the transactions
contemplated by the acquisition agreement are subject to the following
conditions:

     - the approval by rStar's stockholders of the acquisition agreement and the
       transactions it contemplates;

     - the absence of any judgment, order, decree, statute, law, ordinance, rule
       or regulation adopted by any court or other governmental entity of
       competent jurisdiction or other legal restraint or prohibition in effect
       preventing the consummation of the transactions contemplated by the
       acquisition agreement;

     - the absence of any action or proceeding having been instituted by any
       governmental authority seeking to prevent consummation of the
       transactions contemplated by the acquisition agreement;

     - the approval by a majority of the Board of Directors of rStar of the
       StarBand Latin America acquisition and the other transactions
       contemplated by the acquisition agreement;

     - the declaration by the SEC that Gilat's registration statement for the
       Gilat ordinary shares to be offered to rStar stockholders in exchange for
       their shares of rStar common stock is effective and the absence of any
       stop order or other similar proceeding threatened by the SEC or any other
       state securities administrator with respect to Gilat's registration
       statement;

     - the receipt by the parties to the acquisition agreement of all necessary
       third party consents and governmental consents, which consents are in
       full force and effect as of the closing date of the StarBand Latin
       America acquisition; and

     - the receipt by the parties of confirmation that the Fourth Amended and
       Restated Certificate of Incorporation has been filed by with the
       Secretary of State of the State of Delaware.

  THE OBLIGATION OF rSTAR

     The obligation of rStar to consummate the StarBand Latin America
acquisition are subject to the satisfaction or waiver of the following
conditions:

     - if reasonably requested by rStar, the receipt of an opinion of special
       Netherlands counsel, Israeli counsel and/or a special United States
       counsel to Gilat and its affiliates, dated as of the closing date of the
       StarBand Latin America acquisition in form and substance customary for
       the type of transactions contemplated by the acquisition agreement;

     - the material accuracy of the representations and warranties made by Gilat
       as of the closing date of the StarBand Latin America acquisition and
       receipt by rStar of certificates from an executive officer of Gilat
       attesting to the foregoing and dated as of the closing date of the
       StarBand Latin America acquisition;

     - Gilat's performance of or compliance with its respective agreements,
       covenants, obligations and conditions required by the acquisition
       agreement as of the closing of rStar's acquisition of StarBand Latin
       America and receipt by rStar of certificates from an executive officer of
       Gilat attesting to the foregoing and dated as of the closing date of the
       StarBand Latin America acquisition;

                                        83


     - the execution by the parties of the master services and supply agreement
       between Gilat and StarBand Latin America, the voting agreement among
       Gilat and three director-stockholders of rStar, and the option for Gilat
       ordinary shares; and

     - all corporate and other proceedings in connection with the transactions
       contemplated by the acquisition agreement and all documents incidental
       thereto shall be reasonably satisfactory in form, scope and substance to
       rStar and its counsel and rStar and its counsel shall have received all
       such other counterpart originals or certified or other copies of such
       documents as rStar and its counsel may reasonably request.

  THE OBLIGATION OF GILAT

     The obligation of Gilat to consummate the StarBand Latin America
acquisition are subject to the satisfaction or waiver of the following
conditions:

     - if reasonably requested by Gilat, the receipt of an opinion of rStar's
       counsel, dated as of the closing date of the StarBand Latin America
       acquisition, in form and substance customary for the type of transactions
       contemplated by the acquisition agreement;

     - the material accuracy of the representations and warranties made by rStar
       as of the closing of rStar's acquisition of StarBand Latin America and
       receipt by Gilat of a certificate from an executive officer of rStar
       attesting to the foregoing and dated as of the closing date of the
       StarBand Latin America acquisition;

     - rStar's performance of compliance with its respective agreements,
       covenants, obligations and conditions required by the acquisition
       agreement as of the closing of the acquisition agreement and receipt by
       Gilat of a certificate from an executive officer of rStar attesting to
       the foregoing and dated as of the closing date of the StarBand Latin
       America acquisition;

     - the execution by the parties of the voting agreement among Gilat and
       three director-stockholders of rStar and the option for Gilat ordinary
       shares;

     - the resignation of certain members of rStar's Board of Directors; and

     - all corporate and other proceedings in connection with the transactions
       contemplated by the acquisition agreement and all documents incidental
       thereto shall be reasonably satisfactory in form, scope and substance to
       Gilat and its counsel and Gilat and its counsel shall have received all
       such other counterpart originals or certified or other copies of such
       documents as Gilat and its counsel may reasonably request.

ADDITIONAL COVENANTS AND AGREEMENTS

     The parties have also agreed to the following:

  REASONABLE EFFORTS

     rStar and Gilat agree to use their reasonable efforts to take, or cause to
be taken, all action and to do, or cause to be done, all things necessary,
proper and advisable consummate the transactions described in the acquisition
agreement and to cooperate with each other, including using its reasonable best
efforts to obtain all necessary waivers, consents and approvals from other
parties to loan agreements, material leases and other material contracts, to
obtain all necessary consents, approvals and authorizations as are required to
be obtained from appropriate governmental authorities, and to effect all
necessary registrations and filings, including filings with the SEC and
submissions of information requested by governmental authorities. Also, under
the acquisition agreement, Gilat shall use its best efforts to take, or cause to
be taken, all action reasonably necessary to form StarBand Latin America and to
transfer and assign the assets of the StarBand Latin America business, which are
identified in the acquisition agreement, to StarBand Latin America.

                                        84


  NO SOLICITATION

     The acquisition agreement provides that rStar and all of its affiliates,
other than Gilat, will not:

     - directly or indirectly, through any directors, officers, employees,
       agents, representatives or otherwise, solicit, initiate, facilitate or
       encourage, including by way of furnishing or disclosing non-public
       information, any inquiries or the making of any proposal with respect to
       any merger, consolidation or other business combination involving rStar
       or its subsidiaries or the acquisition of all or any significant assets
       or capital stock of or by rStar (a "Transaction Proposal"); or

     - negotiate, explore or otherwise engage in discussions with any person,
       other than Gilat and its representatives, with respect to any Transaction
       Proposal; or enter into any agreement, arrangement or understanding
       requiring it to abandon, terminate or fail to consummate the transactions
       contemplated by the acquisition agreement.

     However, prior to the consummation of the StarBand Latin America
acquisition, if the Board of Directors of rStar determines in good faith, after
consultation with outside counsel, that it is necessary to respond to an
unsolicited superior proposal in order to comply with its fiduciary duties to
rStar's stockholders under applicable law, the board of directors of rStar may:

     - withdraw or modify its approval or recommendation of the StarBand Latin
       America acquisition and the acquisition agreement and the other
       transaction contemplated by the acquisition agreement, or

     - approve or recommend an unsolicited superior proposal or terminate the
       acquisition agreement, and concurrently with or after such termination,
       if it so chooses, cause rStar to enter into any agreement with respect to
       any unsolicited superior proposal, but in each of the cases, no action
       shall be taken by rStar pursuant to this clause until a time that is
       after the fifth business day following Gilat's receipt of written notice
       advising Gilat that the Board of Directors of rStar has received an
       unsolicited superior proposal, specifying the material terms and
       conditions of such unsolicited superior proposal and identifying the
       person making such unsolicited superior proposal, to the extent making
       such identification does not breach the fiduciary duties of rStar's Board
       of Directors as advised by outside legal counsel.

     If rStar's Board of Directors takes any action to amend or withdraw its
recommendation or approve or recommend an unsolicited superior proposal, then
rStar must within two business days of such action pay Gilat an amount equal to
3% of the value of consideration payable by rStar to Gilat in connection with
the StarBand Latin America acquisition and reimburse Gilat for any of its out of
pocket expenses, including the fees and expenses of outside professionals.

     An "unsolicited superior proposal" means any bona fide, unsolicited,
written proposal made by a third party to enter into an agreement with respect
to a transaction proposal on terms that the Board of Directors of rStar
determines in its good faith judgment, after consultation with outside counsel
and a financial advisor of nationally recognized reputation, to be more
favorable to rStar's stockholders than the StarBand Latin America acquisition
and the other transactions contemplated by the acquisition agreement.

     Under the acquisition agreement, rStar must immediately advise Gilat of any
Transaction Proposal, the material terms of such Transaction Proposal, and to
the extent such disclosure is not a breach of the Board of Directors' fiduciary
duties as advised by outside legal counsel, the identity of the person making
such transaction proposal.

CONDUCT OF THE PARTIES AFTER THE CLOSING OF THE STARBAND LATIN AMERICA
ACQUISITION

  LISTING OF SHARES

     Gilat has agreed to use its commercially reasonable efforts to ensure that
following the closing of the StarBand Latin America acquisition, rStar remains a
public company traded on the Nasdaq National Market or, if such listing is
impracticable, listed or quoted on the American Stock Exchange, the
NASDAQ -- SmallCap or on the bulletin board (in that order of priority). The
parties, however,

                                        85


acknowledge that rStar's continued listing on the Nasdaq National Market is
subject to, among other things, shares of rStar common stock reaching and
thereafter maintaining a minimum bid price of at least $1.00 per share. In the
event the rStar common stock fails to satisfy the $1.00 minimum bid requirement,
they could be subject to delisting from the Nasdaq National Market.

     Effective as of May 31, 2002, rStar transferred the listing of its common
stock to the Nasdaq SmallCap Market, which has temporarily waived the $1.00
minimum bid price requirement. For more information regarding the possible
delisting of rStar common stock, see "The Exchange Offer -- Issues Concerning
the Liquidity, Listing and Registration of rStar Common Stock -- rStar's Receipt
of Nasdaq Delisting Notice."

  OPERATION OF STARBAND LATIN AMERICA

     Gilat has also agreed to operate rStar and its subsidiaries in a manner
consistent with the operation of the StarBand Latin American business, including
the voice services, as currently conducted, for a period of one year following
the closing of the StarBand Latin America acquisition and thereafter as
determined by a majority of independent directors of rStar's Board of Directors
as being in the best interests of rStar's stockholders.

  OTHER TRANSACTIONS

     Under the acquisition agreement, except for limited circumstances, Gilat
has also agreed not to:

     - permit rStar to pay or declare any dividends or any other distributions
       for the longer of a period of one year following the closing of rStar's
       acquisition of StarBand Latin America or the date on which rStar's
       obligation to pay the special cash distribution expires;

     - permit rStar or any of its subsidiaries to enter into any material
       transactions with Gilat or any of Gilat's affiliates on terms that are
       materially less favorable to rStar and/or its subsidiaries than similar
       arms-length transactions with unaffiliated third parties for a period of
       two years following the closing of rStar's acquisition of StarBand Latin
       America;

     - charge rStar or any of its subsidiaries for any administrative services,
       such as legal, financial and accounting services, in excess of Gilat's
       actual cost to perform such services, except as described in the master
       services and supply agreement between StarBand Latin America and Gilat ,
       for the longer of a period of three years following the closing of the
       rStar's acquisition of StarBand Latin America or the date on which
       rStar's obligation to pay the special cash distribution expires; and

     - amend or alter the master services and supply agreement between Gilat and
       StarBand Latin America among rStar, Gilat and certain of Gilat's
       affiliates, in a manner that is materially detrimental to the business
       interests of StarBand Latin America or rStar during the term of the
       master services and supply agreement between Gilat and StarBand Latin
       America, including any automatic renewals of the term of the master
       services and supply agreement between Gilat and StarBand Latin America.

TERMINATION OF THE ACQUISITION AGREEMENT

  TERMINATION BY MUTUAL AGREEMENT

     The acquisition agreement may be terminated at any time by the written
consent of rStar and Gilat. Also, either rStar or Gilat may terminate the
acquisition agreement, if the transactions contemplated by the acquisition
agreement shall not have been consummated by 5:00 p.m. Eastern Standard Time on
May 31, 2002, unless such date shall have been extended by mutual consent and
provided that neither party may terminate the acquisition agreement if the
failure to consummate the transactions contemplated by the acquisition agreement
by May 31, 2002 is a result of a breach by such party of its representations,
warranties or agreements under the acquisition agreement.

                                        86


     In May 2002, the parties agreed to extend the latest closing date from May
31, 2002 to July 31, 2002, unless as of such date, despite the parties' good
faith efforts, the failure of the closings contemplated by the acquisition
agreement to occur is solely related to the failure of the parties to obtain any
regulatory or third-party approvals, including any clearances from the SEC,
necessary to consummate rStar's acquisition of StarBand Latin America, the
exchange offer or the other transactions contemplated by the acquisition
agreement, in which case such date shall be extended to August 15, 2002.

  TERMINATION BY rSTAR

     rStar can terminate the acquisition agreement if any of the conditions to
rStar's obligations have not been met, or if it becomes apparent that these
conditions will not have been fulfilled by the closing date of rStar's
acquisition of StarBand Latin America, unless such failure is due to the failure
of rStar to perform or comply with any of covenants, agreement or conditions set
forth in the acquisition agreement to be performed or complied with by rStar
prior to the closing of rStar's acquisition of StarBand Latin America.
Additionally, rStar can also terminate the acquisition agreement in accordance
with the provisions described above in "The Acquisition Agreement -- Additional
Covenants and Agreements -- No Solicitation."

  TERMINATION BY GILAT

     Gilat can terminate the acquisition agreement:

     - if any of the conditions to Gilat's obligations have not been met, or if
       it becomes apparent that these conditions will not have been fulfilled by
       the closing date of the StarBand Latin America acquisition, unless such
       failure is due to the failure of Gilat to perform or comply with any of
       covenants, agreement or conditions set forth in the acquisition agreement
       to be performed or complied with by Gilat prior to the closing of rStar's
       acquisition of StarBand Latin America;

     - if rStar, or any of its officers, directors or employees or any
       investment banker, financial advisor, attorney, accountant or other
       representative of rStar breaches the non-solicitation provisions
       described in described above in "The Acquisition Agreement -- Additional
       Covenants and Agreements -- No Solicitation;" or

     - the Board of Directors of rStar or any committee of the Board, shall have
       withdrawn or modified in any manner adverse to Gilat its approval or
       recommendation of the acquisition agreement or the StarBand Latin America
       acquisition and the other transactions contemplated by the acquisition
       agreement or failed to reconfirm its recommendation within five business
       days after a written request to do so, or approved or recommended any
       Transaction Proposal or the Board of Directors of rStar or any committee
       of the Board shall have resolved to take any of the foregoing actions.

AMENDMENT

     The acquisition agreement may be amended by rStar and Gilat at any time
prior to the closing of rStar's acquisition of StarBand Latin America by an
instrument in writing signed by each party to the acquisition agreement.

THE MASTER SERVICES AND SUPPLY AGREEMENT

     Under the acquisition agreement, at or prior to the closing of rStar's
acquisition of StarBand Latin America, StarBand Latin America will enter into a
master services and supply agreement with Gilat and some of its subsidiaries
pursuant to which StarBand Latin America will receive specified services and
products from Gilat necessary to conduct its business in Latin America. A form
of the this master services and supply agreement has been filed as an exhibit to
Gilat's registration statement, of which this offer to exchange/prospectus is a
part, filed with the SEC on February 8, 2002.

                                        87


     Parties.  The parties to the master services and supply agreement are
StarBand Latin America, Gilat, Gilat To Home Latin America (Holland) N.V., a
subsidiary of Gilat, and Gilat to Home Latin America, Inc., an indirect
subsidiary of Gilat.

     Services and Supplies.  Gilat and its subsidiaries will grant to StarBand
Latin America the exclusive rights in Latin America (excluding Mexico, but
including, among others Brazil, Argentina, Peru, Colombia and, subject to
certain restrictions, Chile) to:

     - Implement, operate and market its broadband Internet access services and
       voice services to consumers and small office/home office subscribers,

     - Provide a bundled product with direct-to-home television service using
       its single satellite dish technology; and

     - Provide such new technologies and products related to the foregoing as
       Gilat may in the future develop or make available to StarBand
       Communications Inc., which shall be offered to StarBand Latin America
       and/or its subsidiaries upon commercially reasonable terms via a two-way
       satellite-based network.

In Mexico, StarBand Latin America will have only limited non-exclusive rights
and in Chile, Gilat and its affiliates will not be limited or otherwise
restricted from conducting business with certain entities.

     Under the master services and supply agreement, Gilat will provide StarBand
Latin America with the facilities, telecommunications equipment, licensed
software and services that it will use in its business, including:

     - customer premises equipment, network operations equipment, software
       necessary for the network to operate, the multicast system (where
       applicable) and optional services in connection with hub operation,
       technical support and Internet connectivity;

     - transition services, including information technology, real estate and
       administrative services such as financial, legal, accounting and tax
       services for a period until StarBand Latin America establishes its own
       systems and processes. StarBand Latin America will reimburse Gilat for
       the actual costs incurred with respect to such services. The transition
       services will include also research and development support. Gilat shall
       use its commercially reasonable efforts to accommodate any reasonable
       requests by StarBand Latin America for additional or modified transition
       services. StarBand Latin America may, in its discretion and upon ninety
       (90) days' written notice, cancel one or more of the transition services
       at any time without penalty or payment obligation, with some exceptions;
       and

     - optional services, including installation, operation and maintenance,
       access to satellite transmission and reception facilities and services
       and any other services required by StarBand Latin America to operate its
       business at prevailing and customary market prices.

Generally, pricing terms will be renegotiated every two years.

     The master services and supply agreement contains a most favored nations
clause under which all services, products and other items provided by Gilat and
its affiliates shall be on terms no less favorable than the best terms offered
by Gilat to any other party for comparable products sold in comparable
quantities on comparable terms and conditions.

     Exclusivity.  Gilat is required to use its best commercial efforts to
maintain price and technological competitiveness of the products and services
provided to StarBand Latin America under the master services and supply
agreement. So long as the products and services provided by Gilat remain
competitive with respect to their pricing and technological competitiveness and
Gilat and its affiliates meets their respective delivery and support
obligations, StarBand Latin America will be required to purchase all of the
products and services performing similar functionality to the products and
services provided by Gilat and its affiliates under the master services and
supply agreement, solely from Gilat and its affiliates.

                                        88


     Term.  The master services and supply agreement has a term of five years,
and thereafter automatically renews for additional five-year terms.

                      CERTAIN INFORMATION REGARDING GILAT

GENERAL

     Gilat is a leading provider of products and services for satellite-based
communications networks. Gilat designs, develops, manufactures, markets and
services products that enable complete end-to-end telecommunications and data
networking solutions, as well as broadband Internet solutions, based on
satellite earth stations, a related central station known as a hub, hardware
equipment and software. The satellite earth stations are known in this industry
as very small aperture terminals or VSATs. These small units, which attach to
personal computers enable the transmission of data, voice and images to and from
certain satellites. The services Gilat provides include access to and
communication with satellites, installation of network equipment, on-line
network monitoring and network maintenance and repair services. Gilat
distributes its products and services worldwide through its own direct sales
force, service providers and agents and, in certain circumstances, joint
ventures, alliances and affiliated companies. According to the 2001 Comsys
Report, Gilat is the second-largest manufacturer of VSATs, and has a 43% share
of the VSAT market based upon the number of VSATs shipped in the year 2000.

     The networks Gilat establishes are primarily used for:

     - on-line data delivery and transaction-oriented applications including
       point-of-sale (for example, credit and debit card authorization),
       inventory control and real time stock exchange trading;

     - telephone service in areas that are underserved by the existing
       telecommunications services or in remote locations without service; and

     - Internet-based networking applications such as networks within
       corporations (known as corporate intranets), corporate training and other
       corporate applications which enable the transmission of audio and video
       by high-speed Internet connections (known as broadband), as well as
       consumer broadband Internet uses.

     Major users of our products and services include StarBand Communications,
the United States Postal Service, John Deere, Rite Aid, Peugeot-Citroen and
Telkom South Africa.

DIRECTORS AND EXECUTIVE OFFICERS OF GILAT

     The following table and the text below it sets forth the name, citizenship,
present principal occupation or employment, and material occupations, positions,
offices or employment for the past five years of each of Gilat's directors and
executive officers, as well as a description, if applicable, of any criminal,
judicial or administrative proceedings involving such director or executive
officer. Unless otherwise indicated, the current business address of each person
is c/o Gilat Satellite Networks Ltd., 21 Yegia Kapayim Street, Kiryat Arye,
Petah Tikva, 49130, Israel and their telephone number is (972) 3-925-2000.



             NAME                PRESENT PRINCIPAL OCCUPATION/BUSINESS ADDRESS        CITIZENSHIP
             ----                ---------------------------------------------  ------------------------
                                                                          
Yoel Gat.......................  Chairman of the Board of Directors and Chief            Israel
                                 Executive Officer
Amiram Levinberg...............  President, Chief Operating Officer and                  Israel
                                 Director
Shlomo Tirosh..................  Director                                                Israel
                                 Address: Mentergy Ltd., 21/D Yegia Kapayim
                                 Street, P.O. Box 3675, Petah Tikva, 49130
                                 Israel Tel: (972) 3-925-5000


                                        89




             NAME                PRESENT PRINCIPAL OCCUPATION/BUSINESS ADDRESS        CITIZENSHIP
             ----                ---------------------------------------------  ------------------------
                                                                          
Dov Tadmor.....................  Director                                                Israel
                                 Address: Saridar Investments Ltd., 37 Shaul
                                 Hamelech Ave., Tel-Aviv, 64928, Israel Tel:
                                 (972) 3-696-6996
Robert A. Bednarek.............  Director                                            United States
                                 Address: SES-Global, L-6815 Chateau de
                                 Betzdorf, Luxembourg
                                 Tel: (352) 710-725-1
Lori Kaufmann..................  Director                                            Israel, United
                                 Address: 60 Ha'sharon Street, Ra'anana,               States and
                                 43352, Israel                                        Switzerland
                                 Tel: (972) 9-956-1621
Dr. Gideon Kaplan..............  Vice President, Technology                              Israel
Yoav Leibovitch................  Vice President, Finance and Administration              Israel
                                 and Chief Financial Officer
Joshua Levinberg...............  Senior Vice President, Business Development             Israel
William I. Weisel..............  Vice President and General Counsel             Israel and United States
Erez Antebi....................  Vice President and General Manager for Asia,      Israel and Canada
                                 Africa and Pacific Rim
Nick Supron....................  President and Chief Executive Officer,              United States
                                 Spacenet Inc.
                                 Address: Spacenet Inc., 1750 Old Meadow Rd.
                                 McLean, Va. 22102
                                 Tel: (703) 848-1012
David R. Shiff.................  Vice President, Sales and Marketing, Spacenet       United States
                                 Address: Spacenet Inc., 1750 Old Meadow Rd.
                                 McLean, Va. 22102
                                 Tel: (703) 848-1012
Giora Oron.....................  Chief Executive Officer, Gilat to Home Latin            Israel
                                 America (Netherlands Antilles) N.V.
                                 Address: 1560 Sawgrass
                                 Corporate Parkway, Sunrise, Florida 33323
                                 Tel: (954) 858-1600
Amit Ancikovsky................  Vice President and Chief Financial Officer,             Israel
                                 Gilat to Home Latin America
                                 (Netherlands Antilles) N.V.
                                 Address: 1560 Sawgrass Corporate Parkway,
                                 Sunrise, Florida 33323
                                 Tel: (954) 858-1600


     YOEL GAT is a co-founder of Gilat and has been its Chief Executive Officer
and a Director since Gilat's inception and, since July 1995, has served as the
Chairman of the Board of Directors. Mr. Gat is a member of the Stock Option and
Compensation Committees of the Board. Until July 1995, Mr. Gat also served as
the President of Gilat. From 1974 to 1987, Mr. Gat served in the Israel Defense
Forces. In his last position in service, Mr. Gat was a senior electronics
engineer in the Israel Ministry of Defense. Mr. Gat is a two-time winner of the
Israel Defense Award (1979 and 1988), Israel's most prestigious research and
development award. Mr. Gat is also Chairman of the Board of Directors of KSAT,
in which Gilat holds a minority interest. Mr. Gat also served as the Chairman of
the MOST Consortium and is a director of ILAN-GAT Engineering Ltd., a civil
contracting company whose shares are publicly traded on the Tel Aviv Stock
Exchange and of which members of his family are major shareholders. Mr. Gat is
Chairman of the Board of Directors of StarBand Communications, Inc. StarBand
Communications filed a

                                        90


petition for Chapter 11 reorganization with the U.S. Bankruptcy Court in
Delaware on June 13, 2002. Mr. Gat received a bachelor of science degree in
electrical engineering and electronics from the Technion -- Israel Institute of
Technology and a masters degree in management science from the Recanati Graduate
School of Business Administration of Tel Aviv University, where he concentrated
on information systems.

     AMIRAM LEVINBERG is a co-founder of Gilat and has been a Director and Chief
Operating Officer since its inception, and since July 1995, has served as its
President. Mr. Levinberg is a member of the Stock Option and Compensation
Committees of the Board. Until July 1995, he served as Vice President of
Engineering. In this capacity, he supervised the development of Gilat's OneWay
and Skystar Advantage VSATs. Mr. Levinberg is also a director of Mentergy Ltd.
(formerly Gilat Communications Ltd.). From 1977 to 1987, Mr. Levinberg served in
a research and development unit of the Israel Defense Forces, where he managed a
large research and development project. He was awarded the Israel Defense Award
in 1988. Mr. Levinberg is a graduate of the Technion -- Israel Institute of
Technology, with a bachelor of science degree in electrical engineering and
electronics and masters of science degree in digital communications.

     SHLOMO TIROSH is a co-founder of Gilat and has been a member of the Board
of Directors since its inception, serving as Chairman of the Board of Directors
until July 1995. Mr. Tirosh is a member of the Audit Committee of the Board.
Since July 1990, Mr. Tirosh has been serving as Chairman of the Board and
President of Mentergy, and from 1990 to 2001 as Chief Executive Officer of
Mentergy. From 1964 to 1987, Mr. Tirosh served in the Israel Defense Forces,
where he held a variety of professional and field command positions (retiring
with the rank of colonel). From 1980 to 1985, he headed a large research and
development unit and, from 1985 to 1987, he managed a large-scale technology
project for the Israel Ministry of Defense. In 1988, he received the Israel
Defense Award. Mr. Tirosh holds a bachelor of arts degree (summa cum laude) in
economics from Bar-Ilan University in Ramat Gan.

     DOV TADMOR has been a Director of Gilat since July 1994 and is a member of
the Audit Committee of the Board. Mr. Tadmor served as Managing Director of the
Discount Investment Corporation Ltd. and DIC Financial Management Ltd. from 1985
until March 1999. Mr. Tadmor holds a bachelor of law degree from the School of
Law and Economics in Tel Aviv.

     In August 1999, an indictment was filed by the Tel Aviv District Attorney's
Office in the Tel Aviv Magistrate's Court alleging certain violations of the
Israeli Securities Law by the Discount Investment Corporation Ltd. and certain
of its officers, including Mr. Dov Tadmor, in his capacity as the former
Managing Director of Discount Investment Corporation Ltd. The indictment alleges
that the annual and quarterly financial statements of Discount Investment
Corporation Ltd. for the period 1990-1995 that were sent to the Tel Aviv Stock
Exchange and to the Israel Companies Registrar omitted the financial statements
of three private Israeli companies of which the Discount Investment Corporation
Ltd. was a shareholder, and that this omission was made in order to mislead. In
December 1999, Mr. Tadmor and the other defendants pleaded not guilty to the
charges, although one of the defendants subsequently entered into a plea
agreement with the prosecution. Following evidentiary proceedings, Mr. Tadmor
was convicted of violating certain provisions of the Israeli Securities law on
February 10, 2002. This conviction is subject to Mr. Tadmor's right of appeal
and is therefore not final and no sentence has yet been imposed.

     LORI KAUFMANN has been a director of Gilat since November 2000 and is a
member of the Audit, Compensation and Stock Option Committees. Ms. Kaufmann has
been an independent consultant in Israel and the United States since 1993. From
October 1998 to October 2000, Ms. Kaufmann was vice president of MainXchange, an
Internet-based financial services company. In 1991, Ms. Kaufmann co-founded HK
Associates, an Israeli marketing and management consulting firm that served many
of Israel's leading high technology companies, including, in 1991, Gilat. Ms.
Kaufmann was employed by HK Associates until 1993. From 1989 to 1990, Ms.
Kaufmann was a senior economist at Israel Chemicals Ltd., an Israeli chemicals
firm. Ms. Kaufmann holds a bachelor of arts degree (magna cum laude) in
international relations from Princeton University and a masters in business
administration from Harvard Business School.

                                        91


     ROBERT BEDNAREK has been a Director of Gilat since April 11, 2002. He was
appointed by the Board of Directors to fill a vacancy caused by the resignation
of Mr. John F. Connelly in January 2002. Mr. Bednarek has been the Executive
Vice President Corporate Development and a member of the Executive Committee of
SES-GLOBAL since January 2002. From 1997 to 2001, Mr. Bednarek was the Executive
Vice President and Chief Technology Officer of PanAmSat Corporation, a
satellite-based telecommunications provider. Mr. Bednarek holds a Bachelor of
Science degree in engineering from the University of Florida.

     GIDEON KAPLAN joined Gilat in 1989 as Vice President of Technology. From
late 1987 to 1989, Dr. Kaplan was employed as a research engineer with Qualcomm,
Inc., a mobile satellite communications and cellular radio company. From 1978 to
1987, Dr. Kaplan served in a research and development unit of the Israel Defense
Forces and received the Israel Defense Award in 1984. Dr. Kaplan received a
bachelor of science degree in electrical engineering, a master of science degree
and doctorate in electrical engineering from the Technion -- Israel Institute of
Technology.

     YOAV LEIBOVITCH joined Gilat in early 1991 as Vice President of Finance and
Administration and Chief Financial Officer. Since joining Gilat, Mr. Leibovitch
has also served as acting Chief Financial Officer of Gilat Inc. From 1989 to
1990, Mr. Leibovitch worked in the United States at Doubleday Books and Music
Clubs as special advisor for new business development. From 1985 to 1989, he was
the Financial Officer of a partnership among Bertelsmann, A.G., a large German
media and communications company; Clal Corporation, a major Israeli industrial
holding company; and Yediot Aharonot, an Israeli daily newspaper. Mr. Leibovitch
is a graduate of the Hebrew University of Jerusalem with a bachelor of arts
degree in economics and accounting and a masters degree in business
administration specializing in finance and banking. Mr. Leibovitch is a
Certified Public Accountant in Israel.

     JOSHUA LEVINBERG is a co-founder of Gilat and, since June 1999, serves as
Senior Vice President for Business Development of Gilat, having previously
served in that position from 1994 to April 1998. At that time, Mr. Levinberg
became Chief Executive Officer of Gilat to Home Latin America (Netherlands
Antilles) N.V. until June 1999. From 1989 until September 1994, he served as
Executive Vice President and General Manager of Gilat Satellite Networks, Inc.
From 1987 until the formation of Gilat Satellite Networks, Inc. in 1989, Mr.
Levinberg was Vice President of Business Development of Gilat. From 1985 to
1987, Mr. Levinberg held various positions, including Manager of System
Development and Marketing Manager at the Israeli subsidiary of DSP Group Inc., a
U.S. company specializing in digital signal processing. From 1979 to 1985, he
worked in the Communications Engineering Department of Elrisa Ltd., a
manufacturer of sophisticated weapons and communications systems. Mr. Levinberg
is a graduate of Tel Aviv University, with a bachelor of science degree in
electrical engineering and electronics. Amiram Levinberg, a Director, President
and Chief Operating Officer of Gilat and Joshua Levinberg are brothers.

     WILLIAM I. WEISEL joined Gilat on December 18, 2001 as Vice President and
General Counsel. Prior to joining Gilat, Mr. Weisel was the Legal Affairs
Director, Israel for ADC Telecommunications Israel Ltd (April 1999 -- December
2001), Corporate Legal Counsel of Scitex Corporation Ltd (January 1995 -- March
1999), Legal Counsel for the logistics department of Scitex Corporation Ltd
(October 1992 -- December 1994), was in private business in Israel (November
1987 -- September 1992), and an associate with the Law Offices of Shraga Biran
(November 1986 -- November 1987). Prior to immigrating to Israel in April 1986,
Mr. Weisel was an associate with Jeffer, Mangels, Butler & Marmaro from March
1982, and with Freeman, Freeman, Freeman & Hernand from January 1980 in Los
Angeles, California. Mr. Weisel received a law degree in 1979 from Loyola Law
School of Los Angeles and received a bachelors degree in 1976 from University of
California, Los Angeles in political science.

     EREZ ANTEBI currently serves as Gilat's Vice President, General Manager for
Asia, Africa and Pacific Rim. From September 1994 until the beginning of 1998,
he served as Vice President and General Manager of Gilat Inc. Mr. Antebi joined
Gilat in May 1991 as product manager for the Skystar Advantage VSAT product.
From August 1993 until August 1994, he served as Vice President of Engineering
and Program Management of Gilat Inc. Prior to joining Gilat, Mr. Antebi worked
for a private importing business from 1989 to 1991, after having served as
marketing manager for high frequency radio communications for Tadiran Limited, a
defense electronics and telecommunications

                                        92


company, from 1987 to 1989, and as a radar systems development engineer at
Rafael, the research and development and manufacturing arm of the Israel Defense
Forces, from 1981 to 1987. Mr. Antebi received a bachelor of science degree and
master of science degree in electrical engineering from the Technion -- Israel
Institute of Technology.

     NICK SUPRON joined Spacenet, Gilat's wholly-owned subsidiary, in January
2001 as President and Chief Executive Officer. Prior to joining Spacenet and
since 1999, Mr. Supron was a private investor and management consultant. Between
1984 and 1999, he served in various positions with GTECH Corporation, commencing
as a senior corporate consultant to the CEO and culminating as Senior Vice
President of world-wide operations. From 1982 to 1984, Mr. Supron was a Senior
Corporate Consultant for Tenneco Oil Company and he served as a senior project
manager engineer between 1978 and 1980 for Brown & Root. Mr. Supron received a
masters in business administration degree from Harvard Business School and a
BSME from the Rice University in Houston.

     DAVID R. SHIFF joined Spacenet, Gilat's wholly-owned subsidiary, in
December 1998 as Vice President of Sales and Marketing. Prior to joining
Spacenet, Mr. Shiff spent 15 years with Hughes Network Systems, a division of
Hughes Electronics. For the last two years, he served as Assistant Vice
President, North American Sales, for the Satellite Networks Division of Hughes.
Mr. Shiff holds a degree in mechanical engineering from the University of
Wisconsin.

     GIORA ORON joined Gilat to Home Latin America (Netherlands Antilles) N.V.
in 1997 as Vice President, Operations and, in December 2000, became Chief
Operating Officer. From 1992 to 1997 he was the General Manager for Espro
Engineering (1992) Ltd., a company engaged in the design, production and
marketing of portable digital audio guide systems based on voice compression
technology. Between 1986 and 1992, Mr. Oron was the Chief Engineer for Voice of
America, Israel, a plan for the installation and operation of the largest high
frequency radio system in the world. From 1969 to 1984, Mr. Oron served in the
Israeli Defense Forces where he attained the rank of Commander-Lieutenant
Colonel. Mr. Oron holds a bachelor of science in electronic engineering from the
Technion -- Israel Institute of Technology.

     AMIT ANCIKOVSKY joined Gilat in 1999 as a Controller and, in 2000, became
Chief Financial Officer of Gilat to Home Latin America (Netherlands Antilles)
N.V. From 1997 to 1999, Mr. Ancikovsky served as deputy to a Vice President at
Israel Discount Bank Ltd., Israel's third largest bank. From August 1996 to July
1997, he worked at the law office of Baratz, BarNatan, Gilat & Co. From 1988 to
1991, Mr. Ancikovsky served in the Israel Defense Forces, where he won an
excellency award for his work on a team responsible for IT implementation. Mr.
Ancikovsky holds a bachelor of arts in accounting and economics and a law
degree, both from the Hebrew University of Jerusalem, as well as a master of
science in accounting and finance from Tel Aviv University.

INTERESTS OF GILAT'S DIRECTORS AND EXECUTIVE OFFICERS

     Gilat's directors and executive officers are eligible to tender their
shares of rStar common stock in the exchange offer. As of June 24, 2002, Gilat's
directors and officers collectively hold approximately 330,000 shares of rStar
common stock which represents less than 1% of the outstanding shares of rStar
common stock. There are no arrangements or agreements between such directors and
executive officers of Gilat and rStar with respect to the shares of rStar common
stock they hold. Also, other than the voting agreement described in this offer
to exchange/prospectus, there are no arrangements or agreements between rStar
and Gilat with respect to the shares of rStar common stock that Gilat directly
or indirectly holds. For a description of the voting agreement, see the
discussion under "The Acquisition Agreement -- The Voting Agreement."

     Based on Gilat's records and on information provided to Gilat by its
directors and members of its senior management, neither Gilat nor any of its
directors or executive officers, nor any of Gilat's subsidiaries has effected
any transaction involving shares of rStar common stock during the 60 day period
prior to June 24, 2002.

                                        93


OPERATING AND FINANCIAL REVIEW AND PROSPECTS

  GENERAL

     Gilat commenced operations in 1987 and shipped its initial product, a first
generation OneWay VSAT, in 1989. Since that time, Gilat has devoted significant
resources to developing and enhancing its VSATs and establishing strategic
alliances primarily with major telecommunications companies and equipment
suppliers. Gilat has also broadened its marketing strategy to emphasize sales to
customers directly and through new distribution channels.

     Gilat earns revenue from sales of its satellite-based networking
applications and services to its customers worldwide. The charges to customers
for satellite networking products and services vary with the number of sites,
the length of the contract, the amount of satellite capacity and the types of
technologies and protocols employed.

     Gilat's discussion and analysis of its financial condition and results of
operations are based upon Gilat's consolidated financial statements included in
this offer to exchange/prospectus, which have been prepared in accordance with
accounting principles generally accepted in the United States. The preparation
of these financial statements requires Gilat to make estimates and judgments
that affect the reported amounts of assets, liabilities, revenues and expenses,
and related disclosure of contingent assets and liabilities. On an on-going
basis, Gilat evaluates its estimates, account receivables, inventories,
intangible assets, restructuring, revenues, and contingencies. Gilat bases its
estimates on historical experience and on various other assumptions that are
believed to be reasonable under the circumstances, the results of which form the
basis for making judgments about the carrying values of assets and liabilities
that are not readily apparent from other sources. Actual results may differ from
these estimates under different assumptions or conditions.

     The currency of the primary economic environment in which most of Gilat's
operations are conducted is the U.S. dollar and, therefore, Gilat uses the U.S.
dollar as its functional and reporting currency. Transactions and balances
originally denominated in U.S. dollars are presented at their original amounts.
Gains and losses arising from non-U.S. dollar transactions and balances are
included in the determination of net income.

  CRITICAL ACCOUNTING POLICIES

     Gilat believes that the critical accounting policies described below affect
its more significant judgments and estimates used in the preparation of its
consolidated financial statements included in this offer to exchange/prospectus.

  Revenue Recognition

     Gilat recognizes revenues from product sales when shipment has occurred,
persuasive evidence of an arrangement exists, the vendor's fee is fixed or
determinable, no future obligations exist and collectibility is probable. Gilat
does not grant rights of return. Determination of collectibility is based on
management's judgments regarding the fees for services rendered and products
delivered. Should changes in conditions cause management to determine that these
criteria are not met for certain future transactions, revenue recognized for any
reporting period could be adversely affected.

     Gilat recognizes revenues from long-term contracts on the
percentage-of-completion method based upon the ratio of actual costs incurred to
total costs estimated to be incurred over the duration of the contract.
Provisions for estimated losses on uncompleted contracts are made in the period
in which such losses are first determined, in the amount of the estimated loss
on the entire contract. If Gilat does not accurately estimate the resources
required or the scope of work to be performed, or does not manage its projects
properly within the planned periods of time or satisfy its obligations under
contracts, then Gilat's future margins may be significantly and negatively
affected or losses on existing contracts may need to be recognized. Any such
resulting reductions in margins or contract losses could be material to Gilat's
results of operations.

                                        94


     Gilat generally has two ways of recognizing revenue, depending on whether
the customer takes ownership of the network equipment or not. In one type of
network services sale, the customer purchases hardware, software, satellite
capacity and maintenance services, and Gilat records revenue for the hardware
and the software in an amount equal to the present values of payments due under
these contracts only when the network is installed and operational (or, in cases
where the customer obtains its own installation services, when the equipment is
shipped). Future interest income is deferred and recognized over the related
lease term. The revenues of Spacenet Inc., a wholly-owned subsidiary of Gilat,
in respect of satellite capacity, maintenance and other recurring network
management services is recognized over the period of the related
maintenance/service contract or over the period in which the services are
provided.

     In the other type of network services sale, Gilat procures and installs the
equipment and software, obtains the satellite capacity and provides network
operations and monitoring for the customer over the contract term (generally
three to five years). Under this type of network services sale, Gilat retains
ownership and operation of the network and receives a monthly service fee (and
recognizes revenue) over the term of the contract. As a result, a growing
portion of the VSAT equipment Gilat manufactures is capitalized on its balance
sheet, thereby increasing its capital expenditures. Gilat depreciates the cost
of the equipment used in its network service offerings over the life of the
asset.

     Gilat recognizes service revenues ratably over the contractual period or as
services are performed. Where arrangements involve multiple elements, revenue is
allocated to each element based on the relative fair value of the element when
sold separately.

  Cost of Revenues

     Cost of revenues, for both products and services, includes the cost of
system design, equipment, satellite capacity, and third party maintenance and
installation. For equipment contracts, cost of revenues is expensed as revenues
are recognized. For network service contracts, cost of revenues is expensed as
revenues are recognized over the term of the contract. For maintenance
contracts, cost of revenues is expensed as the maintenance cost is incurred or
over the term of the contract. As a result of Gilat's acquisition of Spacenet
Inc., Gilat incurred aggregate restructuring expenses of $5.2 million for the
year ended December 31, 1999. In addition, Spacenet incurred a charge of
approximately $12.2 million to eliminate unnecessary inventory and property and
equipment, which is included in the goodwill and $33.6 million in expenses
related to the replacement and upgrade of certain legacy VSAT network equipment
used by some of Spacenet customers. Gilat completed the replacement of most of
this legacy equipment in 2000. Most equipment replacements were accompanied by
the customers' entry into long-term network services contracts.

  Accounts Receivable

     Gilat is required to estimate the collectibility of its trade receivables.
A considerable amount of judgment is required in assessing the ultimate
realization of these. In 2001, Gilat provided allowance for its capital lease
receivables relating to customers that were specifically identified by the
management of Gilat as having difficulties paying their respective receivables.
As a result, Gilat's management created a reserve for capital lease receivables,
increased its bad debt provision and wrote off an amount of approximately $134.6
million (including $75 million relating to StarBand Communications). For more
information regarding the write-offs, see the discussion below under the caption
"Restructuring Charges, Write-Offs and Other Significant Charges."

  Inventory

     Gilat is required to state its inventories at the lower of cost or market
price. In assessing the ultimate realization of inventories, Gilat is required
to make judgments as to future demand requirements and compare that with the
current or committed inventory levels. Gilat has recorded significant changes in
required reserves in recent periods due to changes in strategic direction, such
as discontinuances of product lines as well as changes in market conditions due
to changes in demand requirements. For the year ended

                                        95


December 31, 2001, Gilat wrote-off and wrote down inventory in the amount of
approximately $59.8 million. It is possible that changes in required inventory
reserves may continue to occur in the future due to the current market
conditions.

  Impairment of Goodwill

     Gilat's business acquisitions typically result in goodwill and other
intangible assets. Gilat periodically evaluates acquired businesses for
potential impairment indicators. Gilat's judgments regarding the existence of
impairment indicators are based on legal factors, market conditions and
operational performance of its acquired businesses. For the year ended December
31, 2001, Gilat recorded an impairment of goodwill and intangible assets in the
amount of approximately $ 78.8 million. Future events could cause Gilat to
conclude that impairment indicators exist and that goodwill and intangible
assets associated with its acquired businesses is impaired. Any resulting
impairment loss could have a material adverse impact on Gilat's financial
condition and results of operations.

  RESTRUCTURING CHARGES, WRITE-OFFS AND OTHER SIGNIFICANT CHARGES

     During the year ended December 31, 2001, Gilat did not meet its projected
sales, primarily because of the negative impact on the communications industry.
As such, Gilat began to experience a slowdown in orders and sales in virtually
all of its markets -- vertical, consumer and enterprise. As a result, Gilat
management adjusted the forecast of revenues for the years 2001 and 2002 and
decided to discontinue selling certain products, to reduce Gilat's costs and to
improve profitability.

     Furthermore, certain circumstances such as the global decrease in
investments in telecommunications companies and depressed market conditions
indicated that the carrying amount of its investments would not be recoverable.

     As a result, Gilat management recorded the following charges:

     - In March and September 2001, Gilat recorded restructuring charges of
       approximately $10 million and $20.3 million, respectively. The
       restructuring costs consisted of employee termination benefits associated
       with involuntary termination of approximately 650 employees including
       potential claims, compensation to certain suppliers and customers, costs
       associated with termination of lease commitments in respect of premises
       occupied by Gilat and other costs. The employee terminations resulted
       from Gilat's strategy to reduce costs and improve profitability.

     - In September 2001, as a result of adjusted forecast of revenues for the
      years 2001 and 2002, and the decision to discontinue selling certain
      products, Gilat (i) wrote off excess inventories in order to adjust the
      inventory level to the new revenue expectations, in the amount of
      approximately $14 million; (ii) wrote off the products that were
      discontinued in accordance with the restructuring plan, in the amount of
      approximately $37 million; and (iii) marked down inventory that is
      expected to be sold at a price lower than the carrying value, in an amount
      of approximately $9 million.

     - In 2001, Gilat provided allowance for its capital lease receivables
      relating to vertical market customers that were specifically identified by
      management of Gilat as having difficulties paying their respective
      receivables. In the third quarter of 2001, it became clear that these
      customers had been significantly adversely affected by the recession,
      evidenced in an abrupt drop in consumer spending, intensifying business
      lay-offs and an acceleration of the downsizing of businesses. Furthermore,
      Gilat increased its allowance for bad debt provision since certain
      circumstances such as the global decrease in the valuation of
      telecommunication companies, depressed market conditions and difficulties
      in collections from certain customers indicated that the carrying amount
      of the receivables may not be recoverable. As a result, Gilat management
      created a reserve for capital lease receivables increased its bad debt
      provision and wrote off an amount of approximately $134.6 million
      (including $75 million relating to StarBand Communications).

     - In 2001, Gilat recorded an impairment of goodwill, and other intangible
      assets relating to rStar in an amount of $78.8 million as a result of the
      following factors: (i) the continued deterioration in
                                        96


      market conditions in general and in the communication markets in
      particular; (ii) the permanent decrease in the expected income from
      rStar's target markets (primarily North America); (iii) the significant
      decrease of rStar's share price; and (iv) rStar's continued low share
      price for two fiscal quarters since the $45 million investment in May
      2001, which indicated other than temporary impairment. At this time, Gilat
      also recorded impairment of property, equipment and current assets in an
      amount of $14.8 million.

     - During 2001, Gilat management identified the following factors pertaining
      to companies in which it had invested: (i) some of the negotiations for
      additional funding were not successful or ended with very low valuations;
      (ii) a planned merger for one of the companies did not occur; (iii)
      weakness in the capital markets continued and intensified after the
      September 11, 2001 terrorist events; (iv) decreased levels of cash
      curtailed future financing which is needed in order to finance its
      business and achieve a scale; and (v) a growing weakness in the target
      markets of these companies was confirmed. The indicators specified above
      led Gilat to conclude that these depressed market conditions were not
      temporary and needed to be considered in Gilat's financial statements. As
      a result, Gilat's management decided to record a write-off of its
      investment in KSAT, a Yukon company listed on the Vancouver Stock
      Exchange, in an amount of approximately $8.4 million and of other
      investments in an amount of $19.6 million in the year ended December 2001.

  CONTINGENCIES

     Gilat is subject to proceedings, lawsuits and other claims related to
labor, products, intellectual property, security fraud and other matters. Gilat
is required to assess the likelihood of any adverse judgments or outcomes to
these matters as well as the potential ranges of probable losses. A
determination of the amount of reserves required, if any, for these
contingencies are made after careful analysis of each individual issue. The
required reserves may change in the future due to new developments in each
matter or changes in approach, such as a change in the settlement strategy in
dealing with these matters.

  RESULTS OF OPERATIONS OF GILAT

     The following table sets forth, for the periods indicated, the percentage
of revenues represented by certain line items from Gilat's consolidated
statements of income included in this offer to exchange/ prospectus.

  PERCENTAGE OF REVENUES



                                                           YEARS ENDED DECEMBER 31,
                                            -------------------------------------------------------
                                                    ADJUSTED           ADJUSTED            ADJUSTED
                                            1999      1999     2000      2000      2001      2001
                                            -----   --------   -----   --------   ------   --------
                                                                         
Revenues:
Products..................................   70.6%    70.6%     78.9%    78.9%      72.5%    72.5%
Services..................................   29.4     29.4      21.1     21.1       27.5     27.5
                                            -----    -----     -----    -----     ------    -----
                                            100.0    100.0     100.0    100.0      100.0    100.0
                                            -----    -----     -----    -----     ------    -----
Cost of revenues:
Products..................................   43.2     33.7      52.6     50.5       49.4     49.4
Services..................................   21.9     21.9      15.7     15.7       25.5     25.5
Write-off of inventories..................    1.4       --        --       --       15.5
                                            -----    -----     -----    -----     ------    -----
                                             66.5     55.6      68.3     66.2       90.4     74.9
                                            -----    -----     -----    -----     ------    -----
Gross profit..............................   33.5     44.4      31.7     33.8        9.6     25.1
Research and development costs, net.......    7.3      7.3       6.2      6.2        9.9      9.9
Selling and marketing, general and
  administrative expenses.................   19.6     19.3      16.4     16.4       31.4     31.4


                                        97




                                                           YEARS ENDED DECEMBER 31,
                                            -------------------------------------------------------
                                                    ADJUSTED           ADJUSTED            ADJUSTED
                                            1999      1999     2000      2000      2001      2001
                                            -----   --------   -----   --------   ------   --------
                                                                         
Provision and write-off for doubtful
  accounts and capital lease
  receivables.............................    0.7      0.7       0.7      0.7       34.9     34.9
Prepayment of remaining royalty
  commitments to the OCS..................                                           0.9
Impairment of assets......................     --       --        --       --       24.2
Restructuring charges.....................     --       --        --       --        7.9
                                            -----    -----     -----    -----     ------    -----
Operating income (loss)...................    6.0     17.1       8.4     10.5      (99.6)   (51.1)
Financial income (expenses), net..........    1.0      1.0      (0.3)    (0.3)      (5.5)    (5.5)
Impairment of investments in companies....   (0.3)      --      (1.9)      --       (7.3)
Other income, net.........................     --       --        --       --
                                            -----    -----     -----    -----     ------    -----
Income (loss) before taxes on income......    6.7     18.1       6.2     10.2     (112.4)   (56.6)
Taxes on income...........................    0.7      0.7       0.4      0.4        0.3      0.3
                                            -----    -----     -----    -----     ------    -----
Income (loss) after taxes on income.......    6.0     17.4       5.8      9.8     (112.7)   (56.9)
Equity in losses of affiliated
  companies...............................   (0.2)    (0.2)     (0.2)    (0.2)      (0.1)    (0.1)
Acquired in-process research and
  development related to an affiliated
  company.................................     --       --      (2.0)      --
Minority interest in losses of a
  subsidiary..............................     --       --       0.1      0.1        1.5      1.5
                                            -----    -----     -----    -----     ------    -----
Net income (loss).........................    5.8     17.2       3.7      9.7     (111.3)   (55.5)
                                            =====    =====     =====    =====     ======    =====


---------------

* Restated with respect to the restructuring charges recorded as a result of the
  acquisition of Spacenet.

  YEAR ENDED DECEMBER 31, 2001 COMPARED TO YEAR ENDED DECEMBER 31, 2000

     REVENUES.  Gilat's product revenues decreased by 29.7% to approximately
$279.2 million in 2001 from approximately $398.3 million in 2000. Gilat's
service revenues decreased by 0.4% to approximately $106.7 million in 2001 from
approximately $106.3 million in 2000. The decrease in revenues was caused
primarily due to the decrease in sales to StarBand Communications to
approximately $44 million in 2001 from $128 million in 2000, and also due to a
slowdown in orders and sales in virtually all of its markets: consumer,
enterprise and telephony. For more information, see also note 1c to Gilat's
consolidated financial statements included in this offer to exchange/prospectus.

     GROSS PROFIT.  Gilat's gross profit decreased by 76.8% to approximately
$37.2 million in 2001 from approximately $160.1 million in 2000, mainly due to
the decrease in revenues, no ability to decrease fixed costs accordingly and due
to write-off and mark down of excess inventory and discontinued products in an
amount of approximately $59.8 million. The gross profit margin decreased to 9.6%
in 2001 from 31.7% in 2000. The decrease in Gilat's gross profit margin would
have been smaller if (i) the expenses related to the rStar acquisition in 2000
and (ii) the write-off and mark down of excess inventory in 2001 had each been
excluded from this calculation. Had such expenses been excluded from this
calculation, Gilat's gross profit margin in 2001 would have decreased to 25.1%
from 33.8% in 2000.

     RESEARCH AND DEVELOPMENT COSTS, NET.  Gross research and development costs
increased by 32.3% to approximately $47.1 million in 2001, from approximately
$35.6 million in 2000, and as a percentage of revenues, increased to 12.2% in
2001 from 7.1% in 2000, mainly due to the decrease in revenues. The dollar
increase in such costs in 2001 was primarily due to: (i) the acquisition of
Deterministic in June 2000; (ii) the further development of the SkyBlaster,
Skystar Advantage and FaraWay and DialAw@y IP products; (iii) the expansion of
research and development to reduce the costs and increase the functionality of
its interactive VSATs; (iv) the conducting of generic research relating to its
participation in research consortia; and (v) the consolidation of rStar research
and development costs from January 1,

                                        98


2001. Research and development grants and funding, as a percentage of gross
research and development costs, increased to 18.8% in 2001 compared to 12.1% in
2000, mainly attributable to payments required to be made by StarBand
Communications. Net research and development costs, increased to approximately
$38.2 million in 2001 from approximately $31.3 million in 2000, and increased as
a percentage of sales to 9.9% in 2001 from 6.2 % in 2000.

     SELLING AND MARKETING, GENERAL AND ADMINISTRATIVE EXPENSES.  Selling and
marketing, general and administrative expenses increased by 47.3% in 2001 to
approximately $121.5 million from approximately $82.4 million in 2000. As a
percentage of revenues, selling and marketing, general and administrative
expenses increased to 31.4% in 2001 from 16.4% in 2000. The dollar increase was
due to the consolidation of rStar selling and marketing, general and
administrative expenses from January 1, 2001, in the amount of $10.8 million,
amortization of rStar goodwill in the amount of $8.5 million and the acquisition
of Gilat To Home Latin America (Netherlands Antilles) N.V. in April 2000.

     PROVISION AND WRITE-OFF OF DOUBTFUL DEBTS AND CAPITAL LEASE
RECEIVABLES.  Provision and write-off of doubtful debts and capital lease
receivables increased significantly from $3.6 million in 2000 to $134.6 million
in 2001. This increase was attributed mainly to the increase in its reserve for
capital lease receivables and increase in bad debt provision by approximately
$59.6 million and the reserve for StarBand Communications receivables of
approximately $75 million. For more information regarding the write-offs, see
the discussion above under the caption "Restructuring Charges, Write-Offs and
Other Significant Charges."

     PREPAYMENT OF REMAINING ROYALTY COMMITMENTS TO THE OFFICE OF THE CHIEF
SCIENTIST ("OCS"). Gilat entered into an agreement with the Office of the Chief
Scientist for the early payment of all royalties arising from future sales with
respect to previous Office of the Chief Scientist grants to Gilat. Gilat
recorded an operating charge of $3.4 million in connection with the prepayment
of these royalties. For more information, see also note 14h to Gilat's
consolidated financial statements included in this offer to exchange/prospectus.

     IMPAIRMENT OF TANGIBLE AND INTANGIBLE ASSETS.  In the year ended December
31, 2001, Gilat did not meet its projected sales and came to realize the adverse
effects that the economic recession was having on the communications industry.
Gilat also began to experience a slowdown in orders and sales in virtually all
of its markets: telephony, consumer and enterprise. Gilat realized that its
corporate sales would indeed be heavily impacted. In addition to the corporate
enterprise market, the consumer market also experienced its first slowdown in
sales. Furthermore, certain circumstances such as the global decrease in the
valuation of telecommunication companies and depressed market conditions
indicated that the carrying amount of Gilat's investments could not be
recoverable. In light of the circumstances detailed above, Gilat's management
decided to record an impairment of the goodwill and identifiable intangible
assets relating to rStar in an amount of approximately $78.8 million in the year
2001. In addition, as a result of Gilat's restructuring plan and the strategy to
reduce costs and improve profitability, Gilat discontinued certain of its
activities and products, which resulted in impairment of property and equipment
in an amount of approximately $10.2 million.

     RESTRUCTURING CHARGES.  In the year ended December 31, 2001, Gilat
announced two restructuring plans that involved, among other things, reducing
workforce worldwide, streamlining physical facilities and moving to a wholesale
model for the international consumer segment. In connection with this
restructuring, Gilat recorded, in 2001, restructuring charges of approximately
$30.3 million. For more information regarding the restructuring charges, see the
discussion above under the caption "Restructuring Charges, Write-Offs and Other
Significant Charges."

     OPERATING INCOME (LOSS).  In the year ended December 31, 2001, Gilat had an
operating loss of approximately $384.4 million compared to an operating income
of approximately $42.8 million in the comparable period of 2000.

     WRITE-OFF OF INVESTMENTS IN COMPANIES.  As a result of Gilat's assessment
of the recoverability of the carrying amount of investments, in the year ended
December 31, 2001 Gilat wrote-off approximately

                                        99


$8.4 million and approximately $19.6 million of the investments in affiliated
and other companies, respectively, and approximately $9.3 in the year ended
December 31, 2000. The decision to write-off these investments was based on
certain circumstances, including the global decrease in the valuation of
Internet-related companies, which indicated that part of the carrying amount of
the investments might not be recoverable.

     FINANCIAL INCOME (EXPENSES), NET.  Financial expenses, net amounted to
approximately $21.3 million in 2001, compared to a financial income of
approximately $1.3 million in 2000. The increase is mainly attributed interest
expenses on its long-term loans, currency translation adjustments, mainly in
Gilat's subsidiaries located in Latin America, and a decrease in interest
received from its bank deposits.

     TAXES ON INCOME.  Gilat's taxes on income were approximately $1.0 million
in 2001 compared to approximately $2.0 million in 2000.

     EQUITY IN LOSSES OF AFFILIATED COMPANIES.  Equity in losses of affiliated
companies was approximately $0.3 million in 2001, compared to approximately $1.0
million in 2000.

     MINORITY INTEREST IN LOSSES OF A SUBSIDIARY.  Minority interest in losses
of a subsidiary was approximately $5.9 million in 2001, compared to
approximately $0.3 million in 2000. The increase was mainly due to the
consolidation of rStar beginning January 1, 2001.

     NET INCOME (LOSS).  As a result of all of the foregoing factors, Gilat had
losses of approximately $429.1 million in 2001, compared to a net income of
$19.4 million in 2000. If (i) the expenses in 2001 related to write-off of
inventories, prepayment of remaining royalty commitments to the Office of the
Chief Scientist, impairment of assets, restructuring charges and impairment of
investments in companies and (ii) the expenses in 2000 related to the
acquisition of rStar and impairment of investments in other companies had each
been excluded from this calculation, pro-forma loss for the year ended December
31, 2001 would have been $214.0 million and pro forma net income for the year
ended December 31, 2000 would have been $49.1 million.

     EARNINGS (LOSS) PER SHARE.  Basic loss per share for 2001 was $18.37 as
compared to earnings per share of $0.86 in 2000. Diluted loss per share for 2001
was $18.37 as compared to diluted earnings per share of $0.81 in 2000. If (i)
the expenses in 2001 related to write-off of inventories, prepayment of
remaining royalty commitments to the Office of the Chief Scientist, impairment
of assets, restructuring charges and impairment of investments in companies and
(ii) the expenses in 2000 related to the acquisition of rStar and impairment of
investments in other companies had each been excluded from this calculation, pro
forma basic loss per share in 2001 would have been $9.16 and in 2000, $2.18 and
pro forma diluted loss per share in 2001 would have been $5.82 $2.04 in 2000.

  YEAR ENDED DECEMBER 31, 2000 COMPARED TO YEAR ENDED DECEMBER 31, 1999

     REVENUES.  Gilat's product revenues increased by 67.0% to approximately
$398.3 million in 2000 from approximately $238.6 million in 1999. Gilat's
service revenues increased by 7.0% to approximately $106.3 million in 2000 from
approximately $99.3 million in 1999. The growth in revenues was attributable
primarily to: (i) its sales related to the provision of broadband Internet
access services, including sales to StarBand Communications; (ii) the
acquisition of Gilat To Home Latin America (Netherlands Antilles) N.V. which
allowed Gilat to expand its revenue base in Latin America; and (iii) an increase
in sales of its interactive data delivery and rural telephony products. The
increase was partly offset by downward pressure on prices in the industry.

     GROSS PROFIT.  Gross profit increased by 41.6% to approximately $160.1
million in 2000 from approximately $113.1 million in 1999. The gross profit
margin decreased to 31.7% in 2000 from 33.5% in 1999 due to the lower margins
generated from the sale of Gilat's VSAT products to the consumer market. The
decrease in its gross profit margin would have been greater had Gilat excluded
expenses associated with the Spacenet acquisition and restructuring in 1999 and
expenses related to the rStar acquisition in

                                       100


2000. Had such expenses been excluded from this calculation, Gilat's gross
profit margin in 2000 would have decreased to 33.8% from 44.4% in 1999.

     RESEARCH AND DEVELOPMENT COSTS.  Net gross research and development costs
increased by 30.9% to approximately $35.6 million in 2000, from approximately
$27.2 million in 1999, and as a percentage of revenues, decreased to 7.1% in
2000 from 8% in 1999, mainly due to the rapid increase in revenues. The dollar
increase in such costs in 2000 was primarily due to: (i) the acquisition of
Deterministic; (ii) the hiring of additional research and development personnel;
(iii) the further development of the SkyBlaster, Skystar Advantage and FaraWay
and DialAw@y IP products; (iv) the expansion of research and development to
reduce the costs and increase the functionality of Gilat's interactive VSATs;
and (v) the conducting of generic research relating to its participation in
research consortia. Research and development grants and funding, as a percentage
of gross research and development costs, increased to 12.1% in 2000 compared to
8.7% in 1999, mainly attributable to payments required to be made by StarBand
Communications. Net research and development costs, increased to approximately
$31.3 million in 2000 from approximately $24.8 million in 1999, and decreased as
a percentage of sales to 6.2% in 2000 from 7.3% in 1999.

     SELLING AND MARKETING, GENERAL AND ADMINISTRATIVE EXPENSES.  Selling and
marketing, general and administrative expenses increased by 24.9% in 2000 to
approximately $82.4 million from approximately $66.0 million in 1999. As a
percentage of revenues, selling and marketing, general and administrative
expenses decreased to 16.4% in 2000 from 19.6% in 1999. Increased expenditures
in 2000 were primarily attributable to the expansion of Gilat's marketing and
selling efforts through the hiring of personnel, including through its
acquisition of Gilat To Home Latin America (Netherlands Antilles) N.V. and the
opening of new offices around the world.

     PROVISION AND WRITE-OFF OF DOUBTFUL DEBTS AND CAPITAL LEASE
RECEIVABLES.  Provision and write-off of doubtful debts and capital lease
receivables increased by 50.8% in 2000 to approximately $3.6 million from
approximately $2.4 million in 2000.

     OPERATING INCOME (LOSS).  Operating income increased to approximately $42.8
million in 2000 from approximately $20.3 million in 1999, due to the increase in
revenues. If (i) the expenses in 2000 related to the acquisition of rStar and
(ii) the expenses in 1999 related to the acquisition of Spacenet and the
restructuring had each been excluded from this calculation, operating income
would have been $53.2 million for the year ended December 31, 2000, compared to
$58.2 million for the year ended December 31, 1999, a decrease of 8.6%

     WRITE-OFF OF INVESTMENTS IN OTHER COMPANIES.  As a result of Gilat's
assessment of the recoverability of the carrying amount of investments in other
companies, Gilat wrote-off $9.3 million of the investments in 2000. This
write-off decision was based on certain circumstances, including the global
decrease in the valuation of Internet related companies, which indicated that
part of the carrying amount of the investments may not be recoverable.

     FINANCIAL INCOME (EXPENSES), NET.  Financial expenses, net amounted to
approximately $1.3 million in 2000, compared to a financial income of
approximately $3.3 million in 1999, mainly due to interest expenses on Gilat's
convertible subordinated notes. The increase was partially offset by the
interest received from Gilat's bank deposits.

     TAXES ON INCOME.  Taxes on income were approximately $2 million in 2000
compared to approximately $2.5 million in 1999.

     EQUITY IN LOSSES OF AFFILIATED COMPANIES.  Equity in losses of affiliated
companies was approximately $1 million in 2000, compared to approximately $0.5
million in 1999.

     ACQUIRED IN-PROCESS RESEARCH AND DEVELOPMENT RELATED TO AN AFFILIATED
COMPANY.  Acquired in-process research and development related to an affiliated
company totaled $10 million in 2000. In-process research and development
expenses arise from new product development projects that are in various stages
of completion at the acquired enterprise at the date of acquisition.

                                       101


     NET INCOME (LOSS).  As a result of all of the foregoing factors, Gilat had
net income of approximately $19.4 million in 2000, compared to $19.6 million in
1999. If (i) the expenses in 2000 related to the acquisition of rStar and
impairment of investments in other companies and (ii) the expenses in 1999
related to the acquisition of Spacenet and the restructuring had each been
excluded from this calculation, net income for the year ended December 31, 2000
would have been $49.1 million compared to $58.4 million for the year ended
December 31, 1999, a decrease of 16.0%.

     EARNINGS (LOSS) PER SHARE.  Basic earnings per share for 2000 was $0.86 per
share as compared to $0.96 per share in 1999. Diluted earnings per share for
2000 was $0.81 per share as compared to $0.92 per share in 1999. If (i) the
expenses in 2000 related to the acquisition of rStar and (ii) the expenses in
1999 related to the impairment of investments in other companies and the
restructuring has each been excluded from the calculation, basic earnings per
share would have been $2.18 per share in 2000 as compared to $2.86 in 1999, and
diluted earnings per share would have been $2.04 per share in 2000, as compared
to $2.73 in 1999.

  VARIABILITY OF QUARTERLY OPERATING RESULTS

     Gilat's revenues and profitability may vary from quarter to quarter and in
any given year, depending primarily on the sales mix of its family of products
and the mix of the various components of the products (i.e., the volume of sales
of remote terminals versus hub equipment and software and add-on enhancements),
sale prices, and production costs, as well as entry into new service contracts,
the termination of existing service contracts, or different profitability levels
between different service contracts. Sales of Gilat's products to a customer
typically consist of numerous remote terminals and related hub equipment and
software, which carry different sales prices and margins.

     Annual and quarterly fluctuations in Gilat's results of operations may be
caused by the timing and composition of orders by its customers. Gilat's future
results also may be affected by a number of factors, including its ability to
continue to develop, introduce and deliver enhanced products on a timely basis
and to expand into new product offerings at competitive prices, to anticipate
effectively customer demands, and to manage future inventory levels in line with
anticipated demand. These results may also be affected by currency exchange rate
fluctuations and economic conditions in the geographical areas in which Gilat
operates. In addition, Gilat's revenues may vary significantly from quarter to
quarter as a result of, among other factors, the timing of new product
announcements and releases by Gilat and its competitors. Gilat cannot be sure
that revenues, gross profit and net income in any particular quarter will not be
lower than those of the preceding quarters, including comparable quarters.
Gilat's expense levels are based, in part, on expectations as to future
revenues. If revenues are below expectations, operating results are likely to be
adversely affected. In addition, a substantial portion of Gilat's expenses is
fixed (i.e. space segment, lease payments) and adjusting the expenses in cases
where revenues drop unexpectedly often takes considerable time. As a result,
Gilat believes that period-to-period comparisons of its results of operations
are not necessarily meaningful and should not be relied upon as indications of
future performance. Due to all of the foregoing factors, it is likely that in
some future quarters Gilat's revenues or operating results will be below the
expectations of public market analysts or investors. In such event, the market
price of Gilat ordinary shares would likely be materially adversely affected.

  LIQUIDITY AND CAPITAL RESOURCES

     Since inception, Gilat's financing requirements have been met primarily
through cash generated by operations, funds generated by private equity
investments in 1990 and 1991, its public offerings in 1993 (approximately $24.5
million), 1995 (approximately $37.5 million) and 1999 (approximately $254.5
million) and its issuance of convertible subordinated notes in 1997
(approximately $71.8 million) and 2000 (approximately $339.4 million), as well
as funding from research and development grants. In addition, Gilat also
financed its operations through borrowings under available credit facilities as
discussed below. Gilat has used available funds primarily for working capital,
capital expenditures and strategic investments.

                                       102


     OPERATING ACTIVITIES.  In 2001, trade receivables decreased by
approximately $25.0 million, and other receivables and prepaid expenses
(including long-term receivables) decreased by approximately $43.5 million. This
decrease was attributed mainly to the increase in its reserve for capital lease
receivables and bad debt provisions of approximately $59.6 million and the
reserve for StarBand Communications receivables of approximately $75 million.
Funds were used to increase inventories by approximately $9.1 million. This
increase in inventories was offset by write-offs and markdowns of excess
inventory and discontinued products. Funds were also used to decrease trade
payables by approximately $36.7 million and other accounts payable and other
long-term liabilities by approximately $8.5 million. Approximately $13.3 million
was provided by an increase in accrued expenses. The increase in the accrued
expenses is mainly due to the accrued restructuring expenses.

     INVESTING ACTIVITIES.  In 2001, approximately $59.2 million were used to
increase property and equipment, approximately $2.6 million were invested in
other companies, approximately $12.9 million were deposited in short-term bank
deposits, $12.5 million were invested in restricted cash deposits and $5.4
million were invested in other assets. The increase in property and equipment
represents mainly its investment in facilities and purchases of computer and
electronic equipment. Gilat received $2.5 million as a return on investment in a
company, approximately $34.0 million was provided by proceeds from long term
bank deposits, approximately $32.6 million was provided by proceeds from sale of
property and equipment and approximately $51.4 million was provided as a result
of the consolidation of rStar.

     FINANCING ACTIVITIES.  In 2001, funds were provided by proceeds from a
long-term loan of approximately $54.2 million. Approximately $9.3 million was
used to decrease short-term bank credit and approximately $4.5 million for the
payment of long-term loans.

     On March 23, 2001, Spacenet Inc., Gilat's wholly-owned subsidiary, entered
into a loan agreement with a third party whereby the lender loaned Spacenet $12
million which will be repaid over a three year period in three annual
installments of $4.5 million and will bear interest at the rate of 8.4% per
annum. Spacenet granted the lender a security interest in approximately $12.7
million in certain of its computer, machinery, and hub equipment purchased in
2000.

     In June 2001, the German subsidiary of Gilat entered into a mortgage and
loan agreement with a German bank, secured by the subsidiary's facilities in
Germany. Following the sale of Gilat's German subsidiary pursuant to the
partnership with SES Global, this mortgage has been transferred to Gilat's
subsidiary in Holland. The mortgage is for approximately $5.3 million, of which:
(1) approximately $0.9 million, bears interest at 5.86% and is repayable over 5
years commencing July 2001, and (2) approximately $4.4 million bears interest at
6.3% and is repayable quarterly over 20 years commencing July 2006.

     In September 2001, Gilat entered into a loan agreement with Bank Leumi
pursuant to which the bank loaned the $30 million that will be repaid in a
single installment on April 5, 2003. The loan bears interest at LIBOR plus 2.5%
per annum. The loan is secured by a lien on one of Gilat's buildings in Petah
Tikva.

     As of December 31, 2001, Gilat had approximately $110.2 million in cash,
cash equivalents and short-term bank deposits, compared to approximately $226.8
million in cash, cash equivalents and short-term bank deposits as of December
31, 2000. As of December 31, 2001, Gilat also had approximately $3.5 million in
short term restricted cash and approximately $9.5 million in long-term
restricted cash. Gilat ratio of shareholders' equity to total assets as of
December 31, 2001, decreased to 27.4% from 48.6%, as of December 31, 2000.

     As of December 31, 2001, Gilat had a non-formal bank line of credit of
approximately $50 million in the aggregate with Israel Discount Bank Ltd. (an
affiliate of one of its major shareholders) and Bank Leumi. The short-term bank
lines of credit are secured by a negative pledge prohibiting Gilat from: (i)
selling or otherwise transferring any assets except in the ordinary course of
business; (ii) placing a lien on its assets without the bank's consent; and
(iii) declaring dividends to its shareholders.

                                       103


     In December 2000, Gilat entered into a facility agreement with an Israeli
bank, under which Gilat borrowed $108 million to finance its general corporate
activities and the payment terms Gilat extended to StarBand Communications. The
loan bears interest at LIBOR plus 0.8% per annum and the principal is repayable
in six semi-annual payments commencing June 2002.

     The convertible subordinated notes that Gilat's issued in February 2000 in
an amount of $350 million represent unsecured general obligations, are
subordinate in right of payment to certain of its obligations, and are
convertible into its ordinary shares at a conversion price of $186.18 per
ordinary share. These notes bear annual interest at 4.25% payable semiannually,
on March 15 and September 15, commencing September 15, 2000, and will mature on
March 15, 2005. For more information, see note 9 to Gilat's consolidated
financial statements included in this offer to exchange/prospectus.

     Gilat has short and long term contractual obligations totaling
approximately $817 million. These relate to payments due under Gilat's long-term
obligations described above, capital lease obligations, and operating leases.
The capital lease obligations are principally for property and equipment, while
the operating leases are primarily related to facility rent and space segment.



                                                               PAYMENTS DUE BY PERIOD
                                                      -----------------------------------------
                                                                                       2005 AND
CONTRACTUAL OBLIGATIONS                                TOTAL      2002     2003-2004    BEYOND
-----------------------                               --------   -------   ---------   --------
                                                                   (IN THOUSANDS)
                                                                           
Convertible subordinated notes......................  $161,297   $25,224   $113,170    $ 22,903
Long-term debt......................................   350,000                          350,000
Capital Lease Obligations...........................    11,209     8,069      3,140
Operating lease.....................................   291,255    51,971     72,906     166,378
Other long-term debt................................     3,447       658      1,366       1,423
                                                      --------   -------   --------    --------
Total Contractual Cash Obligations..................   817,208    85,952    190,582     540,704
                                                      ========   =======   ========    ========


     Gilat anticipates, based on its internal forecasts and assumptions relating
to its operations, that its existing cash and funds generated from operations,
together with its existing financing agreements, will be sufficient to meet its
present working capital and capital expenditure requirements for the year 2002.
In the event that its plans change, its assumptions change or prove to be
inaccurate, Gilat does not reach its projected sales, business conditions
change, or if other capital resources and projected cash flow otherwise prove to
be insufficient to fund its operations, Gilat may be required to seek additional
financing sooner than currently anticipated. Gilat has no current arrangements
with respect to sources of additional financing and there can be no assurance
that Gilat will be able to obtain additional financing on terms acceptable to
its, if at all. See also the discussions under "Risk Factors Related to
Gilat -- If Gilat's joint venture, StarBand Communications, is not successful,
its business, financial condition and operating results could be materially
adversely affected;" "Risk Factors Related to Gilat -- If GVT (Holding) N.V. is
not successful, Gilat may be unable to see a return on its $40 million
convertible notes, which could have a material adverse effect on its financial
condition," and "Risk Factors Related to Gilat -- Because Gilat has a large
amount of long-term debt, Gilat will be required to devote a significant portion
of its cash flow to pay interest and Gilat may not have sufficient remaining
cash flow to meet its other obligations and execute its business strategies."

     Gilat expects that the principal uses of its cash during 2002 will be for
working capital and capital expenditures.

  IN-PROCESS RESEARCH AND DEVELOPMENT

     In 1998, Gilat purchased approximately 1.25% then outstanding shares of the
common stock of rStar (formerly known as ZapMe! Corporation). By December 31,
2000, Gilat purchased an additional 47.8% of the common stock of rStar for over
$49 million and in early January 2001, Gilat completed an additional purchase to
own a total of 51.0% of the common stock of rStar. At the time of the
acquisition, rStar was involved in the development of a new browser interface
known as "Managed Desk Console." Gilat

                                       104


allocated a charge of $10 million of the total purchase price to in-process
research and development. The allocation was based on an evaluation performed
using the income approach. As part of the process of analyzing this acquisition,
Gilat made a decision to buy technology that had not yet been commercialized
rather than develop the technology internally. Gilat's management based this
decision on factors such as the amount of time it would take to bring the
technology to market and the quality of rStar's research and development effort.
Gilat also considered its own resource allocation and its progress on comparable
technology. Gilat's management expects to use the same decision process in the
future.

     Gilat estimated the fair value of in-process research and development using
an income approach. This involved estimating the fair value of the in-process
research and development using the present value of the estimated after-tax cash
flows expected to be generated by the purchased in-process research and
development, using risk adjusted discount rates and revenue forecasts as
appropriate. The selection of the discount rate was based on consideration of a
weighted average cost of capital, as well as other factors including the
technology's useful life, profitability level, uncertainty of advances that were
known at that time, and the stage of completion of each technology. Gilat
believes that the estimated in-process research and development amount so
determined represents fair value and does not exceed the amount a third party
would pay for the project.

     Product revenues attributable to the Managed Desk Console technology were
estimated to be approximately $11 million in 2001 and $52 million in 2002 and to
grow thereafter through the end of the estimated life expectancy for the Managed
Desk Console technology in 2005. Product revenue growth was expected to decrease
gradually from 134% in 2004 to 86% in 2005. Revenues were estimated based on
relevant market size and growth factors, expected industry trends, maintenance
and service and the estimated useful life for the underlying the Managed Desk
Console technology. Product costs estimated consist of installation, space
segment fees, and payment network access. Estimated operating expenses included
cost of services, general and administrative expenses and engineering expenses.

     The Managed Desk Console technology was valued using the income approach.
Discounted cash flows considering the risk of the project in the discount rate
(using a discount rate of 45%), as well as discounted cash flows which
considered the proportional value consistent with the completed development work
were utilized. Both approaches gave a value for Gilat's portion of the Managed
Desk Console technology at approximately $10 million

     Where appropriate Gilat deducted an amount reflecting the contribution of
the core technology from the anticipated cash flows from an in-process research
and development project. At the date of the acquisition, the in-process research
and development project had not yet reached technological feasibility and had no
alternative future uses. Accordingly, the value allocated to this project was
capitalized and immediately expensed at acquisition.

     The Managed Desk Console technology brings together broadband satellite
technologies and proprietary satellite optimized user interfaces. Combined with
vertical specific application and resources, the Managed Desk Console technology
intends to provide a single cost effective turnkey solution for electronic media
and services. Designed to serve as a desktop on a web appliance or thin client
personal computer, the Managed Desk Console employs one touch access to
virtually all the services being piped in over the satellite.

     As of the acquisition date, the Managed Desk Console technology was in its
final stage of development and was estimated to be 85% complete. Only final
integration and additional testing of this technology remained for completion.
Final stage of development for the Managed Desk Console technology, including
improved functionality and features, was estimated to be completed in late
second quarter 2001. Product release was estimated by June 2001, at which time
Gilat expected to begin generating economic benefits. Eventually, the product
was completed and deployed in September 2001.

     Prior to the acquisition, rStar had incurred approximately $4.5 million in
development costs related to the Managed Desk Console. At the acquisition date,
costs to complete the research and development

                                       105


efforts related to the Managed Desk Console were expected to range from $0.6 to
0.9 million. In 2001, the gross research and development expenses attributed to
this technology were approximately $1.2 million.

  IMPACT OF INFLATION AND CURRENCY FLUCTUATIONS

     Almost all of Gilat's sales and service contracts are in U.S. dollars and
most of its expenses are in U.S. dollars and NIS. The U.S. dollar cost of its
operations in Israel is influenced by the extent to which any increase in the
rate of inflation in Israel is not offset (or is offset on a lagging basis) by a
devaluation of the NIS in relation to the U.S. dollar. The influence on the U.S.
dollar cost of Gilat's operations in Israel relates primarily to the cost of
salaries in Israel, which are paid in NIS and constitute a substantial portion
of its expenses in NIS. In 2001, the rate of inflation in Israel was 1.4% while
the NIS depreciated in relation to the U.S. dollar, from NIS 4.041 per $1 on
December 31, 2000 to NIS 4.416 per $1 on December 31, 2001. In 2000, the
inflation in Israel was 0% while the NIS appreciated in relation to the U.S.
dollar at a rate of 2.7%. In 1999, inflation in Israel exceeded devaluation of
the NIS in relation to the U.S. dollar. In 1999, the rate of inflation that
exceeded the devaluation of the NIS in relation to the U.S. dollar did not have
a material adverse impact on Gilat's operation results or on Gilat's financial
condition. If future inflation in Israel exceeds the devaluation of the NIS
against the U.S. dollar or if the timing of such devaluation lags behind
increases in inflation in Israel, Gilat's results of operations may be
materially adversely affected.

     Regarding the changes in the value of other foreign currencies in relation
to the U.S. dollar, Gilat did not incur any material effects caused by foreign
currency fluctuations for the years 1999 and 2000. In 2001, the depreciation of
the value of foreign currencies in relation to the U.S. dollar, the functional
currency of Gilat and its subsidiary, created financial expenses. There can be
no assurance that in the future Gilat's results of operations may not be
materially adversely affected by other foreign currency fluctuations.

     In addition, Gilat pays for the purchase of certain components of its
products in Japanese yen. As a result, an increase in the value of the Japanese
yen in comparison to the U.S. dollar could increase the cost of revenues. Gilat
has entered into an agreement with its principal Japanese supplier in an effort
to reduce the effects of fluctuations in the exchange rate. There can be no
assurance that such agreement will effectively eliminate Gilat's Japanese yen
exposure.

  EFFECTIVE CORPORATE TAX RATE

     Israeli companies are generally subject to income tax at the rate of 36% of
taxable income. However, substantially all of its production facilities in
Israel have been granted "Approved Enterprise" status under the Law for
Encouragement of Capital Investments, 1959, and, consequently, are eligible for
certain tax benefits for the first several years in which they generate taxable
income. Gilat currently has nine Approved Enterprises, and has applied for
approval for a tenth enterprise. Income derived from the nine Approved
Enterprises is entitled to tax benefits for periods of seven years (in the case
of two of the enterprises) or ten years (for the remaining seven enterprises),
beginning from the first year in which Gilat generates income from the
respective Approved Enterprise, on the basis of the nature of the incentives
selected by Gilat. The period of reduced tax for the tenth enterprise, if
approved, is expected to be ten years, although the terms of the approval may
provide for a different period. The main tax benefits are a tax exemption for
two or four years and a reduced tax rate of 10% to 25% for the remainder of the
benefits period depending upon the level of foreign ownership of the company.

     As a result of these programs, Gilat's effective corporate tax rate was
10.9% in 1999 and 6.2% in 2000. In 2001, Gilat had a loss mainly due to
restructuring expenses and write-offs associated with restructuring. Gilat
anticipates that a part of its income for 2002 (if any, due to losses carried
forward from 2001) will be tax-exempt, while the balance will be taxed at rates
ranging from 10% to 36%.

                                       106


  RESEARCH AND DEVELOPMENT

  Product Development

     Gilat devotes significant resources to research and development projects
designed to enhance its VSAT products, to expand the applications for which they
can be used and to develop new products. As of February 28, 2001, approximately
36% of its employees in Israel and 18% of its employees in the United States
were employed in research and development activities. Gilat's annual gross
research and development expenditures were approximately 12.2%, 7.1% and 8.0% of
revenues in the years ended December 31, 2001, 2000 and 1999, respectively.
Approximately 10.3%, 12.1%, and 8.7% of Gilat's research and development
expenditures for the years ended December 31, 2001, 2000 and 1999, respectively,
were covered in all three years by the Office of the Chief Scientist, including
funds received or accrued through the research consortia (as described below),
in 1999 and 2000 from the U.S.-Israel Science and Technology Foundation, and in
2000 and 2001 from the European Commission and from StarBand Communications.
Gilat initial research and development was funded by the Binational Industrial
Research and Development Fund, referred to as "BIRD," but currently none of its
research and development expenditures is funded by BIRD. Gilat cannot assume
that funding at any level will continue to be available or that funding will be
available on attractive terms.

     Gilat intends to continue to devote research and development resources to
complete the development of certain product features, to improve functionality,
including supporting greater bandwidth, to improve space segment utilization, to
increase throughput and to reduce the cost of its products. Gilat continues to
devote substantial research and development efforts to the hardware and software
of its products.

     Gilat has devoted research and development resources to development of its
DialAw@y IP VSAT. This product provides inexpensive, toll quality, dial tone
telephone service as well as high speed Internet access for small businesses and
villages in remote or urban areas lacking an adequate telecommunications
infrastructure. Gilat intends to continue development of new features for the
DialAw@y IP VSAT.

     Gilat has developed the SkyBlaster VSAT product and continues development
of this product in order to enhance the product features and effect cost
reductions. This product is an interactive VSAT that incorporates a satellite
return channel, thereby enabling two-way access to multimedia services via the
Internet. The SkyBlaster is targeted for use in communities of interest,
corporations, small to mid-size businesses, small office/home office and
consumer users. The SkyBlaster is designed to offer improved access through
better response time and faster downloading of large files, such as audio and
video clips. Gilat has devoted considerable research and development efforts in
order to improve the functionality of the SkyBlaster for consumer use, as well
as to reduce the costs of the product. Gilat has developed an external
stand-alone box for the SkyBlaster VSAT in order to enable easy installation of
the product and introduced this unit, named SkyBlaster 360. Gilat is also
involved in extensive research and development efforts aimed to reduce the price
and increase the efficiency of the technical components of the SkyBlaster
product.

     Gilat has developed the SkyBlaster 360E product, which is aimed at the
small offices, home offices and enterprise markets, and is based on a similar
platform to the 360 model. The first version, the SkyBlaster 360, supports only
Internet protocol networks. Gilat continues to develop several add-ons and
enhancement to this product. It is designed to improve higher data rates and
higher satellite efficiency compared to the SkyStar Advantage product, and is
therefore a lower cost and modern solution to shared hub service providers.

     In addition Gilat continues to enhance all of its products (including
SkyStar Advantage and FaraWay) by adding several new features, supporting the
needs of existing or potential customers.

     Gilat's current products and services typically operate on either the Ku or
C satellite bands. Gilat has also developed extensive Ku band capabilities.
Gilat is currently involved in exploring the possible utilization of the Ka
satellite band with its products and services in the future.

                                       107


     Gilat develops its own network software and software for its VSATs. Gilat
generally licenses its software to customers as part of the sale of its network
products and services. Gilat also licenses certain third party software for use
in its products.

     Gilat's software and its internally developed hardware are proprietary and
Gilat has implemented protective measures both of a legal and practical nature.
Gilat has obtained and registered patents in the United States and in various
other countries, in which Gilat offers its products and services. Gilat relies
upon the copyright laws to protect against unauthorized copying of the object
code of its software and upon copyright and trade secret laws for the protection
of the source code of its software. Gilat derives additional protection for its
software by licensing only the object code to customers and keeping the source
code confidential. In addition, Gilat enters into confidentiality agreements
with its customers and other business partners to protect its software
technology and trade secrets. It has also made copyright, trademark and service
mark registrations in the United States and abroad for additional protection of
its intellectual property. Despite all of these measures, it is possible that
competitors could copy certain aspects of its software or hardware or obtain
information that Gilat regards as a trade secret in violation of its legal
rights.

  Third-Party Funding

     Through December 31, 2001, Gilat accrued a total of approximately
$6,240,000 in grants from the Office of the Chief Scientist for the development
of its OneWay VSAT products, DialAw@y IP VSAT product and mesh satellite
communication network products for voice and data. Through that date, Gilat has
repaid all of the royalties that it was required to repay with respect to grants
totaling $345,000 for the OneWay VSAT. Under the terms of its funding from the
Office of the Chief Scientist for the DialAw@y IP VSAT and the mesh satellite
communications network product, royalties of 3% to 5% are payable on sales of
these products developed from the funded project, up to 100% of the
dollar-linked grant received in respect of the project (from January 1, 1999,
annual interest based on LIBOR also began to accrue). The average interest rate
for grants received since 1999 is 5.47%. Through December 31, 2001, Gilat paid
or accrued royalties of $2,822,000 to the Office of the Chief Scientist for the
DialAw@y IP project. The terms of these grants prohibit the manufacture of
OneWay products or DialAw@y IP products outside of Israel and the transfer of
technology developed pursuant to the terms of these grants to any person without
the prior written consent of the Office of the Chief Scientist. Gilat received
such consent in connection with the OneWay VSAT product for Gilat's KSAT joint
venture. These restrictions do not apply to the sale or export from Israel of
products developed with that know-how. Also, these limitations do not apply to
products that have not been funded by the Office of the Chief Scientist.

     In 2001, Gilat entered into an agreement with the Office of the Chief
Scientist for the early payment of all royalties arising from future sales with
respect to previous Office of the Chief Scientist grants Gilat received. Gilat
recorded a one-time operating charge of $ 3.4 million. This amount is payable
over a period up to five years and bears an interest rate to be agreed upon
between the Office of the Chief Scientist and Gilat. This agreement will enable
Gilat to participate in a new program under which its will be eligible to
receive future research and development grants for generic research and
development projects without any royalty repayment obligations.

     Through December 31, 2001, Gilat received grants of approximately $660,000
from the European Commission in connection with a joint research and development
project with a number of European high technology companies for a
satellite-based interactive television platform. These grants are non-royalty
bearing.

     Through December 31, 2001, Gilat accrued grants of approximately $329,000
from the United States Israel Science & Technology Foundation, referred to as
the "USISTF," in connection with a joint research and development project with a
U.S. company for a next generation Internet application. The USISTF provides the
lesser of $1 million or 50% of allowable costs actually incurred in the project.
Under the terms of the USISTF funding, royalties of 2% on the sale of products
based upon the developed innovation

                                       108


are payable until 100% of the grant is repaid. To date, Gilat has not made any
sales in connection with the USISTF funding and consequently have not accrued or
paid royalties to USISTF.

     Under a master supply and services agreement with StarBand Communications,
Gilat receive payments for certain research and development support in
connection with hardware, equipment and software maintenance. Through December
31, 2001 Gilat received from StarBand Communications $6 million.

     Through December 31, 1999, Gilat received or accrued grants of
approximately $1.0 million from BIRD for the development of the Skystar
Advantage VSAT and FaraWay VSAT products. Under the terms of BIRD funding,
generally royalties of 2.5% to 5% on sales of products whose development is so
funded are payable until 150% of the dollar amount funded linked to the Consumer
Price Index of the United States is repaid. As of December 31, 1999, Gilat has
paid or accrued to BIRD approximately $1.7 million in royalties. As of that
date, Gilat has completed repayment of royalties to BIRD with respect to its
Skystar Advantage VSAT products and its FaraWay VSAT product. In 2000 and 2001,
Gilat did not receive funding from BIRD.

 Research and Development Consortium Participation

     In addition to royalty-bearing grants from the Office of the Chief
Scientist and BIRD, Gilat has received non-royalty bearing grants from the
Office of the Chief Scientist through participation in generic research
consortia, each comprised of several major high technology companies in Israel,
with participation of one or more representatives from Israeli academic
institutions. Gilat expects to receive further grants through participation in
those consortia that are continuing. The consortia in which Gilat participated
in 2001 are:

     - the ISIS Consortium (devoted to generic technology research for the
      information superhighway in space), which began in February 1999; and

     - the LSRT Consortium (devoted to generic technology research for
      satellite-based rural telephony solutions), which began in August 2000.

     In general, any member of a consortium that develops technology in the
framework of that consortium retains the intellectual property rights to
technology developed and all the members of the consortium have the right to
utilize and implement any such technology without having to pay royalties to the
developing consortium member. Transfer of consortium-developed technology is
subject to restrictions and the approval of the Office of the Chief Scientist
and, in certain projects, of the management of the consortium.

     Under each of the research consortia, the Office of the Chief Scientist
reimburses 66% of the approved budget for that consortium and each individual
member of the consortium contributes the remaining 34% for such individual
member's research and development activities. No royalties are payable with
respect to this funding. Expenses in excess of the approved budget are borne by
the consortia members.

     As of December 31, 2001, Gilat has accrued approximately $14.2 million in
grants from the Office of the Chief Scientist through the consortia.

     The following table sets forth, for the years indicated, its gross research
and development expenditures, the portion of such expenditures which was funded
by royalty-bearing and non-royalty

                                       109


bearing grants, acquired research and development and the net cost of its
research and development activities:



                                                           YEARS ENDED DECEMBER 31,
                                                          ---------------------------
                                                           1999      2000      2001
                                                          -------   -------   -------
                                                                (IN THOUSANDS)
                                                                     
Gross research and development costs....................  $27,159   $35,576   $47,097
Less:
  Royalty-bearing grants (the Office of the Chief
     Scientist, BIRD and USISTF)........................   (1,340)     (926)   (2,058)
  Non-royalty-bearing grants (the Consortia and the
     European Commission)...............................   (1,028)   (3,378)   (6,791)
                                                          -------   -------   -------
Research and development costs -- net...................  $24,791   $31,272   $38,248
                                                          =======   =======   =======


 TREND INFORMATION

     Gilat, like other businesses in the technology sector, is experiencing
significant reductions in revenues and production. Specifically, Gilat has
significantly reduced its purchase of new inventory and production due to a
decrease in overall demand for product in the consumer market and due to excess
inventory caused by the business slowdown that StarBand Communications has
experienced. Gilat's inventory remains high due to production relating to orders
of StarBand Communications, which were lower than Gilat had originally
anticipated. StarBand Communications is actively pursuing financing options,
including additional strategic equity investment from potential distribution
partners or key suppliers.

     Gilat expects a decrease in revenues in the year 2002, which will be caused
by several factors including its joint venture with SES Global and Alcatel
Space. Pursuant to the joint venture, Gilat has sold six of its European
subsidiaries to a new company that will not be consolidated into Gilat's
financial statements. In addition, revenues may decrease due to the overall
depressed global economy, which has already affected the telecommunications
industry. Gilat also estimates that the political environment in Israel could
prevent certain countries from doing business with Gilat and this may have
adverse effects on its business. The average selling price for Gilat's products
declined in the year 2001, mainly because of Gilat's entrance into the consumer
market, which is, by nature, priced lower than the enterprise market in which
Gilat has been almost exclusively involved in the past. The decrease can also be
attributed to strong competition in the enterprise market, which continues.

     In 2001, Gilat recorded an increase to bad debt reserves by approximately
$107 million, due to financial uncertainties impacting certain customers,
including vertical market customers.

     Gilat has begun implementing its strategy to take its two-way satellite
Internet offerings to international markets on a wholesale basis, teaming with
prominent telecommunications carriers, in country Internet service providers,
portals and communications service providers. By working on a wholesale basis,
the responsibility for subscriber acquisition and other marketing costs is
shifted to the partner. In addition, Gilat is expecting continued demand for its
IP product, especially in Latin America.

 RECENTLY ISSUED ACCOUNTING STANDARDS

     In June 2001, the Financial Accounting Standards Board issued Statements of
Financial Accounting Standards No. 141, Business Combinations and No. 142,
Goodwill and Other Intangible Assets. Statement No. 141 requires that the
purchase method of accounting be used for all business combinations initiated
after June 30, 2001. Statement No. 141 also includes guidance on the initial
recognition and measurement of goodwill and other intangible assets arising from
business combination completed after June 30, 2001. Statement No. 142 prohibits
the amortization of goodwill and intangible assets with indefinite useful lives.
Statement No. 142 requires that these assets be reviewed for impairment at least
annually. Intangible assets with finite lives will continue to be amortized over
their estimated useful lives.

                                       110


     Gilat will apply Statement No. 142 beginning in January 1, 2002. Gilat will
test the goodwill for impairment using the two-step process prescribed in
Statement No. 142. The first step is a screen for potential impairment, while
the second step measures the amount of the impairment, if any. Gilat expects to
perform the first of the required impairment tests of goodwill and identified
lived intangible assets as of January 1, 2002 in the first quarter of 2002. Any
impairment charge resulting from these transitional impairment tests will be
reflected as cumulative effects of a change in accounting principles in the
first quarter of 2002. Gilat has not yet determined what the effect of these
tests will be on the earnings and financial position of Gilat.

     In August 2001, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards No. 144, "Accounting for the Impairment or
Disposal of Long-Lived Assets" ("SFAS No. 144"), which addresses financial
accounting and reporting for the impairment or disposal of long-lived assets and
superseded SFAS No. 121, "Accounting for the Impairment of Long-Lived Assets and
for Long-Lived Assets to be disposed Of", and the accounting and reporting
provisions of APB Opinion No. 30, "Reporting the Results of Operations for a
disposal of a segment of a business". SFAS No. 144 is effective for fiscal years
beginning after December 15, 2001, with earlier application encouraged.

     Gilat expects to adopt SFAS No. 144 as of January 1, 2002 and it has not
determined the effect, if any, the adoption of SFAS No. 144 will have on Gilat's
financial position and results of operations.

                                       111


                      CERTAIN INFORMATION REGARDING rSTAR

     Certain written and oral statements made or incorporated by reference from
time to time by rStar or its representatives in this document or other documents
filed with the SEC, press releases, conferences, or otherwise that are not
historical facts, or are preceded by, followed by or that include words such as
"anticipate," "believe," "plan," "estimate," "seek," and "intend," and words of
similar import are intended to identify forward-looking statements within the
meaning of the Private Securities Litigation Reform Act of 1995. Such
forward-looking statements include the following: (i) rStar's expectation to
generate revenues by charging end users for Internet access and other services,
and by charging suppliers for the dedicated connection, e-commerce services and
advertising access to its customers; (ii) rStar's expectation to generate
revenue from a number of sources -- end users of our industry-specific networks
and vendors to those communities of users, as well as customers of the StarBand
Latin America business; (iii) rStar's belief that end users will pay a fee for
broadband Internet access, industry-specific content and other bundled products
and services; (iv) rStar's belief that vendors will pay for the right to occupy
a priority position on its networks; (v) rStar's expectation to provide much of
its earth segment to customers by purchasing or renting satellite dishes, hubs
and send/receive cards for its network servers and its expectation to purchase
the space segment from Spacenet; (vi) rStar's belief that its available cash
resources and amounts available under financing facilities will be sufficient to
meet its expected working capital and capital requirements (including the
exchange offer) for the next 12 months based on its current business plan; (vii)
rStar's expectations with respect to the StarBand Latin American business;
(viii) rStar's belief that failure to complete the StarBand Latin America
transaction could negatively affect its operating results; and (ix) rStar's
belief that continued investment in research and development will contribute to
attaining its strategic objectives, including the development of new business
markets. These statements are not guarantees of future performance and are
subject to business and economic risks and uncertainties, which are difficult to
predict. Therefore, rStar's actual results of operation may differ materially
from those expressed or forecasted in the forward-looking statements as a result
of a number of factors, including, but not limited to, those set forth in this
discussion under "Factors Affecting Our Business, Operating Results and
Financial Condition" and other risks detailed from time to time in reports filed
with the SEC.

     All forward-looking statements of rStar are qualified by and should be read
in conjunction with such risk disclosure. rStar undertakes no obligation to
publicly update or revise any forward-looking statements whether as a result of
new information, future events or otherwise.

GENERAL

     rStar develops, implements and manages industry-specific private networks
for businesses to communicate with their vendors and customers via
bi-directional satellite-delivered Internet connections. rStar's core services
and products include remote high-speed Internet access, delivery of data and
high-quality video, and networking services which can allow businesses to
provide e-business services, such as in-store audio and video, employee benefits
administration, employee training, and related services to their vendors and
customers. rStar's solution utilizes "always on" satellite technology, which
delivers technology tools and applications to small and medium-sized business
entities. rStar customizes its managed browser technology for a network to allow
Internet access, in an industry-specific managed desktop environment, for
conducting business transactions, viewing web-based content and training, and
providing e-business services. rStar expects to generate revenues by charging
end users for Internet access and other services, and by charging suppliers for
the dedicated connection, e-commerce services and advertising access to their
customers.

     On April 23, 2001, Gilat To Home Latin America (Holland) N.V. and Gilat
Satellite Networks Ltd. ("Gilat") entered into a series of transactions that
would result in the acquisition by rStar of Gilat's StarBand Latin America
business (the "StarBand acquisition"). In consideration for such acquisition,
rStar agreed to issue to Gilat approximately 43.1 million shares of its common
stock. Additionally, conditioned upon the closing of the acquisition agreement,
rStar announced it would make a tender offer to acquire, in exchange for up to
$4 million in cash and up to 312,500 ordinary shares of Gilat, up to 20%
                                       112


of rStar's common stock held by each stockholder of rStar other than Gilat and
its affiliates. On September 7, 2001 the parties entered into an amended
agreement and, on December 31, 2001, the parties entered into a second amended
agreement. The revisions to the April 23, 2001 agreement: a) increased the
number of shares of rStar common stock that it may acquire in the exchange offer
to approximately 6,315,789 shares of rStar common stock, b) adjusted the cash
portion of the consideration for those shares from a fixed $0.95/share to an
amount that will vary between $0.32 and $1.58 per share, depending on the then
market value of Gilat ordinary shares, c) established certain earnings targets
for the StarBand Latin America business for the one year periods ended June 30,
2003 and 2004 that, if not achieved, will entitle non-Gilat rStar stockholders
to special cash distributions totaling up to $10 million or, if exceeded, will
entitle Gilat to additional rStar shares totaling 10% of amount outstanding
immediately following the StarBand acquisition, d) provided an exception to the
obligation to make the above-described special cash distribution if rStar
obtains substantial new equity financing, e) clarified that rStar's rights to
provide services in Mexico rStar are non-exclusive and f) extended to May 31,
2002 the termination date of the acquisition agreement. In May 2002, the parties
agreed to extend the latest closing date from May 31, 2002 to July 31, 2002,
unless as of such date, despite the parties' good faith efforts, the failure of
the closings to occur is solely related to the failure of the parties to obtain
any regulatory or third-party approvals, including any clearances from the SEC,
necessary to consummate rStar's acquisition of StarBand Latin America, the
exchange offer or the other transactions contemplated by the acquisition
agreement, in which case such date shall be extended to August 15, 2002. Upon
completion of the StarBand acquisition, StarBand Latin America is expected to
become a subsidiary of rStar.

     rStar was founded in June 1997 and until March 19, 2001, operated under the
name ZapMe! Corporation. On March 19, 2001 rStar changed its name to rStar
Corporation ("rStar"). rStar is a Delaware corporation. rStar's principal
offices are located at 3000 Executive Parkway, Suite 150, San Ramon, California
94583, and its telephone number is (925) 543-0300. rStar's Web site address is:
www.rstar.com.

RSTAR'S DISCONTINUED EDUCATION BUSINESS

     In October 2000, rStar announced that it was shifting all of its business
focus and resources to pursue its current business, which business it initiated
in July 2000. Prior to that announcement, from September 1997 through October
2000, rStar's principal focus was building an advertiser-supported network
serving the education market. rStar began offering sponsorships through its
proprietary network in December 1998, and it subsequently built one of the
largest broadband networks dedicated to education in the United States.

     rStar's network was primarily designed to provide students aged 13 to 19
with computer experience that was free to schools and easy to use. rStar's
principal products and services for the discontinued education business
consisted of web-based education resources, learning tools and services. rStar
provided each participating school with from 5 to 15 high-end, multimedia PCs
with 17-inch monitors, a satellite-ready computer server, a laser printer, and
satellite-based broadband access to the Internet. In addition, rStar offered a
proprietary, easy-to-use browser interface that provided access to the Internet,
over 13,000 pre-selected and indexed third-party educational web sites, special
search tools, and other aggregated content and services. rStar's funding for the
development, installation and maintenance of the educational network was
provided primarily by corporate sponsorships.

     Since commencement of operations, rStar's advertising-based revenue model
was targeted by federal and state legislative initiatives supported by persons
seeking to minimize advertising in schools. In October 2000, as a result of
these initiatives, rStar decided that it would no longer deliver paid commercial
messages directed at students, would end the advertising-supported business
model and would discontinue the installation of free computer labs in schools.
The subscription contracts with school districts under which rStar's network
products were provided granted rStar the right, without penalty and upon notice
to the participating school districts, to cease providing services and to
recover our computer hardware.

                                       113


     rStar's education network business, including our former indirect
wholly-owned subsidiary, eFundraising.com Corporation, are reflected in the
accompanying financial statements as discontinued.

     rStar recorded no revenue from its discontinued education business during
the 12 months ended December 31, 2001. During the 12 months ended December 31,
2000, rStar recorded $14,316,000 in revenue from our discontinued education
business. Four sponsors of our discontinued education business -- Inacom,
Toshiba, Gilat and Sylvan -- accounted for approximately 68% of its revenue,
with Inacom, Toshiba and Gilat each accounting for more than 10% of its revenue
during that period.

     Unless otherwise noted, the discussion below relates to rStar's current and
proposed business operations after the StarBand acquisition, and not the
discontinued education business.

MARKET OPPORTUNITY

 SATELLITE MULTICASTING OF BROADBAND CONTENT

     rStar recognizes a growing benefit to organizations in publishing and
delivering information -- including data, audio, video, and other rich-media
content to communities of users in geographically dispersed locations at high
speeds and relatively low cost. Businesses can use bi-directional
satellite-based networks to multicast to network locations, including areas not
currently served by Internet service providers offering broadband connectivity,
so that all target users can access the most recently updated information at any
time. With this technology, network participants can, from a central location,
deliver remote training, education, and rich-media advertising materials,
display targeted video and graphics material, deliver live video links to remote
sites, and high-speed, high-bandwidth access to the Internet. Companies can
utilize multicasting to lower their communication costs, while improving their
productivity and operational efficiencies.

 INCREASING VALUE OF DEFINED DEMOGRAPHIC AUDIENCE

     The Internet enables corporate sponsors to use demographics in delivering
their messages to specific groups, as well as to change their messages
frequently in response to market factors, current events and customer feedback.
Previous Internet sponsorship efforts were directed primarily at a broad
audience by placing corporate messages on the most frequently visited web sites.
As the Internet has matured, businesses have sought to improve the effectiveness
of their corporate sponsorship by directing their messages toward the Internet
users they most want to reach. By focusing corporate sponsorship efforts on the
most relevant users, Internet-based corporate sponsors seek to improve their
brand awareness and response rates and reduce costs by eliminating spending that
is not directed at their intended audience.

  ANTICIPATED OPPORTUNITY IN LATIN AMERICA

     The market for communications network services in Latin America has
experienced growth in recent years. rStar believes that this market will
continue to grow in the future. Some of the key factors responsible for this
growth include:

     - Deregulation and privatization of government-owned telecommunications
       monopolies throughout Latin America, which allow for greater access to
       communications alternatives;

     - Growing demand for communications capacity driven by the increase in
       bandwidth-intensive applications, including the Internet; and

     - Continuous technological advances which are broadening applications for
       and decreasing the cost of both satellite and ground-based networks.

THE rSTAR SOLUTION

     In addition to providing high-speed Internet access, rStar's network design
allows it to remotely download and store full-motion video, other rich-media
files, system upgrades and other data directly, quickly and efficiently onto
local user servers, where they can be accessed immediately and without the

                                       114


delays typically associated with downloading large media and application files.
The multicasting capabilities of satellite technology enable rStar to
simultaneously deliver these types of files to numerous locations. As a result,
rStar's cost of delivery is relatively low even though the speed at which these
files can be transmitted is very high. Because these files are accessed locally,
and not over the Internet, rStar can also avoid delays associated with
delivering media files using streaming network architectures.

     rStar's network management services for bi-directional satellite-based
communication and its proprietary managed browser technology allow it to deliver
custom-designed Internet media networking solutions for conducting business
transactions or viewing web-based content and training. rStar believes its
services and products will have great appeal to potential subscribers and
sponsors.

  WHAT rSTAR OFFERS TO BUSINESS USERS

     rStar intends to offer a turnkey technology solution for business
enterprises and community user groups by providing cost-effective solutions to
communications challenges. Specifically, rStar intends to offer:

     - broadband Internet access;

     - training on demand;

     - up-to-the-minute product releases and information;

     - authorization for credit card transactions;

     - ability to order merchandise online;

     - TV and music entertainment;

     - point of sale polling and reporting;

     - management of communication between multiple offices and locations; and

     - remotely-managed software application upgrades.

  WHAT rSTAR OFFER TO SPONSORS

     rStar believes its private network offers an appealing opportunity for
sponsors because it can provide the following:

     - Access to specific business industry groups.  Many customers, vendors and
       suppliers of industries have found it difficult to build a 100% broadband
       network since all participants may not have broadband access to the
       Internet. rStar's broadband bi-directional multicasting capability
       provides a means for manufacturers, suppliers, and other sponsors to
       reach network locations nearly anywhere in North America.

     - Dynamic billboard.  rStar's dynamic billboard is a fixed space on the PC
       screen that displays sponsorship messages and is larger than typical
       banner advertisements. The dynamic billboard displays new sponsorship
       messages periodically, for example, every 15 seconds. rStar's billboard
       is designed to allow users to click on the dynamic billboard and view the
       sponsor's message on a full-screen, rich-media interactive display, with
       full motion video and high quality audio.

  WHAT rSTAR EXPECTS TO OFFER IN LATIN AMERICA

     After the StarBand acquisition, rStar expects to provide satellite-based
telephone and high-speed Internet access to consumer small business and
home-office customers in Latin America to meet the

                                       115


demands of rural, suburban and other under served markets where broadband
alternatives are limited. rStar believes its products will offer:

     - reliable high-speed, always-on access;

     - a superior subscriber experience unavailable elsewhere; and

     - a flexible infrastructure.

rSTAR'S STRATEGY

     rStar's goal is to become a leading provider of industry-specific networks
for businesses to communicate with their vendors and customers via
bi-directional satellite-delivered Internet connections. rStar intends to
aggregate business applications, such as merchant payment services, in-store
audio and video, and customized applications by vendors to the industry and
bundle these services with dedicated connections, using a satellite-based
network, to subscribers, vendors and other application service providers. rStar
plans to build and operate networks for small and medium-sized business
enterprises, across a diverse range of industries. Key elements of rStar's
strategy are as follows:

  ACTIVELY DEPLOY OUR NETWORKS AND GROW OUR INSTALLED BASE OF SITES

     rStar intends to capitalize on our early market entrance to deploy its
networks and grow its installed base of sites for each industry-specific
network.

  PROMOTE REPEAT USAGE AND LOYALTY OF USERS

     rStar believes that broadband-delivered rich-media networks have an
inherent potential for creating loyal revenue-generating subscribers,
particularly when combined with relevant business applications critical to the
success of day-to-day business operations. As users invest time and energy in
rStar-powered services, they may become less inclined to switch to alternative
services. rStar intends to promote repeat usage and user loyalty by maintaining
and improving its range of services, expanding the breadth and depth of its
product offerings and remaining responsive to user trends and suggestions.

  INCREASE FUNDING FROM SPONSORS

     rStar believes that its private networks will provide sponsors with an
attractive means of offering their products and services to well-targeted
businesses. rStar intends to develop innovative sponsorship relationships with
leading brand marketers that support broad marketing objectives, including brand
promotion, awareness, product introductions and ASP-delivered software. rStar
expects many of these sponsorship arrangements will involve longer-term
contracts and higher dollar values than traditional banner advertising deals.
rStar also intend to offer traditional banner advertising options for sponsors.

  PURSUE STRATEGIC ALLIANCES

     rStar plans to increase usage of the networks and grow its revenues through
strategic alliances that offer opportunities to improve its technology, gain
access to compelling content, add new features and functionality or generate
sponsorship or e-commerce revenues. rStar also intends to form alliances with
other companies to leverage their brands, while incorporating content that is
consistent with its mission. rStar may also expand its revenue opportunities
through alliances with technology providers, online service and content
providers, commerce providers and advertisers.

                                       116


     In addition, as part of its planned expansion into Latin America through
the StarBand acquisition, rStar intends to:

  PROVIDE BUNDLED INTERNET TELEPHONY SERVICES

     rStar expects to provide bundled telephony and Internet services in Latin
America. rStar anticipates using Gilat's technology to provide four telephony
lines with toll-quality and an Internet connection with broadband quality, all
over a single satellite antenna in a single unit.

  ENHANCE OUR SUBSCRIBER'S EXPERIENCE

     rStar will continue to invest in its underlying technology and capitalize
on its relationship with Gilat to provide state-of-the-art technologies to its
subscribers.

  MAINTAIN A LOW-COST AND CAPITAL-EFFICIENT BUSINESS MODEL

     rStar intends to design and operate its network around a low-cost and
capital-efficient business model. For example, rStar expects to lease satellite
capacity on existing communication satellites for its network rather than
investing the significant time and capital necessary to design, launch and
operate a proprietary fleet of satellites. As rStar grow its subscriber base, it
anticipate lowering its costs further by working with Gilat and other partners
to develop next-generation equipment and satellite capacity.

PRODUCTS AND SERVICES

     rStar is dedicated to providing a complete satellite-based solution for its
customers. Installation, software customization, content uploading and
downloading, and service support are all included in its solution as is, at the
customer's election, computer hardware. These components of its solution are
designed specifically for customers who have a critical need to deliver
identical "rich" content to a large number of geographically separate locations
at a cost-effective rate. Key elements of its approach are:

  INTERNET SERVICES

     rStar's Internet services are immediately deployable and scalable. rStar
will be able to provide instant wireless, high-speed access to the Internet,
including on-demand delivery of multimedia audio, video and data using its
proprietary technology. rStar is developing private networks that include
essential features such as e-mail, message boards, personal planners, calendars
and client-targeted databases. rStar's networks will be centrally managed, with
real-time, in-depth monitoring, security and filtering capabilities.

  MULTICAST SERVICES

     rStar employs satellite multicasting software to multicast content. As a
result, its network of users will receive interactive, high-bandwidth,
rich-media transmissions, ranging from full-motion, television-quality video to
complex imaging.

  OPERATIONS SERVICES

     rStar's operations team provides support for its network clients, from the
point of contract signing through procurement, installation, customer support
and technical support. rStar's operations team manages all stages of the
installation process, including new installations, upgrades, site relocations,
changes, removals and redeployment of systems.

  NETWORK SERVICES

     rStar's networks are centrally managed and web-based, and will come
complete with real-time, in-depth monitoring, security and filtering
capabilities.

                                       117


  HARDWARE

     rStar can provide a customized hardware package designed to meet a
customer's networking needs. From a single client station to a 30-client
computer network, rStar can provide the high performance tools and hardware
necessary to connect the client to a network.

  MANAGED DESKTOP INTERFACE (rVISTA)

     rStar's proprietary browser technology -- rVista -- is fully customizable,
which allows a business to operate its own branded network, multicasting to
thousands of locations. The rVista platform allows rStar's customers to conduct
profile-driven demographic targeting, as well as offer complete e-procurement,
e-commerce and advertising capabilities. Our proprietary browser also assists
business users when they navigate through their extranet, launch web pages or
search the Internet. The managed desktop allows a customer to improve
productivity and save time by accessing all applications and tools from a
convenient, stationary location rather than having to minimize windows, search
directories, or fumble through lists of programs.

  SUPPORT

     rStar intends to offer an end-to-end solution committed to complete
customer satisfaction.

     In addition, as part of rStar's planned expansion into Latin America
through the StarBand acquisition, it intend to:

     - implement, operate and market our broadband Internet access services and
       voice services to consumers and small office/home office subscribers;

     - provide a bundled product with direct-to-home television service using
       rStar's single satellite dish technology; and

     - provide such other technologies and products that rStar's partners may
       develop.

SALES AND MARKETING

     As of June 14, 2002, rStar had a direct sales organization consisting of 3
sales professionals with an average of 19 years of experience per person. rStar
intends to hire additional qualified sales professionals, as needed, to meet the
demands of the marketplace.

     rStar intends to employ a variety of methods to promote its brands and to
increase network usage by users, including technology incentive and product
information training programs co-branded with partners. In addition, rStar
intends to engage in an ongoing public relations campaign.

     As part of rStar's planned expansion into Latin America through the
StarBand acquisition, rStar intends to rely primarily on wholesale distribution
channels to market its products and services.

PRINCIPAL MARKETS AND CUSTOMERS

     rStar's current focus is on developing a private network for the automotive
collision repair industry, which performs more than $27 billion in repair work
annually in the United States and includes approximately 60,000 shops in the
United States and Canada. rStar's planned network is designed to streamline
workflow between collision shops, distributors, suppliers, manufacturers and
insurers by delivering industry information, computer-based training,
application data and software to these participants directly on their desktop
PC. rStar expects that the intended result will be reduced cycle time, improved
communication, increased productivity, revenue gains and higher customer
satisfaction.

     rStar launched a pilot network in four regions of the U.S. and Canada in
the third quarter of 2001, and is commencing deployment of this network for
subscribing participants.

                                       118


     rStar's operations in 2001 were limited to building a pilot network.
Accordingly, rStar did not generate any revenue.

INFRASTRUCTURE AND TECHNOLOGY

     rStar's satellite delivery system permits it to simultaneously multicast
data, including full-motion video files, from its network operations center to
each site in a given network. rStar believes that this is an efficient way of
distributing files over a remote network in a business environment.

     rStar's infrastructure is scalable, allowing management to quickly adjust
to the marketplace and customers' needs. rStar licenses commercially available
technology whenever possible in lieu of dedicating its financial and human
resources to developing technology solutions. rStar licenses the operating
system for its proprietary web browser, from Microsoft under an agreement with
no expiration date.

     Gilat, a leading provider of telecommunications solutions based on very
small aperture terminal ("VSAT") satellite technology, supplies rStar's
satellite uplink equipment and satellite modem for customer installation.
Gilat's wholly owned subsidiary, Spacenet Inc. ("Spacenet") provides rStar with
its satellite space segment services.

COMPETITION

     The market for rStar's products and services is new and rapidly evolving,
and rStar expects competition in and around our market to intensify in the
future. Except for Gilat, rStar is not aware of any competitor that currently
offers or is planning to offer industry-specific private networks for different
businesses in an industry via bi-directional satellite-delivered Internet
connections. However, rStar faces competition from a number of companies that
provide products and services similar to portions of its products and services
to a similar base of users, or both. For example, Hughes Electronics currently
offers two-way satellite-based broadband Internet access to businesses, and it
has alliances with America Online and Earthlink to promote their broadband
services and content. Additionally, the Connexstar subsidiary of Gilat offers
satellite-delivered internet connectivity with a limited selection of managed
services. Although none are focusing on vertical markets at this time, companies
such as AT&T, Worldcom, Sprint and other telecommunications companies have the
customer base and resources to deliver such services via established terrestrial
connections such as cable and DSL.

     rStar believes that its greatest potential competitive threat is posed not
by a single company, but a combination of one or more companies which each
addresses different parts of its current business model. Many of rStar's
competitors have significantly greater financial, technical, marketing and
distribution resources than currently possessed by rStar. rStar's competitors
may engage in more extensive research and development, adopt more aggressive
pricing policies and make more attractive offers to its potential subscribers,
partners, sponsors and e-commerce merchants. rStar's competitors may develop
services that are equal or superior to those currently offered by rStar or which
achieve greater market acceptance. In addition, current and potential
competitors have established or may establish cooperative relationships among
themselves or with third parties to better address the needs of industries for
which rStar intends to develop private satellite-based networks. As a result, it
is possible that new competitors may emerge and rapidly acquire significant
market share, reduce rStar's potential revenues, and otherwise harm its
business. rStar believes that its success in competing with other potential
competitors or imitators will depend on various factors, many of which are
outside its control.

     With respect to rStar's planned expansion into Latin America through the
StarBand acquisition, rStar's potential competitors will include other satellite
service providers, local wire line and wireless telecommunications providers and
cable modem service providers.

GOVERNMENT REGULATION

     The Internet is the subject of an increasing number of laws and
regulations. These laws and regulations may relate to liability for information
retrieved from or transmitted over the Internet, online

                                       119


content regulation, user privacy, taxation and the quality of products and
services. In particular, Congress has passed the --

     - Digital Millennium Copyright Act of 1998.  This Act establishes limited
       liability for online copyright infringement by online service providers
       for listing or linking to third-party web sites that include
       copyright-infringing materials.

     - Child Online Protection Act of 1998.  The Act makes it unlawful for
       anyone to knowingly distribute material for commercial purposes over the
       Internet to minors that is harmful to minors. It imposes additional
       restrictions and obligations and establishes the Commission on Online
       Protection to study and report to Congress on methods to help reduce
       access to harmful information by minors.

     - Children's Online Privacy Protection Act of 1998.  The Act makes it
       unlawful for an operator of a web site or online service directed to
       children under 13 to collect, use or distribute personal information from
       a child under 13 in a manner which violates regulations to be proscribed
       by the Federal Trade Commission (the "FTC"). The FTC is in the process of
       issuing final regulations, which concern, among other things, the scope
       of the Act's parental consent requirements.

     - Protection of Children from Sexual Predators Act of 1998.  This Act
       mandates that electronic communication service providers report facts or
       circumstances from which a violation of child pornography laws is
       apparent.

     The courts are in the process of interpreting this and other such laws and
their applicability and reach, therefore, are not well defined. These, and
other, laws may impose significant additional costs on rStar's business, require
rStar to change its operating methods, or subject rStar to additional
liabilities. Moreover, the applicability to the Internet of existing laws
governing issues such as intellectual property ownership, copyright, defamation,
obscenity and personal privacy is uncertain and developing. rStar may be subject
to claims that its services violate such laws. Any new legislation or regulation
in the United States or Latin America or the application of existing laws and
regulations to the Internet could impose significant restrictions, requirements
or additional costs on rStar's business, require rStar to change its operating
methods, business strategy, or subject rStar to additional liabilities and cause
the price of its common stock to decline.

     The satellite industry is a highly regulated industry. In the United
States, operation and use of satellites requires licenses from the FCC. As a
lessee of satellite space, rStar could in the future be indirectly subject to
new laws, policies or regulations or changes in the interpretation or
application of existing laws, policies or regulations, any of which may modify
the present regulatory environment in the United States. While rStar believes
that its satellite access providers will be able to obtain all U.S. licenses and
authorizations necessary to operate effectively, they may not continue to be
successful in doing so. rStar's failure to indirectly obtain some or all
necessary licenses or approvals could seriously harm its business.

     In addition, as part of our planned expansion into Latin America through
the StarBand acquisition, rStar's international operations in Latin America will
increase its exposure to international laws and regulations. Many of these laws
are often complex and subject to variation and unexpected changes. For example,
the governments of foreign countries might attempt to regulate rStar's products
and services or levy sales or other taxes relating to its operations.
Additionally, foreign countries may confiscate rStar's products and assets, or
impose tariffs, duties, price controls or other restrictions on foreign
currencies or trade barriers. rStar's expected expansion into Latin America is
also subject to factors beyond its control, such as political and economic
instability, including the current political instability in Argentina.

INTELLECTUAL PROPERTY

     rStar seeks to protect its intellectual property under relevant U.S. and
international law regarding copyright, patents, trademarks and trade secrets as
well as through confidentiality agreements with employees, consultants,
contractors and business partners. rStar currently has eighteen patent
applications
                                       120


on file with the United States Patent and Trademark Office. The proprietary
technologies for which rStar is pursuing patents include those allowing us to:

     - establish a multiple browser client architecture that allows a user to
       keep track of and move between opened windows more effectively by
       providing a window management system designed specifically for Internet
       use;

     - customize the browser based on the industry or community user group
       licensing the browser technology;

     - transmit sponsor messages, advertising and other content via satellite to
       local enterprises or community user groups for distribution to other
       users of the network;

     - gather geographical data on network users for automatic tailoring of
       content and advertising;

     - simultaneously monitor system usage across multiple computers for
       diagnostic purposes;

     - manage e-mail and other communications remotely;

     - multicast and locally cache relevant information requested by a group of
       users of our satellite network;

     - correlate user's preferences and access privileges with a user name so
       that the user's experience is consistent regardless of what computer her
       or she users;

     - identify web sites viewed by user groups on a given computer network; and

     - award and dynamically adjust incentive points based on time users spend
       viewing content.

     In addition, rStar has applied to register "rStar," the rStar Networks
logo, and other trademarks in the United States. rStar has given copyright and
trademark notices on its web sites and private networks, and many other
copyrightable or trademarked materials by affixing a standard copyright and/or
trademark notice in the appropriate places. rStar has taken further steps to
protect its trademarks by developing trademark brand guidelines which are
included in certain agreements with business partners who are licensed to
display the "rStar Networks" brands. rStar controls access to its trade secrets
and proprietary information by entering into confidentiality agreements with its
employees, consultants, contractors and actual and potential business partners.
rStar currently owns several Internet domain names based upon its "rStar
Networks" brands and services, including "rstar.com," from which it conducts its
corporate web site.

EMPLOYEES

     As of June 14, 2002, rStar had 21 full time employees. rStar's employees
are not represented by a labor union or subject to a collective bargaining
agreement. rStar have never experienced a work stoppage and it believe that its
employee relations are good.

DESCRIPTION OF PROPERTIES

     rStar leases its home office in San Ramon, California, which as of January
7, 2002 consisted of approximately 16,000 square feet of office space under a
lease that expires in August 2002. rStar intends to relocate most or all of its
operations to the Florida office of StarBand Latin America after the Star Band
Latin America acquisition is consummated.

LEGAL PROCEEDINGS

     On October 18, 2001, CIFSA Telecom S.A.C., a Peruvian company that is owned
primarily by STM Wireless Inc., obtained an injunction from a Peruvian court
against Fondo de Inversion en Telecomunicaciones del Peru, Peru's national
telecommunications investment fund, also known as FITEL. The injunction
suspended the award by FITEL to GTH Peru, Gilat's subsidiary, on September 27,
2001, of a contract to provide a fixed rural satellite telephony network in a
transaction with a value of approximately
                                       121


$27 million. FITEL is a department of the Peruvian national telecommunications
agency OSIPTEL (Organismo Supervisor de Inversion Privada en
Telecomunicaciones). On January 29, 2002, the Peruvian court lifted the
injunction against FITEL.

     In a related suit, on or about October 22, 2001, STM Wireless Inc. filed an
action in California Superior Court (Orange County Case No. 01CC13531) against
Gilat Satellite Networks Ltd., Gilat To Home Latin America, N.V., Yoel Gat,
Gioro Oron, and rStar. By its complaint, STM Wireless alleges that Gilat
improperly induced the Peruvian government to disqualify STM Wireless' bid to
provide telecommunications systems and telephone access to approximately 2,300
rural communities in Peru. STM Wireless also alleges causes of action against
the defendants for breach of contract, interference with contract, interference
with prospective advantage and unfair competition, and seeks unspecified
damages, including punitive damages. The complaint does not contain any specific
allegations against rStar.

     Various other legal actions and regulatory reviews are currently pending
that involve rStar and specific aspects of its conduct of business. In the
opinion of management, the ultimate liability or resolution in one or more of
any such actions is not expected to have a material adverse effect on the
financial condition or results of operations of rStar.

               rSTAR OPERATING AND FINANCIAL REVIEW AND PROSPECTS

CAUTIONARY STATEMENT

     Certain matters discussed in this section may constitute forward-looking
statements under Section 27A of the Securities Act of 1933, as amended (the
"Securities Act"), and Section 21E of the Securities Exchange Act of 1934, as
amended (the "Exchange Act"). These statements may involve risks and
uncertainties. rStar's actual results, performance, or achievements may differ
significantly from the results, performance, or achievements expressed or
implied in such forward-looking statements. These statements are not guarantees
of future performance and are subject to business and economic risks and
uncertainties, which are difficult to predict. Therefore, rStar's actual results
of operations may differ materially than those expressed or forecasted in
forward-looking statements as a result of a number of factors including, but not
limited to, those set forth in reports filed with the Securities and Exchange
Commission, from time to time.

     All forward-looking statements are expressly qualified in their entirety by
these factors and all related cautionary statements. rStar does not undertake
any obligation to update or revise any forward-looking statements whether as a
result of new information, future events or circumstances or otherwise.

OVERVIEW

     rStar is building and managing industry-specific private networks for
businesses to communicate with its vendors and customers via bi-directional,
satellite-delivered Internet connections. rStar's core services and products
include remote high-speed Internet access, data delivery, high-quality video,
and networking services which can allow businesses to provide e-business
services, such as merchant payment, in-store audio and video, employee benefits
administration, employee training, and related services to their vendors and
customers. rStar is initially focusing its efforts on building an
industry-specific network for the collision industry. Once fully developed,
rStar intends to contribute the assets necessary to conduct the business to a
currently inactive, 85% owned subsidiary. rStar began developing a new managed
browser technology as an important component of its advertising-supported
network serving the education market ("School Business") during 1999. Although
the new browser was intended to replace the browser then installed in the
schools in connection with its School Business, it was never deployed in that
environment.

     Due to changes in rStar's School Business, which led to its
discontinuation, rStar decided to focus its efforts toward becoming a provider
of satellite-based services to vertical markets. Accordingly, rStar is seeking
to utilize the managed browser technology that was in development for the now
discontinued School Business in its commercial business, including the StarBand
Latin America business described below. rStar's solution utilizes "always on"
satellite technology, which delivers technology tools and

                                       122


applications to small and medium-sized business entities. rStar customizes its
managed browser technology, or ("rVista(TM)") for each network to allow Internet
access, in an industry-specific managed desktop environment, for conducting
business transactions or viewing web-based content and training, and providing
e-business services. rStar expects to generate revenues by charging end users
for Internet access and other services, and by charging suppliers for the
dedicated connection, e-commerce services and advertising access to their
customers.

     In October 2000, rStar announced that it was shifting its business focus
and resources to pursue its current business, which rStar initiated in July
2000. Prior to that announcement, rStar's principal focus was on building the
School Business.

     Operations of the School Business commenced in September 1997 and rStar
began offering sponsorships through its proprietary network in December 1998.
Over the next two years, rStar built one of the largest broadband networks
dedicated to education in the United States. This network was designed primarily
for students aged 13-19 to provide a rich-media computer experience that was
free to schools and easy to use. rStar provided each school participating in the
network from 5 to 15 multimedia personal computers with monitors, a
satellite-ready server, a laser printer and satellite-based broadband access to
the Internet. In addition, rStar offered a proprietary, easy-to-use browser
interface providing access to the Internet, over 13,000 pre-selected and indexed
third-party educational web sites, educational tools, and other aggregated
content and services.

     Since commencement of operations of the School Business, rStar's
advertising-based revenue model for the educational market was targeted by
federal and state legislative initiatives supported by persons seeking to
minimize advertising in schools. In October 2000, as a result of these
initiatives, rStar decided that it would no longer deliver paid commercial
messages directed at students, would end the advertised-supported business model
and would discontinue the installation of free computer labs in schools. The
School Business operations, including the operations of rStar's eFundraising
subsidiary, which comprised all of its revenues and a significant portion of its
assets and expenses, are reflected in the accompanying financial statements as
discontinued. rStar has disposed of most of its education network through a sale
of the assets and operations. Unless otherwise noted, all references to
customers and clients relate to rStar's current business operations and not the
discontinued School Business.

     In connection with rStar's change in business focus, it has undergone
significant reductions-in-force during 2001. These actions, combined with
attrition, have reduced rStar's headcount approximately 83% from 120 employees
at December 31, 2000 to 20 employees as of March 31, 2002. Total severance costs
associated with these actions equaled approximately $735,000 for the twelve
months of 2001 and $222,000 for the first quarter of 2002. These costs have been
charged to operations.

     On April 23, 2001, rStar entered into an agreement with Gilat To Home Latin
America (Holland) N.V. and Gilat rStar's acquisition of Gilat's StarBand Latin
America business. Gilat established StarBand Latin America as an entity focused
on providing satellite-based telephone and high-speed Internet access to small
business and home-office customers in Latin America. rStar also expects to offer
to exchange up to 6,315,789 shares of its common stock for a combination of cash
and Gilat ordinary shares. The StarBand acquisition, and the other transactions
contemplated by the second amended acquisition agreement, are subject to the
approval by rStar's stockholders.

     On April 23, 2001, rStar, Gilat, and the Spacenet subsidiary of Gilat
entered into an agreement pursuant to which rStar would issue approximately 19.3
million shares of its common stock to Spacenet (or its affiliate-designee) in
full satisfaction of the Company's outstanding obligations to Spacenet. On May
21, 2001, that transaction was completed.

CRITICAL ACCOUNTING POLICIES

     rStar's critical accounting policies, including the assumptions and
judgments underlying them, are disclosed in the Notes to the Consolidated
Financial Statements. These policies have been consistently applied in all
material respects and address asset impairment recognition and business
combination

                                       123


accounting. While the estimates and judgements associated with the application
of these policies may be affected by different assumptions and conditions, rStar
believes the estimates and judgments associated with the reported amounts are
appropriate under the circumstances.

RESULTS OF OPERATIONS

     rStar believes that, due to the majority of its operations being deemed
discontinued, period-to-period comparisons of its operating results are not
meaningful and should not be relied upon as predictive of future performance.
rStar's prospects must be considered in light of the risk, expenses and
difficulties frequently encountered by companies in the early stage of
development, particularly companies in new and rapidly evolving markets. rStar
may not be successful in addressing such risks and difficulties.

  REVENUES

     rStar expects to generate revenue from a number of sources -- end users of
our industry-specific networks and vendors to those community of users, as well
as end users of the StarBand Latin America business. rStar believes that end
users will pay a fee for broadband Internet access, industry-specific content
and other bundled products and services. Additionally, rStar believes vendors
will pay for the right to occupy a priority position on its networks in order to
gain special access to those customers, particularly considering that the
network will provide, rStar believes, an efficient means to distribute training,
new product and other vendor services and products. Revenues from these sources
will be recognized as the services are rendered.

     To date, rStar has generated no revenue from its continuing operations.

  COST OF REVENUES

     rStar anticipates that upon maturation of its continuing operations, cost
of revenue will consist primarily of depreciation on network equipment,
including computers placed at user sites, and to a lesser degree, the cost of
administering its satellite communications network. The costs associated with
this form of telecommunication include (1) the cost of land-based equipment, or
"earth segment," such as the satellite dishes, hubs, send/receive cards located
inside the network servers and land-based phone service and (2) the cost of the
link to and from the satellite, or "space segment." rStar expects to provide
much of its earth segment to customers by purchasing or renting satellite
dishes, hubs and send/receive cards for its network servers. rStar expects to
purchase the space segment from Spacenet, a wholly-owned subsidiary of Gilat.
rStar's cost of revenue will vary based on the number of locations it serves
within our networks.

     In the periods for the three months ended March 31, 2002 and 2001, there
were no revenues from continuing operations.

  SALES AND MARKETING

     Sales and marketing expenses for continuing operations for the three month
periods ended March 31, 2002 and 2001 were $617,000 and $713,000 respectively,
representing costs of personnel and overhead associated with initiating rStar's
new industry-specific private network business. The first quarter 2002 payroll
decreased due to a decrease in headcount against the first quarter 2001, but
this was partially offset by $155,000 severance paid out in the first quarter
2002.

  GENERAL AND ADMINISTRATIVE

     General and administrative expenses for the three months ended March 31,
2002 were $2,011,000 representing costs of personnel and overhead associated
with initiating our new industry-specific private network business. Included in
this quarter's general and administrative costs were professional and consulting
costs, relating to the acquisition of StarBand Latin America by us which costs
totaled approximately $435,000. The pending acquisition of StarBand Latin
America by rStar is a combination of two entities under common control. As such,
all transaction costs have been expensed as incurred. General

                                       124


and administrative expenses attributable to our continuing business operations
for the three months ended March 31, 2002 amounted to $459,000.

  RESEARCH AND DEVELOPMENT

     Research and development expenses for rStar's continuing operations were
$213,000 and $898,000 for the three months ended March 31, 2002 and 2001
respectively, representing costs of personnel and overhead associated with the
development of its new industry-specific private network business, the majority
of which related to furthering the development of rStar's managed browser for
use in that business. The decline in expense in 2002 was largely due to the
decline in the number of personnel required.

     To date, rStar has not capitalized any software development costs under
Statement of Financial Accounting Standards ("SFAS") No. 86 under which certain
software development costs incurred subsequent to the establishment of
technological feasibility are capitalized and amortized over the estimated lives
of the related products. Technological feasibility is established upon
completion of a working model. To date, costs incurred subsequent to the
establishment of technological feasibility have not been significant, and all
such software development costs have been charged to research and development
expense as incurred.

  AMORTIZATION OF DEFERRED STOCK COMPENSATION

     Amortization of deferred compensation totaled $47,000 and $164,000 in the
first quarter of 2002 and 2001 respectively. The decline in expense in 2002 was
largely due to the expiration of the amortization periods of earlier grants and
the departure of several executives who were beneficiaries. No grants that would
generate deferred compensation were made during the first quarter of 2002 and
2001.

  INTEREST INCOME AND EXPENSE

     Interest income totaled $123,000 and $592,000 in the first quarter of 2002
and 2001, respectively. The decrease in income was due to diminishing cash
balances available in investment and to lower interest rates. Interest expense
totaled $214,000 and $1,300,000 in the first quarter of 2002 and 2001,
respectively. The decrease in expense in 2002 from 2001 was associated with the
settlement of the Spacenet capital lease obligations in May 2001. Interest
expense of $0 and $904,000 for the three months ended March 31, 2002 and 2001,
respectively, was incurred with Spacenet, a related party.

LIQUIDITY AND CAPITAL RESOURCES

     On April 23, 2001, rStar entered into an agreement to issue 19,396,552
shares of its common stock to Gilat Satellite Networks (Holland) B.V.
(Spacenet's affiliate-assignee) in full satisfaction of the rStar's outstanding
capital lease obligations to Spacenet of approximately $45,000,000. These shares
were issued on May 21, 2001.

     On September 7, 2001 and January 2, 2002, rStar and Gilat announced
revisions to a series of related transactions that will result in the
acquisition of StarBand Latin America by rStar. In consideration for such
acquisition, rStar will issue to Gilat, or its designee, approximately 43.1
million shares of the rStar common stock. Additionally, rStar announced a tender
offer to acquire, in exchange for up to $10 million in cash and up to 466,150
ordinary shares of Gilat, up to 6,315,789 -- shares of the its common stock not
held by Gilat or its corporate affiliates. These shares represent approximately
29% of rStar common stock not held by Gilat and its corporate affiliates. The
tender offer is conditioned upon the closing of the acquisition of StarBand
Latin America by rStar.

     rStar has contractual obligations totaling approximately $4.14 million. The
majority of these relate to capital and operating leases. The capital leases are
principally for computer equipment deployed in the now-discontinued School
Business while the operating leases are primarily related to office space.
Additionally, rStar has an employment agreement with its chief executive officer
and severance agreements
                                       125


with a number of other senior executives that provide for substantial payments
if their employment is terminated, as is expected upon the closing of the
acquisition of StarBand Latin America by rStar.



                                                          PAYMENTS DUE BY PERIOD (000S)
                                                          ------------------------------
                                                                   LESS THAN   MORE THAN
CONTRACTUAL OBLIGATIONS                                   TOTAL     1 YEAR      1 YEAR
-----------------------                                   ------   ---------   ---------
                                                                      
Capital Lease Obligations...............................  $1,889    $1,889        --
Operating Leases........................................     318       317        $1
Employment and severance agreements.....................   1,933     1,933        --
                                                          ------    ------        --
Total Contractual Cash Obligations......................  $4,140    $4,139        $1


     rStar believes that its available cash resources will be sufficient to meet
its expected working capital and capital expenditure requirements, including the
cash that rStar expects to pay to its stockholders in the exchange offer, for
the next 12 months based on its current business plan and that of StarBand Latin
America. However, if by acquisition or other means, opportunities are presented
to deploy rStar's products and services more rapidly than currently planned,
rStar may seek to raise additional funds. Additionally, rStar may require
additional capital to develop new satellite-based private networks, respond to
competitive pressures, acquire complementary technologies, or respond to
unanticipated developments.

     rStar may seek to raise additional funds through private or public sales of
securities, strategic financial and business relationships, bank debt, lease
financing, or otherwise. If additional funds are raised through the issuance of
equity securities, the percentage of rStar common stock owned by existing
stockholders will be reduced, stockholders may experience additional dilution,
and these equity securities may have rights, preferences, or privileges senior
to those of the holders of our common stock. Additional financing may not be
available on acceptable terms, if at all. If adequate funds are not available or
are not available on acceptable terms, rStar may be unable to deploy or enhance
its networks, take advantage of future opportunities, or respond to competitive
pressures or unanticipated developments, which could severely harm rStar's
business.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     rStar's exposure to market risk for changes in interest rates relates
primarily to the increase or decrease in the amount of interest income it can
earn on its investment portfolio. rStar does not use derivative financial
instruments in its investment portfolio. rStar ensures the safety and
preservation of its invested principal funds by limiting default risks, market
risk and reinvestment risk. rStar mitigates default risk by investing in a
broadly diversified money market fund that invests is high credit quality
securities. A hypothetical increase or decrease in market interest rates by 10%
from the market interest rates at March 31, 2002 would not cause the fair value
of rStar's cash and cash equivalents or the interest expense paid with respect
to its outstanding debt instruments to change by a material amount. Declines in
interest rates over time will, however, reduce rStar's interest income. Changes
in interest rates will not affect rStar's interest expense as all of rStar's
borrowings are at fixed rates of interest. As of March 31, 2002, rStar had not
engaged in any significant foreign currency activity. After the StarBand
acquisition, a portion of rStar's international revenues and expenses will be
denominated in local currency. rStar does not currently engage in currency
hedging activities, although in some instances, it reserves the right to engage
in such activities.

                                       126


                         BENEFICIAL SHARE OWNERSHIP BY
                 PRINCIPAL STOCKHOLDERS AND MANAGEMENT OF rSTAR

     The following table sets forth as of June 14, 2002 certain information
relating to the ownership of rStar common stock by: (i) each person known by
rStar to be the beneficial owner of more than five percent (5%) of the
outstanding shares of rStar common stock; (ii) each of rStar's directors and
director designees; (iii) each of the four most highly compensated executive
officers of rStar, other than the Chief Executive Officer, during the last
fiscal year; and (iv) all of rStar's directors, director designees and executive
officers as a group.



                                                                   SHARES       PERCENTAGE
                                                                BENEFICIALLY   BENEFICIALLY
DIRECTOR DESIGNEES, 5% STOCKHOLDERS, DIRECTORS AND OFFICERS(2)    OWNED(1)        OWNED
--------------------------------------------------------------  ------------   ------------
                                                                         
DIRECTOR NOMINEES:
  Yoel Gat(3)................................................       106,298           *
  Giora Oron(4)..............................................            --          --
  Michael Anghel.............................................            --          --
5% STOCKHOLDERS:
Gilat Satellite Networks, Ltd.(5)............................    41,814,643       64.68%
  1651 Old Meadow Road
  McLean Virginia 22102
Lance Mortensen(6)...........................................     6,130,875        9.48%
Michael Arnouse(7)...........................................     3,637,554        5.63%
  545 Madison Ave
  New York, NY 10022
CURRENT DIRECTORS:
Charles Appleby(8)...........................................       813,335        1.26%
  9250 Baymeadows Road
  Suite 220
  Jacksonville, FL 32256
Amiel Samuels(9).............................................        58,646           *
Sasson Darwish(10)...........................................        31,660          --
EXECUTIVE OFFICERS:
Robert Edwards(11)...........................................       164,067           *
Christophe Morin(12).........................................             0           *
Jay Scott(13)................................................       193,145           *
David Wallace(14)............................................       109,102           *
All directors and executive officers as a group (9 persons)...   11,138,384       17.22%


---------------

  *  Less than 1%

(1)  The number of shares owned is determined in accordance with Rule 13d-3 of
     the Exchange Act, and the information is not necessarily indicative of
     beneficial ownership for any other purpose. Under such rule, beneficial
     ownership includes any shares as to which the individual or entity has
     voting power or investment power and also any shares which the individual
     or entity has the right to acquire within 60 days of June 14, 2002 through
     the exercise of any stock option or other right. Unless otherwise indicated
     in the footnotes, each person has sole voting and investment power (or
     shares such powers with his or her spouse) with respect to the shares shown
     as beneficially owned.

 (2) Unless otherwise indicated, the address of each of the individuals or
     entities named above is: c/o rStar Corporation, 3000 Executive Parkway,
     Suite 150, San Ramon, CA 94583.

 (3) Mr. Gat's address is c/o Gilat Satellite Networks Ltd., 21 Yegia Kapayim
     Street, Kiryat Arye, Petah Tikva 49130, Israel.

                                       127


 (4) Mr. Oron's address is c/o Gilat to Home Latin America (Netherlands
     Antilles) N.A., 1560 Sawgrass Corporate Parkway, Suite 200, Sunrise,
     Florida 33323.

 (5) Based on Schedule 13D/A filed with the SEC on May 21, 2001, Gilat held
     shared voting as to 41,814,643 of such shares. Gilat indicates that it had
     no sole voting, sole dispositive, or shared dispositive power over such
     shares.

 (6) Mr. Mortensen is Chairman of the Board, Chief Executive Officer and
     President of rStar.

 (7) Mr. Arnouse is a director of rStar.

 (8) Mr. Appleby is a director of rStar.

 (9) Includes shares of rStar common stock that are controlled by Mr. Samuel's
     spouse. Mr. Samuels disclaims beneficial ownership of these shares. Mr.
     Samuel's address is c/o SATLYNX S.A., Chateau de Betzdorf, Building B,
     L-6815, Luxembourg.

(10) Includes 31,660 shares of rStar common stock exercisable within 60 days of
     June 14, 2002. Mr. Darwish's address is 75 East End Avenue, #16D, New York,
     New York.

(11) Includes options to purchase 163,539 shares of rStar common stock
     exercisable within 60 days of June 14, 2002. Mr. Edwards is Senior Vice
     President, Administration and Chief Financial Officer of rStar.

(12) Mr. Morin was Vice President -- Marketing of rStar through and including
     February 5, 2002.

(13) Includes options to purchase 191,145 shares of rStar common stock
     exercisable within 60 days of June 14, 2002. Mr. Scott is Chief Operating
     Officer of rStar.

(14) Includes options to purchase 108,652 shares of rStar common stock
     exercisable within 60 days of June 14, 2002. Mr. Wallace is Vice President,
     General Counsel and Secretary of rStar.

                                       128


                      DESCRIPTION OF GILAT'S SHARE CAPITAL

  Transfer of Ordinary Shares and Notices

     Fully paid Gilat ordinary shares are issued in registered form and may be
freely transferred pursuant to the Articles of Association unless such transfer
is restricted or prohibited by another instrument. Each Gilat stockholder of
record is entitled to receive at least 21 calendar days' prior notice of any
stockholders' meeting.

  Modification of Class Rights

     The rights attached to any class of shares, unless otherwise provided by
the terms of issue of such class, such as voting, dividends and the like, may be
varied with the adoption of an ordinary resolution passed at a separate general
meeting of the holders of the shares of such class.

  Foreign Ownership

     Gilat's Memorandum and Articles of Association do not restrict in any way
the ownership of Gilat ordinary shares by nonresidents of Israel and neither the
Memorandum of Association nor Israeli law restricts the voting rights of
nonresidents of Israel.

  Election and Removal of Directors

     Under Gilat's Articles of Association, the Gilat ordinary shares do not
have cumulative voting rights in the election of directors. A director is not
required to retire at a certain age and need not be a stockholder of Gilat.
Under the Israeli Companies Law, a person cannot serve as a director if
convicted of certain offenses or been declared bankrupt. Article 39 of Gilat's
Amended Articles provides that the affirmative vote of a majority of the shares
then represented at a general meeting of stockholders shall be entitled to
remove a director from office, for any reason, to elect directors instead of the
directors so removed or to fill any vacancy, however created, in the Board of
Directors. The directors may, at any time and from time to time, appoint a
director to temporarily fill a vacancy on the Board of Directors, except that if
the number of directors then in office at the time of such vacancy constitutes
less than a majority of the entire Board, they may only act in an emergency, or
to fill the vacancy up to the minimum number required to effect corporate
action.

  Distribution of Dividend and Liquidation Rights

     Gilat ordinary shares are entitled to the full amount of any cash or share
dividend declared. In the event of liquidation, after satisfaction of
liabilities to creditors, Gilat's assets will be distributed to the holders of
Gilat ordinary shares in proportion to the nominal value of their respective
holdings. Such right may be affected by the grant of preferential dividend or
distribution rights to the holders of a class of shares with preferential rights
that may be authorized in the future by a special resolution of the
stockholders.

     Under the Israeli Companies Law, dividends may be paid only out of
accumulated earnings or out of net earnings for the two years preceding the
distribution of the dividends as calculated under the Israeli Companies Law. In
any distribution of dividends, Gilat's Board of Directors is required to
determine that there is no reasonable concern that the distribution of dividends
will prevent Gilat from meeting its existing and foreseeable obligations as they
become due.

     Generally, pursuant to the Israeli Companies Law, the decision to
distribute dividends and the amount to be distributed, whether interim or final,
is made by the Board of Directors. Accordingly, under Article 52 of Gilat's
Articles of Association, Gilat's Board of Directors has the authority to
determine the amount and time for payment of interim dividends and final
dividends.

                                       129


       COMPARISON OF RIGHTS OF rSTAR STOCKHOLDERS AND GILAT STOCKHOLDERS

     In connection with the exchange offer, holders of rStar common stock will
receive Gilat ordinary shares. rStar is incorporated under the laws of Delaware
and Gilat is incorporated under the laws of Israel. The Delaware General
Corporation Law is the statute that governs Delaware corporations, and the
Israeli Companies Law, 1999 (the "Israeli Companies Law") is the statute which
governs Israeli corporations.

     The following is a description of the material differences between the
rights of holders of rStar common stock and the rights of holders of Gilat
ordinary shares. These differences arise from differences between:

     - the corporate and securities laws of Israel and the State of Delaware
       corporate law and U.S. federal securities laws; and

     - the rStar certificate of incorporation and the by-laws and the Gilat
       Memorandum of Association and Articles of Association.

     This discussion is not, and does not purport to be, complete, and does not,
and does not purport to, identify all differences that may, under given
situations, be material to stockholders. The following summaries are qualified
in their entirety by reference to the rStar certificate of incorporation and
by-laws and the Gilat Memorandum of Association and Articles of Association. You
are encouraged to obtain and read these documents in their entirety. See "Where
You Can Find More Information."

SIZE AND CLASSIFICATION OF THE BOARD OF DIRECTORS

     Under the Delaware General Corporation Law, directors are elected at each
annual stockholder meeting, unless their terms are staggered. The certificate of
incorporation may authorize the election of directors by one or more classes or
series of shares and the certificate of incorporation, an initial by-law or a
by-law adopted by a vote of the stockholders may provide for staggered terms for
the directors. The certificate of incorporation or the by-laws also may allow
the stockholders or the board of directors to fix or change the number of
directors, but a corporation must have at least one director. The certificate of
incorporation and the by-laws of rStar do not provide for a classified board of
directors. rStar's certificate of incorporation provides that the number of
directors shall be as set forth in its by-laws. rStar's by-laws, in turn,
provide for five directors on the board of directors. Currently, the number of
directors serving on the rStar board of directors is five.

     Under the Israeli Companies Law, directors are also elected at each annual
stockholder meeting. The number of directors shall be as set forth in a
corporation's Articles of Association, which can require a minimum and a maximum
number of directors. A public corporation must, however, have at least two
outside directors, as described in more detail below. Gilat's Articles of
Association provides that the board of directors shall consist of such number of
directors (not less than two nor more than 14, including any outside directors)
as may be fixed from time to time by an ordinary resolution approved by the
holders of a majority of the voting power represented at the meeting in person
or by proxy and voting thereon (an "Ordinary Resolution"). Gilat is authorized
to have six directors on its board and, currently, there are six directors
serving on Gilat's board.

     Gilat's Articles of Association further provide that a director may
appoint, by written notice to Gilat, any individual (who is qualified to be a
director and is not an existing board member and does not serve as an alternate
director) to serve as an alternate director. Any alternate director shall have
all of the rights and obligations of the director appointing him, except the
power to appoint an alternate (unless otherwise specifically provided for in the
appointment of such alternate). The alternate director may not act at any
meeting at which the director appointing him is present. Unless the time period
or scope of any such appointment is limited by the appointing director, such
appointment is effective for all purposes and for an indefinite time, but will
expire upon the expiration of the appointing director's term. Currently, no
alternate directors have been appointed.

                                       130


DIRECTOR QUALIFICATIONS

     The Delaware General Corporation Law does not have any residency or other
qualifications required for eligibility to be a board member. rStar's
certificate of incorporation and bylaws also do not have any eligibility
requirements for board membership.

     Under the Israeli Companies Law, a person cannot serve as a director if
he/she has been convicted of certain offenses or has been declared bankrupt.
Corporations that have not been dissolved voluntarily or involuntarily by court
order, may also serve as directors of another corporation.

     Moreover, the Israeli Companies Law requires corporations that are
registered under the laws of Israel and whose shares are listed for trading on a
stock exchange outside of Israel, like Gilat (the "Foreign Exchange
Corporations"), to elect two outside directors who must meet specified standards
of independence. The regulations of the Israeli Companies Law do not require any
residency qualifications. The outside directors may not have any economic
relationship with Gilat. Therefore, any person who is -- at the time of the
appointment or during the two years that preceded the appointment -- an employee
of Gilat or has or had a commercial or professional connection with Gilat,
including controlling stockholders and their relatives, cannot serve as outside
directors of Gilat.

     Outside directors are elected by stockholders. The stockholders voting in
favor of their election must include at least one-third of the shares of the
non-controlling stockholders of the corporation who are present at the meeting.
This minority approval requirement need not be met if the total shareholdings of
those non-controlling stockholders who vote against their election represent 1%
or less of all of the voting rights in the corporation. Outside directors serve
for a three-year term, which may be renewed for only one additional three-year
term. Outside directors can be removed from office only by the same special
percentage of stockholders as can elect them, or by a court, and then only if
the outside directors cease to meet the statutory qualifications with respect to
their appointment or if they violate their duty of loyalty to the corporation.
If, when an outside director is elected, all members of the board of directors
of a corporation are of one gender, the outside director to be elected must be
of the other gender.

     No residency or other director qualifications are specified in Gilat's
Articles of Association.

REMOVAL OF DIRECTORS; VACANCIES

     The Delaware General Corporation Law provides, generally, that the holders
of a majority of the shares then entitled to vote in an election of directors
may remove any director or the entire board of directors with or without cause.
rStar's certificate of incorporation and bylaws provide, consistent with
Delaware General Corporation Law, that a vacancy on the rStar board of directors
may be filled by the affirmative vote of a majority of the remaining directors,
although less than a quorum. The directors so chosen shall hold office until the
next annual election of directors at a stockholders' meeting.

     A director's term of office will be terminated if such director fails, at
any time, to meet the qualifications set forth in the Israeli Companies Law, as
discussed above. A corporation may provide additional grounds for termination of
office in its Articles of Association. In addition, stockholders may dismiss a
director in a general meeting at any time, provided that the director is given a
reasonable opportunity to present his position at the general meeting.

     Gilat's Articles of Association provide that that the affirmative vote of a
majority of the shares then represented at a general meeting of stockholders
shall be entitled to remove a director from office (for any reason), to elect
directors instead of the directors so removed or to fill any vacancy, however
created, on the board of directors. In addition, directors may at any time and
from time to time appoint a director to temporarily fill a vacancy on the board
of directors, except that if the number of directors in office at the time of
such vacancy constitutes less than a majority of the entire board, they may only
act in an emergency, or to fill the vacancy up to the minimum number required to
effect corporate action, or in order to call a general meeting of stockholders
for the purpose of electing directors to fill any or all vacancies, so that at
least a majority of the number of directors are in office as a result of said
meeting.

                                       131


SPECIAL MEETING OF STOCKHOLDERS

     Under the Delaware General Corporate Law, each stockholder entitled to vote
at a meeting must receive written notice of the meeting not less than 10 nor
more than 60 days before the date of the meeting. For a merger, a minimum of 20
days' notice is required and the holders of all stock, both voting and
non-voting, are entitled to a notice. Under the Delaware General Corporate Law,
a special stockholders' meeting may be called by the board of directors or by
such person or persons as may be authorized by the certificate of incorporation
or by the by-laws. Currently, rStar's certificate of incorporation and by-laws
provide that special meetings of the stockholders may be called by rStar's board
of directors, by the chairman of rStar's board or by rStar's president. However,
in the proxy solicitation materials, dated March 28, 2002, that were mailed to
rStar stockholders of record as of March 22, 2002, rStar proposed to amend its
certificate of incorporation to permit stockholders holding a majority of the
outstanding shares of rStar common stock to call a special meeting. This
proposed amendment was approved by rStar stockholders at rStar's annual meeting
held on April 30, 2002, and will be effective upon the filing of rStar's amended
certificate of incorporation with the Division of Corporations in the Department
of State of the State of Delaware. Once this amendment is effective,
stockholders holding a majority of the outstanding shares of rStar common stock
will be able to call a special meeting of stockholders, along with rStar's board
of directors, the chairman of rStar's board and rStar's president.

     The Israeli Companies Law provides that a corporation whose shares are
traded on an exchange must give notice of a general meeting to its stockholders
at least 21 days prior to the meeting, unless the corporation's Articles of
Association provide that notice need not be sent. Gilat's Articles of
Association requires that stockholders be given at least 21 days' prior notice
of any general meeting.

     Israeli Companies Law further provides that a special meeting of
stockholders must be called by a corporation upon the written request of:

     - two directors;

     - one-fourth of the serving directors;

     - one or more stockholders who hold(s) at least 5% of the issued share
       capital and at least 1% of the voting power of the corporation; or

     - one or more stockholders who have at least 5% of the voting power of the
       corporation.

     Within 21 days of receipt of such demand, the board is required to convene
the special meeting for a time not later than 35 days after notice has been
given to the stockholders. Gilat's Articles of Association provides that the
board of directors may call a special meeting of the stockholders at any time
and shall be obliged to call a special meeting as specified in the Israeli
Companies Law.

ACTION BY WRITTEN CONSENT OF STOCKHOLDERS

     The Delaware General Corporation Law provides that, unless limited by the
certificate of incorporation, any action that could be taken by stockholders at
a meeting may be taken without a meeting by written consent of the stockholders.
The written consent should state the action so taken and be signed by the
holders of record of outstanding stock having not less than the minimum number
of votes that would be necessary to authorize or take that action at a meeting
at which all shares entitled to vote thereon were present and voted. Currently,
rStar's certificate of incorporation prohibits stockholders from taking any
action by written consent. However, in the proxy solicitation materials, dated
March 28, 2002, that were mailed to rStar stockholders of record as of March 22,
2002, rStar proposed to amend its certificate of incorporation to repeal this
prohibition. This proposed amendment was approved by rStar stockholders at
rStar's annual meeting held on April 30, 2002, and will be effective upon the
filing of rStar's amended certificate of incorporation with the Division of
Corporations in the Department of State of the State of Delaware. Once this
amendment is effective, rStar stockholders will be able to act by written
consent.

                                       132


     The Israeli Companies Law permits stockholder action by written instrument
on which the stockholder indicates how he/she votes in specific actions provided
therein, such as the appointment and removal of directors, the approval of
transactions with interested parties, approval of a merger, and any other
actions that may be provided in the Articles of Association. The aforementioned
provisions of the Israeli Companies Law shall become valid at the time of
publication of the appropriate regulations. The Foreign Exchange Corporations
will be exempt from the obligation to send proxy statements to the stockholders
in the event that they are obligated to send such statements under the
applicable laws of the governing jurisdiction of the foreign exchange.

     Gilat's Articles of Association permits stockholder action by written
consent. More specifically, a resolution signed by all stockholders of Gilat
then entitled to vote at a general meeting of stockholders or for which all such
stockholders have given their written consent (by letter, telegram, telex,
facsimile or otherwise) shall be deemed to have been unanimously adopted by a
general meeting of stockholders duly convened and held.

VOTE REQUIRED FOR EXTRAORDINARY CORPORATE TRANSACTIONS

     The Delaware General Corporation Law provides that a sale, lease or
exchange of all or substantially all of the corporation's assets, a merger or
consolidation of the corporation with another corporation or a dissolution of
the corporation requires the affirmative vote of the board of directors, plus,
with some exceptions, the affirmative vote of a majority of the outstanding
stock entitled to vote for that type of proposal. The foregoing provisions apply
to rStar and its stockholders.

     The Israeli Companies Law requires that certain transactions, actions and
arrangements be approved by an audit committee of the corporation's board, whose
members include all of the corporation's outside directors, as defined in the
Israeli Companies Law, and none of whom are employees of the corporation, as
well as the board itself.

     In certain circumstances, in addition to audit committee and board
approval, approval by the stockholders at a general meeting is also required.
Such circumstances in which stockholder approval is required include
transactions between the corporation and Office Holders. An "Office Holder" is
defined under the Israeli Companies Law as a director, managing director, chief
business manager, executive vice president, vice president or other manager
directly subordinate to the managing director and any other person assuming the
responsibilities of any of the foregoing positions without regard to such
person's title.

     Specifically, audit committee, board and stockholder approval is required
with respect to:

     - an Office Holder's conditions of service and employment (e.g., grant of
       exemptions, insurance and indemnification) and

     - Extraordinary Transactions (an "Extraordinary Transaction" is a
       transaction which is not in the corporation's ordinary course of
       business, or is not on market terms or that may materially affect the
       corporation's profitability, assets or liabilities) with controlling
       stockholders or Office Holders.

Board and stockholder approval is also required for (i) a Merger and for (ii)
any private offering that (A) increases the share ownership of a substantial
stockholder -- a "substantial stockholder" is a person who holds 5% or more of
the corporation's issued share capital or voting interest -- or (B) increases
the share ownership of an individual stockholder, such that he becomes a
substantial stockholder of the corporation. A "Merger" is defined under the
Israeli Companies law as a transfer of all assets and liabilities (including
conditional, future, known and unknown liabilities) of a target company to
another company, the consequence of which is the dissolution of the target
company in accordance with the provisions of the Israeli Companies Law.

     Generally, the transactions described above must be approved by an
affirmative vote of the holders of at least a majority of the outstanding voting
stock entitled to vote on the transaction. The requisite stockholder approval
under Israeli Companies Law for Extraordinary Transactions with controlling
stockholders is described below in "Business Combinations with Interested
Stockholders."

                                       133


BUSINESS COMBINATIONS WITH INTERESTED STOCKHOLDERS

     Section 203 of the Delaware General Corporation Law prohibits a corporation
from engaging in various business combinations with an interested stockholder
for a three-year period beginning on the date the person became an "interested
stockholder." An interested stockholder is defined generally as a person
beneficially owning 15% or more of the corporation's outstanding voting stock,
or an interested stockholder's affiliates or associates. The restrictions on
business combinations, including a merger, sale of substantial assets, loan or
substantial issuance of stock, apply to a corporation which has securities
traded on a national securities exchange, is designated on the Nasdaq National
Market or is held of record by more than 2,000 stockholders. The restrictions do
not apply if:

     - the corporation has elected not to be governed by these restrictions;

     - the board of directors gives prior approval of the business combination
       or the transaction which resulted in the stockholder becoming an
       interested stockholder;

     - the interested stockholder acquires 85% or more of the corporation's
       outstanding stock in the same transaction in which the stockholder's
       ownership first exceeds 15%. This percentage excludes those shares owned
       by persons who are directors and also officers as well as by employee
       stock plans in which employees do not have the right to determine whether
       shares held subject to the plan will be tendered in a tender or exchange
       offer; or

     - on or following the date on which the stockholder became an interested
       stockholder, the board of directors approves the business combination and
       the holders of at least two-thirds of the outstanding voting stock,
       excluding shares owned by the interested stockholder, authorize the
       business combination at a meeting of stockholders.

     Although a Delaware corporation may elect, in its certificate of
incorporation or by-laws, not to be governed by this provision, rStar's
certificate of incorporation and the by-laws do not contain these elections. The
rStar Board of Directors, however, previously approved the transaction by which
Gilat became an interested stockholder and therefore the provisions of Section
203 do not apply to the exchange offer or the StarBand Latin America
acquisition.

     The disclosure provisions of the Israeli Companies Law require that an
Office Holder or a controlling stockholder promptly disclose any direct or
indirect personal interest that he or his affiliates may have, and all related
material known to him, in connection with any existing or proposed transaction
by the corporation. If the transaction is an Extraordinary Transaction, (i) the
Office Holder also must disclose any personal interest held by certain of the
Office Holder's relatives and (ii) the transaction must be approved by the
corporation's audit committee, prior to the approval of the board of directors.
In certain circumstances, the approval of the stockholders of the corporation at
a general meeting is also required. The vote of a majority of the disinterested
directors of the audit committee and the board participating in a duly convened
meeting is required for approval of such matters. Office Holders who have a
personal interest in a matter which is considered at a meeting of the board or
the audit committee may not be present at such meeting, may not participate in
the discussions and may not vote on any such matter.

     The Israeli Companies Law further provides that a stockholder who
participates in a vote with respect to an Extraordinary Transaction between the
corporation and a controlling stockholder (including with respect to the terms
and conditions of service and employment of such controlling stockholder), or a
transaction in which a controlling stockholder has a personal interest,
including a private offering which is an Extraordinary Transaction, must inform
the corporation prior to such vote, or on the proxy, whether or not he has a
personal interest in the approval of such transaction. A stockholder who does
not inform the corporation with respect to any such interest shall not vote and
his vote shall not be counted.

                                       134


     Under the Israeli Companies Law, approval by the stockholders at a general
meeting of any of the following requires a special majority:

     - an Extraordinary Transaction between the corporation and a controlling
       stockholder;

     - an Extraordinary Transaction between the corporation and another person
       in whom a controlling stockholder has a personal interest (including a
       private offering which constitutes an Extraordinary Transaction); or

     - a contract between a corporation and its controlling stockholder with
       respect to the controlling stockholder's service and employment
       conditions, if he is also an officer of the company, or with respect to
       his employment conditions, if he is an employee of the corporation and
       not its officer.

Such special majority approval must include (i) at least one-third of all the
votes of stockholders who do not have a personal interest in the transaction, or
(ii) the total number of opposing shares from among the stockholders referred to
under clause (i) above does not exceed 1% of all the voting power of the
corporation.

STOCKHOLDER SUITS

     Under Delaware law, a stockholder may institute a lawsuit against one or
more directors, either on his own behalf, or derivatively on behalf of the
corporation. An individual stockholder may also bring a derivative action
alleging damage to the corporation by third parties. Additionally, a stockholder
may commence a lawsuit on behalf of himself and other similarly situated
stockholders when the requirements for maintaining a class action under Delaware
law have been met. With respect to a derivative action, the Delaware General
Corporation Law provides that a stockholder must state in the complaint that he
was a stockholder of the corporation at the time of the transaction of which he
complains. A stockholder must first make a demand on the board of directors of
the corporation to bring suit. Only when the demand is refused or it is shown
that a demand would be futile may a stockholder sue derivatively.

     Section 102(b)(7) of the Delaware General Corporation Law enables a
corporation in its certificate of incorporation to eliminate or limit, and the
rStar certificate of incorporation in fact eliminates, the personal liability of
a director to the corporation and its stockholders for monetary damages for
violations of the director's fiduciary duties. This does not include liability,
however, for any breach of the director's duty of loyalty to the corporation or
its stockholders, for acts or omissions not in good faith or that involve
intentional misconduct or a knowing violation of law, for unlawful payments of
dividends, stock repurchases and redemptions, or for any transaction from which
the director derived an improper personal benefit.

     Under the Israeli Companies Law, a stockholder or a director may bring a
derivative action on behalf of the corporation asserting damage by third
parties. A stockholder may also institute derivative action against any
directors of the corporation. Before filing a derivative action, a stockholder
or a director must first send the corporation a written demand to bring suit.
Only when such demand is refused or the corporation fails to respond to the
demand, and a court has approved the filing of the stockholder's or the
director's derivative action, may a stockholder or a director sue derivatively.
A court shall approve filing of a derivative suit if it is satisfied that the
action is for the benefit of the corporation and the stockholder is acting in
good faith. Under the Israeli Companies Law, a stockholder may bring a class
action against the corporation, if approved by the court. A stockholder must
inform the attorney general and the Israeli securities authority of such action
and may request that the Israeli securities authority bear the costs of the
action, if a public interest exists in the action.

DISSENTERS' RIGHTS

     Under the Delaware General Corporation Law, dissenters' rights of appraisal
are limited. Rights of appraisal are available to a stockholder of a corporation
only in connection with some mergers or

                                       135


consolidations involving the corporation, or if its certificate of incorporation
provides that these rights are available as a result of:

     - an amendment to its certificate of incorporation;

     - any merger or consolidation in which the corporation is a "constituent
       corporation;" or

     - the sale of all or substantially all of the assets of the corporation.

     Unless provided in a corporation's certificate of incorporation, appraisal
rights are not available under the Delaware General Corporation Law in
connection with a merger or consolidation of a corporation if the corporation's
stock is, on the applicable record date, listed on a national securities
exchange or designated on the Nasdaq National Market or held of record by more
than 2,000 stockholders. Nevertheless, appraisal rights will be available if the
merger or consolidation requires stockholders to exchange their stock for
anything other than shares of the surviving corporation; shares of another
corporation that will be listed on a national securities exchange, designated on
the Nasdaq National Market or held of record by more than 2,000 stockholders;
cash in lieu of fractional shares of any corporation; or a combination of that
kind of shares and cash.

     The Israeli Companies Law does not specifically provide for stockholder
dissenters' rights of appraisal, but does state that courts have the authority
to provide for this remedy and other remedies that it deems appropriate (on a
case by case basis) to protect the rights of stockholders.

DIVIDENDS

     Under the Delaware General Corporation Law, a corporation may declare and
pay dividends out of "surplus" which is defined as the excess of net assets over
capital. If there is no surplus, dividends can be paid out of net profits for
the fiscal year in which the dividend is declared and/or for the preceding
fiscal year as long as the amount of capital of the corporation following the
dividend is not less than the aggregate amount of the capital represented by the
issued and outstanding stock of all classes having a preference upon the
distribution of assets. In addition, the Delaware General Corporation Law
generally provides that a corporation may redeem or repurchase its shares only
if the capital of the corporation is not impaired and would not be impaired by
the redemption or repurchase.

     Under the Israeli Companies Law, dividends may be paid only out of
accumulated earnings or out of net earnings for the two years preceding the
distribution of the dividends as calculated under the Israeli Companies Law. In
any distribution of dividends, the board of directors is required to determine
that there is no reasonable concern that the distribution of dividends will
prevent the corporation from meeting its existing and foreseeable obligations as
they become due. Generally, the Israeli Companies Law provides that the decision
to distribute dividends and the amount to be distributed, whether interim or
final, is made by the board of directors.

     Gilat's Articles of Association provide that no dividends shall be paid
otherwise than out of its profits and that any such dividend shall carry no
interest. In addition, upon the recommendation of the board of directors,
approved by the stockholders in an Ordinary Resolution, Gilat may cause
dividends to be paid in kind.

AMENDMENTS TO CHARTER AND BY-LAWS

     Under the Delaware General Corporation Law, unless a higher vote is
required in the certificate of incorporation, an amendment to the certificate of
incorporation generally requires:

     - the recommendation of the board of directors;

     - the approval of the holders of a majority of all shares entitled to vote
       for that type of proposal, voting together as a single class; and

     - approval of the holders of a majority of the outstanding stock of each
       class entitled to vote for that type of proposal.
                                       136


     Pursuant to the Delaware General Corporation Law, the power to amend the
by-laws of a corporation is vested in the stockholders, but a corporation may
also confer this authority on the board of directors if the certificate of
incorporation so provides. The rStar certificate of incorporation has conferred
the power to make, alter or repeal the rStar by-laws upon the board of
directors. The rStar's by-laws may be amended either by the vote of a majority
of the board of directors or by the holders of a majority of the outstanding
stock entitled to vote on this type of proposal.

     Under the Israeli Companies Law, a corporation may amend its Articles of
Association by the affirmative vote of a majority of the shares voting and
present at the general meeting of stockholders or by a different voting if so
provided by the corporation's Articles of Association. Gilat's Articles of
Association may be amended by an Ordinary Resolution if such amendment is
recommended by the board of directors, but in any other case, by a resolution
approved by holders of at least 75% of the shares represented at a general
meeting and voting on such resolution.

     The Israeli Companies Law further provides that any amendment to the
Articles of Association of a corporation that obligates a stockholder to acquire
additional shares or to increase the extent of his liability shall not obligate
the stockholder without his prior consent.

DIRECTOR LIABILITY

     The Delaware General Corporation Law permits Delaware corporations, in
their certificates of incorporation, to eliminate or limit the personal
liability of a director to the corporation or its stockholders for monetary
damages for breach of fiduciary duty, except for liability:

     - for any breach of the director's duty of loyalty to the corporation or
       its stockholders;

     - for acts or omissions not in good faith or which involve intentional
       misconduct or a knowing violation of law;

     - arising from the payment of a dividend or approval of a stock repurchase
       in violation of the Delaware General Corporation Law; or

     - for any transaction from which the director derived an improper personal
       benefit.

     The rStar certificate of incorporation eliminates director liability for
breaches of fiduciary duty to the full extent permitted under the Delaware
General Corporation Law.

     Under the Israeli Companies Law, an Israeli corporation may not exempt an
Office Holder from liability with respect to a breach of his duty of loyalty,
but may exempt in advance an Office Holder from his liability to the
corporation, in whole or in part, with respect to a breach of his duty of care.
See also "Comparison of Rights of rStar Stockholders and Gilat
Stockholders -- Indemnification of Officers, Directors and Others."

     Under the Israeli Companies Law, the court may under certain circumstances
relate the rights and obligations of the corporation to individual members of
the different corporate organs (including directors), i.e., enable a "lifting of
the veil" against the directors. If a corporation carries out a prohibited
distribution, as defined in the Israeli Companies Law, then every person who was
a director at the time of such distribution shall be considered a director who
had committed a breach of his duty of loyalty, unless he proves otherwise.

     The Gilat Articles of Association waive director liability for a breach of
the duty of loyalty, to the extent permitted under the Israeli Companies Law.

FIDUCIARY DUTIES OF DIRECTORS

     Under the Delaware General Corporate Law, the duty of care requires that
the directors act in an informed and deliberative manner and inform themselves,
prior to making a business decision, of all material information reasonably
available to them. The duty of care also requires that directors exercise

                                       137


care in overseeing and investigating the conduct of corporate employees. The
duty of loyalty may be summarized as the duty to act in good faith, not out of
self-interest, and in a manner that the directors reasonably believe to be in
the best interests of the stockholders.

     The Israeli Companies Law describes the duty of loyalty of an Office Holder
as a duty to act in good faith, to the corporation's benefit, to refrain from
actions in which he/she has a conflict of interest or that compete with the
corporation's business and to refrain from exploiting a business opportunity of
the corporation in order to gain a benefit for himself or for another person.
The duty of care is defined as an obligation of caution of an Office Holder that
requires the Officer Holder to act at a level of competence at which a
reasonable officer would have acted in the same position and under the same
circumstances, inter alia by adopting means that are reasonable under the
applicable circumstances, taking into account also the possibility to obtain
information on the profitability of the act brought for his decision.

RIGHTS OF INSPECTION

     The Delaware General Corporation Law allows any stockholder of a Delaware
corporation, upon written demand under oath stating the purpose of the demand to
inspect, during usual business hours, for any proper purpose the corporation's
stock ledger, list of stockholders, and other books and records, and to make
copies or extracts of these documents and materials. A proper purpose means a
purpose reasonably related to the person's interest as a stockholder.

     Under the Israeli Companies Law, a stockholder has the right to inspect the
protocols of the general meeting, the stockholders' register and the register of
substantial stockholders (holders of 5% or more of the corporation's outstanding
share capital or of voting rights in it), the corporation's Articles of
Association and financial reports, and any other document that the corporation
must file with a government agency as well as documents otherwise publicly
available. In addition, a stockholder may demand the right to inspect any
document that relates to a corporate act or transaction that requires special
approval of the stockholders (e.g., transactions with Office Holders). The
corporation may refuse the demand of a stockholder if it believes that the
demand was not made in good faith or that the requested documents include a
trade secret or a patent, or that the disclosure of the documents is otherwise
likely to have an adverse effect on the Company's situation.

INDEMNIFICATION OF OFFICERS, DIRECTORS AND OTHERS

     The Delaware General Corporation Law permits indemnification of officers,
directors, employees and agents against expenses, judgments, fines and amounts
paid in settlement actually and reasonably incurred in proceedings, other than
an action by or in the right of the corporation. The indemnified person,
however, must have acted in good faith and in a manner that he reasonably
believed to be in or not opposed to the best interest of the corporation and,
with respect to any criminal actions, had no reasonable cause to believe that
the conduct was unlawful.

     In the case of actions, by or in the right of the corporation,
indemnification is limited to expenses actually and reasonably incurred, and no
indemnification may be made for any claim, issue or matter as to which the
person has been adjudged to be liable to the corporation, unless indemnification
is otherwise authorized by a court.

     Under the Israeli Companies Law, a corporation may indemnify an Office
Holder against a monetary liability imposed on him in a court decision,
including in settlement or arbitration proceedings and against reasonable legal
expenses in a civil proceeding or in a criminal proceeding in which the Office
Holder was found to be innocent or in which he was convicted of an offense which
does not require proof of a criminal intent. The indemnification of an Office
Holder must be expressly allowed in the Articles of Association, under which the
corporation may:

     - undertake in advance to indemnify its Office Holders with respect to
       categories of events that can be foreseen at the time of giving such
       undertaking and up to an amount determined by the board of directors to
       be reasonable under the circumstances, or

                                       138


     - provide indemnification retroactively at amounts deemed to be reasonable
       by the board of directors. A corporation may also procure insurance of an
       Officer Holder's liability in consequence of an act performed in the
       scope of his office, in the following cases: (a) a breach of the duty of
       care of such Office Holder, (b) a breach of the duty of loyalty, only if
       the Office Holder acted in good faith and had reasonable grounds to
       believe that such act would not be detrimental to the corporation, or (c)
       a monetary obligation imposed on the Office Holder for the benefit of
       another person.

     A corporation may not indemnify an Office Holder, nor enter into an
insurance contract which would provide coverage for any monetary liability
incurred as a result of any of the following:

     - a breach by the Office Holder of his duty of loyalty unless the Office
       Holder acted in good faith and had a reasonable basis to believe that the
       act would not prejudice the corporation;

     - a breach by the Office Holder of his duty of care if such breach was done
       intentionally or in disregard of the circumstances of the breach or its
       consequences;

     - any act or omission done with the intent to derive an illegal personal
       benefit; or

     - any fine or penalty imposed on the Office Holder.

     In addition, under the Israeli Companies Law, indemnification of, and
procurement of insurance coverage for, the corporation's Office Holders must be
approved by the corporation's audit committee and board of directors and, in
specified circumstances, by the corporation's stockholders.

     Gilat's Articles of Association provides that Gilat may indemnify an Office
Holder for a breach of duty of care to the maximum extent permitted by law,
before or after the occurrence giving rise to liability. In addition, Gilat may
separately agree to indemnify an Office Holder, to the maximum extent permitted
by law, against any liabilities that he may incur in such capacity. However, any
agreement shall be limited with respect (i) to the categories of events that can
be foreseen in advance by the board of directors when authorizing such
undertaking and (ii) to the amount of such indemnification as determined
retroactively by the board of directors to be reasonable in the particular
circumstances. Gilat's Articles of Association, nevertheless, further provide
that Gilat may indemnify any past or present Office Holder, to the maximum
extent permitted by applicable law, with respect to any past occurrence,
regardless of whether Gilat is obligated under any agreement to indemnify such
Office Holder in respect of such occurrence.

QUORUM OF STOCKHOLDERS

     Under the Delaware General Corporation Law, and unless the certificate of
incorporation or by-laws provide otherwise, a quorum at a meeting of
stockholders consists of a majority of shares entitled to vote present in person
or represented by proxy. In no event may a quorum consist of less than one-third
of shares entitled to vote at the meeting. rStar's by-laws provide that a quorum
shall be a majority of the issued and outstanding stock of rStar entitled to
vote at the meeting, present in person or by proxy.

     The Israeli Companies Law provides that a quorum for purposes of conducting
a general meeting of stockholders shall consist of two or more stockholders
present in person or by proxy representing at least 25% of the voting power,
unless the Articles of Association provide otherwise. Under Gilat's Articles of
Association, a quorum for purposes of conducting a general meeting of
stockholders consists of two or more stockholders, present in person or by proxy
representing at least 33 1/3% of the voting power of Gilat.

                                 LEGAL MATTERS

     The validity of the Gilat ordinary shares to be issued in the exchange
offer will be passed upon for Gilat by Gross, Kleinhendler, Hodak, Halevy,
Greenberg & Co., Israeli counsel to Gilat.

                                       139


                                    EXPERTS

     Kost, Forer & Gabbay, a member of Ernst & Young Global, independent
auditors, have audited Gilat's consolidated financial statements as of December
31, 1999, 2000 and 2001 and for the years then ended, as set forth in their
report. Gilat's financial statements have been included in this offer to
exchange/prospectus in reliance on Kost, Forer & Gabbay's report, given on the
authority of such firm as experts in accounting and auditing.

     The consolidated financial statements of rStar Corporation (f/k/a ZapMe!
Corporation) at December 31, 2001 and 2000 and for each of the two years in the
period ended December 31, 2001, have been audited by Grant Thornton LLP,
independent auditors, and for the year ended December 31, 1999 by Ernst & Young
LLP, independent auditors, as set forth in their respective reports, and are
included herein in reliance upon such reports given on the authority of such
firms as experts in accounting and auditing.

                                       140


                         INDEX TO FINANCIAL STATEMENTS



                                                                  PAGE
                                                                  ----
                                                           
GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES
  CONSOLIDATED FINANCIAL STATEMENTS AS OF DECEMBER 31, 2001
  (IN U.S. DOLLARS)
  Reports of Independent Auditors...........................           F-2
  Consolidated Balance Sheets...............................    F-3 to F-4
  Consolidated Statements of Operations.....................           F-5
  Statements of Changes in Shareholders' Equity.............           F-6
  Consolidated Statements of Cash Flows.....................    F-7 to F-8
  Notes to Consolidated Financial Statements................   F-9 to F-42
  Reports of Independent Auditors with Respect to
     Consolidated Subsidiaries..............................  F-43 to F-45
UNAUDITED PROFORMA CONSOLIDATED FINANCIAL INFORMATION OF
  GILAT SATELLITE NETWORKS LTD.
  Pro Forma Condensed Consolidated Balance Sheet as of
     December 31, 2001 (unaudited)..........................          F-47
  Pro Forma Condensed Consolidated Statement of Operations
     for the Year Ended December 31, 2001 (unaudited).......          F-48
  Notes to Unaudited Pro Forma Condensed Consolidated
     Financial Information..................................          F-49
RSTAR CORPORATION FINANCIAL STATEMENTS
  Report of Grant Thornton LLP, Independent Auditors........          F-52
  Report of Ernst & Young LLP, Independent Auditors.........          F-53
  Consolidated Balance Sheets as of December 31, 2000 and
     2001...................................................          F-54
  Consolidated Statements of Operations for each of the
     three years in the periods ended December 31, 1999,
     2000 and 2001..........................................          F-55
  Consolidated Statement of Redeemable Convertible Preferred
     Stock and Stockholders' Equity (Deficit)...............  F-56 to F-57
  Consolidated Statements of Cash Flows for each of the
     three years in the periods ended December 31, 1999,
     2000 and 2001..........................................          F-58
  Notes to Consolidated Financial Statements................          F-59
RSTAR CORPORATION CONDENSED CONSOLIDATED FINANCIAL
  STATEMENTS FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2002
  (UNAUDITED)...............................................
Condensed Consolidated Balance Sheets as of March 31, 2002
  and December 31, 2001.....................................          F-77
Condensed Consolidated Statements of Operations for the
  three months ended March 2002 and 2001....................          F-78
Condensed Consolidated Statements of Cash Flows for the
  three months ended March 31, 2002 and 2001................          F-79
Notes to Condensed Consolidated Financial Statements........          F-80
UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL INFORMATION FOR
  RSTAR CORPORATION
  Pro Forma Financial Information Description...............          F-84
  Pro Forma Condensed Consolidated Balance Sheet as of the
     Three Months Ended March 31, 2002......................          F-85
  Pro Forma Condensed Consolidated Statement of Operations
     for Three Months Ended March 31, 2002 and Year Ended
     December 31, 2001......................................  F-86 to F-87
  Notes to Unaudited Pro Forma Condensed Consolidated
     Statements of Operations...............................          F-88


                                       F-1


                         REPORT OF INDEPENDENT AUDITORS

To the Shareholders of
GILAT SATELLITE NETWORKS LTD.

     We have audited the accompanying consolidated balance sheets of Gilat
Satellite Networks Ltd. ("the Company") and its subsidiaries as of December 31,
2000 and 2001, and the related consolidated statements of operations, changes in
shareholders' equity and cash flows for each of the three years in the period
ended 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 audit. We did not audit the financial
statements of certain consolidated subsidiaries, which statements reflect total
assets of approximately 6% and 25% as of December 31, 2000 and 2001,
respectively, and total revenues of approximately 13%, 8% and 25% for the years
ended December 31, 1999, 2000 and 2001, respectively, of the related
consolidated totals. Those financial statements were audited by other auditors,
whose reports has been furnished to us, and our opinion, insofar as it relates
to data included for aforementioned subsidiaries, is based solely on the reports
of the other auditors.

     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 and the reports of the other
auditors provide a reasonable basis for our opinion.

     In our opinion, based on our audits and the reports of other auditors, the
consolidated financial statements referred to above present fairly, in all
material respects, the consolidated financial position of the Company and its
subsidiaries as of December 31, 2000 and 2001, and the consolidated results of
their operations and cash flows, for each of the three years in the period ended
December 31, 2001, in conformity with accounting principles generally accepted
in the United States.

                                          KOST FORER & GABBAY
                                          A Member of Ernst & Young
                                          International

Tel-Aviv, Israel
May 22, 2002

                                       F-2


               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

                          CONSOLIDATED BALANCE SHEETS



                                                                    DECEMBER 31,
                                                              -------------------------
                                                                  2000          2001
                                                              ------------   ----------
                                                              U.S. DOLLARS IN THOUSANDS
                                                                       
ASSETS
Current assets:
  Cash and cash equivalents.................................   $  192,471     $ 97,325
  Short-term bank deposits and current maturities of
     long-term bank deposits................................       34,303       12,900
  Short-term restricted cash................................           --        3,520
  Trade receivables, (net of allowance for doubtful accounts
     2000 -- $8,077; 2001 -- $114,703) *)...................      187,720      105,299
  Inventories...............................................      163,446      123,372
  Other accounts receivable and prepaid expenses *).........      119,688       65,850
                                                               ----------     --------
Total current assets........................................      697,628      408,266
                                                               ----------     --------
Long-term investments and receivables:
  Long-term restricted cash.................................           --        9,521
  Investment in affiliated companies........................       50,632           --
  Investment in other companies.............................       18,296       12,182
  Severance pay fund........................................        5,128        5,784
  Long-term note............................................       41,430       43,430
  Long-term trade receivables and other receivables *)......       53,477       40,279
                                                               ----------     --------
                                                                  168,963      111,196
                                                               ----------     --------
Property and equipment, net.................................      287,069      247,200
                                                               ----------     --------
Other assets and deferred charges, net......................       98,672       91,961
                                                               ----------     --------
Total assets................................................   $1,252,332     $858,623
                                                               ==========     ========


---------------

*)Includes the following balances resulting from transactions with related
  parties as of December 31, 2000 and 2001: trade receivables -- $43,963 and
  $1,102, respectively; other accounts receivable and prepaid
  expenses -- $37,410 and $0, respectively; long-term trade receivables and
  other receivables -- $16,386 and $0, respectively.

   The accompanying notes are an integral part of the consolidated financial
                                  statements.
                                       F-3


               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

                          CONSOLIDATED BALANCE SHEETS



                                                                     DECEMBER 31,
                                                              --------------------------
                                                                  2000          2001
                                                              ------------   -----------
                                                              U.S. DOLLARS IN THOUSANDS
                                                                 (EXCEPT SHARE DATA)
                                                                       
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
  Short-term bank credit....................................   $   13,984     $   4,664
  Current maturities of long-term loans.....................          835        25,224
  Trade payables *).........................................       81,957        46,927
  Accrued expenses..........................................       32,482        51,737
  Other accounts payable....................................       25,475        30,142
                                                               ----------     ---------
Total current liabilities...................................      154,733       158,694
                                                               ----------     ---------
Long-term liabilities:
  Accrued severance pay.....................................        8,202         8,831
  Long-term loans, net of current maturities *).............      110,578       136,073
  Other long-term liabilities...............................       20,164        17,066
  Convertible subordinated notes............................      350,000       350,000
                                                               ----------     ---------
Total long-term liabilities.................................      488,944       511,970
                                                               ----------     ---------
Commitments and contingencies
Minority interest...........................................           --        10,639
                                                               ----------     ---------
Shareholders' equity:
  Share capital -- Ordinary shares of NIS 0.01 par
     value -- Authorized: 300,000,000 shares as of December
     31, 2000 and 2001; Issued and outstanding: 23,354,538
     and 23,388,613 shares as of December 31, 2000 and 2001,
     respectively...........................................           69            69
  Additional paid in capital................................      617,327       617,374
  Accumulated other comprehensive loss......................       (3,440)       (5,710)
  Accumulated deficit.......................................       (5,301)     (434,413)
                                                               ----------     ---------
Total shareholders' equity..................................      608,655       177,320
                                                               ----------     ---------
Total liabilities and shareholders' equity..................   $1,252,332     $ 858,623
                                                               ==========     =========


---------------

*)Includes the following balances resulting from transactions with related
  parties as of December 31, 2000 and 2001: trade payables -- $2,775 and $842,
  respectively, long-term loans, net of current maturities -- $908 and $962,
  respectively.

   The accompanying notes are an integral part of the consolidated financial
                                  statements.
                                       F-4


               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF OPERATIONS



                                                                  YEAR ENDED DECEMBER 31,
                                                              -------------------------------
                                                                1999       2000       2001
                                                              --------   --------   ---------
                                                                 U.S. DOLLARS IN THOUSANDS
                                                                  (EXCEPT PER SHARE DATA)
                                                                           
Revenues:
  Products *)...............................................  $238,564   $398,299   $ 279,297
  Services *)...............................................    99,309    106,263     106,732
                                                              --------   --------   ---------
                                                               337,873    504,562     386,029
                                                              --------   --------   ---------
Cost of revenues:
  Products..................................................   146,084    265,259     194,374
  Services *)...............................................    74,055     79,182      94,665
  Write-off of inventories..................................     4,634         --      59,790
                                                              --------   --------   ---------
                                                               224,773    344,441     348,829
                                                              --------   --------   ---------
Gross profit................................................   113,100    160,121      37,200
                                                              --------   --------   ---------
Research and development costs, net *)......................    24,791     31,272      38,248
Selling, marketing, general and administrative expenses.....    65,991     82,444     121,479
Provision and write-off for doubtful accounts and capital
  lease receivables **).....................................     2,423      3,654     134,614
One time expense due to settlement arrangement with the
  OCS.......................................................        --         --       3,447
Impairment of tangible and intangible assets................        --         --      93,562
Restructuring charges.......................................      (356)        --      30,284
                                                              --------   --------   ---------
Operating income (loss).....................................    20,251     42,751    (384,434)
Financial income (expenses), net............................     3,267     (1,289)    (21,334)
Write-off of investments....................................      (896)    (9,350)    (28,007)
                                                              --------   --------   ---------
Income (loss) before taxes on income........................    22,622     32,112    (433,775)
Taxes on income.............................................     2,475      2,003         974
                                                              --------   --------   ---------
Income (loss) after taxes on income.........................    20,147     30,109    (434,749)
Equity in losses of affiliated companies....................      (536)      (950)       (252)
Acquired in-process research and development of an
  affiliated company........................................        --    (10,000)         --
Minority interest in losses of subsidiaries.................        --        276       5,889
                                                              --------   --------   ---------
Net income (loss)...........................................  $ 19,611   $ 19,435   $(429,112)
                                                              ========   ========   =========
Net earnings (loss) per share:
  Basic.....................................................  $   0.96   $   0.86   $  (18.37)
                                                              ========   ========   =========
  Diluted...................................................  $   0.92   $   0.81   $  (18.37)
                                                              ========   ========   =========
Weighted average number of shares used in computing net
  earnings (loss) per share (in thousands):
  Basic.....................................................    20,447     22,516      23,361
                                                              ========   ========   =========
  Diluted...................................................    21,429     24,099      23,361
                                                              ========   ========   =========


---------------

 *) Includes the following income (expenses) resulting from transactions with
    related parties for the years ended December 31, 1999, 2000 and 2001:
    product revenues -- $52,700, $105,708 and $24,947, respectively; service
    revenues -- $0, $44,526 and $25,070, respectively; cost of
    services -- $(14,804), $(16,126) and $(36,078), respectively; research and
    development costs, net -- $0, $(2,000) and $(4,000), respectively.

**) Primarily from Starband (see note 1c)
   The accompanying notes are an integral part of the consolidated financial
                                  statements.
                                       F-5


               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

                 STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
                          (U.S. DOLLARS IN THOUSANDS)



                              NUMBER OF                              ACCUMULATED
                               ORDINARY                ADDITIONAL       OTHER                         TOTAL           TOTAL
                                SHARES        SHARE     PAID-IN     COMPREHENSIVE   ACCUMULATED   COMPREHENSIVE   SHAREHOLDERS'
                            (IN THOUSANDS)   CAPITAL    CAPITAL         LOSS          DEFICIT     INCOME (LOSS)      EQUITY
                            --------------   -------   ----------   -------------   -----------   -------------   -------------
                                                                                             
Balance as of January 1,
  1999....................      16,162         $52      $266,915       $    --       $ (44,347)     $      --       $ 222,620
  Issuance of share
    capital in a public
    offering in February
    1999, net.............       4,711          11       254,459            --              --             --         254,470
  Exercise of options.....         274           1         5,678            --              --             --           5,679
  Comprehensive income
    (loss) -- Foreign
    currency translation
    adjustments...........          --          --            --        (2,557)             --         (2,557)         (2,557)
  Net income..............          --          --            --            --          19,611         19,611          19,611
                                ------         ---      --------       -------       ---------      ---------       ---------
Total comprehensive
  income..................                                                                          $  17,054
                                                                                                    =========
Balance as of December 31,
  1999....................      21,147          64       527,052        (2,557)        (24,736)     $      --         499,823
  Conversion of
    convertible
    subordinated notes,
    net...................       1,786           4        75,095            --              --             --          75,099
  Issuance of shares in
    consideration for the
    acquisition of DNI....         218           1         7,682            --              --             --           7,683
  Exercise of options.....         204         (*-         7,498            --              --             --           7,498
  Comprehensive income
    (loss) -- Foreign
    currency translation
    adjustments...........          --          --            --          (883)             --           (883)           (883)
  Net income..............          --          --            --            --          19,435         19,435          19,435
                                ------         ---      --------       -------       ---------      ---------       ---------
Total comprehensive
  income..................                                                                          $  18,552
                                                                                                    =========
Balance as of December 31,
  2000....................      23,355          69       617,327        (3,440)         (5,301)     $      --         608,655
  Exercise of options,
    net...................          34         (*-            47            --              --             --              47
  Comprehensive loss --
    Foreign currency
    translation
    adjustments...........          --          --            --        (2,270)             --         (2,270)         (2,270)
  Net loss................          --          --            --            --        (429,112)      (429,112)       (429,112)
                                ------         ---      --------       -------       ---------      ---------       ---------
Total comprehensive
  loss....................                                                                          $(431,382)
                                                                                                    =========
Balance as of December 31,
  2001....................      23,389         $69      $617,374       $(5,710)      $(434,413)                     $ 177,320
                                ======         ===      ========       =======       =========                      =========


---------------

*)Represents an amount lower than $ 1.

   The accompanying notes are an integral part of the consolidated financial
                                  statements.
                                       F-6


               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                           U.S. DOLLARS IN THOUSANDS



                                                                   YEAR ENDED DECEMBER 31,
                                                              ---------------------------------
                                                                1999        2000        2001
                                                              ---------   ---------   ---------
                                                                             
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)...........................................  $  19,611   $  19,435   $(429,112)
Adjustments required to reconcile net income (loss) to net
  cash used in operating activities:
  Depreciation and amortization.............................     22,652      42,431      61,753
  Impairment of goodwill and other assets...................         --          --      78,809
  Write off of investments..................................        896       9,350      28,007
  Impairment of property and equipment and other and current
    assets..................................................         --          --      14,753
  Acquired in-process research and development of an
    affiliated company......................................         --      10,000          --
  Equity in losses of affiliated companies and unrealized
    gains on sales to affiliated companies..................      1,674         950         252
  Accrued severance pay, net................................        650       1,206           7
  Interest accrued on short and long-term bank deposits.....     (3,542)      2,204       1,344
  Write-off of inventory....................................      4,634          --      59,790
  Interest accrued on long term loan to an affiliated
    company.................................................         --          --        (242)
  Minority interest in losses of subsidiaries...............         --          --      (5,424)
  Deferred income taxes, net................................        265      (3,575)     (1,058)
  Decrease (Increase) in trade receivables..................    (40,013)   (104,068)     25,053
  Decrease (Increase) in other accounts receivable and
    prepaid expenses (including long-term receivables)......    (79,896)    (65,300)     43,513
  Decrease (Increase) in inventories........................      9,231     (75,318)     (9,119)
  Increase (decrease) in trade payables.....................     14,655      42,112     (36,727)
  Increase (decrease) in accrued expenses...................     (6,769)       (355)     13,265
  Increase (decrease) in other accounts payable and other
    long-term liabilities...................................     14,481      (3,003)     (8,526)
  Other.....................................................         91          16          40
                                                              ---------   ---------   ---------
Net cash used in operating activities.......................    (41,380)   (123,915)   (163,622)
                                                              ---------   ---------   ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchase of property and equipment........................    (91,966)   (147,907)    (59,235)
  Return of investment in a company.........................         --          --       2,500
  Investment in affiliated companies........................         --     (49,680)         --
  Investment in other companies.............................    (14,246)    (17,012)     (2,578)
  Investment in short-term bank deposits....................    (93,948)   (198,300)    (12,900)
  Proceeds from short-term bank deposits....................     73,948     218,000         303
  Investment in long-term bank deposits.....................    (50,000)         --          --
  Proceeds from long-term bank deposits.....................         --      56,678      34,000
  Long-term note............................................         --     (40,000)         --
  Long-term loans to affiliated company.....................       (500)     (5,150)         --
  Acquisition of rStar(a)...................................         --          --      51,379
  Acquisition of DNI(b).....................................         --         278          --
  Acquisition of GTHLA(c)...................................         --       3,558          --
  Proceeds from sale of property and equipment..............        172          34      32,549
  Investment in restricted cash.............................         --          --     (12,464)
  Investment in other assets................................         --      (2,556)     (5,364)
                                                              ---------   ---------   ---------
Net cash provided by (used in) investing activities.........   (176,540)   (182,057)     28,190
                                                              ---------   ---------   ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Issuance of share capital in a public offering in February
    1999, net...............................................    254,470          --          --
  Exercise of options.......................................      5,679       7,498          47
  Issuance of convertible subordinated notes, net of
    issuance expenses of $10,609............................         --     339,391          --
  Short-term bank credit, net...............................    (16,172)      6,984      (9,320)
  Proceeds from long-term loans.............................         --     111,413      54,158
  Payment of long term loans................................         --          --      (4,535)
                                                              ---------   ---------   ---------
Net cash provided by financing activities...................    243,977     465,286      40,350
                                                              ---------   ---------   ---------
Effect of exchange rate changes on cash.....................       (240)       (224)        (64)
                                                              ---------   ---------   ---------
Increase (decrease) in cash and cash equivalents............     25,817     159,090     (95,146)
Cash and cash equivalents at the beginning of the year......      7,564      33,381     192,471
                                                              ---------   ---------   ---------
Cash and cash equivalents at the end of the year............  $  33,381   $ 192,471   $  97,325
                                                              =========   =========   =========
SUPPLEMENTARY CASH FLOWS ACTIVITIES:
  (a) Cash paid during the year for:
      Interest..............................................  $   6,096   $   8,979   $  21,436
                                                              =========   =========   =========
      Income taxes..........................................  $   1,989   $   8,845   $   1,218
                                                              =========   =========   =========
  (b) Non-cash transactions:
      Conversion of convertible subordinated notes, net.....  $      --   $  75,099   $      --
                                                              =========   =========   =========
      Acquisition of rStar in exchange for satisfaction of
       capital lease obligation.............................  $      --   $      --   $  45,000
                                                              =========   =========   =========
  Investment in other companies (see Note 6a)...............  $      --   $      --   $   3,100
                                                              =========   =========   =========


   The accompanying notes are an integral part of the consolidated financial
                                  statements.
                                       F-7


               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                           U.S. DOLLARS IN THOUSANDS



                                                                YEAR ENDED
                                                               DECEMBER 31,
                                                                   2001
                                                               ------------
                                                            
(a) Acquisition of rStar (see also Note 2a)
     Estimated net fair value of assets acquired and
      liabilities assumed at the date of acquisition was as
      follows:
       Working capital deficiency (excluding cash and cash
        equivalents)........................................     $ 39,956
       Equity investment....................................       42,187
       Long-term trade receivables and other receivables....       (2,288)
       Property and equipment...............................       (4,507)
       Other long-term liabilities..........................       20,545
       Net assets of discontinued operations................      (12,458)
       Minority interest....................................        6,267
       Goodwill.............................................      (38,323)
                                                                 --------
                                                                 $ 51,379
                                                                 ========
(b) Acquisition of DNI (see also Note 2b)
     Estimated net fair value of assets acquired and
      liabilities assumed at the date of acquisition was as
      follows:
       Working capital (excluding cash and cash
        equivalents)........................................     $   (160)
       Property and equipment...............................          (72)
       Goodwill.............................................       (7,173)
     Less -- amounts acquired by issuance of shares.........        7,683
                                                                 --------
                                                                 $    278
                                                                 ========
(c) Acquisition of GTHLA (see also Note 2c)
     Estimated net fair value of assets acquired and
      liabilities assumed at the date of acquisition was as
      follows:
       Working capital deficiency (excluding cash and cash
        equivalents)........................................     $ 28,054
       Less equity investment and long-term loan to an
        affiliated company..................................       10,958
       Long-term trade receivables and other receivables....         (544)
       Property and equipment...............................      (17,682)
       Other long-term liabilities..........................       16,808
       Goodwill.............................................      (34,036)
                                                                 --------
                                                                 $  3,558
                                                                 ========


      The accompanying notes are an integral part of the consolidated financial
                                  statements.
                                       F-8


               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1:  GENERAL

     a.  Organization:

        Gilat Satellite Networks Ltd. ("the Company") and its wholly-owned
        subsidiaries ("the Group"), are providers of products and services for
        satellite-based communications networks. The Group designs, develops,
        manufactures, markets and sells products and provides services for
        products that enable complete end-to-end telecommunications and data
        networking solutions, based on very small aperture terminal ("VSAT")
        satellite earth stations and related central station (hub) equipment.

        On December 31, 1998, the Company acquired from SES American
        Communications, Inc. ("SES Americom", formerly: GE American
        Communications), the entire share capital of GE Capital Spacenet, Inc.,
        which was renamed Spacenet, Inc. ("Spacenet"), as well as the entire
        share capital of two European affiliates of Spacenet, in exchange for
        the Company's shares. Spacenet is a U.S. corporation, which offers a
        wide range of satellite-based networking products and services through
        VSAT networks. Prior to the acquisition, Spacenet was the Company's
        largest customer. SES Americom held more than 10% of the Company's
        Ordinary Shares during the years ended December 31, 1999 to 2001,
        therefore, it is considered a related party.

        For a description of principal markets and customers, see Note 16.

     b.  StarBand Communications Inc.:

        On March 30, 2000, the Company and Spacenet Inc, a subsidiary of the
        Company ("Spacenet"), Microsoft Network LLC ("MSN"), EchoStar
        Communications Corporation ("EchoStar") and ING Furman Selz Investment
        ("ING"), entered into an agreement, pursuant to which MSN, EchoStar and
        ING invested a total of $125 million in, and the Company and Spacenet
        contributed certain intangibles such as exclusive marketing rights,
        trademarks, technology, know-how and other to a newly formed joint
        venture, StarBand Communications Inc. ("StarBand" or the "JV"), a North
        American broadband satellite internet service provider. As a result of
        the above investment, the Company through Spacenet, MSN, EchoStar and
        ING owned 42.1%, 17.7%, 17.7% and 7.2%, respectively, of the outstanding
        capital of StarBand. In addition, certain related parties of StarBand
        held 8% of its outstanding capital.

        There are additional agreements covering, inter-alia, the supply of
        equipment and services to MSN by StarBand. The Company and Spacenet have
        entered into a master supply and services agreement under which the
        Company and Spacenet provide StarBand with, among other things, network
        operations, equipment, use of facilities and certain research and
        development support.

        The Company accounted for the transaction as a contribution of assets to
        the newly formed entity at the transferors' basis which was zero, in
        accordance with FASB's Emerging Issues Task Force 89-7 "Exchange of
        assets or Interest in a Subsidiary for a Non-Controlling Equity Interest
        in a New Entity" ("EITF 89-7") and Accounting Principle Board Opinion
        No. 18 "The Equity Method of Accounting for Investments in Common Stock"
        ("APB 18").

        In September 2001, EchoStar invested an additional $50 million in
        StarBand, increasing its equity ownership to 29.2% (decreasing the
        Company and Spacenet ownership to 34.9%). The agreement allows for an
        additional increase in ownership by EchoStar of up to 56.8% (decreasing
        the Company ownership to 20.9%) upon EchoStar's fulfillment of its
        undertaking to launch a next generation satellite. The Company, Spacenet
        and StarBand agreed in conjunction with the investment agreement that
        StarBand will pay its outstanding receivable to the Company in the
        amount of $75 million as of December 31, 2001, in a way of quarterly $5
        million installments commencing in January, 2002. However, subsequent to
        the balance sheet date: (a) Echostar announced that it would not provide
        additional funds to Starband; (b) Starband has not fulfilled its
        obligation to pay $5 million in the first

                                       F-9

               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

        quarter of 2002; and (c) Starband's cash position has deteriorated. In
        accordance with Statement of Financial Accounting Standard No. 5
        "Accounting for Contingencies" ("SFAS No. 5"), the Company identified
        the above conditions as a type I event and accordingly, recorded in the
        fourth quarter of 2001, a bad debt provision of $75 million included in
        selling, marketing, general and administrative expenses and reversed $3
        million in revenues.

        All the ownership percentages above are presented on a fully diluted
        basis.

     c.  Restructuring charges, write offs and other significant charges:

        In the year 2001, the Group did not meet its projected sales. The
        recession was having an affect on the communications industry. The Group
        began to experience a slowdown in orders and sales in virtually all of
        its markets vertical, consumer and enterprise.

        The Group realized that its corporate sales would indeed be heavily
        impacted. In addition to the corporate enterprise market, the consumer
        market also experienced its first slowdown in sales.

        Furthermore, certain circumstances such as the global decrease in
        telecommunication companies and depressed market conditions indicated
        that the carrying amount of the investments would not be recoverable.

        As a result of the above, the Company's management recorded the
        following charges:

        1.  Restructuring charges of approximately $ 30.3 million. (See Note
           12).

        2.  Write off and mark down of excess inventory, inventory expected to
           be sold at prices lower than their carrying value and discontinued
           products in an amount of approximately $59.8 million, which is
           included in cost of revenues. (See Note 4b).

        3.  Reserve for capital lease receivables, increase in bad debt
           provision and write offs in an amount of approximately $134.6 million
           of which $75 related to StarBand. The provisions are included in
           selling, marketing, general and administrative expenses. (See Note
           15b).

        4.  Impairment of tangible and intangible assets as follows:

           a.  Property and equipment and current assets in an amount of
              approximately $14.8 million. (See Note 7c).

           b.  Goodwill and intangible assets in an amount of approximately
              $78.8 million. (See Note 8c).

        5.  Impairment of investments in other companies in an amount of
           approximately $19.6 million. The impairment was recorded as a write
           off of investments in the statement of operations. (See Note 6).

        6.  Impairment of investment in affiliated company in an amount of
           approximately $8.4 million. The impairment was recorded as a write
           off of investments in the statement of operations. (See Note 5b).

NOTE 2:  ACQUISITIONS

     a. Until October 2000, the Company held 1.2% of the Common Stock of rStar
        Corporation Inc. ("rStar" (formerly: ZapMe! Corporation)), a public
        company traded on the Nasdaq National Market, which had been acquired
        for total consideration of approximately $2.5 million. This primary
        investment was recorded under the cost method.

        In November and December 2000, Gilat BV acquired 47.8% of rStar's Common
        Stock for $49.7 million in cash, under a tender offer dated October 3,
        2000.

                                       F-10

               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

        In 2000, after the additional investment, the investment in rStar was
        accounted for using the equity method. The Company identified the cost
        of each investment, the fair value of the underlying assets acquired,
        and the goodwill related to each step of the investment. An amount of
        $10 million out of the total investment was attributed to in-process
        research and development. The technological feasibility of rStar's
        in-process research and development had not yet been established, and
        there was no alternative future use for it. During 2000, Gilat BV did
        not record equity losses with respect to rStar results of operations due
        to immateriality.

        During January 2001, Gilat BV acquired an additional 2% interest in
        rStar for approximately $2 million, reaching 51%, of the outstanding
        share capital of rStar pursuant to the tender offer mentioned above. As
        a result, Gilat consolidated rStar's financial statements from January
        1, 2001. The additional acquisition was treated on the basis of the
        purchase method of accounting, and accordingly, the purchase price has
        been allocated to the assets acquired and liabilities assumed based on
        their estimated fair value at the dates of acquisition. The Company
        included both the previously recorded goodwill included in investment in
        an affiliated company and the new goodwill from the additional purchase
        in other assets.

        During May 2001 rStar issued and delivered to Gilat BV 19,396,552 shares
        of rStar Common Stock, in full satisfaction of rStar's outstanding
        capital lease obligations to Spacenet in the amount of approximately $45
        million, which resulted in the Group increasing its share equity in
        rStar from 51% to approximately 66%. The Company accounted for the
        transaction based on the fair value of rStar's capital lease obligation
        on the basis of the purchase method of accounting in accordance with
        Accounting Principles Board Opinion No. 16 "Business Combination" ("APB
        16"). This transaction resulted in recording additional goodwill.

        In April 2001 the Group signed an agreement with rStar, which was
        amended in September 2001 and again in December 2001. According to the
        amended agreement, rStar would acquire StarBand Latin America (Holland)
        BV ("StarBand Latin America") from the Group in exchange for 43,103,448
        shares of rStar Common Stock. rStar would also make a tender offer to
        reacquire up to approximately 29% of its Common Stock held by its
        shareholders (other than the Group) in exchange for up to 466,105
        Ordinary shares of Gilat and cash consideration. The amount of the cash
        consideration, ranging from $2 million to $10 million will be calculated
        pursuant to a formula, which is tied to the average closing price for
        Gilat's Ordinary shares over a consecutive 10-day trading period ending
        on the fifth trading day prior to the expiration of the offer.

        Pursuant to the first and the second amendments of the agreement, in the
        event of StarBand Latin America reaching certain net income levels in
        the next few years, Gilat would be entitled to receive additional shares
        of rStar Common Stock. In the event StarBand Latin America does not
        reach certain net income levels in the next few years, rStar
        shareholders will be entitled to receive in each of the two years in the
        period ending June 2004 cash consideration in the amount of $2.5 million
        or $5 million per year, subject to those results. The terms of the
        special cash consideration and the additional share issuance will be
        canceled in the event of a rStar public offering or in the event rStar
        closes a sale of its Common Stock, in a single transaction, with a party
        other than the Group that raises gross proceeds to rStar of at least
        $100 million, at a price of rStar Common Stock equal to $1 per share.
        Under the revised terms, only 60% of these proceeds need to be in the
        form of cash.

        Upon conclusion of the acquisition and the tender offer described above,
        and assuming that the maximum number of shares of rStar Common Stock are
        tendered in the offer, the ownership of the Group and its affiliates in
        rStar will increase from approximately 66% to approximately 85%.

                                       F-11

               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

        In September 2001, the Company wrote off goodwill and other intangible
        assets related to rStar in an amount of $78.8 million (See Notes 1c and
        8c). The remaining $3 million is included in goodwill and has a useful
        life of 5 years.

        As for subsequent events, see Note 17c.

        The following represents the unaudited pro-forma results of operations
        for the year ended December 31, 2000, assuming that rStar acquisition
        had been consummated as of January 1, 2000:



                                                                YEAR ENDED
                                                               DECEMBER 31,
                                                                   2000
                                                               ------------
                                                               IN THOUSANDS
                                                               (EXCEPT PER
                                                               SHARE DATA)
                                                                UNAUDITED
                                                            
Total revenues..............................................     $477,820
                                                                 ========
Loss from continuing operations*)...........................     $ (3,093)
                                                                 ========
Loss per share from continuing operations:
  Basic.....................................................     $  (0.14)
                                                                 ========
  Diluted...................................................     $  (0.14)
                                                                 ========


        -----------------------

        *)The net loss from continuing operations was created mainly from rStar
          losses and goodwill amortization.

        Pro-forma information in accordance with APB 16 for the year ended
        December 31, 2001 has not been provided as the net income and earnings
        per share were not material in relation to total consolidated net income
        and net earnings per share.

     b. On July 12, 2000, the Company acquired all of the shares of
        Deterministic Networks, Inc. ("DNI"), a privately held company based in
        California, which is a supplier of Policy-Based Networking products and,
        providing quality of service (QoS), network management, and Internet
        security capabilities that enhance the products and services of its
        customers. The total consideration was approximately $7.8 million which
        was paid in 218,422 Ordinary shares of the Company. The operations of
        DNI are included in the consolidated statements from July 1, 2000. The
        acquisition was treated on the basis of the purchase method of
        accounting. Accordingly, the purchase price has been allocated to the
        fair value of the assets acquired and liabilities assumed of DNI and
        resulted in recording goodwill in the amount of approximately $7.2
        million, which is being amortized over 5 years. The purchase price was
        based on the market price of the Company's Ordinary shares on the
        announcement date of the transaction.

        Pro-forma information in accordance with APB 16 has not been provided as
        the net income and earnings per share of DNI for 1999 and 2000 were not
        material in relation to total consolidated net income and net earnings
        per share.

     c. In April 1998, a then wholly-owned subsidiary, Gilat To Home Latin
        America (Antilles) N.V. (formerly -- "Global Village Telecom (Antilles)
        N.V.") ("GTHLA"), which was engaged in the same line of business as the
        Company, completed a private placement with an international group of
        investors, who invested $40 million in GTHLA and were issued
        approximately 92% of its share capital. The Company invested $2.5
        million in GTHLA as part of the private placement. Following the private
        placement, the Company's shareholding was reduced to 5.7%, generating a
        gain of $1.3 million, included in other income, net, and GTHLA became an
        affiliated company, since the Company has

                                       F-12

               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

        retained significant influence therein. Certain shareholders hold
        approximately 2.5% of the share capital of GTHLA.

         The Company provided a $7.5 million loan, convertible into GTHLA's
         common stock which, in the event of conversion, would confer upon the
         Company a further 15% shareholding in GTHLA.

         In April 2000, the Company's subsidiary, Gilat Satellite Networks (BV)
         ("Gilat BV") and the other shareholders of GTHLA entered into an
         agreement, pursuant to which the latter were to exchange all of their
         rights in GTHLA for the rights of GTHLA in two Brazilian entities
         formed to provide telephone and other communications services in south
         central Brazil, and a cash payment of $5.3 million. As part of the
         transaction, the Company granted a $40 million long-term note
         ("Original Note"), to a new entity formed by those investors, in
         exchange for a note convertible into Common shares of the new entity
         equal to approximately 9.1% of the then outstanding shares of the new
         entity. The note bears interest at 5% per annum and matures in May
         2002. Following the transaction, Gilat BV, together with certain other
         shareholders, holds 100% of GTHLA. The operations of GTHLA are included
         in the Company's consolidated results of operations from April 14,
         2000. The acquisition was accounted for by the purchase method, and
         accordingly, the purchase price has been allocated to the fair value of
         the assets acquired and liabilities assumed of GTHLA and resulted in
         recording of goodwill in the amount of approximately $34 million, which
         is being amortized over 10 years. At present, the parties are
         considering an amendment of the Original Note, in order to redefine
         certain terms and conditions, including without limitation those
         relating to maturity date. As such, the note is presented in long-term
         receivables. On May 14, 2002, Gilat accepted an Amendment and
         Restatement of the Convertible Subordinated Note. Under the terms of
         the Restated Note, the note matures on December 27, 2002 and a portion
         of the interest ($3 million) is due in installments, the last of which
         is payable September 30, 2002. In addition, the Amended Note improves
         the conversion terms for Gilat and also provides for a cash pre-payment
         of certain amounts to Gilat in the event of financing for GVT.

         The following unaudited pro forma information presents the results of
         operations for the Group and GTHLA for the years ended December 31,
         1999 and December 31, 2000, as if the acquisition had been consummated
         as of January 1, 1999 and January 1, 2000, respectively.



                                                              YEAR ENDED DECEMBER 31,
                                                              -----------------------
                                                                 1999         2000
                                                              ----------   ----------
                                                                   IN THOUSANDS
                                                              (EXCEPT PER SHARE DATA)
                                                                     UNAUDITED
                                                                     
Total revenues..............................................   $317,504     $496,351
                                                               ========     ========
Net loss....................................................   $ (9,127)    $ (5,568)
                                                               ========     ========
Basic and diluted net loss per share........................   $  (0.45)    $  (0.25)
                                                               ========     ========


         The pro-forma financial information is not necessarily indicative of
         the combined results that would have been attained had the acquisition
         taken place at the beginning of 1999, nor is it necessarily indicative
         of future results.

                                       F-13

               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 3:  SIGNIFICANT ACCOUNTING POLICIES

     The consolidated financial statements have been prepared in accordance with
     generally accepted accounting principles in the United States ("US GAAP").

     a. Use of estimates:

        The preparation of financial statements in conformity with generally
        accepted accounting principles requires management to make estimates and
        assumptions that affect the amounts reported in the financial statements
        and accompanying notes. Actual results could differ from those
        estimates.

     b. Financial statements in U.S. dollars:

        The majority of the revenues of the Company and certain subsidiaries are
        generated in U.S. dollars ("Dollar"). In addition, a substantial portion
        of the Company's and certain of its subsidiaries' costs are incurred in
        dollars. Company's management believes that the Dollar is the primary
        currency of the economic environment in which the Company, its
        affiliated companies, reported under the equity method, and certain of
        its subsidiaries, operate. Thus, the functional and reporting currency
        of the Company, certain of its subsidiaries, and its affiliates is the
        Dollar.

        Accordingly, monetary accounts maintained in currencies other than the
        Dollar are remeasured into U.S. Dollars in accordance with Statement of
        Financial Accounting Standard No. 52 "Foreign Currency Translation"
        ("SFAS No. 52"). All transaction gains and losses of the remeasurement
        of monetary balance sheet items are reflected in the statements of
        operations as financial income or expenses, as appropriate.

        The financial statements of foreign subsidiaries whose functional
        currency is their local currency, have been translated into U.S.
        dollars. Assets and liabilities have been translated using the exchange
        rates in effect at the balance sheet date. Statement of operations
        amounts have been translated using the average exchange rate for the
        period. The resulting translation adjustments are reported as a
        component of shareholders' equity in accumulated other comprehensive
        income (loss).

     c. Principles of consolidation:

        The consolidated financial statements include the accounts of the
        Company and its wholly-owned and majority-owned subsidiaries.
        Intercompany balances and transactions, including profits from inter-
        company sales not yet realized outside the Group, have been eliminated
        upon consolidation.

     d. Cash equivalents:

        Cash equivalents are short-term highly liquid investments that are not
        restricted as to withdraws or use with original maturities of three
        months or less.

     e. Short-term bank deposits:

        Bank deposits with maturities of more than three months but less than
        one year are included in short-term bank deposits. Such bank deposits
        are stated at cost.

     f. Short-term restricted cash:

        Restricted cash is primarily invested in certificates of deposit, which
        mature within one year, linked to the U.S dollar, bear interest at rates
        of 1.5% - 4.5% and is used as collateral for the lease of the Group's
        office and performance guarantees to customers.

     g. Inventories:

        Inventories are stated at the lower of cost or market value. Inventory
        write-offs are provided to cover risks arising from slow-moving items,
        technological obsolesce, excess inventories, discontinued products,
                                       F-14

               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

        and for market prices lower than cost. In 2001, the Company wrote off
        approximately $59.8 million of excess inventory, discontinued products,
        and for market prices lower than cost, which has been included in cost
        of revenues (See Note 1c and 4b).

         Cost is determined as follows:

         Raw materials, parts and supplies -- using the average cost method with
         the addition of allocable indirect manufacturing costs.

         Work-in-progress -- represents the cost of manufacturing with the
         addition of allocable indirect manufacturing costs.

         Finished products -- on the basis of direct manufacturing costs with
         the addition of allocable indirect manufacturing costs.

         Inventories include amounts related to long term contracts as
         determined by the percentage of completion method of accounting. Such
         amounts are recorded as "cost and estimated earnings in excess of
         billings".

     h.  Long-term restricted cash:

         Restricted cash is primarily invested in certificates of deposit, which
         mature in more than one year, linked to the U.S dollar, bear interest
         at a rate of 4.5%, and used as collateral for the lease of the Group's
         office and performance guarantees to customers.

     i.  Investment in affiliated companies:

         In these financial statements, affiliated companies are companies held
         to the extent of 20% or more (which are not subsidiaries), or companies
         less than 20% held, which the Company can exercise significant
         influence over operating and financial policy of the affiliate. The
         investment in affiliated companies is accounted for by the equity
         method. Profits on intercompany sales, not realized outside the Group,
         were eliminated.

         The excess of the purchase price over the fair value of net tangible
         assets acquired has been attributed to goodwill, acquired in-process
         research and development and other identifiable assets.

         Goodwill is amortized in equal annual installments over 5 years,
         commencing with the acquisition date.

         Acquired in-process research and development related to investments in
         affiliated companies is expensed when the technological feasibility has
         not yet been established, and for which there is no alternative future
         use.

         Management periodically reviews the carrying value of the investments.
         If this review indicates that the cost is not recoverable, the carrying
         value is reduced to its estimated fair value. As of December 31, 2001,
         based on managements' most recent analyses, impairment losses have been
         identified in the amount of $8.4 million (See Notes 1c and 5b).

     j.  Investment in other companies:

         The investment in these companies is stated at cost, since the Company
         does not have the ability to exercise significant influence over
         operating and financial policies of the investees.

         Management periodically reviews the carrying value of the investments.
         If this review indicates that the cost is not recoverable, the carrying
         value is reduced to its estimated fair value. As of December 31, 2001,
         based on managements' most recent analyses, impairment losses have been
         identified in the amount of $19.6 million (See Notes 1c and 6).

                                       F-15

               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     k.  Long term trade receivables:

         Long-term receivables from extended payment agreements are recorded at
         estimated present values determined based on current rates of interest
         and reported at the net amounts in the accompanying financial
         statements. Imputed interest is recognized, using the effective
         interest method as a component of interest income in the accompanying
         statements.

     l. Property and equipment:

        Property and equipment are stated at cost, net of accumulated
        depreciation. Depreciation is calculated by the straight-line method
        over the estimated useful lives of the assets as follows:



                                                               YEARS
                                                              --------
                                                           
          Buildings.........................................     50
          Computers and electronic equipment................  3 - 12.5
          Office furniture and equipment....................   5 - 17
          Vehicles..........................................     7


        Leasehold improvements are amortized by the straight-line method over
        useful life of the improvements.

        Equipment leased to others under operating leases is carried at cost
        less accumulated depreciation and depreciated using the straight-line
        method over the useful life of the assets.

        The Group accounts for costs of computer software developed or obtained
        for internal use in accordance with Statement of Position 98-1,
        "Accounting for the Costs of Computer Software Developed or Obtained for
        Internal Use" ("SOP 98-1"). SOP 98-1 requires the capitalization of
        certain costs incurred in connection with developing or obtaining
        internal use software. Capitalized software costs are amortized by the
        straight-line method over their estimated useful life of three years.

        The Group periodically assesses the recoverability of the carrying
        amount of property and equipment in accordance with Statement of
        Financial Accounting Standard No. 121 "Accounting for the Impairment of
        Long-Lived Assets and for Long-Lived Assets to be Disposed Of" ("SFAS
        No. 121") and provides for any impairment loss based upon the difference
        between the carrying amount and the fair value of such assets. Any
        impairment loss is recognized in the statement of operations. In 2001,
        such impairments were indicated and the Group recognized impairment loss
        in the amount of $10.2 million (See Notes 1c and 7c).

     m.  Other assets and deferred charges:

        Other assets are stated at cost less accumulated amortization.
        Amortization is computed using the straight-line method as follows:



                                                                              YEARS
                                                                              -----
                                                       
        Goodwill........................................  5 - 15
                                                          5 (over the period from
        Issuance costs..................................  issuance to maturity)
        Customer acquisition costs......................  7.5
        Other...........................................  5 - 8


        The Group evaluates the recoverability of goodwill and other intangible
        assets annually and the appropriateness of the amortization period based
        on the estimated future undiscounted cash flows derived from the asset.
        In those cases that quoted market price in an active market exist, the
        Company uses the market price as the measure for the fair value. Any
        impairment loss is recognized in the

                                       F-16

               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

        statement of operations. In 2001, such impairments were indicated and
        the Group recognized impairment loss in the amount of $78.8 million,
        which was included in the impairment of tangible and intangible assets
        in the statements of operations. (See Notes 1c, 2a and 8c).

     n.   Revenue recognition:

        The Group generates revenues mainly from sale of products and services
        for satellite-based communications networks. Sale of products includes
        mainly the sale of VSAT's and the services include access to and
        communication with satellites ("space segment"), installation of network
        equipment, consulting, on-line network monitoring and network
        maintenance and repair services. Revenues from product sales are
        recognized in accordance with Staff Accounting Bulletin No. 101 "Revenue
        Recognition in Financial Statements" ("SAB No. 101"), when shipment has
        occurred, persuasive evidence of an arrangement exists, the vendor's fee
        is fixed or determinable, no further obligation remains and
        collectibility is probable. The Group does not grant rights of return.
        The Group sells its products primarily through its direct sales force
        and indirectly through resellers, both of whom are considered end users.

        Revenues from products under sales-type-lease contracts are recognized
        in accordance with Statement of Financial Accounting Standard No. 13,
        "Accounting for Leases" ("SFAS No. 13") upon installation or upon
        shipment, in cases where the customer obtains its own or others
        installation services. The present values of payments due under
        sales-type-lease contracts are recorded as revenues at the time of
        shipment or installation, as appropriate. Future interest income is
        deferred and recognized over the related lease term as financial income.
        The net investments in sales-type-lease are discounted at the interest
        rates implicit in the leases.

        Revenue from products and services under operating leases of equipment
        is recognized ratably over the lease period.

        Arrangements that include installation services are evaluated to
        determine whether those services are essential to the functionality of
        other elements of the arrangement. When services are considered
        essential, the entire revenue under the arrangement is recognized using
        the contract accounting under the percentage of completion method. When
        services are not considered essential, the service revenue is recognized
        when the services are performed.

        Revenues from services under long-term contracts are recognized based on
        Statement Of Position No. 81-1 "Accounting for Performance of
        Construction -- Type and Certain Production -- Type Contracts" ("SOP
        81-1"), using contract accounting on a percentage of completion method
        based on the ratio of actual costs incurred to total costs estimated to
        be incurred over the duration of the contract. Provisions for estimated
        losses on uncompleted contracts are made in the period in which such
        losses are first determined, in the amount of the estimated loss on the
        entire contract. For provision for estimated losses, see Note 14h.

        Service revenues is recognized ratably over the contractual period or as
        services are performed. Where arrangements involve multiple elements,
        revenue is allocated to each element based on the relative fair value of
        the element when sold separately.

        Deferred revenue includes unearned amounts received under services
        contracts, and amounts received from customers but not yet recognized as
        revenues.

     o.   Research and development:

        Research and development expenses, net of grants received, are charged
        to expenses as incurred.

                                       F-17

               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     p.   Grants:

        The Company received royalty-bearing grants and non-royalty-bearing
        grants from the Government of Israel, U.S.-Israel Science and Technology
        Foundation ("USISTF") and from other funding sources for funding
        approved research and development projects. These grants are recognized
        at the time the Company is entitled to such grants on the basis of the
        costs incurred and included as a deduction from research and development
        costs. As for one-time expense related to the settlement of an Office of
        the Chief Scientist in the Israeli Ministry of Industry and Trade
        ("OCS") program, see Note 14h.

     q.   Income taxes:

        The Group accounts for income taxes in accordance with Statement of
        Financial Accounting Standard No. 109, "Accounting for Income Taxes"
        ("SFAS No. 109"). This statement prescribes the use of the liability
        method whereby deferred tax assets and liability account balances are
        determined based on differences between financial reporting and tax
        based assets and liabilities and are measured using the enacted tax
        rates and laws that will be in effect when the differences are expected
        to reverse. The Group provides a valuation allowance, if necessary, to
        reduce deferred tax assets to their estimated realizable value.

     r.   Concentrations of credit risks:

        Financial instruments that potentially subject the Group to
        concentrations of credit risk consist principally of cash and cash
        equivalents, short-term bank deposits, short-term and long-term
        restricted cash, trade receivables, long-term trade receivables,
        long-term note and long-term loan to an affiliate.

        Cash and cash equivalents, short-term and long-term restricted cash and
        short-term bank deposits are invested mainly in U.S dollars with major
        banks in Israel and the United States. Such deposits in the United
        States may be in excess of insured limits and are not insured in other
        jurisdictions. Management believes that the financial institutions that
        hold the Group's investments are financially sound and, accordingly,
        minimal credit risk exists with respect to these investments.

        The trade receivables and long-term trade receivables of the Group
        derive from sales to major customers located in the U.S., Europe, South
        America, Latin America and the Far East. The Group performs ongoing
        credit evaluations of its customers and obtains letter of credit and
        bank guarantees for certain receivables. An allowance for doubtful
        accounts is determined with respect to those amounts that the Group has
        determined to be doubtful of collection and a general allowance is
        provided to cover additional potential exposures. (See Note 15b).

        The long-term note derives from a loan to a third party located in Latin
        America. The Group performs ongoing credit evaluations.

        The Group has no significant off-balance-sheet concentration of credit
        risk such as foreign exchange contracts, option contracts or other
        foreign hedging arrangements.

     s.   Accounting for stock-based compensation:

        The Company has elected to follow Accounting Principles Board Opinion
        No. 25 "Accounting for Stock Issued to Employees" ("APB No. 25") and
        FASB Interpretation No. 44 "Accounting for Certain Transactions
        Involving Stock Compensation" ("FIN No. 44") in accounting for its
        employee stock option plans. Under APB No. 25, when the exercise price
        of the Company's share options is less than the market price of the
        underlying shares on the date of grant, compensation expense is
        recognized. The pro forma disclosures, required by SFAS No. 123
        "Accounting for Stock-Based Compensation" ("SFAS No. 123"), are provided
        in Note 11b.

                                       F-18

               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     t.   Severance pay:

        The Company's liability for severance pay is calculated pursuant to
        Israeli severance pay law based on the most recent salary of the
        employees multiplied by the number of years of employment, as of the
        balance sheet date. Employees are entitled to one month's salary for
        each year of employment or a portion thereof. The Company's liability
        for all of its Israeli employees, is partly provided by monthly deposits
        for insurance policies and by an accrual. The value of these policies is
        recorded as an asset in the Company's balance sheet.

        The deposited funds of the Company's employees include profits
        accumulated up to the balance sheet date. The deposited funds may be
        withdrawn only upon the fulfillment of the obligation pursuant to
        Israeli severance pay law or labor agreements. The value of the
        deposited funds is based on the cash surrendered value of these
        policies, and includes immaterial profits.

        The liability of the German subsidiary for severance pay is calculated
        pursuant to employment agreements. Accordingly, employees are entitled
        to private pension plan starting with their tenth year of employment.

        Severance pay expenses for the years ended December 31, 1999, 2000 and
        2001, amounted to approximately $1,807,000, $2,494,000 and $2,933,000,
        respectively.

     u.   Fair value of financial instruments:

        The following methods and assumptions were used by the Group in
        estimating their fair value disclosures for financial instruments:

        The carrying amounts of cash and cash equivalents, restricted cash,
        short-term bank deposits, trade receivables, short term bank credit and
        trade payables approximate their fair value due to the short-term
        maturity of such instruments.

        The carrying amounts of the Group's long-term borrowing arrangements
        (other than the subordinated notes), long-term note, long-term loan to
        an affiliate, long-term trade receivables and long-term restricted cash
        approximate their fair value. The fair value was estimated using
        discounted cash flow analyses, based on the Group's incremental
        borrowing rates for similar type of borrowing arrangements.

        The fair value, which was determined according to market value, and the
        carrying amount of the Group's convertible subordinated notes was $220.5
        million and $350 million as of December 31, 2000, respectively and $91.0
        million and $350 million as of December 31, 2001, respectively.

     v.   Basic and diluted net earnings (loss) per share:

        Basic net earnings (loss) per share is computed based on the weighted
        average number of Ordinary shares outstanding during each year. Diluted
        net earnings per share is computed based on the weighted average number
        of Ordinary shares outstanding during each year, plus dilutive potential
        Ordinary shares considered outstanding during the year, in accordance
        with Statement of Financial Accounting Standard No. 128 "Earnings per
        Share" ("SFAS No. 128").

        Convertible subordinate notes, outstanding stock options and warrants
        have been excluded from the calculation of the diluted net earnings
        (loss) per Ordinary share when such securities are anti-dilutive for the
        periods presented. The total weighted average number of shares related
        to the convertible subordinated notes, outstanding options and warrants
        excluded from the calculations of diluted net earnings (loss) per share
        was 1,785,690, 2,132,405 and 1,960,283 for the years ended December 31,
        1999, 2000 and 2001, respectively.

        The difference between the weighted average number of shares used in
        computing basic net earnings (loss) per share and the weighted average
        number of shares used in computing diluted net earnings
                                       F-19

               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

        (loss) per share for the three years ended December 31, 2001 derives
        from potential Ordinary shares considered outstanding as a result of
        options outstanding during the year. In 1999, 2000 and 2001, the shares
        attributable to the convertible subordinated notes have been excluded
        from the calculation of the diluted net loss per Ordinary share because
        such securities were anti-dilutive. In addition, for the three years
        ended December 31, 2001, there were no adjustments to net income (loss)
        in computing diluted earnings (loss) per share.

     w.  Impact of recently issued accounting standards:

        In June 2001, the Financial Accounting Standards Board issued Statements
        of Financial Accounting Standards No. 141, Business Combinations and No.
        142, Goodwill and other Intangible Assets. Statement No. 141 requires
        that the purchase method of accounting be used for all business
        combinations initiated after June 30, 2001. Statement No. 141 also
        includes guidance on the initial recognition and measurement of goodwill
        and other intangible assets arising from business combination completed
        after June 30, 2001. Statement No. 142 prohibits the amortization of
        goodwill and intangible assets with indefinite useful lives. Statement
        No. 142 requires that these assets be reviewed for impairment at least
        annually. Intangible assets with finite lives will continue to be
        amortized over their estimated useful lives.

        The Company will apply Statement No. 142 beginning in the January 1,
        2002. The Company will test the goodwill for impairment using the
        two-step process prescribed in Statement No. 142. The first step is a
        screen for potential impairment, while the second step measures the
        amount of the impairment, if any. The Company expects to perform the
        first of the required impairment tests of goodwill and identified lived
        intangible assets as of January 1, 2002 in the first half of 2002. Any
        impairment charge resulting from these transitional impairment tests
        will be reflected as cumulative effect of a change in accounting
        principle in the first half of 2002. The Company has not yet determined
        what the effect of these tests will be on the earnings and financial
        position of the Company.

        In August 2001, the Financial Accounting Standards Board issued
        Statement of Financial Accounting Standards No. 144, "Accounting for the
        Impairment or Disposal of Long-Lived Assets" ("SFAS No. 144"), which
        addresses financial accounting and reporting for the impairment or
        disposal of long-lived assets and superseded SFAS No. 121, "Accounting
        for the Impairment of Long-Lived Assets and for Long-Lived Assets to be
        Disposed Of", and the accounting and reporting provisions of APB Opinion
        No. 30, "Reporting the Results of Operations for a Disposal of a Segment
        of a Business". SFAS No. 144 is effective for fiscal years beginning
        after December 15, 2001, with earlier application encouraged.

        The Company expects to adopt SFAS No. 144 as of January 1, 2002 and it
        has not determined the effect, if any, the adoption of SFAS No. 144 will
        have on the Company's financial position and results of operations.

     x.   Reclassification:

        Certain 1999 and 2000 figures have been reclassified in order to conform
        with the 2001 presentation.

                                       F-20

               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 4:  INVENTORIES

     a.  The inventory is comprise of the following:



                                                                            DECEMBER 31,
                                                                      -------------------------
                                                                         2000          2001
                                                                      -----------   -----------
                                                                      U.S. DOLLARS IN THOUSANDS
                                                                              
        Raw materials, parts and supplies...........................   $ 53,258      $ 35,040
        Work in progress............................................     12,049         5,103
        Finished products...........................................     66,875        79,583
        Cost and estimated earnings in excess of billings on
          uncompleted contracts *)..................................     31,264         3,646
                                                                       --------      --------
                                                                       $163,446      $123,372
                                                                       ========      ========
        *) Composed as follows:
          Cost incurred on uncompleted contracts....................   $ 39,598         7,410
          Estimated earnings........................................      4,027           627
                                                                       --------      --------
                                                                         43,625         8,037
        Less billings...............................................    (12,361)       (4,391)
                                                                       --------      --------
                                                                       $ 31,264      $  3,646
                                                                       ========      ========


     b.  The Group periodically assesses its inventory valuation in accordance
         with its revenues forecasts, technological obsolescence, and the market
         conditions. In September 2001, as a result of adjusted forecast of
         revenues for the years 2001 and 2002, and the decision to discontinue
         selling certain products, the Group (i) wrote off excess inventories in
         order to adjust the inventory level to the new revenue expectations, in
         the amount of approximately $14 million (ii) wrote off the products
         that were discontinued in accordance with the restructuring plan, in
         the amount of approximately $37 million and (iii) marked down inventory
         that is expected to be sold at a price lower than the carrying value,
         in an amount of approximately $9 million. These amounts include
         provision for canceled purchase orders and legal claims in the amount
         of $5.8 million (see note 10.g.6).

NOTE 5:  INVESTMENTS IN AFFILIATED COMPANIES

     a.  The investments in affiliated companies comprise as follows:



                                                                       DECEMBER 31,
                                                                      ---------------
                                                                        2000     2001
                                                                      --------   ----
                                                                      U.S. DOLLARS IN
                                                                         THOUSANDS
                                                                           
        Cost........................................................  $ 58,104    $--
        Share in accumulated losses.................................   (12,622)   --
                                                                      --------    --
                                                                        45,482    --
        Long-term loan *)...........................................     5,150    --
                                                                      --------    --
        Total investments...........................................  $ 50,632    $--
                                                                      ========    ==


---------------

        *) The loan to KSAT Satellite Networks Inc. ("KSAT") is denominated in
           dollars, bears interest at an annual rate of LIBOR and will be repaid
           in five semi-annual installments beginning March, 2002.

                                       F-21

               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     b.  In November and December 2000, Gilat BV acquired 47.8% of the Common
         Stock of rStar for a consideration of $49.7 million paid in cash, under
         a tender offer dated October 3, 2000. In 2000, prior to the tender
         offer date, the Company held 1.2% of rStar's Common Stock, which were
         acquired for total consideration of approximately $2.5 million. The
         investment was accounted for using the equity method (See Note 2a).

     c.  The Company equity ownership in KSAT, a Canadian company, as of
         December 31, 2001 is 23.4% on a fully diluted basis. As a result of
         assessing the recoverability of the carrying amount of investments, the
         Company's management decided in the year 2001, to write-off its
         investment in KSAT including the long term loan in the total amount of
         $8.4 million since certain circumstances such as the global decrease in
         the telecommunication companies' depressed market conditions and
         difficulties in raising additional capital, indicated that the carrying
         amount of the investment may not be recoverable. The impairment charge
         is included in write off of investments.

NOTE 6:  INVESTMENTS IN OTHER COMPANIES

     a.  On June 30, 2001, the Company's subsidiary, GTHLA completed a
         transaction with Communication y Telefonia Rural S.A. ("CTR") via Rural
         Telecommunications Chile S.A. ("RT"), an entity formed by CTR to
         facilitate this transaction, whereby GTHLA transferred its Chilean
         rural telephony network to RT, comprised of property and equipment
         totaling approximately $4.7 million, capitalized software totaling
         approximately $3.4 million, and inventory totaling approximately $3.1
         million, in exchange for 13% of the outstanding shares of CTR. The
         transaction was accounted for under APB No. 29 "Accounting for
         Non-monetary Transactions" and as a result no gain or loss was
         recognized for the exchange of property and equipment and capitalized
         software for shares of CTR as the fair market value of the property and
         equipment and capitalized software approximated the book value on the
         date of the transaction. In addition, GTHLA recorded revenues of $3.1
         million relating to the sale of inventory to CTR.

     b.  On March 6, 2000, the Company entered into an agreement to invest $10
         million in Knowledge Broadcasting. Com LLC ("KBC"), a multi-media
         company formed to distribute content to businesses and homes, using
         satellite and other technologies, in return for approximately 10
         million shares of KBC, equal to approximately 5.6% of the total number
         of KBC units, and a one-year warrant to purchase an additional 20
         million shares at the same purchase price. The Company also granted KBC
         (i) a five-year warrant to purchase approximately 191,000 of the
         Company's Ordinary shares, at a purchase price of $157.05 per share
         conditioned on KBC providing specific content as stipulated in the
         agreement. (ii) a five-year option to acquire equipment and services
         payable by KBC during the first two years for up to 20 million shares
         of KBC (if the Company does not exercise its warrant), and thereafter,
         in cash or such other form as may be agreed between the parties.

        In June 2001, the Company received $2.5 million as a result of KBC
        reduction of Capital by distribution of cash to its shareholders. In
        September 2001, the Company's management decided to write-off the
        investments in an amount of $7.5 million since certain circumstances,
        such as the global decrease in the internet and telecommunication
        companies, low capital valuation, and depressed market conditions,
        indicated that the carrying amount of the investment may not be
        recoverable. The impairment is included in write off of investments in
        the statement of operations.

     c.  During 1999, 2000 and 2001, the Company's management identified the
         following factors pertaining to companies in which the Company had
         invested: (i) some of the negotiations for additional funding were not
         successful or ended with very low valuations; (ii) a planned merger for
         one of the companies did not occur; (iii) weakness in the capital
         markets continued and intensified after the September 11, 2001
         terrorist events; (iv) decreased levels of cash curtailed future
         financing which is needed in order

                                       F-22

               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

         to finance their business and achieve a scale; and (v) a growing other
         than temporary weakness in the target markets of these companies was
         confirmed.

         The indicators specified above led the Company to conclude that these
         depressed market conditions were not temporary and needed to be
         considered in the Company's financial statements. As a result, the
         Company's management decided to record a write off of the investments
         in an amount of $0.9 million, $9.4 million and $12.1 million in the
         year ended December 31, 1999, 2000 and 2001, respectively. The
         impairment has been recorded as write-off of investments in the
         statement of operations. Related capital lease receivables were
         impaired as well (see Note 15b).

NOTE 7:  PROPERTY AND EQUIPMENT, NET

     a. Composition of property and equipment, grouped by major classifications,
        is as follows:



                                                                            DECEMBER 31,
                                                                      -------------------------
                                                                         2000          2001
                                                                      -----------   -----------
                                                                      U.S. DOLLARS IN THOUSANDS
                                                                              
        Cost:
          Buildings and land........................................   $ 89,734      $ 93,623
          Computers and electronic equipment........................    151,045       164,517
          Equipment leased to others................................     70,953        59,543
          Office furniture and equipment............................     12,081        15,856
          Leasehold improvements....................................      2,554        13,073
          Vehicles..................................................        747           305
                                                                       --------      --------
                                                                        327,114       346,917
        Building under construction.................................     26,437            --
                                                                       --------      --------
                                                                        353,551       346,917
                                                                       --------      --------
        Accumulated depreciation....................................     66,482        99,717
                                                                       --------      --------
        Depreciated cost............................................   $287,069      $247,200
                                                                       ========      ========


     b. Depreciation expenses totaled $18,562,000, $33,532,000 and $41,662,000
        in 1999, 2000 and 2001, respectively.

     c. In 2001, as a result of the Group's restructuring plan and the Group's
        strategy to reduce costs and improve profitability, the Group
        discontinued certain of its operations and products, which resulted in
        impairment of property and equipment in an amount of approximately $10.2
        million. The impairment is included as impairment of tangible and
        intangible assets, in the statement of operations.

     d. As for pledges and securities, see Note 10h.

                                       F-23

               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 8:  OTHER ASSETS AND DEFERRED CHARGES, NET

     a. Composition of other assets and deferred charges, grouped by major
        classifications, is as follows:



                                                                            DECEMBER 31,
                                                                      -------------------------
                                                                         2000          2001
                                                                      -----------   -----------
                                                                      U.S. DOLLARS IN THOUSANDS
                                                                              
        Cost:
          Goodwill and identifiable intangible assets resulting from
             acquisitions of subsidiaries...........................   $ 92,504      $ 95,830
          Issuance costs of convertible subordinated notes (see Note
             9).....................................................     13,791        13,791
          Deferred income taxes (see Note 13d)......................      4,200         2,324
          Customer acquisition costs................................      2,000         2,910
          Other.....................................................      2,553         5,539
                                                                       --------      --------
                                                                        115,048       120,394
        Accumulated amortization....................................     16,376        28,433
                                                                       --------      --------
        Amortized cost..............................................   $ 98,672      $ 91,961
                                                                       ========      ========


     b. Amortization expenses amounted to $4,090,000, $8,899,000 and $20,091,000
        for the years ended December 31, 1999, 2000 and 2001, respectively.

     c. As of September 30, 2001, the Company's management assessed the carrying
        value of its goodwill and other intangible assets resulting from the
        acquisition of rStar. The Company identified the following factors (i)
        the continued deterioration in market conditions in general and in the
        communication markets in particular; (ii) the permanent decrease in the
        expected income from rStar's target markets (primarily North America);
        (iii) the significant decrease of rStar's share price and (iv) rStar's
        continued low share price for two fiscal quarters since the $45 million
        investment in May 2001, which indicated other than temporary impairment.

        As a result, the Company's management decided to record an impairment of
        goodwill and other intangible assets relating to rStar in an amount of
        $78.8 million in the year 2001. The impairment is included as impairment
        of tangible and intangible assets in the statement of operations.

NOTE 9:  CONVERTIBLE SUBORDINATED NOTES

     a. Issuance of convertible subordinated notes:

        Under an Offering Memorandum issued at the end of February 2000, the
        Company issued on March 7, 2000, $350 million convertible subordinated
        notes ("the Notes"), traded in the United States on the Private
        Offerings, Resales and Trading through Automated Linkages ("PORTAL")
        market and due March 15, 2005. The Notes bear interest at an annual rate
        of 4.25%, payable March 15 and September 15 of each year, commencing
        September 15, 2000. Unless previously redeemed, the Notes are
        convertible by the holders, at any time through maturity, beginning 90
        days following issuance of the Notes, into Ordinary shares of the
        Company, at a conversion price of $186.18 per share, subject to
        adjustment under certain circumstances. The Notes are redeemable at the
        option of the Company, in whole or in part, at any time on or after
        March 18, 2003, at the redemption price, plus interest accrued to the
        redemption date. The redemption price will range from 100.85% to
        101.70%, depending on the date of redemption. In accordance with EITF
        98-5 "Accounting for Convertible Securities with Beneficial Conversion
        Features or Continently Adjustable Conversion Ratios" no recognition of
        a beneficial conversion feature was required.

                                       F-24

               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     b. On May 1, 2000, the Company published a notice of optional conversion of
        the $75 million convertible subordinated notes, which had been issued on
        May 14, 1997, on June 5, 2000, at 102% of the principal amount thereof,
        plus interest accrued and unpaid as of the conversion date. At June 5,
        2000, all notes were converted into 1,785,690 Ordinary shares.

NOTE 10:  COMMITMENTS AND CONTINGENCIES

     a. The Company is committed to pay royalties to the U.S.-Israel Science and
        Technology Foundation ("USISTF") on proceeds from sale of products
        developed in the research and development of which the USISTF
        participated by way of grants. At the time the participations were
        received, successful development of the related projects was not
        assured.

        Under the terms of the Company's funding with the USISTF, royalties of
        2% are payable on sales of products developed from a project so funded,
        up to 100% of the dollar grant received. In case of failure of a project
        that was partly financed by royalty-bearing USISTF participations, the
        Company is not obligated to pay royalties to the USISTF.

        No royalties have been paid or accrued during the three years ended
        December 31, 2001.

        As of December 31, 2001, the Company had a contingent liability to pay
        royalties of approximately $329,000.

     b. On March 29, 2001, Spacenet completed a transaction for the sale and
        leaseback of its corporate headquarters building. The sale price of the
        property was approximately $31.5 million net of certain fees and
        commissions. Concurrent with the sale, Spacenet entered into an
        operating leaseback contract for a period of fifteen years at an initial
        annual rental of approximately $3.5 million plus escalation. The Capital
        gain resulting from the sale and leaseback amounting to $5.6 million was
        deferred and will be amortized over the 15 year term of the lease. In
        accordance with the lease terms, Spacenet made a security deposit
        consisting of a $5.5 million fully cash collateralized letter of credit
        for the benefit of the lessor. The lease is accounted for as an
        operating lease in accordance with Statement of Financial Accounting
        Standard No. 13 "Accounting for Leases" ("SFAS No. 13").

     c.  Lease commitments:

       Minimum lease commitments of certain subsidiaries under non-cancelable
       operating lease agreements in respect of premises occupied by them, at
       rates in effect subsequent to December 31, 2001, are as follows:



                                                              U.S. DOLLARS
YEAR                                                          IN THOUSANDS
----                                                          ------------
                                                           
2002........................................................    $ 7,186
2003........................................................      6,315
2004........................................................      6,340
2005........................................................      5,278
2006 and thereafter.........................................     41,569
                                                                -------
                                                                $66,687
                                                                =======


       Rent expenses totaled $4,314,000, $8,165,000 and $8,050,000 in 1999, 2000
       and 2001, respectively.

                                       F-25

               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     d.  Commitments with respect to space segment services:

       All the required space segment services necessary to meet the terms of
       customer contracts are obtained from either SES Americom or from
       unrelated third parties under long-term contracts ranging from one to
       twelve years.

       Future minimum payments due mainly to SES Americom, a related party, for
       space segment services subsequent to December 31, 2001, are as follows:



                                                              U.S. DOLLARS
YEAR                                                          IN THOUSANDS
----                                                          ------------
                                                           
2002........................................................    $ 44,785
2003........................................................      31,593
2004........................................................      28,658
2005........................................................      20,530
2006 and thereafter.........................................      99,007
                                                                --------
                                                                $224,573
                                                                ========


       Space segment services expense, mainly to SES Americom, totaled
       $17,722,000, $24,387,000 and $46,855,000 in 1999, 2000 and 2001,
       respectively.

     e. In connection with the formation of StarBand (see Note 1b), the Group
        contributed certain intangible assets into the Joint Venture. Management
        with the advice of experts believes that the contribution will more
        likely than not be treated as a non-taxable contribution.

     f. Under an agreement between Mentergy Ltd. (formerly -- "Gilat
        Communications Ltd.") ("Mentergy"), a related party, and the Company,
        Mentergy has been granted an exclusive right to market types of
        satellite communications products, related components and options and to
        provide services with such products in Israel and areas controlled by
        the Palestinian Authority through October 31, 2002. The agreement also
        provides for Mentergy to be a non-exclusive distributor of the Company's
        products in South Africa.

     g.  Legal claims:

        1. On June 5, 2001, a third party filed a claim against the Company
           alleging a breach of contract in relation to a purchase order of
           approximately $2.8 million. During April 2002 a settlement was
           reached, the term of which were entered into the court record for
           approval. The settlement documents are in the process of being
           finalized. The terms of the settlement do not create any additional
           liability on the part of the Company that is not included in the
           financial statements.

        2. On June 11, 2001, a third party filed a claim against the Company
           alleging a breach of contract in relation to a purchase order of
           approximately $2.3 million. The Company has asserted defenses and
           intends to defend against the claim.

        3. A supplier has demanded a payment of approximately $6.2 million,
           alleging a breach of contract in relation to purchase orders. The
           Company has asserted defenses and intends to defend against the
           claim.

        4. A supplier demanded payment of $2.6 million alleging a breach of
           contract in relation to purchase orders, $0.9 million for inventory
           supplied and $1.7 million for future purchase orders. On March 31,
           2002 a settlement agreement was signed and it was decided that Gilat
           would pay only for the inventory supplied and that the purchase
           orders in the amount of $1.7 million and all other

                                       F-26

               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

           claims would be canceled. The terms of the settlement do not create
           any additional liability on the part of the Company that is not
           included in the financial statements.

        5. In March 2002, the Company received a letter from one of its
           suppliers alleging that the Company is obligated to pay the supplier
           approximately $13.2 million for invoiced products shipped to Gilat
           and for inventory of components and other materials allegedly
           procured at Gilat's request. The supplier has invoked a contractual
           arbitration clause with respect to this matter. The Company intends
           to vigorously defend the claims against it.

        6. In accordance with SFAS No. 5 "Accounting for Contingencies", the
           Company with the advise of its legal counsel has accrued $5.8 million
           for the expected implication of the above mentioned legal
           proceedings. See note 4.

        7. During September 2001, the Israeli customs authority began examining
           certain imports to determine whether the Company paid the appropriate
           duty for certain equipment. The investigation may result in
           administrative proceedings to recover approximately $1 million from
           the Company. The Company maintains that it has made all required
           payments.

        8. On October 2, 2001, STM Wireless Inc. filed a claim against the
           Company, rStar Corporation and others, alleging unfair competition
           and slander in connection with an award of a tender to perform work
           for OSIPTEL/FITEL, a governmental telecommunications entity in Peru.
           The Company intends to aggressively defend this suit.

        9. During September 2001, the parties to the Hughes Electronics
           Corporation dispute entered into a settlement agreement. The terms of
           the settlement do not create any material liability on the part of
           the Company.

       10. On November 13, 2001 Gilat was named as a defendant in a complaint
           for patent infringement that was filed by the Lemelson Foundation in
           the U.S. The lawsuit alleges that Gilat's integration and sale of
           certain components in its products violates one or more of the
           Lemelson patents. The Company and its legal advisors are studying the
           details of the case and are unable to evaluate the effect of these
           allegations on the Company.

       11. On January 7, 2002, Gilat received a letter from the Syndia
           Corporation ("Syndia") alleging Gilat's possible infringement of a
           Lemelson patent that is owned by Syndia due to the alleged
           integration by Gilat of certain semiconductor components procured
           from unlicensed third party manufacturers. Gilat intends to
           vigorously dispute such claim.

     h.  Charges and guarantees:

       1. Spacenet granted a lender, a security interest of approximately $12.7
          million in certain of its computer, machinery, and Hub equipment.

       2. Spacenet made a security deposit consisting of $5.5 million fully cash
          collateralized letter of credit for the benefit of the lessor of its
          corporate headquarters building.

       3. The Company granted a lender a security interest of approximately
          $30.0 million in certain of its facilities in Israel.

       4. A German subsidiary of the Company entered into a mortgage and loan
          agreement with a German bank in an amount of $5.3 million, secured by
          the facilities in Germany.

       5. Short-term bank credit and long-term loans are secured by a negative
          pledge agreement.

                                       F-27

               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 11:  SHAREHOLDERS' EQUITY

     a.  Share capital:

         1. Ordinary shares confer upon their holders voting rights, the right
            to receive cash dividends and the right to share in excess assets
            upon liquidation of the Company.

         2. The February 1999 Public Offering:

           Under a prospectus published in the United States on February 2,
           1999, 5,456,750 Ordinary shares of NIS 0.01 par value were offered in
           a public offering, of which 4,711,750 Ordinary shares were offered by
           the Company (including an underwriters option that was fully
           exercised) and 745,000 Ordinary shares were offered by certain
           shareholders, for $57 per share.

           The net proceeds to the Company, in the amount of approximately $254
           million, are net of 4% of the underwriting discount and offering
           costs of $3.4 million.

        3. On July 12, 2000, the Company acquired all of the shares of
           Deterministic Networks, Inc. ("DNI"). The total consideration was
           approximately $7.8 million which was paid in 218,422 Ordinary shares
           of the Company. See Note 2b.

     b.  Stock Option Plans:

        The Company has two stock option plans, the 1993 and the 1995 Stock
        Option and Incentive Plans ("the Plans"). The 1995 plan was amended in
        1997, 1998 and 1999. Under the Plans, options may be granted to
        employees, officers, directors and consultants of the Group. Pursuant to
        the plans, as of December 31, 2001, the Company reserved for issuance a
        total of 10,328,500 Ordinary shares. As of December 31, 2001, an
        aggregate of 2,105,288 Ordinary shares of the Company are still
        available for future grant.

        Options granted under the Plans generally vest quarterly over 4 years.
        Those options will expire ten years from the date of grant. Any options
        which are forfeited or canceled before expiration become available for
        future grants. The exercise price per share under the Plans shall not be
        less than the market price of an ordinary share at the date of grant. No
        compensation cost has been charged against income in the years ended
        December 31, 1999, 2000 and 2001.

        On April 24, 2001, the Company filed a tender offer with the Securities
        and Exchange Commission allowing employees of the Group, if they so
        choose, to cancel outstanding options previously granted to them. In
        exchange, the employees were to receive an equal number of new options
        to be granted at a date, more than six months following the cancellation
        of the old options, with a per share exercise price equal to the fair
        market value of the Company's shares on the date of grant of the new
        options. Such transaction did not affect the Company's results of
        operations.

        On November 27, 2001, the Company granted 6.2 million new options to the
        737 employees that chose to cancel their options under the tender. The
        option exercise price was the market price as of the date of the grant.
        50% of the options granted under the tender offer vested immediately and
        the remainder vest quarterly over 2 years.

                                       F-28

               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

         A summary of the status of the plans as of December 31, 1999, 2000 and
         2001, and changes during the years ended on those dates, is presented
         below:



                                                        YEAR ENDED DECEMBER 31,
                                  -------------------------------------------------------------------
                                          1999                   2000                   2001
                                  --------------------   --------------------   ---------------------
                                              WEIGHTED               WEIGHTED                WEIGHTED
                                              AVERAGE                AVERAGE                 AVERAGE
                                              EXERCISE               EXERCISE                EXERCISE
                                   NUMBER      PRICE      NUMBER      PRICE       NUMBER      PRICE
                                  ---------   --------   ---------   --------   ----------   --------
                                                 $                      $                       $
                                              --------               --------                --------
                                                                           
Options outstanding at the
  beginning of the year.........  1,886,538    32.93     3,615,817    44.16      8,089,003    72.85
  Changes during the year:
    Granted.....................  2,286,500    52.15     4,991,088    92.88      6,953,423     5.11
    Exercised...................   (256,145)   21.82      (203,103)   37.47        (34,077)    2.77
    Forfeited and cancelled.....   (301,076)   53.46      (314,799)   80.15     (7,654,218)    74.3
                                  ---------    -----     ---------    -----     ----------    -----
Options outstanding at the end
  of the year...................  3,615,817    44.16     8,089,003    72.85      7,354,131     7.63
                                  =========    =====     =========    =====     ==========    =====
Options exercisable at the end
  of the year...................    816,502    35.82     1,689,570    43.84      2,321,762    12.16
                                  =========    =====     =========    =====     ==========    =====


         The options outstanding as of December 31, 2001, have been separated
         into ranges of exercise price as follows:



                                               WEIGHTED                  OPTIONS          WEIGHTED
                                                AVERAGE     WEIGHTED   EXERCISABLE    AVERAGE EXERCISE
                        OPTIONS OUTSTANDING    REMAINING    AVERAGE       AS OF           PRICE OF
RANGES OF               AS OF DECEMBER 31,    CONTRACTUAL   EXERCISE   DECEMBER 31,     EXERCISABLE
EXERCISE PRICE                 2001              LIFE        PRICE         2001           OPTIONS
--------------          -------------------   -----------   --------   ------------   ----------------
                                                (YEARS)
                                              -----------
                                                                       
$1.11 -- 3.69                  122,029           9.87       $  3.14           864         $  1.66
$3.86                        6,038,958           9.80       $  3.86     1,538,812         $  3.86
$7.98 -- 12.02                 322,610           8.66       $ 11.77        82,306         $ 11.03
$13.00 -- 19.50                 60,213           8.37       $ 13.81        19,098         $ 15.57
$20.63 -- 24.38                482,168           5.26       $ 23.19       477,978         $ 23.19
$32.25 -- 48.00                210,125           7.46       $ 43.73       134,843         $ 43.48
$49.50 -- 68.56                111,528           7.58       $ 58.28        64,660         $ 57.11
$136.50 -- 159.88                6,500           8.11       $137.94         3,201         $137.77
                             ---------                      -------     ---------         -------
                             7,354,131                      $  7.63     2,321,762         $ 12.16
                             =========                      =======     =========         =======


        Pro forma information regarding net income (loss) and net earnings
        (loss) per share is required by SFAS No. 123 and has been determined as
        if the Company had accounted for its employee stock options under the
        fair value method of that Statement. The fair value for these options
        was estimated

                                       F-29

               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

        at the date of grant, using the Black and Scholes Option Valuation
        Model, with the following weighted-average assumptions for each of the
        three years in the period ended December 31, 2001:



                                                                  YEAR ENDED
                                                                 DECEMBER 31,
                                                              -------------------
                                                              1999   2000   2001
                                                              ----   ----   -----
                                                                   
Dividend yield (%)..........................................     0      0       0
                                                              ====   ====   =====
Expected volatility (%).....................................  42.6   94.4   227.2
                                                              ====   ====   =====
Risk-free interest rate (%).................................   5.0    5.0     3.0
                                                              ====   ====   =====
Expected average lives (in years)...........................   3.0    3.0     3.0
                                                              ====   ====   =====


         Weighted average fair value of options granted at their grant date were
         $24.42, $64 and $4.2 during 1999, 2000 and 2001, respectively. All
         options were granted at fair market value.

         Pro forma information under SFAS No. 123:



                                                       YEAR ENDED DECEMBER 31,
                                                    ------------------------------
                                                     1999       2000       2001
                                                    -------   --------   ---------
                                                      U.S. DOLLARS IN THOUSANDS
                                                       (EXCEPT PER SHARE DATA)
                                                                
Net income (loss) as reported.....................  $19,611   $ 19,435   $(429,112)
                                                    =======   ========   =========
Pro forma net loss................................  $  (335)  $(80,411)  $(461,126)
                                                    =======   ========   =========
Pro forma basic and diluted net loss per share....  $ (0.02)  $  (3.57)  $  (19.74)
                                                    =======   ========   =========


         For SFAS No. 123 pro forma purposes, compensation is amortized over the
         vesting period of the related options.

     c.  Dividends:

         1.  In the event that cash dividends are declared by the Company, such
             dividends will be declared and paid in Israeli currency. Under
             current Israeli regulations, any cash dividend in Israeli currency
             paid in respect of ordinary shares purchased by non-residents of
             Israel with non-Israeli currency, may be freely repatriated in such
             non-Israeli currency, at the rate of exchange prevailing at the
             time of repatriation. The Company does not intend to pay cash
             dividend in the foreseeable future.

         2.  Pursuant to the terms of a credit line from a bank (see Note 14e),
             the Company is restricted from paying cash dividends to its
             shareholders without initial approval from the bank.

NOTE 12:  RESTRUCTURING CHARGES

     a.  In March and September 2001, the Group recorded restructuring charges
         of approximately $10 million and $ 20.3 million, respectively, pursuant
         to restructuring plans committed to by management, of which $13.0
         million was paid in cash in 2001, $6.3 was a non-cash expense and $11.0
         million was accrued as a short term liability as of December 31, 2001.
         The restructuring costs consist of employee termination benefits
         associated with involuntary termination of approximately 650 employees
         including potential claims (see Note 10g(3)), compensation to certain
         suppliers and customers, costs associated with termination of lease
         commitments in respect of premises occupied by the Group and other
         costs. The terminations resulted from the Group's strategy to reduce
         costs and improve profitability.

         Restructuring charges were accounted for in accordance with FASB's
         Emerging Issues Task Force 94-3, "Liability Recognition for Certain
         Employee Termination Benefits and Other Costs to Exit

                                       F-30

               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

         an Activity (Including Certain Costs Incurred in a Restructuring)"
         ("EITF 94-3") and Staff Accounting Bulletin No. 100, "Restructuring and
         Impairment Charges" ("SAB No. 100").



                                                           RESTRUCTURING
                                                           CHARGES IN THE       ACCRUED
                                                             YEAR ENDED     LIABILITY AS OF
                                                            DECEMBER 31,     DECEMBER 31,
                                                                2001             2001
                                                           --------------   ---------------
                                                              U.S. DOLLARS IN THOUSANDS
                                                                      
Employee terminations, including potential claims........     $11,785           $ 2,760
Termination of lease commitments.........................       7,826             4,947
Compensation to customers and suppliers..................       9,167             2,050
Other....................................................       1,506             1,251
                                                              -------           -------
                                                              $30,284           $11,008
                                                              =======           =======


         For additional description of restructuring charges, write off's and
         other significant charges, see Note 1c.

     b. During 1999, as a result of the acquisition of Spacenet at the end of
        1998, the Group recorded restructuring charges of $5,174,000, consisting
        mainly of inventory write offs.

NOTE 13:  TAXES ON INCOME

     a.  The Company:

         1. Tax benefits under the Law for the Encouragement of Capital
            Investments, 1959:

           The Company has been granted an "Approved Enterprise" status for nine
           investment programs in the alternative program, by the Israeli
           Government under the Law for Encouragement of Capital Investments,
           1959 ("the Law").

           Since the Company is a "foreign investors' company", as defined by
           the above mentioned law, it is entitled to a ten-year period of
           benefits, for enterprises approved after April 1993. The main tax
           benefits from said status, are a tax exemption for two to four years,
           and a reduced tax rate (based on the percentage of foreign
           shareholding in each tax year) on income from all of its approved
           enterprises, for the remainder of the benefit period. These tax
           benefits are subject to a limitation of the earlier of twelve years
           from commencement of operations, or fourteen years from receipt of
           approval. The periods of benefits of the approved enterprises will
           expire between 2001 and 2009. As of December 31, 2001, two of the
           programs have been expired.

           The tax-exempt profits that will be earned by the Company's "Approved
           Enterprises" can be distributed to shareholders, without imposing tax
           liability on the Company only upon its complete liquidation. If these
           retained tax-exempt profits are distributed in a manner other than in
           the complete liquidation of the Company it would be taxed at the
           corporate tax rate applicable to such profits as if the Company had
           not elected the alternative system of benefits (depending on the
           level of foreign investment in the Company) currently between 10% to
           25% for an "Approved Enterprise". The company has decided not to
           declare dividends out of such tax-exempt earnings As of December 31,
           2001, retained earnings included approximately $129 million in
           tax-exempt income earned by the Company's "Approved Enterprise".

           As stated, part of the Company's income is tax exempt due to the
           Approved Enterprise status granted to the Company's production
           facilities. The Company has decided to permanently reinvest the
           amount of the said tax exempt income, and not to distribute such
           income as dividends. Accordingly, no deferred taxes have been
           provided in respect of the tax exempt income.

                                       F-31

               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

            The Company is entitled to claim accelerated depreciation in respect
            of equipment used by "Approved Enterprises" during the first five
            years of the operations of these assets.

           The entitlement to the above mentioned benefits is conditional upon
           the Company's fulfilling the conditions stipulated by the above
           mentioned law, regulations published thereunder and the certificates
           of approval for the specific investments in approved enterprises. In
           the event of failure to comply with these conditions, the benefits
           may be canceled and the Company may be required to refund the amount
           of the benefits, in whole or in part, with the addition of linkage
           differences to the Israeli Consumer Price Index ("CPI") and interest.

           Income from sources other than the "Approved Enterprise" during the
           benefit period, will be subject to tax at the regular corporate tax
           rate of 36%.

        2. Measurement of results for tax purposes under the Income Tax
           (Inflationary Adjustments) Law, 1985:

           Under this law, results for tax purposes are measured in real terms,
           in accordance with the changes in the Israeli CPI, or in the exchange
           rate of the dollar for a "foreign investors' company". The Company
           has elected to measure its results for tax purposes on the basis of
           the changes in the exchange rate of the dollar, which as stated in
           Note 3b, is the Company's reporting currency, and therefor results in
           no differences.

        3. The Law for the Encouragement of Industry (Taxes), 1969:

           The Company is an "industrial company", as defined by this law and,
           as such, is entitled to certain tax benefits, mainly accelerated
           depreciation, as prescribed by regulations published under the
           Inflationary Adjustments Law, and amortization of patents, certain
           other intangible property rights and deduction of share issuance
           expenses.

     b. Non-Israeli subsidiaries:

        Non-Israeli subsidiaries are taxed based on tax laws in their countries
        of residence.

     c. Carryforward tax losses and credits:

        At December 31, 2001, the Company had net operating loss carryforwards
        for Israeli income tax purposes of approximately $ 48.5 million, which
        are available to offset future taxable income.

        In addition, the Group had carryforward tax losses and research and
        development tax credits relating to non-Israeli subsidiaries, mainly in
        the U.S., approximately $ 384 million as of December 31, 2001. The
        carryforward amounts expire between 2004 - 2021.

        Utilization of U.S. net operating losses may be subject to substantial
        annual limitation due to the "change in ownership" provisions of the
        Internal Revenue Code of 1986 and similar state provisions. The annual
        limitations may result in the expiration of net operating losses before
        utilization.

                                       F-32

               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     d.  Deferred income taxes:

         Deferred income taxes reflect the net tax effects of temporary
         differences between the carrying amounts of assets and liabilities for
         financial reporting purposes and the amounts used for income tax
         purposes. Significant components of the Groups' deferred tax
         liabilities and assets are as follows:

        1.  Provided with respect of the following:



                                                                    DECEMBER 31,
                                                             --------------------------
                                                                2000           2001
                                                             -----------   ------------
                                                             U.S. DOLLARS IN THOUSANDS
                                                                     
    Carryforward tax losses and research and development
      credits..............................................   $ 45,988      $ 155,619
    Intercompany profits...................................      2,173          2,152
    Other..................................................     (3,964)        23,539
                                                              --------      ---------
    Deferred tax assets before valuation allowance.........     44,197        181,310
    Valuation allowance....................................    (40,275)      (176,256)
                                                              --------      ---------
    Net deferred tax assets................................   $  3,922      $   5,054
                                                              ========      =========
    Domestic...............................................   $  1,003      $   4,587
    Foreign................................................      2,919            467
                                                              --------      ---------
                                                              $  3,922      $   5,054
                                                              ========      =========


        2.  Deferred taxes are included in the balance sheets, as follows:



                                                                   DECEMBER 31,
                                                                 ----------------
                                                                  2000      2001
                                                                 -------   ------
                                                                   U.S. DOLLARS
                                                                   IN THOUSANDS
                                                                     
    Current assets.............................................  $ 2,646   $2,763
    Non-current assets.........................................    4,200    2,324
    Other long-term liabilities................................   (2,924)     (33)
                                                                 -------   ------
                                                                 $ 3,922   $5,054
                                                                 =======   ======


        3.  As of December 31, 2001 the Group has increased the valuation
            allowance by approximately $ 136 million with respect to deferred
            tax assets resulting from tax loss carryforwards and other temporary
            differences. Management currently believes that it is more likely
            than not that the deferred tax regarding the loss carryforwards and
            other temporary differences will not be realized in the foreseeable
            future.

     e.  The main reconciling items between the statutory tax rate of the
         Company and the effective tax rate are the non-recognition of tax
         benefits from accumulated net operating losses carryforward and other
         temporary differences among the various subsidiaries worldwide due to
         the uncertainty of the realization of such tax benefits and the effect
         of approved enterprise.

                                       F-33

               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     f. Taxes on income included in the statements of operations:



                                                         YEAR ENDED DECEMBER 31,
                                                        --------------------------
                                                         1999     2000      2001
                                                        ------   -------   -------
                                                        U.S. DOLLARS IN THOUSANDS
                                                                  
Provision for income tax:
Current...............................................  $2,727   $ 7,912   $ 2,467
Previous years........................................      --    (2,334)     (361)
                                                        ------   -------   -------
                                                         2,727     5,578     1,074
Deferred income taxes.................................    (252)   (3,575)   (1,132)
                                                        ------   -------   -------
                                                        $2,475   $ 2,003   $   974
                                                        ======   =======   =======
Domestic..............................................  $  820   $ 2,879   $(2,001)
Foreign...............................................   1,655      (876)  $ 2,975
                                                        ------   -------   -------
                                                        $2,475   $ 2,003   $   974
                                                        ======   =======   =======


     g.  Income (loss) before taxes on income:



                                                       YEAR ENDED DECEMBER 31,
                                                   -------------------------------
                                                     1999       2000       2001
                                                   --------   --------   ---------
                                                      U.S. DOLLARS IN THOUSANDS
                                                                
Domestic.........................................  $ 38,048   $ 61,880   $(168,956)
Foreign..........................................   (15,426)   (29,768)   (264,819)
                                                   --------   --------   ---------
                                                   $ 22,622   $ 32,112   $(433,775)
                                                   ========   ========   =========


NOTE 14:  SUPPLEMENTARY BALANCE SHEET INFORMATION

     a.  Short-term bank deposits and current maturities of long-term bank
deposits:



                                                                DECEMBER 31,
                                                              -----------------
                                                               2000      2001
                                                              -------   -------
                                                                U.S. DOLLARS
                                                                IN THOUSANDS
                                                                  
Short term bank deposits *).................................  $   303   $12,900
Current maturities of long-term bank deposits **)...........   34,000        --
                                                              -------   -------
                                                              $34,303   $12,900
                                                              =======   =======


---------------

        *)As of December 31, 2000 and 2001 deposits are denominated in dollars,
          and bear annual interest of 5.25% - 6.5% and 2.1% - 2.35%,
          respectively.

        **)The current maturities of long-term bank deposits are denominated in
           dollars, and bear annual interest of 5.71% - 6.69%.

                                       F-34

               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     b.  Other accounts receivable and prepaid expenses:



                                                                 DECEMBER 31,
                                                              ------------------
                                                                2000      2001
                                                              --------   -------
                                                                 U.S. DOLLARS
                                                                 IN THOUSANDS
                                                                   
Government authorities......................................  $ 13,947   $11,147
Employees...................................................     2,219     1,881
Receivables in respect of capital leases (see d below)......    11,359    15,450
Unbilled receivable.........................................    10,704    19,760
Advances to suppliers.......................................     3,870        --
Prepaid expenses............................................    18,009     5,609
Accrued interest on short-term and long-term bank
  deposits..................................................     1,344        --
Deferred income taxes (see Note 13d)........................     2,646     2,763
Related parties (See Note 1b)...............................    37,410        --
Other.......................................................    18,180     9,240
                                                              --------   -------
                                                              $119,688   $65,850
                                                              ========   =======


     c.  Long-term trade receivables and other receivables



                                                                DECEMBER 31,
                                                              -----------------
                                                               2000      2001
                                                              -------   -------
                                                               U.S. DOLLARS IN
                                                                  THOUSANDS
                                                                  
Long term trade receivables in respect of capital lease.....  $50,572   $25,264
Long term trade receivables.................................       --    13,556
Other receivables...........................................    2,905     1,459
                                                              -------   -------
                                                              $53,477   $40,279
                                                              =======   =======


     d.  Receivables in respect of capital and operating leases:

       The Group's contracts with customers contain long-term commitments, for
       remaining periods ranging from one to five years, to provide network
       services, equipment, installation and maintenance.

       The aggregate minimum future payments to be received by the Group under
       these contracts as of December 31, 2001, are as follows (including
       unearned interest income in the amount of $5.5 million):



                                                              U.S. DOLLARS
YEAR                                                          IN THOUSANDS
----                                                          ------------
                                                           
2002........................................................    $25,181
2003........................................................     17,062
2004........................................................     14,810
2005........................................................      9,335
2006 and thereafter.........................................      4,076
                                                                -------
                                                                $70,464
                                                                =======


       The net investments in capital lease receivables, as of December 31,
       2001, are $40.7 million. The aggregate minimum future payments to be
       received by the Group under operating lease contracts as of December 31,
       2001 amounted to $ 24.3 million. Total revenues from capital and
       operating leases amounted to $97.7 and $ 45.7 million in the year ended
       December 31, 2000 and 2001, respectively.

                                       F-35

               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

        In 2001, management estimated potential recovery of identified capital
        lease receivables and allocated reserves for the difference between the
        receivable balance and the estimated recovery amount (See Note 15b).

     e.  Short-term bank credit:

        1.  The following is classified by currency and interest rates:



                                                       WEIGHTED
                                                       AVERAGE
                                                   INTEREST RATE AT
                                                     DECEMBER 31,       DECEMBER 31,
                                                   ----------------   ----------------
                                                    2000     2001      2000      2001
                                                   ------   -------   -------   ------
                                                          %           U.S. DOLLARS IN
                                                                         THOUSANDS
                                                                    
    In dollars...................................   7.07      3.06    $ 7,285   $3,376
    In Israeli NIS...............................    8.8       4.7      6,143       76
    In other currencies..........................    6.5     23.15        556    1,212
                                                                      -------   ------
                                                                      $13,984   $4,664
                                                                      =======   ======


            Short-term bank credit is secured by a negative pledge agreement.

        2.  As of December 31, 2001, the Company has utilized all its available
        credit line, which includes guarantees for future performance
        obligations.

     f.  Other accounts payable:



                                                                DECEMBER 31,
                                                              -----------------
                                                               2000      2001
                                                              -------   -------
                                                               U.S. DOLLARS IN
                                                                  THOUSANDS
                                                                  
Payroll and related employees accruals......................  $ 4,909   $ 2,981
Provision for vacation pay..................................    6,336     4,838
Advances from customers.....................................      594       643
Deferred revenue............................................    5,839     7,277
Current maturities of long-term liabilities with respect to
  capital lease agreements..................................    4,120     8,069
Sale taxes payable..........................................    3,296     5,676
Other.......................................................      381       658
                                                              -------   -------
                                                              $25,475   $30,142
                                                              =======   =======


                                       F-36

               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     g.  Long-term loans:



                                                            RATE OF                     DECEMBER 31,
                                                         INTEREST FOR                -------------------
                                               LINKAGE   2000 AND 2001   MATURITY      2000       2001
                                               -------   -------------   ---------   --------   --------
                                                                                       U.S. DOLLARS IN
                                                               %                          THOUSANDS
                                                                                 
        Loan from a bank*)...................  Dollar    Libor + 0.8%    2002-2005   $108,000   $108,000
        Loan from a bank.....................  Dollar    Libor + 2.0%         2003         --     30,000
        Loans from a bank....................    DM      5.86% - 6.3%    2002-2021         --      5,380
        Other long-term loans**).............  Dollar    Libor + 1.0%    2002-2004      2,505     16,955
        Loans from related parties...........  Dollar              5%         2005        908        962
                                                                                     --------   --------
                                                                                      111,413    161,297
        Less -- current maturities...........                                             835     25,224
                                                                                     --------   --------
                                                                                     $110,578   $136,073
                                                                                     ========   ========


---------------

         *)The loan is due in six installments every six months beginning July
           1, 2002.

           Under the loan agreement, the Group has committed to prohibit
           providing any security interest upon or with respect to the
           collateral. Additionally, the Group shall not merge or consolidate
           without the consent of the lender, will not permit any voluntary
           liquidation, sell, dispose and transfer of its assets other than at
           the fair market value. The Group cannot sell any of Spacenet's
           shares, and procure that Spacenet shall not give any pre-emptive
           rights, options, conversion rights to its stockholders. Any change in
           business is not permitted unless written consent from the lender has
           been received.

        **)The Company granted the lender a security interest on certain of its
           computer, machinery, and Hub equipment assets.

        As for charges and guarantees, see Note 10h.

        Long-term debt maturities after December 31, 2001, are as follows:



                                                              U.S. DOLLARS
YEAR                                                          IN THOUSANDS
----                                                          ------------
                                                           
2002........................................................    $ 25,224
2003........................................................      73,552
2004........................................................      39,618
2005........................................................      18,159
2006 and thereafter.........................................       4,744
                                                                --------
                                                                $161,297
                                                                ========


    Interest expenses amounted to $0, $0 and $7,717,000 for the years ended
    December 31, 1999, 2000 and 2001, respectively.

                                       F-37

               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     h.  Other long-term liabilities:



                                                                        DECEMBER 31,
                                                                      -----------------
                                                                       2000      2001
                                                                      -------   -------
                                                                       U.S. DOLLARS IN
                                                                          THOUSANDS
                                                                          
        Deferred revenue............................................  $ 7,210   $ 7,859
        Long term liability in respect of OCS agreement*)...........       --     2,758
        Provision for estimated losses on long-term contracts.......    5,054        --
        Long-term liabilities with respect to capital lease
          agreements**).............................................    3,390     3,140
        Deferred income taxes (see Note 13d)........................    2,924        33
        Other.......................................................    1,586     3,276
                                                                      -------   -------
                                                                      $20,164   $17,066
                                                                      =======   =======


       ----------------------

        *) The Company is committed to pay royalties to the Government of Israel
           at rate of 3%-5% on sales proceeds from products for which the
           Government participates in the research and development by way of
           grants. The obligation to pay these royalties is contingent on actual
           sales of the products and, in the absence of such sales, no payment
           is required. The royalty amount was determined up to the amount of
           the grants received (the grants are linked to the U.S. dollar and
           part of the grants bear interest at LIBOR rate).

           Royalties paid or accrued for the years ended December 31, 1999, 2000
           and 2001 to Office of the Chief Scientist in the Israeli Ministry of
           Industry and Trade ("the OCS") amounted to $719,000, $138,000 and
           $1,269,000 respectively.

           In October 2001, the Company filed a request to the OCS for the
           commitment to pay all royalties arising from future sales with
           respect of previous OCS grants. The Company recorded expenses in the
           amount of $3.4 million payable over a period of up to five years,
           which bears interest at a rate to be agreed between the Company and
           the OCS. This agreement will enable the Company to participate in a
           new OCS program under which it will be eligible to receive future
           research and development grants for generic research and development
           projects without any royalty repayment obligations. Since the Company
           committed itself to the proposed arrangement prior to the balance
           sheet date, the expense was accounted for as an operating expense
           during 2001. The amount is shown separately in the statement of
           operations to indicate that this expense is a one-time charge, which
           is not part of the Company's ongoing operations.

       **) Future minimum lease payments in respect of capital lease agreements:



                                                                          U.S. DOLLARS
            YEAR                                                          IN THOUSANDS
            ----                                                          ------------
                                                                       
            2002........................................................    $ 8,069
            2003........................................................      1,761
            2004........................................................      1,379
                                                                            -------
                                                                            $11,209
                                                                            =======


                                       F-38

               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 15:  SELECTED STATEMENTS OF OPERATIONS DATA

     a.  Research and development costs, net:



                                                                        YEAR ENDED DECEMBER 31,
                                                                      ---------------------------
                                                                       1999      2000      2001
                                                                      -------   -------   -------
                                                                       U.S. DOLLARS IN THOUSANDS
                                                                                 
        Total cost..................................................  $27,159   $35,576   $47,097
        Less:
        Royalty bearing grants......................................    1,340       926     2,058
        Non-royalty bearing grants..................................    1,028     3,378     6,791
                                                                      -------   -------   -------
                                                                      $24,791   $31,272   $38,248
                                                                      =======   =======   =======


     b.  Selling, marketing, general and administrative expenses:



                                                                       YEAR ENDED DECEMBER 31,
                                                                    ------------------------------
                                                                     1999       2000        2001
                                                                    -------    -------    --------
                                                                      U.S. DOLLARS IN THOUSANDS
                                                                                 
        Selling and marketing.....................................  $32,988    $41,575    $111,281
        General and administrative................................   35,426(1)  44,523(1)  144,812(1)(2)
                                                                    -------    -------    --------
                                                                    $68,414    $86,098    $256,093
                                                                    =======    =======    ========


       ----------------------

       (1)Including amortization of goodwill and other identifiable intangible
          assets.

       (2)In 2001, the Company provided allowance for its capital leases
          receivables relating to vertical market customers that were
          specifically identified by the management of the Company as having
          difficulties paying their respective receivables. Those customers were
          significantly adversely affected by the recession which was indicated
          in the third quarter and was accompanied in the United States by an
          abrupt drop in consumer spending, intensifying business lay-offs of
          workers and by an acceleration of the downsizing of businesses.
          Furthermore, the Company increased its allowance for bad debt
          provision since certain circumstances such as the global decrease in
          the Telecommunication companies, depressed market conditions and
          difficulties in collections from certain customers indicated that the
          carrying amount of the receivables may not be recoverable.

          Management estimated potential recovery of the identified capital
          lease receivables and other trade receivables and allocated reserves
          for the difference between the receivable balance and the estimated
          recovery amount to be $134.6 million (including $75 million relating
          to StarBand, see Note 1b).

     c.  Allowance for doubtful accounts:



                                                                       YEAR ENDED DECEMBER 31,
                                                                      --------------------------
                                                                       1999     2000      2001
                                                                      ------   ------   --------
                                                                      U.S. DOLLARS IN THOUSANDS
                                                                               
        Balance at beginning of year................................  $2,000   $4,423   $  8,077
        Increase during the year....................................   2,423    3,654    134,614
        Write-off of bad debts......................................      --       --    (27,988)
                                                                      ------   ------   --------
        Balance at the end of year..................................  $4,423   $8,077   $114,703
                                                                      ======   ======   ========


                                       F-39

               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     d.  Financial income (expenses), net:



                                                                        YEAR ENDED DECEMBER 31,
                                                                      ----------------------------
                                                                       1999      2000       2001
                                                                      -------   -------   --------
                                                                       U.S. DOLLARS IN THOUSANDS
                                                                                 
        Income:
          Interest on cash equivalents and bank deposits and
             restricted cash........................................  $ 9,991   $14,264   $  8,165
          Interest with respect to capital lease....................      565     4,923      2,615
          Other (mainly translation adjustments)....................      189       741      1,734
                                                                      -------   -------   --------
                                                                       10,745    19,928     12,514
                                                                      -------   -------   --------
        Expenses:
          Interest on convertible subordinated notes (see Note 9)...    4,871    13,972     14,875
        Amortization of issuance costs of convertible subordinated
          notes (see Notes 8 and 9).................................      455     1,978      2,124
        Interest with respect to short-term bank credit and trade
          payables and other........................................    1,162       704      2,113
        Interest with respect to long-term loans from banks.........       --        --      7,717
        Interest with respect to capital lease......................       --        --      1,135
        Other (mainly translation adjustments)......................      990     4,563      5,884
                                                                      -------   -------   --------
                                                                        7,478    21,217     33,848
                                                                      -------   -------   --------
                                                                      $ 3,267   $(1,289)  $(21,334)
                                                                      =======   =======   ========


                                       F-40

               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 16:  CUSTOMERS AND GEOGRAPHIC INFORMATION

     The Group operates in one business segment -- the design, development,
     manufacturing, marketing and providing of services for very small aperture
     terminal ("VSAT") satellite earth stations. The Group has adopted SFAS No.
     131, "Disclosures About Segments of an Enterprise and Related Information".

     1. Revenues by geographic area:

      Following is a summary of revenues by geographic area. Revenues are
      attributed to geographic area, based on the location of the end customers,
      as follows:



                                                                    YEAR ENDED DECEMBER 31,
                                                             -------------------------------------
                                                                1999          2000         2001
                                                             -----------   ----------   ----------
                                                                   U.S. DOLLARS IN THOUSANDS
                                                                               
        United States......................................  $*)  190,609  $*) 289,744  $*) 151,100
        South America and Latin America....................  *)   43,940   *) 108,463   *) 117,551
        Asia...............................................       25,198       63,665       50,562
        Europe.............................................       54,643       31,309       48,554
        South Africa.......................................        9,387        8,194       16,855
        Israel.............................................  *)    8,466          719        1,019
        Other..............................................        5,630        2,468          390
                                                             -----------   ----------   ----------
                                                             $   337,873   $  504,562   $  386,029
                                                             -----------   ----------   ----------
                                                             -----------   ----------   ----------
        *) Including revenues from related parties as
          follows:
        StarBand revenues..................................           --   $  128,544   $   44,288
        Others.............................................  $    52,700       21,690        5,789
                                                             -----------   ----------   ----------
                                                             $**)  52,700  $  150,234   $   50,017
                                                             -----------   ----------   ----------
                                                             -----------   ----------   ----------


       **)Including $15 million, from SES Americom. SES Americom and certain of
          its affiliates were committed to purchase products from the Group
          through the end of 1999. In 1999, no purchase orders for such products
          were received. The amount recorded represents 40% of $37.5 million,
          which is the minimum commitment of GE Americom under this agreement.
          This amount was collected in 2000.

     2. Revenues from single customers, which exceed 10% of total revenues in
        the reported years, as a percentage of total revenue:



                                                                      YEAR ENDED DECEMBER 31,
                                                                      ------------------------
                                                                       1999     2000     2001
                                                                      ------   ------   ------
                                                                               
        StarBand (see Note 1b)......................................  $  --    25.48%   11.47%
                                                                      =====    =====    =====


                                       F-41

               GILAT SATELLITE NETWORKS LTD. AND ITS SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     3. The Group's long-lived assets are located in the following countries:



                                                                            DECEMBER 31,
                                                                      -------------------------
                                                                         2000          2001
                                                                      -----------   -----------
                                                                      U.S. DOLLARS IN THOUSANDS
                                                                              
        United States...............................................   $288,100      $168,083
        Israel......................................................    126,308       124,180
        Latin America...............................................     90,699       112,672
        Europe......................................................     37,990        27,231
        Other.......................................................     10,970           561
                                                                       --------      --------
                                                                       $554,067      $432,727
                                                                       ========      ========


NOTE 17:  SUBSEQUENT EVENTS (UNAUDITED)

     a. A number of securities class action lawsuits were announced against the
        Company and certain of its officers and directors. These complaints were
        brought on behalf of purchasers of securities of the Company between May
        16, 2000 and October 2, 2001 inclusive, and allege violations of the
        federal securities laws and claim that the Company issued material
        misrepresentations to the market. Gilat believes the allegations against
        it and its officers and directors are without merit and intends to
        contest them vigorously. However, these legal proceedings are in the
        preliminary stages and the Company cannot predict their outcome. In
        addition, whether or not the Company is successful, the proceedings
        could result in substantial costs and may occupy a significant amount of
        time and attention of the Company's senior management.

     b. On March 29, 2002 the rStar tender Offer was commenced. In April 2002,
        the minority shareholders of rStar approved the transaction. The Company
        believes that the transaction will be closed during the second quarter
        of 2002. See Note 2a.

     c. In April 2002, Gilat together with SES Global, Alcatel Space and
        SkyBridge announced the formation of a new company that will provide
        two-way satellite broadband communications services to enterprises,
        consumers and small office-home office (SOHO) users throughout Europe.
        The value of the company exceeds EUR 200 million and includes cash of
        more than EUR 50 million with additional contributions from each of the
        partners. Such contributions include existing facilities, transponders,
        hubs, terminals, other technology and technical as well as marketing
        assistance. Gilat will stop consolidating its Europe operations at the
        date the transaction is closed. As of the closing, receivables in
        respect of capital and operating leases in the amount of approximately
        $23 million and commitments with respect to space segment services in
        the amount of approximately $55 million out of the total amount will be
        assigned to the new company.

        In addition, Gilat and Alcatel Space reached an agreement in principle
        to form a strategic partnership that will focus on significant
        enhancements to and further development of the Gilat 360 broadband
        satellite platform. The companies will also cooperate on marketing
        satellite broadband residential products and solutions to
        telecommunications operators and Internet Service Providers worldwide.

                             ---------------------

                                       F-42


                          INDEPENDENT AUDITORS' REPORT

To the Board of Directors and Stockholder
Gilat Florida Inc.
Sunrise, Florida

     We have audited the accompanying consolidated balance sheets of Gilat
Florida Inc. (a wholly-owned subsidiary of Gilat Satellite Networks, Ltd.) as of
December 31, 2001 and 2000, and the related consolidated statements of
operations, stockholder's equity and cash flows for each of the three years
ended December 31, 2001, 2000 and 1999 (restated). These consolidated 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 audits to obtain reasonable assurance about whether the consolidated
financial statements are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the consolidated 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 consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Gilat
Florida Inc. as of December 31, 2001 and 2000, and the results of its operations
and its cash flows for each of the three years ended December 31, 2001, 2000 and
1999 (restated) in conformity with accounting principles generally accepted in
the United States.

Melbourne, Florida
January 17, 2002
                                         /s/ Berman Hopkins
                                         Wright & LaHam, CPA's, LLP

                                       F-43


               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

The Board of Directors and Stockholders rStar Corporation

     We have audited the accompanying consolidated balance sheets of rStar
Corporation as of December 31, 2001 and 2000, and the related consolidated
statements of operations, redeemable convertible preferred stock and
stockholders' equity and cash flows for each of the two years in the period
ended 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 of America. 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 consolidated financial statements referred to above
present fairly, in all material respects, the consolidated financial position of
rStar Corporation at December 31, 2001 and 2000, and the results of its
consolidated operations and its consolidated cash flows for each of the two
years in the period ended December 31, 2001 in conformity with accounting
principles generally accepted in the United States of America.

                                         /s/ Grant Thornton LLP

San Francisco, California
January 31, 2002

                                       F-44


                          INDEPENDENT AUDITORS' REPORT

The Board of Directors
of Gilat To Home Latin America (Netherlands Antilles) N.V.

     We have audited the accompanying consolidated balance sheets of Gilat To
Home Latin America (Netherlands Antilles) N.V. and subsidiaries as of December
31, 2001 and 2000, and the related consolidated statements of operations,
changes in shareholders' equity (deficit) and comprehensive income (loss), and
cash flows for the years then ended. These consolidated financial statements are
the responsibility of the Company's management. Our responsibility is to express
an opinion on these consolidated financial statements based on our audits.

     We conducted our audits in accordance with auditing standards generally
accepted in the United States of America. 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 consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Gilat To
Home Latin America (Netherlands Antilles) N.V. and subsidiaries as of December
31, 2001 and 2000, and the results of their operations and their cash flows for
the years then ended in conformity with accounting principles generally accepted
in the United States of America.

Amstelveen, February 8, 2002
                                          /s/ KPMG ACCOUNTANTS N.V.
                                          --------------------------------------

                                       F-45


                   UNAUDITED PRO FORMA FINANCIAL INFORMATION
                        OF GILAT SATELLITE NETWORKS LTD.

     The following unaudited pro forma condensed consolidated statements of
operations are set forth herein to give effect to the acquisition of rStar
Corporation ("rStar") by Gilat Satellite Networks Ltd. ("Gilat") as if such
acquisition had occurred as of January 1, 2001 by consolidating the historical
Statements of Operations of Gilat and the historical Statements of Operations of
rStar for the year ended December 31,2001.The unaudited pro forma consolidated
balance sheet consolidates the Gilat historical Balance Sheet and rStar's
historical Balance Sheet as if the Transactions, as defined in Note 1 below ,had
occurred on December 31, 2001.

     The pro forma condensed consolidated pro forma information is provided for
illustrative purposes only and is not necessarily indicative of the consolidated
?financial position and consolidated results of operations that would have
actually been reported on a historical basis, had the acquisition occurred at
the beginning of the periods presented, nor do they represent a forecast of the
consolidated future financial position and consolidated future results of
operations for any future period. All information contained herein should be
read in conjunction with the Financial Statements and the notes thereto as of
December 31, 2001 of Gilat, which have been incorporated by reference herein and
the Financial Statements and notes thereto of rStar as of December 31,2001
included herein.

                                       F-46


                         GILAT SATELLITE NETWORKS LTD.

                         UNAUDITED PRO FORMA CONDENSED
              CONSOLIDATED BALANCE SHEETS AS OF DECEMBER 31, 2001
                          (U.S. DOLLARS IN THOUSANDS)



                                                      HISTORICAL
                                                    ---------------
                                                    GILAT SATELLITE
                                                       NETWORKS        PRO FORMA          PRO FORMA AS
                                                         LTD.         ADJUSTMENTS           ADJUSTED
                                                    ---------------   -----------         ------------
                                                                              
ASSETS
CURRENT ASSETS:
Cash and cash equivalents.........................     $ 97,325        $(10,000)     5A     $ 87,325
Short-term bank deposits and current maturities of
  long-term bank deposits.........................       12,900                               12,900
Short-term restricted cash........................        3,520                                3,520
Trade receivables.................................      105,299                              105,299
Inventories.......................................      123,372                              123,372
Other accounts receivable and prepaid expenses....       65,850                               65,850
                                                       --------        --------     ---     --------
TOTAL CURRENT ASSETS..............................      408,266         (10,000)             398,266
                                                       --------        --------     ---     --------
LONG-TERM INVESTMENTS AND RECEIVABLES:
Long-term restricted cash.........................        9,521                                9,521
Investment in other companies.....................       12,182                               12,182
Severance pay fund................................        5,784                                5,784
Long-term note....................................       43,430                               43,430
Long-term trade receivables and other
  receivables.....................................       40,279                               40,279
                                                       --------        --------     ---     --------
                                                        111,196                              111,196
                                                       --------        --------     ---     --------
PROPERTY AND EQUIPMENT, NET.......................      247,200                              247,200
                                                       --------        --------     ---     --------
OTHER ASSETS AND DEFERRED CHARGES, NET............       91,961                               91,961
                                                       --------        --------     ---     --------
TOTAL ASSETS......................................     $858,623        $(10,000)            $848,623
                                                       ========        ========     ===     ========
LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
Short-term bank credit and current maturities of
  long-term loans.................................     $ 29,888                             $ 29,888
Trade payables....................................       46,927                               46,927
Accrued expenses..................................       51,737             400      5B       52,137
Other accounts payable............................       30,142                               30,142
                                                       --------        --------     ---     --------
TOTAL CURRENT LIABILITIES.........................      158,694             400              159,094
                                                       --------        --------     ---     --------
LONG-TERM LIABILITIES:
Accrued severance pay.............................        8,831                                8,831
Long-term loans, net of current maturities........      136,073                              136,073
Other long-term liabilities.......................       17,066                               17,066
Convertible subordinated notes....................      350,000                              350,000
                                                       --------        --------     ---     --------
TOTAL LONG-TERM LIABILITIES.......................      511,970                              511,970
                                                       --------        --------     ---     --------
MINORITY INTEREST.................................       10,639          (5,199)     5C        5,440
                                                       --------        --------     ---     --------
SHAREHOLDERS' EQUITY..............................      177,320          (5,201)     5D      172,119
                                                       --------        --------     ---     --------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY........     $858,623        $(10,000)            $848,623
                                                       ========        ========     ===     ========


                                       F-47


                          GILAT SATELLITE NETWORKS LTD

                         UNAUDITED PRO FORMA CONDENSED
                      CONSOLIDATED STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 2001



                                                          HISTORICAL
                                                        ---------------
                                                        GILAT SATELLITE    PRO FORMA     PRO FORMA AS
                                                         NETWORKS LTD.    ADJUSTMENTS      ADJUSTED
                                                        ---------------   -----------    ------------
                                                                 (U.S. DOLLARS IN THOUSANDS)
                                                                                
Revenues..............................................     $ 386,029                      $ 386,029
Cost revenues.........................................       348,829                        348,829
                                                           ---------        -------       ---------
GROSS PROFIT..........................................        37,200                         37,200
Research and development costs, net...................        38,248                         38,248
Selling, marketing, general and administrative
  expenses............................................       121,479                        121,585
Provision and write-off for doubtful accounts and
  reserve for capital lease receivables...............       134,614                        134,614
One time expense due to settlement arrangement with
  the OCS.............................................         3,447                          3,447
Impairment of assets..................................        93,562          5,784 6A       99,346
Restructuring charges.................................        30,284                         30,284
                                                           ---------        -------       ---------
OPERATING LOSS........................................      (384,434)                      (390,218)
Financial expenses, net...............................       (21,334)          (450)6B      (21,784)
Write-off of investments..............................       (28,007)                       (28,007)
                                                           ---------        -------       ---------
LOSS BEFORE TAXES ON INCOME...........................      (433,775)        (6,234)       (440,009)
Taxes on income.......................................           974                            974
                                                           ---------        -------       ---------
LOSS AFTER TAXES ON INCOME............................      (434,749)        (6,234)       (440,983)
Equity in losses of affiliated companies..............          (252)                          (252)
Minority interest in losses of subsidiaries...........         5,889         (3,623)6C        2,266
                                                           ---------        -------       ---------
NET LOSS..............................................     $(429,112)       $(9,857)      $(438,969)
                                                           =========        =======       =========
Basic and diluted net loss per ordinary share from
  continuing operations...............................     $  (18.37)                     $  (18.42)
                                                           =========                      =========
Weighted average number of shares used in computing
  basic and diluted net loss per ordinary share (in
  thousands)..........................................        23,361                         23,827
                                                           =========                      =========


                                       F-48


                          NOTES TO UNAUDITED PRO FORMA
                  CONDENSED CONSOLIDATED FINANCIAL INFORMATION
              (U.S.$ IN THOUSAND, EXCEPT SHARE AND PER SHARE DATA)

Note 1.  The unaudited pro forma condensed consolidated statements reflect the
purchase of rStar.

     The transaction is described as follows:

     On April 23, 2001, Gilat entered into an Acquisition Agreement (the
"Original Acquisition Agreement") with rStar and Gilat To Home Latin America
(Holland) N.V.("GTH Latin America"), and indirect majority-owned subsidiary of
Gilat. The parties subsequently amended and restated the acquisition agreement
in September 2001 and again in December 2001.As described elsewhere in this
other to exchange/prospectus, pursuant to the Original Acquisition Agreement, in
May 2001,rStar satisfied in full its outstanding capital lease and other accrued
obligations to Spacenet Inc., Gilat's wholly-owned subsidiary, through the
issuance and delivery of 19,396,552 shares of rStar Common Stock to Gilat
Satellite Networks (Holland) B.V., a direct wholly-owned subsidiary of Gilat. As
a result of this transaction, Gilat's beneficial ownership of the outstanding
shares of rStar Common Stock increased from 51% to approximately 66%.

     References to the "Acquisition Agreement" herein, refer to the Amended and
Restated Acquisition Agreement, entered into among rStar, Gilat and GTH Latin
America on December 31,2001.Under the Acquisition Agreement, rStar will issue to
GTH Latin America 43,103,448 shares of rStar Common Stock in exchange for all of
the outstanding stock of StarBand Latin America (Holland) B.V. ("StarBand Latin
America"), an indirect majority-owned subsidiary of Gilat (the
"Acquisition").Prior to the closing of the Acquisition, Gilat and its
subsidiaries, including GTH Latin America ,will transfer the StarBand Latin
America business, along with the relevant assets necessary to operate the
business ,to StarBand Latin America. In addition, pursuant to the Acquisition
Agreement, rStar will offer to exchange (the "Exchange Offer," and together with
the Acquisition, the "Transactions") up to 6,315,789 shares of rStar Common
Stock, in exchange for a combination of, in the aggregate, up to 466,105 Gilat
ordinary shares and cash consideration. The exact amount of the cash
consideration, ranging from $2 million to $10 million, in the aggregate, will be
calculated pursuant to a formula which is tied to the average closing price for
Gilat's ordinary shares over a consecutive 10-day trading period ending on the
fifth trading day prior to the expiration of the Exchange Offer. As described in
this offer to exchange/prospectus, rStar currently does not own any Gilat
ordinary shares. Gilat granted rStar an option to purchase up to 466,105 Gilat
ordinary shares for the Exchange Offer. Under the terms of this option for Gilat
ordinary shares, rStar will issue to Gilat a number of new shares of rStar
Common Stock equal to 60%of the total number of shares tendered in the Exchange
Offer. Therefore, assuming that the maximum number of shares of rStar Common
Stock are tendered in the Exchange Offer, rStar will issue to Gilat 3,789,473
shares of rStar Common Stock upon exercise of the option for Gilat ordinary
shares. RStar will exercise this option upon closing of the Exchange Offer. As a
result, upon closing of the Exchange Offer and the Acquisition, and assuming
that the maximum number of shares of rStar Common Stock are tendered in the
Exchange Offer, Gilat will increase its beneficial ownership of the outstanding
shares of rStar Common Stock from approximately 66%to approximately 85%.

     In addition to the 43,103,448 shares of rStar Common Stock to be issued to
GTH Latin America in connection with the Acquisition, the Acquisition Agreement
provides that in the event that the StarBand Latin America business exceeds
certain earning targets during each of the one year periods ended June 30, 2003
and June 30,2004,Gilat would be entitled to receive up to 5,370,765 additional
shares of rStar Common Stock, with respect to each such year. Conversely, in the
event that the StarBand Latin America business fails to satisfy the earnings
targets during the one-year periods ending June 30,2003 and June 30, 2004,rStar
stockholders (other than Gilat and its corporate affiliates) will be entitled to
receive their pro rata share of a special cash distribution in the amount of
$2.5 million or $5 million, with respect to each such year.

     RStar stockholders will not be entitled to a special cash distribution and
Gilat will not be entitled to the additional share issuance described above in
the event that rStar completes: (1) a qualified public
                                       F-49

                          NOTES TO UNAUDITED PRO FORMA
          CONDENSED CONSOLIDATED FINANCIAL INFORMATION -- (CONTINUED)

offering for rStar Common Stock or (2) a sale of rStar Common Stock, in a single
transaction, to a party other than Gilat and its affiliates that raises gross
proceeds to rStar of at least $100 million, at a price of rStar Common Stock
equal to $1 per share. Only 60%of these proceeds need to be in the form of cash.

     Prior to the Original Acquisition Agreement, Gilat acquired approximately
51%of the outstanding shares of rStar Common Stock, at a cost of approximately
$51 million. Gilat acquired this interest in a series of transactions from
October 2000 through January 2001. Gilat restated its financial statements to
reflect the consolidation of rStar from January 2001,in lieu of applying the
equity method of accounting.

     Gilat will account for the combined Transactions, increasing its beneficial
ownership in rStar to 85% as follows: (i) the Exchange Offer will be accounted
for on the basis of fair values under the purchase method of accounting in
accordance with SFAS 141 "Business Combination"(rStar meets the definitions of
"business" under EITF 98-3 "Determining Whether a Transaction Is an Exchange of
Similar Productive Assets or a Business Combination" and Article 11 of
Regulation S-X) and (ii) the Acquisition, transaction involving rStar, StarBand
Latin America and GTH Latin America, will be accounted for as a transaction
between entities under common control, as prescribed in interpretation 39 of APB
16 "Transfers and Exchanges Between Companies Under Common Control" and FTB 85-5
issue 2 "Issues Relating to Accounting for Business Combinations, Including
Stock Transactions between Companies under Common Control".

     During September 2001,Gilat recorded an impairment of the Goodwill and
Existing Technology, which relates to rStar, of approximately $50,580 thousand.

     In addition Gilat recorded on a pro forma basis an impairment charge in the
amount of $5.8 thousand in order to reflect the fair value of the investment as
of December 31, 2001.

Note 2.  The unaudited pro forma condensed consolidated statements of operations
do not reflect activity subsequent to the periods presented and therefore does
not reflect future results nor does it anticipate cost reductions or other
synergies that may result from the consolidation.

Note 3.  The unaudited pro forma net loss per share is based on the weighted
average number of shares of Gilat's ordinary shares outstanding during the
periods presented after giving effect to the Transactions.

Note 4.  The pro forma adjustments are based on available financial information
and certain estimates and assumptions that Gilat believes are reasonable and
that are set forth in the other notes to the unaudited pro forma condensed
consolidated financial statements.

Note 5.  The following pro forma adjustments are reflected in the unaudited pro
forma condensed consolidated balance sheet:

     A.  Acquisition of 6,315,789 shares of rStar Common Stock in exchange for
consideration of approximately $10,000 thousand. The exact amount of the cash
consideration is based on a formula, which is dependent on the average trading
price of Gilat's ordinary share for the 10-day trading period ending 5 days
prior to the expiration of the exchange offer. Below is an example of this
formula assuming the maximum 29% conversion and the most recent average trading
price of Gilat's ordinary share.

  FORMULA

     Assuming that the recent average trading price of the Gilat ordinary share
is $1.25, the cash consideration, in the aggregate, equals = [($6,000,000 +
(($12 minus $1.25)*(466,105))] = $11,010,628.75. The aggregate value of the cash
consideration is limited, as discussed below, to a maximum of $10 million or
$1.58 per share.

     In the event that the average trading price is greater than $12 per share
than the above formula would be reversed so that the difference between $12 and
the average trading price is reduced from the

                                       F-50

                          NOTES TO UNAUDITED PRO FORMA
          CONDENSED CONSOLIDATED FINANCIAL INFORMATION -- (CONTINUED)

$6 million. In no event can the aggregate value of the cash consideration be
greater than $10 million or less than $2 million. The actual cash consideration
to be paid will differ based upon the formula described above; as a result, the
actual amount will differ from the amount calculated above. For purposes of the
pro forma we have used the most recent average trading price of Gilat's ordinary
share to calculate the cash consideration to be paid.

     B.  Expected additional direct costs related to Transactions.

     C.  Recognition of 15% minority interest in rStar equity after the
Transactions.

     D.  Impairment charge of rStar's intangible assets and existing technology
of $5,784 thousand. (See Note 1), net of increase in Gilat's equity as a result
of Gilat's issuance of 466,105 shares totaling the amount of $583 thousand
(assuming Gilat's share price is $1.25) in exchange for 3,789,473 shares for
rStar Common Stock. The market price used in the calculation of share value
issued by Gilat was based upon the average price during a reasonable period
before and after the date that the terms of the Acquisition Agreement were
agreed upon and announced, in accordance with EITF 95-19 "Determination of
Measurement Date for the Market Price of Securities Issued in a Purchase
Business Combination".

Note 6.  The following pro forma adjustments are reflected in the unaudited pro
forma condensed consolidated statements of operations:

     A.  Impairment charge of rStar's intangible assets and existing technology
of $5,784 thousand. (See Note 1).

     B.  Interest expenses relating to approximately $10,000 thousand
acquisition cost of 6,315,789 shares of rStar Common Stock.

     C.  Recognition of minority interest in losses of rStar.

                                       F-51


               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

The Board of Directors and Stockholders
rStar Corporation

     We have audited the accompanying consolidated balance sheets of rStar
Corporation as of December 31, 2001 and 2000, and the related consolidated
statements of operations, redeemable convertible preferred stock and
stockholders' equity and cash flows for each of the two years in the period
ended 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 of America. 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 consolidated financial statements referred to above
present fairly, in all material respects, the consolidated financial position of
rStar Corporation at December 31, 2001 and 2000, and the results of its
consolidated operations and its consolidated cash flows for each of the two
years in the period ended December 31, 2001 in conformity with accounting
principles generally accepted in the United States of America.

                                          /S/ GRANT THORNTON LLP

San Francisco, California
January 31, 2002

                                       F-52


               REPORT OF ERNST & YOUNG LLP, INDEPENDENT AUDITORS

The Board of Directors and Stockholders
rStar Corporation

     We have audited the accompanying consolidated statements of operations,
redeemable convertible preferred stock and stockholders' equity (deficit), and
cash flows of rStar Corporation (formerly known as ZapMe! Corporation) for the
year ended December 31, 1999. 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 audit.

     We conducted our audit 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 audit provides a reasonable basis
for our opinion.

     In our opinion, the financial statements referred to above present fairly,
in all material respects, the consolidated results of operations and cash flows
of rStar Corporation for the year ended December 31, 1999 in conformity with
accounting principles generally accepted in the United States.

                                          /S/ ERNST & YOUNG LLP

Walnut Creek, California
January 28, 2000,
except for Note 2,
as to which the date is
March 27, 2001.

                                       F-53


                               RSTAR CORPORATION

                          CONSOLIDATED BALANCE SHEETS
                                  DECEMBER 31,
               (IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)



                                                                2001        2000
                                                              ---------   ---------
                                                                    
ASSETS
Current assets:
  Cash and cash equivalents.................................  $  31,034   $  48,406
  Receivables...............................................        277         123
  Prepaid expenses and other current assets.................        744         452
                                                              ---------   ---------
Total current assets........................................     32,055      48,981
  Equipment, net............................................      1,895       4,507
  Restricted cash...........................................        683         577
  Other assets..............................................      1,081       2,288
  Net assets of discontinued operations.....................        322      17,470
                                                              ---------   ---------
Total assets................................................  $  36,036   $  73,823
                                                              =========   =========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable..........................................  $   1,177   $   1,790
  Accrued and other liabilities.............................      1,491      13,575
  Accrued compensation and related expenses.................        285       2,056
  Current portion of capital lease obligations..............      3,099       4,853
  Current portion of capital lease obligations-related
     party..................................................         --      18,834
                                                              ---------   ---------
Total current liabilities...................................      6,052      41,108
  Capital lease obligations, less current portion...........         --       3,358
  Capital lease obligations-related party, less current
     portion................................................         --      17,187
                                                              ---------   ---------
Total liabilities...........................................      6,052      61,653
Minority interest in subsidiary.............................         --         595
Stockholders' equity:
Convertible preferred stock, $0.01 par value Authorized
  shares -- 5,000,000, none issued and outstanding at
  December 31, 2001 and 2000................................         --          --
Common stock, $0.01 par value
  Authorized shares -- 200,000,000,
     Issued and outstanding shares 63,802,563 and 43,957,709
     at December 31, 2001 and 2000, respectively............        638         440
  Additional Paid-in-Capital................................    225,835     180,778
  Deferred stock compensation...............................       (140)       (665)
  Notes receivable from stockholders........................     (6,500)     (6,500)
  Accumulated deficit.......................................   (189,849)   (162,478)
                                                              ---------   ---------
Total stockholders' equity..................................     29,984      11,575
                                                              ---------   ---------
Total liabilities and stockholders' equity..................  $  36,036   $  73,823
                                                              =========   =========


          See accompanying Notes to Consolidated Financial Statements
                                       F-54


                               RSTAR CORPORATION

                     CONSOLIDATED STATEMENTS OF OPERATIONS
                            YEAR ENDED DECEMBER 31,
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)



                                                                2001       2000        1999
                                                              --------   ---------   --------
                                                                            
Costs and expenses:
  Sales and marketing.......................................  $  2,988   $     399   $     --
  General and administrative................................     7,789       5,614        673
  Research and development..................................     2,619         817         --
                                                              --------   ---------   --------
Total costs and expenses....................................    13,396       6,830        673
                                                              --------   ---------   --------
Loss from operations........................................   (13,396)     (6,830)      (673)
Other income, net...........................................        27         160        347
Impairment losses on investment in affiliates...............    (1,105)         --         --
Interest income.............................................     1,616       5,259      1,812
Interest expense............................................    (2,253)     (5,447)    (1,183)
                                                              --------   ---------   --------
(Loss) income from continuing operations before income
  taxes.....................................................   (15,111)     (6,858)       303
Provision for income taxes..................................        --          --       (121)
                                                              --------   ---------   --------
(Loss) Income from continuing operations....................   (15,111)     (6,858)       182
Loss from discontinued operations...........................   (12,260)   (104,097)   (27,309)
                                                              --------   ---------   --------
Net loss....................................................   (27,371)   (110,955)   (27,127)
Deemed dividend on preferred stock..........................        --          --     (7,815)
Beneficial conversion of Series E preferred stock...........        --          --    (10,150)
Dividend on Series A preferred stock........................        --        (213)        --
                                                              --------   ---------   --------
Net loss applicable to common stockholders..................  $(27,371)  $(111,168)  $(45,092)
                                                              ========   =========   ========
Basic and diluted loss per common share:
  Loss from continuing operations...........................  $  (0.27)  $   (0.16)  $  (0.91)
  Loss from discontinued operations.........................     (0.22)      (2.40)     (1.39)
                                                              --------   ---------   --------
     Net loss per share.....................................  $  (0.49)  $   (2.56)  $  (2.30)
                                                              ========   =========   ========
Shares used in calculation of net loss per common share:
Basic and diluted...........................................    56,068      43,348     19,607


          See accompanying Notes to Consolidated Financial Statements
                                       F-55


                               RSTAR CORPORATION

      CONSOLIDATED STATEMENT OF REDEEMABLE CONVERTIBLE PREFERRED STOCK AND
                      THREE YEARS ENDED DECEMBER 31, 2001
                         STOCKHOLDERS' EQUITY (DEFICIT)
                      (IN THOUSANDS, EXCEPT SHARE AMOUNTS)


                                 REDEEMABLE
                                CONVERTIBLE            CONVERTIBLE
                              PREFERRED STOCK        PREFERRED STOCK          COMMON STOCK                           DEFERRED
                             ------------------   ----------------------   -------------------     ADDITIONAL         STOCK
                              SHARES    AMOUNT      SHARES       AMOUNT      SHARES     AMOUNT   PAID-IN-CAPITAL   COMPENSATION
                             --------   -------   -----------   --------   ----------   ------   ---------------   ------------
                                                                                           
Balances at January 1,
  1999.....................   600,000   $ 3,352     9,557,671   $  2,783   14,208,730    $143       $  6,069         $ (4,900)
Issuance of common stock
  upon exercise of stock
  options..................        --        --            --         --      222,558       2             73               --
Issuance of Series D
  preferred stock net of
  issuance costs of
  $1,834...................        --        --     5,554,110     25,937           --      --             --               --
Issuance of Series D
  preferred stock for
  conversion of note
  payable..................        --        --        40,000        200           --      --             --               --
Issuance of Series E
  preferred stock, net of
  issuance of $26..........        --        --     2,030,000     10,124           --      --             --               --
Issuance of common stock
  options to non-employees
  in consideration for
  services rendered........        --        --            --         --           --      --            388               --
Warrants issued in
  connection with lease
  financing & services
  agreements...............        --        --            --         --           --      --          2,701             (782)
Deferred stock
  compensation.............        --        --            --         --           --      --         12,016          (12,016)
Amortization of deferred
  stock compensation.......        --        --            --         --           --      --             --            6,056
Accretion of redeemable
  convertible preferred
  stock....................        --     1,276            --         --           --      --             --               --
Accretion of guaranteed
  return...................        --     1,792            --         --           --      --             --               --
Accrued Series C
  dividends................        --       258            --         --           --      --             --               --
Accrued dividends on Series
  D and E..................        --        --            --      4,489           --      --             --               --
Deemed dividend on
  preferred stock..........        --        --            --     10,150           --      --             --               --
Issuance of common stock
  upon initial public
  offering.................        --        --            --         --    9,488,753      95         95,417               --
Issuance of shares to
  stockholders for note
  receivable...............        --        --            --         --    1,300,000      13          6,487               --
Conversion of preferred
  stock to common stock
  upon initial public
  offering.................  (600,000)   (6,678)  (17,181,781)   (53,683)  18,583,740     185         60,176               --
Net loss...................        --        --            --         --           --      --             --               --
                             --------   -------   -----------   --------   ----------    ----       --------         --------



                                NOTES                         TOTAL
                              RECEIVABLE                  STOCKHOLDERS'
                                 FROM       ACCUMULATED      EQUITY
                             STOCKHOLDERS     DEFICIT       (DEFICIT)
                             ------------   -----------   -------------
                                                 
Balances at January 1,
  1999.....................    $    --       $  (6,218)     $  (2,123)
Issuance of common stock
  upon exercise of stock
  options..................         --              --             75
Issuance of Series D
  preferred stock net of
  issuance costs of
  $1,834...................         --              --         25,937
Issuance of Series D
  preferred stock for
  conversion of note
  payable..................         --              --            200
Issuance of Series E
  preferred stock, net of
  issuance of $26..........         --              --         10,124
Issuance of common stock
  options to non-employees
  in consideration for
  services rendered........         --              --            388
Warrants issued in
  connection with lease
  financing & services
  agreements...............         --              --          1,919
Deferred stock
  compensation.............         --              --             --
Amortization of deferred
  stock compensation.......         --              --          6,056
Accretion of redeemable
  convertible preferred
  stock....................         --          (1,276)        (1,276)
Accretion of guaranteed
  return...................         --          (1,792)        (1,792)
Accrued Series C
  dividends................         --            (258)          (258)
Accrued dividends on Series
  D and E..................         --          (4,489)            --
Deemed dividend on
  preferred stock..........         --         (10,150)            --
Issuance of common stock
  upon initial public
  offering.................         --              --         95,512
Issuance of shares to
  stockholders for note
  receivable...............     (6,500)             --             --
Conversion of preferred
  stock to common stock
  upon initial public
  offering.................         --              --          6,678
Net loss...................         --         (27,127)       (27,127)
                               -------       ---------      ---------


                                       F-56



                                 REDEEMABLE
                                CONVERTIBLE            CONVERTIBLE
                              PREFERRED STOCK        PREFERRED STOCK          COMMON STOCK                           DEFERRED
                             ------------------   ----------------------   -------------------     ADDITIONAL         STOCK
                              SHARES    AMOUNT      SHARES       AMOUNT      SHARES     AMOUNT   PAID-IN-CAPITAL   COMPENSATION
                             --------   -------   -----------   --------   ----------   ------   ---------------   ------------
                                                                                           
Balances at December 31,
  1999.....................        --                      --              43,803,781     438        183,327          (11,642)
Issuance of common stock
  upon exercise of common
  stock options............        --        --            --         --      425,541       4            412               --
Issuance of common stock in
  connection with
  LearningGate.com
  acquisition..............        --        --            --         --      999,958      10          2,740               --
Repurchase of common
  stock....................        --        --            --         --   (1,350,000)    (13)          (148)              --
Amortization of deferred
  stock compensation for
  stock options and
  warrants.................        --        --            --         --           --      --             --            5,239
Cancellation of stock
  options..................        --        --            --         --           --      --         (5,738)           5,738
Issuance of common stock in
  connection with Employee
  Stock Purchase Plan......        --        --            --         --       78,429       1            185               --
    Net loss...............        --        --            --         --           --      --             --               --
Dividends on Series A
  preferred shares of a
  subsidiary...............        --        --            --         --           --      --             --               --
                             --------   -------   -----------   --------   ----------    ----       --------         --------
Balances at December 31,
  2000.....................        --        --            --         --   43,957,709     440        180,778             (665)
Issuance of common stock
  upon exercise of common
  stock options............        --        --            --         --       54,823      --             11               --
Issuance of common stock in
  connection with Employee
  Stock Purchase Plan......        --        --            --         --       32,165      --             22               --
Amortization of Deferred
  Stock Compensation for
  stock options and
  warrant..................        --        --            --         --           --      --             --              490
Cancellation of stock
  options..................        --        --            --         --           --      --            (35)              35
Issuance of common stock in
  connection with
  settlement of TARSAP
  agreements...............        --        --            --         --      361,314       4            253               --
Issuance of common stock in
  connection with
  settlement of liabilities
  with Spacenet, Inc.......        --        --            --         --   19,396,552     194         44,806               --
Net loss...................        --        --            --         --           --      --             --               --
                             --------   -------   -----------   --------   ----------    ----       --------         --------
Balances at December 31,
  2001.....................        --   $    --            --   $     --   63,802,563    $638       $225,835         $   (140)
                             ========   =======   ===========   ========   ==========    ====       ========         ========



                                NOTES                         TOTAL
                              RECEIVABLE                  STOCKHOLDERS'
                                 FROM       ACCUMULATED      EQUITY
                             STOCKHOLDERS     DEFICIT       (DEFICIT)
                             ------------   -----------   -------------
                                                 
Balances at December 31,
  1999.....................     (6,500)        (51,310)       114,313
Issuance of common stock
  upon exercise of common
  stock options............         --              --            416
Issuance of common stock in
  connection with
  LearningGate.com
  acquisition..............         --              --          2,750
Repurchase of common
  stock....................         --              --           (161)
Amortization of deferred
  stock compensation for
  stock options and
  warrants.................         --              --          5,239
Cancellation of stock
  options..................         --              --             --
Issuance of common stock in
  connection with Employee
  Stock Purchase Plan......         --              --            186
    Net loss...............         --        (110,955)      (110,955)
Dividends on Series A
  preferred shares of a
  subsidiary...............         --            (213)          (213)
                               -------       ---------      ---------
Balances at December 31,
  2000.....................     (6,500)       (162,478)        11,575
Issuance of common stock
  upon exercise of common
  stock options............         --              --             11
Issuance of common stock in
  connection with Employee
  Stock Purchase Plan......         --              --             22
Amortization of Deferred
  Stock Compensation for
  stock options and
  warrant..................         --              --            490
Cancellation of stock
  options..................         --              --             --
Issuance of common stock in
  connection with
  settlement of TARSAP
  agreements...............         --              --            257
Issuance of common stock in
  connection with
  settlement of liabilities
  with Spacenet, Inc.......         --              --         45,000
Net loss...................         --         (27,371)       (27,371)
                               -------       ---------      ---------
Balances at December 31,
  2001.....................    $(6,500)      $(189,849)     $  29,984
                               =======       =========      =========


          See accompanying Notes to Consolidated Financial Statements.

                                       F-57


                               RSTAR CORPORATION

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                            YEAR ENDED DECEMBER 31,
              (DOLLARS ARE IN THOUSANDS, EXCEPT PER SHARE FIGURES)



                                                                2001       2000       1999
                                                              --------   --------   --------
                                                                           
CASH FLOWS FROM OPERATING ACTIVITIES:
Net (loss) income from continuing operations................  $(15,111)  $ (6,858)  $    182
Adjustments to reconcile net (loss) income from continuing
  operations to net cash (used in) provided by operating
  activities:
  Amortization of deferred stock compensation...............       490        180         --
  Depreciation..............................................     2,133      1,617        673
  Warrants issued for services..............................        --         --        388
  Common stock issued for services..........................        --         --        122
  Impairment loss on Investment in Affiliates...............     1,105         --         --
Changes in operating assets and liabilities:
  Receivables...............................................      (154)       (73)        --
  Prepaid expenses and other current assets.................      (292)       (25)      (422)
  Other assets..............................................       102       (987)      (489)
  Accounts payable..........................................      (613)      (517)       952
  Accrued expenses and other liabilities....................    (3,105)     5,097      8,301
  Accrued compensation and related expenses.................    (1,772)       333      1,277
                                                              --------   --------   --------
Net cash provided by (used in) operating activities from
  continuing operations.....................................   (17,217)    (1,233)    10,984
Net cash used in operating activities from discontinued
  operations................................................      (915)   (35,561)   (22,988)
                                                              --------   --------   --------
NET CASH FLOWS USED IN OPERATING ACTIVITIES.................   (18,132)   (36,794)   (12,004)
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of equipment.......................................      (151)    (3,085)    (1,076)
Disposal of equipment.......................................       194         --         --
Restricted cash.............................................      (106)       (12)      (565)
Purchase business combinations..............................        --     (3,037)        --
                                                              --------   --------   --------
Net cash used in investing activities from continued
  operations................................................       (63)    (6,134)    (1,641)
Net cash provided by (used in) investing activities from
  discontinued operations...................................     5,928     (1,081)    (3,896)
                                                              --------   --------   --------
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES.........     5,865     (7,215)    (5,537)
CASH FLOWS FROM FINANCING ACTIVITIES:
Payments on lease obligations...............................    (5,112)   (15,027)    (2,533)
Payment to settle minority interest.........................       (25)        --         --
Proceeds from issuance of preferred stock, net..............        --         --     36,261
Proceeds from the issuance of common stock, net.............        32        602     95,512
Proceeds from borrowings on notes payable...................        --         --        700
Payments on notes payable...................................        --         --       (500)
Redemption of preferred stock in subsidiary.................        --     (5,500)        --
Payments of dividends.......................................        --       (213)        --
Repurchase of common stock..................................        --       (161)        --
Net cash (used in) provided by financing activities.........    (5,105)   (20,299)   129,440
(Decrease) increase in cash and cash equivalents............   (17,372)   (64,308)   111,899
Cash and cash equivalents at beginning of year..............    48,406    112,714        815
Cash and cash equivalents at end of year....................  $ 31,034   $ 48,406   $112,714
SUPPLEMENTAL DISCLOSURES:
Non cash investing and financing activities:
Issuance of common stock in settlement of liabilities with
  Spacenet, Inc.............................................  $ 45,000   $     --   $     --
Conversion of notes payable to stockholders to preferred
  stock.....................................................  $     --   $     --   $    200
Issuance of common stock for notes receivable...............  $     --   $     --   $  6,500
Conversion of preferred stock to common stock, net of
  issuance costs............................................  $     --   $     --   $ 60,361
Accretion and dividends on convertible preferred stock......  $     --   $     --   $  7,815
Deemed dividend on preferred stock..........................  $     --   $     --   $ 10,150
Equipment purchased through capital lease agreements........  $     --   $ 27,644   $ 26,508
Warrants issued in connection with lease financing and
  service agreements........................................  $     --   $     --   $  2,701
Stock options issued in connection with consulting
  agreement.................................................  $     --   $     --   $    388
Cash paid for interest......................................  $    851   $  4,577   $    975
Preferred stock in subsidiary issued in purchase of
  eFundraising.com..........................................  $     --   $  6,095   $     --
Common stock issued in purchase of LearningGate.com.........  $     --   $  2,750   $     --


          See accompanying Notes to Consolidated Financial Statements
                                       F-58


                               RSTAR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 2001, 2000 AND 1999

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

DESCRIPTION OF THE COMPANY

     rStar Corporation, previously known as ZapMe! Corporation, was founded in
June 1997 for the principal purpose of building an advertiser-supported network
serving the education market. Over time we built a broadband Internet media
network specializing in education and acquired two businesses that served the
education market (together, the "School business"). The advertiser-supported
network serving the education market generated revenue via commercial
advertising on Company installed, networked computer labs in schools. In
connection with this business, we provided free Internet media network service
and computer equipment to schools. In July, 2000, we began the development of a
service to build and manage industry-specific, satellite-based networks for
commercial entities using customized managed browser technology to communicate
with their vendors and customers via Internet access, in a managed environment.
The services we expect to provide include remote high-speed Internet access,
data delivery, high-quality video and other network services bundled and
delivered through dedicated Internet media networks. ("Commercial business"). In
October 2000, we decided we would no longer accept or present paid commercial
advertising directed at students and announced our plan to end the School
business. These operations, which comprised a significant portion of our assets,
and a vast majority of our revenues and expenses, are reflected in the
accompanying financial statements as discontinued operations. See Note 2.

     We have focused our full efforts toward the continued development of our
Commercial business and now operate in one segment. We have experienced
operating losses since our inception as a result of our efforts to build our
network infrastructure and internal staffing, develop our systems and expand our
markets. We earned all of our revenue from our discontinued School business and,
with the discontinuance of this segment, we have eliminated our ability to earn
revenue in that segment. We plan to continue to focus on expanding our
Commercial business, which will cause our loss from continuing operations to
increase. There can be no assurance that the Commercial business will develop to
the extent that sufficient revenue will be produced.

     On October 3, 2000 Gilat Satellite Networks, Ltd ("Gilat") and the Company
announced an agreement under which Gilat would make a tender offer to acquire
for cash 51% of our outstanding voting common shares at $2.32 per share.
Effective January 11, 2001, Gilat acquired control pursuant to that tender
offer.

     On April 23, 2001, Gilat and the Company announced a series of transactions
that would result in the acquisition by the Company of Gilat's StarBand Latin
America business. In consideration for such acquisition, the Company agreed to
issue to Gilat approximately 43.1 million shares of the Company's common stock.
Additionally, conditioned upon the acquisition of Starband, the Company
announced it would make a tender offer to acquire, in exchange for up to $4
million in cash and up to 312,500 ordinary shares of Gilat, up to 20% of the
Company's common stock held by each stockholder of the Company other than Gilat
and its affiliates. On September 7, 2001 the parties entered into an amended
agreement and, on December 31, 2001, the Company, Gilat and Gilat To Home Latin
America (Holland) N.V. entered into a second amended and restated agreement. The
revisions to the April 23, 2001 agreement a) increased the number of shares of
rStar common stock that the Company will acquire in the tender offer to
approximately 29% of the outstanding shares of rStar common stock not held by
Gilat and its corporate affiliates, b) adjusted the cash portion of the
consideration for those shares from a fixed $0.95/share to an amount that will
vary between $0.32 and $1.58 per share, depending on the then market value of
Gilat shares, c) established certain earnings targets for the StarBand Latin
America business for the one year periods ended June 30, 2003 and 2004 that, if
not achieved, will entitle non-Gilat shareholders to special cash distributions
totaling up to $10 million or, if exceeded, will entitle Gilat to additional
rStar shares totaling 10% of amount outstanding immediately following the
acquisition,

                                       F-59

                               RSTAR CORPORATION

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

d) provided an exception to the obligation to make the above-described special
cash distribution if the Company obtained substantial new equity financing, e)
clarified that rStar's rights to provide services in Mexico rStar are
non-exclusive and f) extended to May 31, 2002 the termination date of the
agreement.

     The Company also agreed to issue approximately 19.3 million shares of its
common stock to Spacenet, Inc. ("Spacenet"), a wholly-owned subsidiary of Gilat,
(or its affiliate-designee) in full satisfaction of the Company's outstanding
obligations of $45,000,000 to Spacenet. On May 21, 2001 that transaction was
completed.

     We purchase satellite and other services and formerly leased a majority of
the computer equipment deployed in school from Spacenet.

     Gilat, as of December 31, 2001, owns 65% of the Company's common stock. The
substance of the transaction is that Gilat will effectively own up to 85% of the
Company after the consummation of the transactions contemplated by the
acquisition agreement. At consummation, Gilat intends to use the Company's
assets, to further finance its operations in Latin America. However, Gilat's
business plan in Latin America is unproven.

     Management's current business plan is to continue its development of its
Commercial business, as well as to consummate the StarBand Latin America
transaction, thereby entering into the Latin America market. The Company's
current business plan and projections have considered the need to reduce or
delay expenditures. Management believes that the Company's available cash
resources will be sufficient to meet their expected working capital and capital
expenditure requirements, including the cash the Company expects to pay its
stockholders in the exchange offer, for the next year and are sufficient to
provide the Company with the ability to continue in existence. However, the
Company's operations and ultimate realization of the assets is dependent on the
operating decisions of Gilat.

BASIS OF PRESENTATION

     The consolidated financial statements are prepared on the basis of our
School business being presented as a discontinued operation and include our
accounts and those of our wholly and majority-owned subsidiaries. All
subsidiaries are wholly owned with the exception of AutoNetworks, Inc. which has
a 10% minority shareholder. That subsidiary currently has no assets, liabilities
or employees as all operations in the automotive area are being conducted
directly by rStar. All significant inter-company accounts and transactions have
been eliminated in consolidation. As stated in Note 3, in February 2001, our
board of directors approved a formal plan to sell our School business. For
comparative purposes, the consolidated statements of operations and related loss
per share information, for all periods presented, have been restated to reflect
the results of operations for the discontinued business in "Loss from
discontinued operations." The consolidated balance sheets at December 31, 2001
and 2000 reflect assets and liabilities related to the School business as "Net
assets of discontinued operations". The Consolidated Statements of Cash Flows
for the three years in the period ended December 31, 2001 reflects separately
cash flows from discontinued operations.

USE OF ESTIMATES

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

                                       F-60

                               RSTAR CORPORATION

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

CASH AND CASH EQUIVALENTS

     Cash and cash equivalents consist of demand deposits and money market
accounts held with a financial institution and highly rated commercial paper
with original maturities of three months or less from the date of purchase.

     Restricted cash consists of security deposits made against letters of
credit issued in connection with lease agreements.

CONCENTRATIONS OF CREDIT RISK

     Financial instruments that potentially subject us to concentrations of
credit risk consist primarily of cash and cash equivalents. We maintain our cash
balances primarily in one financial institution in California, which at times
exceeds federally insured limits. We have not experienced any losses in such
accounts. We believe we are not exposed to any significant credit risk on our
cash and cash equivalents. We perform ongoing credit evaluations of our
customers and generally do not require collateral.

EQUIPMENT

     Equipment is stated at cost and is depreciated using the straight-line
method over estimated useful lives of three to seven years. Depreciation of
capital leases is expensed using the straight-line method over the life of the
lease or of the asset, whichever is shorter.

LONG-LIVED ASSETS

     We review long-lived assets for impairment whenever events or circumstances
indicate the carrying value of asset may not be recoverable. An impairment loss
is recognized when estimated future cash flows expected to result from the use
of the asset and its eventual disposition are less than its carrying amount.

RESEARCH AND DEVELOPMENT

     We account for software development costs in accordance with SFAS No. 86,
"Accounting for the Costs of Completion Software to be Sold, Leased or Otherwise
Marketed" under which software development costs incurred subsequent to the
establishment of technological feasibility are capitalized and amortized over
the estimated lives of the related products. Technological feasibility is
established upon completion of a working model. To date, costs incurred
subsequent to the establishment of technological feasibility have not been
significant, and all software development costs related to the School business
have been charged to research and development expense and classified in loss
from discontinued operations. To date, we have not achieved technological
feasibility for development costs incurred related to continuing operations.
Accordingly, such development costs have been charged to research and
development expense in the accompanying statement of operations.

     We charge all costs related to the development of internal use of software
to operations as incurred, other than those incurred during the application
development stage. Costs incurred during the application development stage were
insignificant for all periods presented.

REVENUE RECOGNITION

     Our continuing operations did not generate revenue in the periods
presented. Revenue from discontinued operations reported in Note 2 is comprised
of multiple sources. Sponsorship or advertising revenue was recognized ratably
over the period the advertising was delivered unless the advertising or
sponsorship is based on a minimum number of impressions, in which case revenue
was recognized on the basis of impressions delivered. Network services and other
revenue consisted of revenue from the

                                       F-61

                               RSTAR CORPORATION

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

distribution of content and products delivered through our network and from
educational programs delivered in Company labs such as teacher training,
tutoring and other educational programs offered through strategic alliances.
Network services and other revenue was recognized in the time period in which
the underlying service was delivered. Revenue from school fundraising services
and supplies was recognized upon shipment or delivery of services and consisted
of proceeds derived from the sales of fundraising kits and supplies to schools
and school organizations.

STOCK-BASED COMPENSATION

     We account for compensation expense for employees and non-employee
directors compensation plans using the intrinsic value method and provide pro
forma disclosures of net loss and net loss per share as if the fair value method
has been applied in measuring compensation expense.

     The value of warrants, options or stock exchanges for services are expensed
over the period benefited. Warrants and options for services received from
non-employees are valued at fair value based on the Black-Scholes option pricing
model.

INCOME TAXES

     We account for income taxes using the asset and liability method in
accounting for income taxes. Under this method, deferred tax assets and
liabilities are measured based on the difference between the financial statement
and income tax bases of assets and liabilities using enacted tax rates and laws
that will be in effect when the differences are expected to reverse.

RECLASSIFICATIONS

     Certain reclassifications have been made to conform to the 2001
presentation.

NET LOSS PER SHARE

     Basic and diluted loss per share has been computed using net loss, less
accretion and dividends on preferred stock, divided by the weighted-average
number of common shares outstanding during the period, less shares subject to
repurchase, and excludes stock options, warrants, and convertible securities.

                                       F-62

                               RSTAR CORPORATION

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The calculation of basic and diluted net loss per share is as follows (in
thousands, except for per share amounts):



                                                          YEAR ENDED DECEMBER 31,
                                                      -------------------------------
                                                        2001       2000        1999
                                                      --------   ---------   --------
                                                                    
Net (loss) income from continuing operations........  $(15,111)  $  (6,858)  $    182
Accretion and dividends on convertible preferred
  stock.............................................        --          --     (7,815)
Beneficial conversion of Series E preferred Stock...        --          --    (10,150)
Dividend on Series A preferred stock of a
  subsidiary........................................        --        (213)        --
                                                      --------   ---------   --------
Loss applicable to common stockholders-continuing
  operations........................................  $(15,111)  $  (7,071)  $(17,783)
Loss from discontinued operations...................   (12,260)   (104,097)   (27,309)
                                                      --------   ---------   --------
Loss applicable to common stockholders..............  $(27,371)  $(111,168)  $(45,092)
                                                      ========   =========   ========
Weighted-average shares of common stock
  outstanding.......................................    56,168      44,475     20,354
Less: weighted-average shares subject to
  repurchase........................................       100       1,127        747
                                                      --------   ---------   --------
Weighted-average shares of common stock outstanding
  used in computing basic and diluted net loss per
  common share......................................    56,068      43,348     19,607
                                                      ========   =========   ========




                                                             YEAR ENDED DECEMBER 31,
                                                             ------------------------
                                                              2001     2000     1999
                                                             ------   ------   ------
                                                                      
Basic and diluted net loss per common share from continuing
  operations...............................................  $(0.27)  $(0.16)  $(0.91)
Basic and diluted net loss per common share from
  discontinued operations..................................   (0.22)   (2.40)   (1.39)
                                                             ------   ------   ------
Basic and diluted net loss per common share................  $(0.49)  $(2.56)  $(2.30)
                                                             ======   ======   ======


          We have excluded all convertible preferred stock, warrants to purchase
     common stock, outstanding stock options and stock subject to repurchase
     from the calculation of diluted net loss per common share because all such
     securities are antidilutive for all periods presented.

          The securities excluded from the calculations of diluted net loss per
     common share are as follows:



                                                                   YEAR ENDED DECEMBER 31,
                                                              ---------------------------------
                                                                2001        2000        1999
                                                              ---------   ---------   ---------
                                                                             
Convertible preferred stock of a subsidiary.................         --     169,920          --
Stock options...............................................  1,967,529   3,540,209   3,344,040
Warrants to purchase stock..................................    800,000     800,000     685,625
                                                              ---------   ---------   ---------
Total.......................................................  2,767,529   4,510,129   4,029,665
                                                              =========   =========   =========


FAIR VALUE OF FINANCIAL INSTRUMENTS

     The following methods and assumptions were used in estimating the fair
value of financial instruments:

     Cash and Cash Equivalents:  The carrying amount recorded in the balance
sheets for cash and cash equivalents approximates fair value due to the
short-term nature of such instruments.

                                       F-63

                               RSTAR CORPORATION

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     Notes Receivable from Stockholders:  The fair value of the notes receivable
from stockholders is not determinable due to the related party nature of the
instrument.

EFFECT OF NEW ACCOUNTING STANDARDS

     During 2001, the Financial Accounting Standards Board (FASB) approved for
issuance Statement of Financial Accounting Standards (SFAS) 141, Business
Combinations, and SFAS 142, Goodwill and Other Intangible Assets. SFAS 141
provisions relating to the initial measurement and recording of goodwill and
intangible assets, as well as financial statement disclosures, are effective for
purchase business combinations completed after June 30, 2001. SFAS 142 is
effective for fiscal years beginning after December 15, 2001; however, certain
provisions of this Statement apply to goodwill and other intangible assets
acquired between July 1, 2001 and the effective date of SFAS 142. Major
provisions of these Statements and their effective dates for the Company are as
follows:

     - All business combinations initiated after June 30, 2001 must use the
       purchase method of accounting. The poolings of interest method of
       accounting is prohibited except for transactions initiated before July 1,
       2001.

     - Intangible assets acquired in a business combination must be recorded
       separately from goodwill if they arise from contractual or other legal
       rights or are separable from the acquired entity and can be sold,
       transferred, licensed, rented or exchanged, either individually or as
       part of a related contract, asset or liability.

     - Goodwill, as well as intangible assets with indefinite lives, acquired
       after June 30, 2001, will not be amortized. Effective January 1, 2001,
       all previously recognized goodwill and intangible assets with indefinite
       lives will no longer be subject to amortization.

     - Effective January 1, 2002, goodwill and intangible assets with indefinite
       lives will be tested for impairment annually and whenever there is an
       impairment indicator.

     - All acquired goodwill must be assigned to reporting units for purposes of
       impairment testing and segment reporting.

     The Financial Accounting Standards Board also issued SFAS 143, Accounting
for Asset Retirement Obligations. SFAS 143 applies to all entities that have
legal obligations associated with the retirement of a tangible long-lived asset
that result from acquisition, construction, or development and (or) normal
operations of the long-lived asset. SFAS 143 requires that a liability for an
asset retirement obligation be recognized if the obligation meets the definition
of a liability in FASB Concepts Statement 6, Elements of Financial Statements,
and if the amount of the liability can be reasonably estimated, SFAS 143 is
effective for financial statements issued for fiscal years beginning after June
15, 2002.

     In addition, the Financial Accounting Standards Board also issued SFAS 144,
Accounting for the Impairment or Disposal of Long-Lived Assets. SFAS 144
supercedes SFAS 121, Accounting for the Impairment of Long-Lived Assets and for
Long-Lived Assets to Be Disposed Of, as well as the provisions of Opinion 30,
Reporting the Results of Operations -- Reporting the Effects of Disposal of a
Segment of a Business, and Extraordinary, Unusual and Infrequently Occurring
Events and Transactions, that address the disposal of a business. SFAS 144 also
amended APR 51, Consolidated Financial Statements, to eliminate the exception to
consolidate a subsidiary for which control is likely to be temporary. SFAS 144
carries over the recognition and measurement provisions of SFAS 121, but differs
from SFAS 121 in that it provides guidance in estimating future cash flows to
test recoverability. SFAS 144 also includes criteria that have to be met for an
entity to classify a long-lived asset or asset group as held for sale, and
extends the presentation of discontinued operations permitted by Opinion 30 to
include disposals of a component of

                                       F-64

                               RSTAR CORPORATION

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

an entity. SFAS 144 is effective for financial statements issued for fiscal
years beginning after December 15, 2001, except for the disposal provisions
which are immediately effective.

     The effects of the adoption of SFAS 141 did not have a material effect on
the Company's financial statements. We do not expect that the adoption of the
other accounting standards will have a material effect on the Company's
financial statements.

2.  DISCONTINUED OPERATION

     In February 2001, our board of directors approved a formal plan to
discontinue and dispose of the School business. These operations, which
comprised a significant portion of our assets and a majority of our revenues and
expenses, are reflected in the accompanying financial statements as
discontinued.

     We have directed our full efforts toward furthering the development of our
Commercial business of building and managing large scale, satellite-based
networks for commercial customers and communities of interest.

     The loss from discontinued operations consists of the following (in
thousands):



                                                                  YEAR ENDED DECEMBER 31,
                                                              -------------------------------
                                                                2001       2000        1999
                                                              --------   ---------   --------
                                                                            
Revenue.....................................................  $     --   $   3,128   $  1,179
Revenue from affiliates.....................................        --      11,188      1,363
                                                              --------   ---------   --------
Total Revenue...............................................  $     --      14,316      2,542
Costs and expenses:
  Costs of revenues.........................................     5,850      29,750      7,653
  Sales and marketing.......................................        --      10,552      7,401
  General and administrative................................        --      21,489      6,158
  Research and development..................................        --       6,318      2,583
  Amortization of goodwill..................................        --       2,387         --
  Amortization of deferred stock compensation...............        --       4,977      6,056
                                                              --------   ---------   --------
Total costs and expenses....................................     5,850      75,473     29,851
                                                              --------   ---------   --------
Loss from discontinued operations...........................    (5,850)    (61,157)   (27,309)
Estimated loss on disposal..................................    (6,410)    (42,940)        --
                                                              --------   ---------   --------
Loss from discontinued operations...........................  $(12,260)  $(104,097)  $(27,309)
                                                              ========   =========   ========


     In 2001, we reported a loss from discontinued operations of $12,260,000
which was a result of a $5,850,000 charge recorded to cover principally the cost
of excess space segment bandwidth consumed by the School Business that resolved
a discrepancy between Spacenet, a related party, and the Company and $9,045,000
impairment charges to reflect a revised estimate of the net proceeds to be
obtained from the sale of computer equipment developed in the School Business.
Initially, these assets were to be disposed of by bulk sale, and the value was
written down to such. However, these assets were disposed of on a piecemeal
basis which realized a much lower sale price, resulting in these impairment
charges. Partially offsetting these charges were actual expenses that were
$2,635,000 lower than the original estimates for which a reserve was established
in December 2000. Actual expenses were lower than original estimates due to a)
our original estimated date of disposal of our eFundraising subsidiary was the
end of June 2001, but we sold it in the beginning of June 2001, and b)
overestimates of estimated connectivity costs and personnel costs for the
discontinued school business to the actual date of disposal at June 30, 2001.

     In 2000, we reported a loss from discontinued operations of $104,097,000.
Of this loss, $61.1 million reflects the cost, net of $14.3 million of revenue,
of deploying and operating the advertiser-supported school network. The other
$42.9 million is the estimated loss on disposal of those discontinued
operations.

                                       F-65

                               RSTAR CORPORATION

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

This is comprised of asset impairment charges totaling $34.2 million and
estimated future net operating losses from January 1, 2001 to the June, 2001
expected disposal date of $7.3 million. Severance and other estimated expenses
comprise the $1.4 million remainder.

     In 2001, there was no stock-based compensation included in the loss from
discontinued operations. In 2000, stock-based compensation of $4,977,000
comprises $278,000 relating to sales and marketing, $4,380,000 relating to
general and administrative, and $319,000 relating to research and development.
In 1999, stock-based compensation of $6,056,000 comprises $1,187,000 relating to
sales and marketing, $4,370,000 relating to general and administrative, and
$499,000 relating to research and development.

     Net assets of discontinued operations as of December 31, consists of the
following (in thousands):



                                                              2001    2000
                                                              ----   -------
                                                               
CURRENT ASSETS
  Cash and cash equivalents.................................  $ --   $    97
  Accounts receivable.......................................    41       556
  Other receivables.........................................    --       311
  Prepaid expenses and other current assets.................   281       444
                                                              ----   -------
  Total current assets Equipment, net.......................   322     1,408
Goodwill....................................................    --     1,200
                                                              ----   -------
Total assets................................................   322    18,093
Total current liabilities...................................    --      (623)
                                                              ----   -------
Net assets of discontinued operations.......................  $322   $17,470
                                                              ====   =======


3.  EQUIPMENT

     Equipment attributable to our continuing operations consists of the
following (in thousands):



                                                               DECEMBER 31,
                                                              ---------------
                                                               2001     2000
                                                              ------   ------
                                                                 
Computer and office equipment...............................  $5,116   $5,294
Furniture and fixtures......................................   1,199    1,599
                                                              ------   ------
                                                               6,315    6,893
Less accumulated depreciation and amortization..............  (4,420)  (2,386)
                                                              ------   ------
                                                              $1,895   $4,507
                                                              ======   ======


     Equipment includes $1,940,000 of computer and office equipment recorded
under capital lease obligations at December 31, 2001 and 2000. Accumulated
depreciation for such equipment as of December 31, 2001 and 2000 was $1,537,000
and $813,000, respectively.

4.  STOCKHOLDERS' EQUITY

     In October 1999, we completed our Initial Public Offering and all shares of
preferred stock were converted into common stock. Subsequent to the Initial
Public Offering, we authorized 5 million shares of an additional series of
preferred stock. As of December 31, 2001 and 2000, no shares were issued and
outstanding. The holders of Series C preferred stock were accreted dividends in
1999. Additionally, redemption value privileges were accreted and charged to
accumulated deficit in 1999. Holders of the series C, D, and E preferred stock
received liquidation preferences in the form of common stock in

                                       F-66

                               RSTAR CORPORATION

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

connection with the Initial Public Offering, in the amount of 309,299, 456,902,
and 35,758 shares respectively, in the aggregate amount of $8,421,000.

     Because of the proximity of the issues of the Series E preferred stock to
the commencement of our Initial Public offering, we concluded that a beneficial
conversion feature was present in the preferred stock on the date of issuance.
For purposes of evaluating this beneficial conversion feature, we considered
that the public offering price ($11.00) represented the fair value of the common
stock on the date the Series E was issued. As a result, we recorded a deemed
dividend charge of $10,150,000 with a corresponding increase to Convertible
Preferred Stock.

BRIDGE FINANCINGS

     In February 1999, we issued a $200,000 note payable with an interest rate
of 10% per annum. The principal amount was converted into 40,000 shares of
Series D preferred stock in March 1999.

STOCK PLANS

     We have a 1998 Stock Plan ("Stock Plan") which provides for the granting of
stock options or shares of common stock to employees, directors and consultants.
Stock options are exercisable immediately upon issuance (subject to vesting
agreements) and generally have a term of 10 years. Unvested options are canceled
upon termination of employment. The vesting schedule and other option terms,
subject to certain Stock Plan provisions, are determined by the Compensation
Committee of the Board of Directors at the time of issuance. Stock options
generally vest over a period of between three and four years. As of December 31,
2001, we reserved 10,900,000 shares of our common stock for issuance under the
Stock Plan. The Stock Plan provides for an annual increase in the number of
shares available for issuance on the first day of our fiscal year beginning in
fiscal year 2000 equal to the lesser of (i) 2,000,000 shares, (ii) 5% of the
outstanding shares of our common stock on such date, or (iii) such other amount
as determined by the Board of Directors. As of December 31, 2001, there were
6,863,245 shares available for grant under the Stock Plan.

     In connection with a reduction in force the stock option vesting period for
several terminated executives was extended, resulting in additional compensation
expense in 2000 of $589,000. In 2001, no stock option vesting period was
extended for terminated employees.

                                       F-67

                               RSTAR CORPORATION

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     A summary of activity under our stock option plan is as follows:



                                                                             WEIGHTED-
                                                                              AVERAGE
                                                              NUMBER OF    EXERCISE PRICE
                                                                SHARES       PER SHARE
                                                              ----------   --------------
                                                                  OPTIONS OUTSTANDING
                                                                     
Outstanding at January 1, 1999..............................   1,749,230       $0.80
  Options granted...........................................   3,042,566        6.51
  Options exercised.........................................    (222,558)       0.34
  Options canceled..........................................    (406,104)       1.07
                                                              ----------       -----
Outstanding at December 31, 1999............................   4,163,134       $5.39
  Options granted...........................................   2,389,316        3.09
  Options exercised.........................................    (425,541)       4.76
  Options canceled..........................................  (3,626,700)       5.76
                                                              ----------       -----
Outstanding at December 31, 2000............................   2,500,209       $7.79
  Options granted...........................................   1,665,913        0.72
  Options exercised.........................................    (416,137)       0.64
  Options canceled..........................................  (1,812,456)       4.86
                                                              ----------       -----
Outstanding at December 31, 2001............................   1,937,529       $1.59
                                                              ==========       =====


     The following table summarizes information concerning outstanding and
exercisable options at December 31, 2001:



                                                                                     OPTIONS VESTED AND
                                        OPTIONS OUTSTANDING        WEIGHTED-            EXERCISABLE
                                     --------------------------     AVERAGE      --------------------------
                                                   WEIGHTED-       REMAINING                   WEIGHTED-
                                                    AVERAGE       CONTRACTUAL                   AVERAGE
                                     NUMBER OF   EXERCISE PRICE       LIFE       NUMBER OF   EXERCISE PRICE
EXERCISE PRICES                       SHARES       PER SHARE        (YEARS)       SHARES       PER SHARE
---------------                      ---------   --------------   ------------   ---------   --------------
                                                                              
$0.02 -- $0.25                         150,169       $0.21            6.31        150,169        $0.21
$0.26 -- $0.99                         933,440        0.72            9.02        135,811         0.71
$1.00 -- $1.99                         309,000        1.10            6.74        308,000         1.10
$2.00 -- $4.00                         321,044        2.75            8.01        178,686         2.84
$4.01 -- $20.00                        223,876        5.14            7.95        102,540         5.30
                                     ---------       -----            ----        -------        -----
                                     1,937,529       $1.59            8.05        875,206        $1.73
                                     =========       =====            ====        =======        =====


PRO FORMA DISCLOSURES OF THE EFFECT OF STOCK-BASED COMPENSATION

     Pro forma information regarding results of operations and net loss per
share is required by SFAS No. 123, which also requires that the information be
determined as if we had accounted for our employee stock options under the fair
value method of SFAS No. 123. The fair value for these options was estimated at
the date of grant using the Black Scholes method with the following weighted
average assumptions:



                                                         2001        2000        1999
                                                       ---------   ---------   ---------
                                                                      
Risk free rate.......................................      5.25%        6.0%        5.5%
Dividend yield.......................................         0%          0%          0%
Volatility...........................................        42%         97%         70%
Expected option life.................................  2.0 years   3.5 years   3.5 years


                                       F-68

                               RSTAR CORPORATION

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The option valuation models were developed for use in estimating the fair
value of traded options that have no vesting restrictions and are fully
transferable. In addition, option valuation models require the input of highly
subjective assumptions, including the expected life of the option. Because our
employee stock options have characteristics significantly different from those
of traded options, and because changes in the subjective input assumptions can
materially affect the fair value estimate, in management's opinion, the existing
models do not necessarily provide a reliable single measure of the fair value of
our employee stock options.

     Had compensation cost for our stock-based compensation plans been
determined using the fair value of each award at the grant dates, our net loss
(in thousands, except per share data) and pro forma basic and diluted net loss
per share would have been increased to the pro forma amounts indicated below:



                                                          YEAR ENDED DECEMBER 31,
                                                      -------------------------------
                                                        2001       2000        1999
                                                      --------   ---------   --------
                                                                    
Continuing operations applicable to common
  stockholders Net loss -- as reported..............  $(15,111)  $  (7,071)  $(17,783)
  Net loss -- pro forma.............................   (15,158)     (7,071)   (17,783)
  Net loss per share -- as reported.................     (0.27)      (0.16)     (0.91)
  Net loss per share -- pro forma...................     (0.27)      (0.16)     (0.91)
Discontinued operations applicable to common
  stockholders Net loss -- as reported..............  $(12,260)  $(104,097)  $(27,309)
  Net loss -- pro forma.............................   (13,337)   (106,200)   (27,920)
  Net loss per share -- as reported.................     (0.22)      (2.40)     (1.39)
  Net loss per share -- pro forma...................     (0.24)      (2.45)     (1.42)


     The weighted-average fair value of options granted for the three years
ended December 31, 2001, 2000, and 1999 was $0.47, $2.98, and $2.47,
respectively.

     The pro forma net loss is not necessarily indicative of the effect on pro
forma net loss in future years, as future years will include the effects of
additional years of stock option grants.

1999 EMPLOYEE STOCK PURCHASE PLAN

     Our 1999 Employee Stock Purchase Plan ("ESPP") was adopted by the board of
directors in August 1999 and approved by the stockholders in October 1999. As of
December 31, 2001, there were approximately 765,000 shares available for grant
under the ESPP. Eligible employees may purchase common stock at 85% of the lower
of the fair market value of our common stock on the first day or the last day of
the applicable six-month offering period at the date of purchase. In addition,
the ESPP provides for automatic annual increases in the number of shares
available for issuance on the first day of each fiscal year equal to the lowest
of 1,000,000 shares of common stock, 2% of the outstanding shares of our common
stock on the first day of the fiscal year, or such other amount as determined by
the Board of Directors.

DEFERRED COMPENSATION

     During the year ended December 31, 1998, we granted an officer the right to
purchase 1,350,000 shares of common stock at a purchase price of approximately
$0.125 per share which was below the deemed fair market value at the date of
grant of $2.75 per share. As a result, we recorded deferred compensation of
$3,375,000 during the year ended December 31, 1998 representing the difference
between the price paid per share and the deemed fair value of our common stock.
These amounts were being amortized by charges to discontinued operations over
the vesting period of the stock of approximately four years resulting in
amortization of approximately $1,422,000 and $730,000 for the years ended
December 31, 1999 and 1998. In September 1999, the officer's employment was
terminated and

                                       F-69

                               RSTAR CORPORATION

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

subsequently, he brought an employment action against the Company related to the
aforementioned stock grant.

     In October 2000, an arbitrator named us the prevailing party and awarded a
settlement in which: (i) we were given the right to repurchase 625,000 shares at
$0.12 per share and the former officer was entitled to retain 250,000 shares of
the 875,000 shares received under the related Restricted Stock Purchase
Agreement and (ii) we were given the right to repurchase 450,000 shares at $0.12
per share and the former officer was entitled to retain 25,000 shares of the
475,000 shares received under the Employee Bonus Stock Agreement for 1998.
Pursuant to the settlement, we were obligated, to repurchase retained shares
awarded to the former officer at a fixed price of $3.81 per share. In December
2000, we repurchased all the retained shares awarded to the former officer for
an amount of approximately $1,048,000. We also repurchased the remaining
1,075,00 shares not awarded to the former officer, at a price of $0.12 per
share, amounting to $129,000.

     We recorded deferred stock compensation during the two years ended December
31, 1999, representing the excess of the deemed fair value of our common stock
over the exercise price on the grant date for certain of our stock options
granted to other employees. In the absence of a public market for our common
stock, the deemed fair value was based on the price per share of the preferred
stock financings, less a discount to give effect to the superior rights of the
preferred stock. These amounts are being amortized over the vesting periods of
the individual stock options using a graded vesting method. Such amortization,
including an additional charge related to modifications of stock options,
amounted to approximately $490,000, $5,239,000, and $6,056,000, for the years
ended December 31, 2001, 2000, and 1999, respectively. In addition, during the
years ended December 31, 2001 and 2000, the Company reversed $ 35,000 and
$5,738,000 respectively, of deferred compensation due to cancellation of stock
options.

     Assuming no terminations of option holders, amortization of the remaining
balance in deferred stock compensation of $140,000 will be in fiscal year 2002.

WARRANTS

     We had the following warrants outstanding at December 31, 2001 to purchase
shares of stock:



                                                         EXERCISE PRICE
NUMBER OF SHARES                           STOCK TYPES     PER SHARE      EXPIRATION OF WARRANTS
----------------                           -----------   --------------   ----------------------
                                                                 
250,000..................................    Common          $3.00                  May 2003
250,000..................................    Common           3.50                  May 2003
100,000..................................    Common           5.00                 June 2004
150,000..................................    Common           5.00             December 2003
50,000...................................    Common           5.00            September 2004
800,000


SHARES RESERVED FOR FUTURE ISSUANCE

     At December 31, 2001, we had reserved shares of capital stock for future
issuance as follows:



                                                                COMMON
                                                                 STOCK
                                                               ---------
                                                            
Warrants to purchase stock..................................     800,000
Stock options outstanding...................................   1,937,529
Stock options and shares available for grant................   6,863,245
Employee stock purchase plan................................     750,000


                                       F-70

                               RSTAR CORPORATION

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

5.  INCOME TAXES

     There has been no provision for U.S. Federal, U.S. State, or foreign income
taxes for any period as we have incurred net operating losses in all periods in
all jurisdictions.

     A reconciliation of income taxes at the statutory federal income tax rate
to net (loss) income taxes from continuing operations included in the
accompanying statements of operations is as follows:



                                                              YEAR ENDED DECEMBER 31
                                                              -----------------------
                                                               2001     2000    1999
                                                              ------   ------   -----
                                                                       
U.S. federal taxes/(benefit)
At statutory rate...........................................  (34.0%)  (34.0%)  34.0%
State, net of federal benefit...............................   (7.6)    (7.6)    6.2
Valuation allowance.........................................   41.6     41.6      --
                                                              -----    -----    ----
Other.......................................................     --       --    (0.2)
                                                              -----    -----    ----
Total.......................................................    0.0%     0.0%   40.0%


     Significant components of our net deferred tax asset are as follows (in
thousands):



                                                                 DECEMBER 31,
                                                              -------------------
                                                                2001       2000
                                                              --------   --------
                                                                   
Net operating loss carry forwards...........................  $ 51,182   $ 30,292
Accrued compensation........................................        56        101
Other.......................................................        --        136
Excess depreciation.........................................       434      2,068
Discontinued operations.....................................        --      3,752
Impairment..................................................       728     11,096
Bad debt allowance..........................................       107        561
Total net deferred tax asset................................    52,507     48,006
Valuation allowance.........................................   (52,507)   (48,006)
Net deferred tax asset......................................  $     --   $     --


     Realization of deferred tax assets is dependent upon future earnings, if
any, the timing and amount of which are uncertain. Accordingly, the net deferred
tax assets have been fully offset by a valuation allowance. The valuation
allowance increased by approximately $4,501,000 and $38,030,000 during 2001 and
2000, respectively.

     At December 31, 2001, we had net operating loss carryforwards for federal
income tax purposes of approximately $130,861,000, which expire in the years
2013 through 2021. We also had net operating loss carryforwards for state income
tax purposes of approximately $75,671,000 expiring in the year 2006. Utilization
of our net operating loss may be subject to substantial annual limitation due to
the ownership change limitations provided by the Internal Revenue Code and
similar state provisions. Such an annual limitation could result in the
expiration of the net operating loss before utilization.

6.  COMMITMENTS

     We lease our office facility and certain office equipment under
non-cancelable lease agreements, which require us to pay a portion of operating
costs, including property taxes, insurance and normal maintenance. Rent expense
amounted to approximately $ 974,000, $1,174,000, and $244,000 for the years
ended December 31, 2001, 2000, and 1999, respectively.

                                       F-71

                               RSTAR CORPORATION

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     Capital lease obligations represent the present value of future rental
payments under capital lease agreements for equipment in the school business.
Future minimum payments under capital and operating leases are as follows (in
thousands):



                                                           CAPITAL LEASES   OPERATING LEASES
                                                           --------------   ----------------
                                                                      
Year ending December 31:
2002.....................................................      $3,306             $489
2003.....................................................          --                4
                                                               ------             ----
Total minimum lease payments.............................      $3,306             $493
                                                                                  ====
Less amount representing interest........................        (207)
                                                               ------
Present value of minimum lease payments..................      $3,099
                                                               ------


     In 1999, we entered into credit lines with a number of lease finance
companies for the purpose of acquiring computer and network equipment in
schools. These lease arrangements bear interest from 10.5% to 18% and have terms
ranging from 24 to 36 months. As of December 31, 2001, we had capital leases
with eight lessors, representing a total present value obligation of
approximately $3,099,000. No excess lease capacity exists on these leases.

     In connection with the sale of our School business assets we have sold most
of the equipment collateralizing these lease agreements, and as a result, we are
in default of several covenants in these lease agreements. As such all of the
lease obligations have been classified in the accompanying balance sheets as a
current liability. As a remedy of default, the lessors may call the remaining
portions of these lease obligations as of December 31, 2001 as immediately due
and payable. No request for accelerated payout has been made by any lessor.

     In addition, we issued letters of credit to two companies as security
against the leases the collateral for which appears as restricted cash on our
balance sheet. The leases are also collateralized by the underlying computer
equipment. We have sold all the equipment that are securing these leases. Terms
of the letter of credit entitle the beneficiary to payment if we fail to make
all contractual payment.

     As of December 31, 2001 and 2000, the total present value of capital lease
obligations of $0 and $36,021,000 were attributable to Spacenet, Inc., a related
party.

     Interest expense on capital leases was $1,803,000, $4,921,000, and $960,000
for years ending December 31, 2001, 2000, and 1999, respectively. Of those
amounts, $904,000, $3,809,000, and $867,000 was attributable to our leases with
Spacenet, Inc., a related party. (See Note 1).

     The Company is currently building an automotive collision network designed
to streamline workflow between collision shops, distributors, suppliers,
manufacturers, and insurers. Although all operations are now directly conducted
by the Company, we have agreed with the minority stockholder of AutoNetworks,
Inc. to transfer to AutoNetworks, Inc., an 85%-owned subsidiary of the Company,
the assets, liabilities and employees necessary to conduct the business on terms
yet to be agreed upon. We do not expect the contribution of these net assets to
have a material impact on the Company's financial position. However, this action
will diminish to 85% the Company's share of those net assets and of future
profits. The minority stockholders in this subsidiary are responsible for
developing this business.

7.  RELATED PARTY TRANSACTIONS

NOTES RECEIVABLE FROM STOCKHOLDERS

     In August 1999 a majority of our board of directors approved the issuance
of an immediately exercisable option to purchase 300,000 shares of our common
stock to one of our directors at an exercise

                                       F-72

                               RSTAR CORPORATION

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

price of $5.00 per share. The shares were and are subject to a right of
repurchase in favor of us, which will expire at a rate of one third each
anniversary date of the date of grant. In September 1999, the officer exercised
the right to purchase the shares. We recorded deferred stock compensation of
approximately $5.0 million, which is being amortized by a charge to operations
over the vesting period of the stock using a graded vesting method. We have also
loaned the amount necessary to pay for the aggregate purchase price of the
option, which has been secured by a full recourse promissory note. The note has
a term of four years and bears an interest rate of 5.98%. The promissory note is
due in September 2003. This promissory note was amended in April 2001 to provide
for the shares to serve as the sole collateral for the loan. No charge to
earnings was recorded upon the change in collateral underlying the loan.

     In September 1999, we hired a new chief executive officer. As part of the
officer's employment agreement, we granted a right to purchase 1,000,000 shares
of our common stock at an exercise price of $5.00 per share. The shares are
subject to a right of repurchase in favor of us, which will expire at a rate of
twenty-five percent on the first anniversary of the grant date and one
forty-eighth of the shares at the end of each month thereafter. In September
1999, the officer exercised his purchase right and we recorded deferred stock
compensation of approximately $6.0 million, which is being amortized by a charge
to operations over the vesting period of the stock using a graded vesting
method. We loaned the amount necessary to pay for the aggregate purchase price
of the restricted stock, secured by a full recourse promissory note. The
promissory note, was amended in September 2000 to provide for the shares to
serve as the sole collateral for the loan, has a payment term of four years and
an interest rate of 5.98%. The promissory note is due in September 2003. No
charge to earnings was recorded upon the change in collateral underlying the
loan. In October 2000, we terminated our relationship with our chief executive
officer and entered into a consulting agreement with the officer that provided
for a two year consulting agreement at his then annual base compensation and
agreed to provide an office and secretarial expenses. Additionally, we
surrendered our right to repurchase his restricted shares and canceled his
options to purchase our common stock.

     In connection with a dispute that arose subsequent to termination, in
January 2002, we entered into a Settlement Agreement and Mutual Release with,
our former Chief Executive Officer. The agreement provides the receipt of
$175,000 immediately to settle on relocation expenses; $275,000 for consulting
fees to be paid in twice-monthly installments commencing January 16, 2002
through and including January 31, 2003, the principal sum of $7,388 payable
immediately, and $6,000 monthly for a full time secretary and office space
commencing March 1, 2002 through and including February 28, 2003. At December
31, 2001, we accrued for this amount in full, which amounts to approximately
$530,000.

     We recorded revenues totaling $0, $11,188,000, and $1,363,000 for
sponsorship and advertising for the three years ended December 31, 2001,
respectively, from affiliates with which we have strategic business alliances.
For revenue recognition purposes a party is deemed an affiliate if it shares
common board members, owns more than 5% of our stock or is a significant vendor
to us. All such revenue from affiliates was attributable to discontinued
operations.

     We paid Aquatic Innovations, Inc., a company owned by the Company's Chief
Executive Officer, approximately $43,000 and $94,000 for office equipment rental
and other expenses incurred on our behalf in 2001 and 2000 respectively. This
financing arrangement, which was approved by the Board in 1999, concluded in
December 2001.

     During the year 2001, we made additional investments of $509,000 consisting
of cash advances of $320,000, accrued interest of $15,000, and extended lines of
credit of $174,000 to Ask Dr Tech, Inc., a company in which our Company, and two
of our directors, are preferred shareholders. Due to operational and financial
difficulties of Ask Dr Tech, Inc., the company had to write off the 2001
additional investments of $509,000, in addition to the initial investment of
$770,000 made in March, 2000. The total

                                       F-73

                               RSTAR CORPORATION

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

write-off booked in December, 2001 was $1,279,000, of which $1,105,000 was
recognized in to the income statement, and $174,000 was previously reversed.

     We paid a director of the Company's Board $220,000 during the year ended
December 31, 2001 for consulting services in connection with the StarBand
Acquisition Agreement. The consulting services began on February 1, 2001, for an
initial term of six months at $20,000 per month, and has continued on a month to
month basis at $20,000 per month thereafter. These consulting services will
continue until the Acquisition Agreement is consummated.

8.  BUSINESS COMBINATIONS

     We completed two acquisitions during the year ended December 31, 2000;
eFundraising.com Corporation Inc. ("eFundraising.com") and LearningGate.com,
Inc. ("LearningGate.com"). Each acquisition was recorded using the purchase
method of accounting under Accounting Principles Boards Opinion No. 16 ("APB No.
16.") The aggregate purchase price of the acquired companies, excluding future
contingent consideration, was $11,553,000, and was comprised of common stock,
preferred stock in a subsidiary, Time Accelerated Restricted Stock Award Plan
stock options ("TARSAPS") and cash. Results of operations for each acquired
company have been included in our financial results from the closing date of
each transaction.

     In accordance with APB No. 16, all identifiable assets were assigned a
portion of the cost (purchase price) of the acquired companies on the basis of
their respective fair values. The entire purchase consideration in both
acquisitions was allocated primarily to goodwill on the accompanying
consolidated balance sheets and is being amortized over their estimated useful
lives, which is three years.

     On May 10, 2000, we completed our acquisition of efundraising.com, a
company that offers fundraising endnote and services to schools and other
organizations. In connection with the acquisition, we issued a combination of
cash and securities totaling approximately $7,945,000 to acquire all of the
outstanding shares of eFundraising.com. The eFundraising.com purchase price
consideration recorded at closing was $7,945,000 consisting of $1,850,000 cash,
$5,500,000 Class A preferred shares (500,000 shares at $11.00 per share),
$198,240 Class C preferred shares consisting of $56,640 shares at $3.50 per
share, $198,240 Class D preferred shares consisting of 56,640 shares at $3.50
per share and $198,240 Class E preferred shares consisting of 56,640 shares at
$3.50 per share. All of the preferred shares issued pursuant to this acquisition
were issued by a subsidiary of the Company. The $11.00 value per Class A
preferred share was determined from the redemption price. The holders of the
Class A preferred shares had the right to convert such shares into rStar common
stock on a one-for one basis. During the fourth quarter of 2000, Gilat tendered
for a majority of our outstanding shares. This event triggered a "change in
control" provision in the Class A preferred shares that allowed the holders of
the security to demand a redemption of face value of their shares. In December
of 2000, we repurchased for $5,500,000 all Class A preferred shares.

     The $3.50 value per share for the Class C, Class D, and Class E was based
on the closing market price of rStar common stock on May 10, 2000. The 169,920
preferred shares consisting of 56,640 shares of Class C, 56,640 shares of Class
D, and 56,640 of Class E, are convertible into rStar common shares. These shares
are not redeemable.

     The LearningGate.com purchase price consideration on June 23, 2000 was
approximately $3,608,000 consisting of $858,000 cash, and $2,750,000 rStar's
common shares consisting of 999,958 shares at $2.75 per share. The $2.75 value
per share was the closing market price on June 23, 2000. Additional cash
consideration amounting to $329,000 represented loans for pre-closing direct
operating expenses of $267,000 and legal expenses of $62,000. Total cash
consideration, therefore, amounted to $1,187,000.

                                       F-74

                               RSTAR CORPORATION

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The acquired businesses were both components of our School business and, as
such, are part of discontinued operations. In connection with our exit from the
School business, we recorded an asset impairment charge of $8,000,000 to reduce
the carrying value of goodwill to the estimated net realizable value upon sale.
Of that amount, $5,000,000 was attributable to eFundraising.com and the balance
to LearningGate.com. Goodwill in connection with LearningGate.com was considered
by management to be unrecoverable, as our principal products were software tools
to be used in the School business, which we are exiting. The impairment to
goodwill associated with eFundraising.com was based on management's estimate of
the proceeds to be received upon an expected sale of the business.

     The proforma results of operations forth years ended December 31, 2000 and
1999 would not be materially different from the amounts reported in the
consolidated statements of operations.

     In April 2001 we issued 361,314 shares of common stock to the two founders
of eFundraising.com in exchange for the cancellation of all of the Time
Accelerated Restricted Stock Award Plan issued in connection with our
acquisition of the company. In June of 2001 we sold eFundraising.com in exchange
for approximately $1,727,000 the then-carrying value of its net assets.

                                       F-75

                               RSTAR CORPORATION

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

9.  UNAUDITED QUARTERLY CONSOLIDATED FINANCIAL DATA:

     Summarized quarterly supplemental consolidated financial information for
2001 and 2000 is as follows (in thousands, except for per share data):



                                                              QUARTER ENDED
                                     ----------------------------------------------------------------
                                                                                        TOTAL FOR THE
                                                                                         YEAR ENDED
                                     MARCH 31   JUNE 30    SEPTEMBER 30   DECEMBER 31    DECEMBER 31
                                     --------   --------   ------------   -----------   -------------
                                                                         
2001
Revenue from continuing
  operations.......................  $     --   $     --     $     --      $     --       $      --
Revenue from discontinued
  operations.......................        --         --           --            --              --
                                     --------   --------     --------      --------       ---------
Total revenue......................  $     --   $     --     $     --      $     --       $      --
                                     ========   ========     ========      ========       =========
Costs and expenses continuing
  operations.......................  $  2,728   $  4,850     $  3,681      $  3,852       $  15,111
Costs and expenses discontinued
  operations.......................  $ 12,350   ($   789)    $    428      $    271       $  12,260
                                     --------   --------     --------      --------       ---------
Total costs and expenses...........  $ 15,078   $  4,061     $  4,109      $  4,123       $  27,371
                                     ========   ========     ========      ========       =========
Income (loss) from continuing
  operations.......................  $ (2,728)  $ (4,850)    $ (3,681)     $ (3,852)      $ (15,111)
Income (loss) from discontinued
  operations.......................  $(12,350)  $    789     $   (428)     $   (271)      $ (12,260)
                                     --------   --------     --------      --------       ---------
Total income (loss)................  $(15,078)  $ (4,061)    ($ 4,109)     $ (4,123)      $ (27,371)
                                     ========   ========     ========      ========       =========
Net loss per share, basic and
  diluted continuing operations....  $  (0.06)  $  (0.09)    $  (0.06)     $  (0.06)      $   (0.27)
Net loss per share, basic and
  diluted, discontinued
  operations.......................  $  (0.28)  $   0.01     $  (0.00)     $  (0.00)      $   (0.22)
                                     --------   --------     --------      --------       ---------
Net loss per share, basic and
  diluted..........................  $  (0.34)  $  (0.08)    $  (0.06)     $  (0.06)      $   (0.49)
                                     ========   ========     ========      ========       =========
Number of shares used in
  calculation......................    43,764     52,617       63,590        63,699          56,068
2000
Revenue from continuing
  operations.......................  $     --   $     --     $     --      $     --       $      --
Revenue from discontinued
  operations.......................     5,410      7,256          767           883          14,316
                                     --------   --------     --------      --------       ---------
Total revenue......................  $  5,410   $  7,256     $    767      $    883       $  14,316
                                     ========   ========     ========      ========       =========
Costs and expenses continuing
  operations.......................  $    331   $    398     $  1,262      $  4,839       $   6,830
Costs and expenses discontinued
  operations.......................    16,204     21,317       19,927        18,025          75,473
                                     --------   --------     --------      --------       ---------
Total costs and expenses...........  $ 16,535   $ 21,715     $ 21,189      $ 22,823       $  82,303
                                     ========   ========     ========      ========       =========
Income (loss) from continuing
  operations.......................  $     92   $   (305)    $ (1,422)     $ (5,223)      $  (6,858)
Income (loss) from discontinued
  operations.......................   (10,794)   (14,061)     (19,160)      (60,082)       (104,097)
                                     --------   --------     --------      --------       ---------
Total income (loss)................  $(10,702)  $(14,366)    $(20,582)     $(65,305)      $(110,955)
                                     ========   ========     ========      ========       =========
Net loss per share, basic and
  diluted continuing operations....  $  (0.00)  $  (0.01)    $  (0.03)     $  (0.12)      $   (0.16)
Net loss per share, basic and
  diluted, discontinued
  operations.......................  $  (0.25)  $  (0.33)    $  (0.44)     $  (1.35)      $   (2.40)
                                     --------   --------     --------      --------       ---------
Net loss per share, basic and
  diluted..........................  $  (0.25)  $  (0.34)    $  (0.47)     $  (1.47)      $   (2.56)
                                     ========   ========     ========      ========       =========
Number of shares used in
  calculation......................    42,236     42,464       43,765        44,315          43,348


                                       F-76


                               RSTAR CORPORATION

                     CONDENSED CONSOLIDATED BALANCE SHEETS
               (IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)



                                                               MARCH 31,    DECEMBER 31,
                                                                 2002           2001
                                                              -----------   ------------
                                                              (UNAUDITED)
                                                                      
ASSETS
Current assets:
  Cash and cash equivalents.................................   $  28,558     $  31,034
  Receivables...............................................          52           277
  Prepaid expenses and other current assets.................         427           744
Total current assets........................................      29,037        32,055
  Equipment, net............................................       1,408         1,895
  Restricted cash...........................................         353           683
  Other assets..............................................         897         1,081
  Net assets of discontinued operations.....................         276           322
Total assets................................................   $  31,971     $  36,036
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable..........................................   $   1,261     $   1,177
  Accrued and other liabilities.............................       1,400         1,491
  Accrued compensation and related expenses.................         263           285
  Current portion of capital lease obligations..............       1,889         3,099
Total current liabilities...................................       4,813         6,052
Total liabilities...........................................       4,813         6,052
Stockholders' equity :
Convertible preferred stock, $0.01 par value
  Authorized shares -- 5,000,000, none issued and
     outstanding at March 31, 2002 and December 31, 2001....          --            --
Common stock, $0.01 par value
  Authorized shares -- 200,000,000 Issued and outstanding
     shares 63,802,563 at March 31, 2002 and at December 31,
     2001...................................................         638           638
  Additional Paid-in-Capital................................     225,828       225,835
  Deferred stock compensation...............................         (86)         (140)
  Notes receivable from stockholders........................      (6,500)       (6,500)
  Accumulated deficit.......................................    (192,722)     (189,849)
Total stockholders' equity..................................      27,158        29,984
Total liabilities and stockholders' equity..................   $  31,971     $  36,036


     See accompanying Notes to Condensed Consolidated Financial Statements
                                       F-77


                               RSTAR CORPORATION

                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)



                                                              THREE MONTHS ENDED
                                                                  MARCH 31,
                                                              ------------------
                                                               2002       2001
                                                              -------   --------
                                                                  
Revenue from non-affiliates.................................  $    --   $     --
Revenue from affiliates.....................................  $    --   $     --
Total Revenue...............................................  $    --   $     --
Costs and expenses:
  Cost of revenues..........................................       --         --
  Sales and marketing, including stock-based compensation of
     $0 and $16 for the three months ended March 31, 2002
     and March 31, 2001.....................................      617        733
  General and administrative, including stock-based
     compensation of $47 and $145 for the three months ended
     March 31, 2002 and March 31, 2001......................    2,011        459
  Research and development, including stock-based
     compensation of $0 and $3 for the three months ended
     March 31, 2002 and March 31, 2001......................      213        898
Total costs and expenses....................................    2,841      2,090
  Loss from continuing operations...........................   (2,841)    (2,090)
Other income (expense)......................................       59         70
Interest income.............................................      123        592
Interest (expense)..........................................     (214)    (1,300)
Net loss from continuing operations.........................  $(2,873)  $ (2,728)
Loss from discontinued operations...........................       --    (12,350)
Net loss applicable to common stockholders..................  $(2,873)  $(15,078)
Basic and diluted loss per common share
  Net loss from continuing operations.......................  $ (0.05)  $  (0.06)
  Loss from discontinued operations.........................    (0.00)     (0.28)
  Net loss per share........................................  $ (0.05)  $  (0.34)
Shares used in calculation of net loss per common share:
  Basic and diluted.........................................   63,703     43,764


     See accompanying Notes to Condensed Consolidated Financial Statements
                                       F-78


                               rSTAR CORPORATION

                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
                                  (UNAUDITED)



                                                              THREE MONTHS ENDED
                                                                   MARCH 31,
                                                              -------------------
                                                                2002       2001
                                                              --------   --------
                                                                   
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss from continuing operations.........................  $(2,873)   $(2,728)
Adjustments to reconcile net loss from continuing operations
  to net cash used in operating activities:
  Amortization of deferred stock compensation...............       47        164
  Depreciation..............................................      459        508
Changes in operating assets and liabilities:
  Receivables...............................................      225       (193)
  Prepaid expenses and other current assets.................      317       (164)
  Other assets..............................................      184         29
  Accounts payable..........................................       84         (6)
  Accrued and other liabilities.............................      (91)      (918)
  Accrued compensation and related expenses.................      (22)    (1,304)
                                                              -------    -------
Net cash used in operating activities from continuing
  operations................................................   (1,670)    (2,776)
Net cash provided by (used in) operating activities from
  discontinued operations...................................        5     (5,434)
                                                              -------    -------
NET CASH FLOWS USED IN OPERATING ACTIVITIES.................   (1,665)    (8,210)
CASH FLOWS FROM INVESTING ACTIVITIES:
Disposal of equipment.......................................       28        133
Restricted cash.............................................      330         (8)
                                                              -------    -------
Net cash provided by investing activities from continuing
  operations................................................      358        125
Net cash provided by investing activities from continuing
  operations................................................       41         --
                                                              -------    -------
NET CASH PROVIDED BY INVESTING ACTIVITIES...................      399        125
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from the issuance of common stock, net.............       --          2
Payments on lease obligations...............................   (1,210)    (1,591)
                                                              -------    -------
Net cash used in financing activities.......................   (1,210)    (1,589)
Decrease in cash and cash equivalents.......................   (2,476)    (9,674)
Cash and cash equivalents at beginning of period............   31,034     48,406
                                                              -------    -------
Cash and cash equivalents at end of period..................  $28,558    $38,732
                                                              -------    -------
SUPPLEMENTAL DISCLOSURES:
Cash paid for interest......................................  $    99    $   281
Reduction from impairment of school assets..................  $    --    $ 6,500


     See accompanying Notes to Condensed Consolidated Financial Statements
                                       F-79


                               RSTAR CORPORATION

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 MARCH 31, 2002

1.  BASIS OF PRESENTATION

     The accompanying unaudited condensed consolidated financial statements are
prepared on the basis of our school network business (the "School Business")
being presented as a discontinued operation and include our accounts and those
of our wholly and majority-owned subsidiaries. All subsidiaries are wholly owned
with the exception of AutoNetworks, Inc. which has minority stockholders
representing 15% of the issued and outstanding shares of its stock. That
subsidiary currently has no assets, liabilities or employees as all operations
in the automotive area are being conducted directly by rStar. All significant
inter-company accounts and transactions have been eliminated in consolidation.
In February 2001, our board of directors approved a formal plan to sell the
School Business. For comparative purposes, the condensed consolidated statements
of operations and related loss per share information, for all periods presented,
have been restated to reflect the results of operations for the discontinued
business in "Loss from discontinued operations". The condensed consolidated
balance sheets at March 31, 2002 and at December 31, 2001 reflect assets and
liabilities related to the School Business as "Net assets of discontinued
operations". The condensed consolidated statements of cash flows for the three
months ended March 31, 2002 and 2001 reflects separately cash flows from
discontinued operations. The unaudited consolidated financial information as of
March 31, 2002 and March 31, 2001 includes all adjustments (consisting only of
normal recurring adjustments) that the Company considers necessary for a fair
presentation of the results for the periods shown. The results of operations for
such periods are not necessarily indicative of the results expected for the full
fiscal year or for any future period. These financial statements should be read
in conjunction with the financial statements as of and for the year ended
December 31, 2001 and related notes.

     Certain information and note disclosures normally included in financial
statements prepared in accordance with accounting principles generally accepted
in the United States of America have been condensed or omitted pursuant to the
rules and regulations of the Securities and Exchange Commission.

2.  NET LOSS PER SHARE

     Basic loss per share has been computed using net loss, divided by the
weighted-average number of common shares outstanding during the period, less
shares subject to repurchase, and excludes potentially dilutive securities.

     Diluted net loss per share reflects potential dilution from outstanding
potentially dilutive securities using the treasury stock method.

                                       F-80

                               RSTAR CORPORATION

      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The calculation of basic and diluted net (loss) income per share is as
follows (in thousands, except for per share amounts):



                                                              THREE MONTHS ENDED
                                                                  MARCH 31,
                                                              ------------------
                                                               2002       2001
                                                              -------   --------
                                                                  
Net loss from continuing operations.........................  $(2,873)  $ (2,728)
Loss applicable to common stockholders -- continuing
  operations................................................  $(2,873)  $ (2,728)
Loss from discontinued operations...........................       --    (12,350)
Loss applicable to common stockholders......................  $(2,873)  $(15,078)
Weighted-average shares of common stock outstanding.........   63,803     43,964
Less: weighted-average shares subject to repurchase.........     (100)      (200)
Weighted-average shares of common stock outstanding used in
  computing basic and diluted net loss per common share.....   63,703     43,764
Basic and diluted net loss per common share from continuing
  operations................................................  $ (0.05)  $  (0.06)
Basic and diluted net loss per common share from
  discontinued operations...................................    (0.00)     (0.28)
Basic and diluted net loss per common share.................  $ (0.05)  $  (0.34)


     For the three month periods ended March 31, 2002 and 2001, we have excluded
all convertible preferred stock, warrants to purchase common and preferred
convertible stock, outstanding stock options and stock subject to repurchase
from the calculation of diluted net loss per common share because all such
securities are antidilutive. In the three month periods ended March 31, 2002 and
2001, 100,000 shares and 200,000 shares, respectively were excluded based on
shares subject to repurchase.

3.  WARRANTS

     We had the following warrants outstanding at March 31, 2002 to purchase
shares of stock:



                                 EXERCISE PRICE   EXPIRATION OF
NUMBER OF SHARES   STOCK TYPES     PER SHARE         WARRANTS
----------------   -----------   --------------   --------------
                                         
    250,000          Common          $3.00              May 2003
    250,000          Common           3.50              May 2003
    100,000          Common           5.00             June 2004
    150,000          Common           5.00         December 2003
     50,000          Common           5.00        September 2004
    800,000


4.  COMMITMENTS AND CONTINGENCIES

     In 1999, we entered into credit lines with a number of lease finance
companies for the purpose of acquiring computer and network equipment in
schools. These lease arrangements bear interest from 10.5% to 18% and have terms
ranging from 24 to 36 months. As of March 31, 2002, we had capital leases with
eight lessors, representing a total present value obligation of approximately
$1,889,000, all payable within the next year. No excess lease capacity exists on
these leases.

     We have a letter of credit outstanding with a company as security against
certain leases. The leases are secured by the underlying computer equipment.

     We lease our office facility and certain office equipment under
non-cancelable lease agreements, which require us to pay a portion of operating
costs, including property taxes, insurance and normal

                                       F-81

                               RSTAR CORPORATION

      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

maintenance. At March 31, 2002, our future minimum payments under operating
leases amount to $318,000, of which $317,000 is payable within the next year.

     Interest expense on capital leases was $214,000 and $1,300,000 for the
three months ending March 31, 2002 and 2001, respectively. Of those amounts, $0
and $904,000, respectively, was attributable to our leases with Spacenet.

5.  RELATED PARTY TRANSACTIONS

     On April 23, 2001, the Company, Spacenet, and Gilat a then 51% shareholder
of the Company, entered into an agreement pursuant to which the Company would
issue approximately 19.3 million shares of its common stock to Spacenet (or its
affiliate-assignee) in full satisfaction of the Company's outstanding
obligations to Spacenet amounting to approximately $45,000,000, and on May 21,
2001, the Company issued such shares of its common stock to Gilat Satellite
Networks (Holland) B.V. The Company recorded the settlement of the outstanding
obligations as a capital contribution in stockholders' equity. Also on April 23,
2001, the Company, Gilat To Home Latin America (Holland) N.V. and Gilat entered
into a series of transactions that would result in the acquisition by the
Company of Gilat's StarBand Latin America business (the "StarBand Acquisition"),
which business is focused on providing satellite-based telephone and high speed
Internet services to small businesses and home-office customers in Latin
America. In consideration for such acquisition, the Company agreed to issue to
Gilat approximately 43.1 million shares of the Company's common stock.
Additionally, conditioned upon the closing of the acquisition agreement, the
Company announced it would make a tender offer to acquire, in exchange for up to
$4 million in cash and up to 312,500 ordinary shares of Gilat, up to 20% of the
Company's common stock held by each stockholder of the Company other than Gilat
and its affiliates. On September 7, 2001 the parties entered into an amended
acquisition agreement and, on December 31, 2001, the parties entered into a
second amended acquisition agreement. The revisions to the April 23, 2001
agreement: (a) increased the number of shares of rStar common stock that the
Company may acquire in the exchange offer to approximately 6,315,789 shares of
rStar common stock, (b) adjusted the cash portion of the consideration for those
shares from a fixed $0.95/share to an amount that will vary between $0.32 and
$1.58 per share, depending on the then market value of Gilat ordinary shares,
(c) established certain earnings targets for the StarBand Latin America business
for the one year periods ended June 30, 2003 and 2004 that, if not achieved,
will entitle non-Gilat stockholders to special cash distributions totaling up to
$10 million or, if exceeded, will entitle Gilat to additional rStar shares
totaling 10% of amount outstanding immediately following the StarBand
Acquisition, (d) provided an exception to the obligation to make the
above-described special cash distribution if the Company obtained substantial
new equity financing, (e) clarified that rStar's rights to provide services in
Mexico are non-exclusive, and (f) extended to May 31, 2002 the termination date
of the acquisition agreement. Stockholders representing approximately 81.6% of
our common stock have entered into a voting agreement to vote all of their
shares "FOR" the proposal to approve and adopt the second amended acquisition
agreement. Upon completion of the StarBand Acquisition, StarBand Latin America
is expected to become a subsidiary of rStar.

     We purchased satellite and other services and previously leased a majority
of the computer equipment deployed for the discontinued School Business from
Spacenet.

     As of March 31, 2002, Gilat, and its affiliates, owned approximately 65% of
our outstanding common stock.

     In January 2002, the Company entered into a Settlement Agreement and Mutual
Release with Rick Inatome, the Company's former Chief Executive Officer, in
connection with claims asserted by Mr. Inatome under his written employment
agreement and a written consulting agreement Mr. Inatome entered into with the
Company upon his resignation as Chief Executive Officer in October 2000. The
agreement provides that Mr. Inatome would receive $182,388 upon execution, plus
$275,000 to be paid in
                                       F-82

                               RSTAR CORPORATION

      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

twice-monthly installments commencing January 16, 2002 through and including
January 31, 2003, plus $6,000 monthly for a full-time secretary and leased
office space commencing March 1, 2002 through and including February 28, 2003.
At December 31, 2001 we accrued for this amount in full, which amounted to
approximately $530,000. At March 31, 2002 $295,000 is still outstanding.

     We paid a director of the Company's Board $60,000 during the three months
ended March 31, 2002 for consulting services in connection with the StarBand
Acquisition Agreement. The consulting services began on February 1, 2001, for an
initial term of six months at $20,000 per month, and has continued on a month to
month basis at $20,000 per month thereafter. These consulting services will
continue until the Acquisition Agreement is consummated.

6.  SUBSEQUENT EVENTS

     The Company conducted its Annual Meeting of Stockholders on April 30, 2002,
at which a majority of the Company's stockholders approved each of the 6
proposals described in the Company's proxy statement. Specifically, the
Company's stockholders approved: (1) the second amended and restated acquisition
agreement for the Starband Acquisition, (2) an amendment to the Company's Third
Amended and Restated Certificate of Incorporation setting forth the terms on
which the Company's stockholders (other than Gilat and its affiliates) may be
entitled to receive special cash distributions, (3) an amendment to the
Company's Third Amended and Restated Certificate of Incorporation repealing the
prohibition on stockholder action by written consent, (4) an amendment to the
Company's Third Amended and Restated Certificate of Incorporation allowing
stockholders owning at least a majority of outstanding shares to call a special
meeting of stockholders, (5) electing 5 directors for the ensuing year and until
their successors are duly elected and qualified, which directors will take
office upon the closing of the Starband Acquisition, and (6) the appointment, by
the Company's Board of Directors, of Grant Thornton LLP as the Company's
independent auditors for the fiscal year ending December 31, 2002.

     On May 8, 2002, we also received a notice from the Nasdaq National Market
noting deficiencies that, if uncorrected, might result in the Company's shares
being delisted from the Nasdaq National Market. Specifically, the shares will be
delisted if, by June 30, 2002, the Company has not obtained shareholder
ratification of the debt for equity swap that involved the issuance in 2001 of
approximately 19.3 million shares in exchange for relief from $45 million in
capital lease obligations to Spacenet. Furthermore, the correspondence noted
that the Company remains in violation of the $1.00 minimum bid price required
for continued listing on the National Market System and has been asked to
address the reasons for its delay in holding an annual meeting of stockholders
for the 2000 fiscal year.

                                       F-83


             UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL INFORMATION
                             FOR RSTAR CORPORATION

     The following pro forma condensed consolidated statements of operations are
set forth herein to give effect to the acquisition of StarBand Latin America
(Holland) B.V. ("StarBand Latin America" or the "Company") by rSTAR Corporation
("rStar") as if such acquisition had occurred as of the beginning of each period
presented by combining the Statements of Operations of (i) rStar for the three
months ended March 31, 2002 and the year ended December 31, 2001 with the
Statement of Revenues and Direct Costs and Operating Expenses of StarBand Latin
America for the three months ended December 31, 2001 and the year ended December
31, 2001, and (ii) the rStar Balance Sheet as of March 31, 2002 and StarBand
Latin America Statement of Assets to be Acquired and Liabilities to be Assumed
as of December 31, 2001.

     THE PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS ARE PROVIDED
FOR ILLUSTRATIVE PURPOSES ONLY AND ARE NOT NECESSARILY INDICATIVE OF THE
COMBINED RESULTS OF OPERATIONS THAT WOULD HAVE BEEN REPORTED ON A HISTORICAL
BASIS, NOR DO THEY REPRESENT A FORECAST OF THE COMBINED FUTURE RESULTS OF
OPERATIONS FOR ANY FUTURE PERIOD. ALL INFORMATION CONTAINED HEREIN SHOULD BE
READ IN CONJUNCTION WITH RSTAR'S FINANCIAL STATEMENTS AND THE NOTES THERETO AND
"MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS," WHICH ARE EACH INCLUDED IN THIS OFFER TO EXCHANGE/PROSPECTUS.

                                       F-84


                               rSTAR CORPORATION
                         UNAUDITED PRO FORMA CONDENSED
                CONSOLIDATED BALANCE SHEETS AS OF MARCH 31, 2002



                                               STARBAND LATIN
                                    RSTAR         AMERICA
                                 CORPORATION     (HOLLAND)                                                    PRO FORMA AS
                                  MARCH 31,    B.V. DECEMBER     PRO FORMA     PRO FORMA    ADJUSTMENT FOR    ADJUSTED FOR
                                    2002          31, 2001      ADJUSTMENTS   AS ADJUSTED   EXCHANGE OFFER   EXCHANGE OFFER
ASSETS                           -----------   --------------   -----------   -----------   --------------   --------------
                                                                                           
Current assets:
  Cash and cash equivalents....   $  28,558       $   101                      $  28,659      $  (10,000)      $  18,659
  Restricted cash..............          --         5,223                          5,223                           5,223
  Accounts receivable, net.....          --         2,223                          2,223                           2,223
  Recoverable tax..............          --         2,390                          2,390                           2,390
  Inventory....................          --         4,536                          4,536                           4,536
  Prepaid expenses and other
    current assets.............         479           914                          1,393                           1,393
                                  ---------       -------        ---------     ---------      ----------       ---------
Total current assets...........      29,037        15,387                         44,424                          34,424
Equipment, net.................       1,408        20,197                         21,605                          21,605
Restricted cash................         353            --                            353                             353
Other assets...................         897            --                            897                             897
Net assets of discontinued
  operations...................         276            --                            276                             276
                                  ---------       -------        ---------     ---------      ----------       ---------
Total assets...................   $  31,971       $35,584                      $  67,555                       $  57,555
                                  =========       =======        =========     =========      ==========       =========
Liabilities and Stockholders
  Equity:
Current liabilities:
  Account payable..............       1,261         1,519                          2,780                           2,780
  Accrued expenses and other
    liabilities................       1,401         1,965                          3,366                           3,366
  Accrued compensation and
    related expenses...........         263            --                            263                             263
  Deferred income..............          --         3,743                          3,743                           3,743
  Current portion of capital
    lease obligations..........       1,889         1,431                          3,320                           3,320
                                  ---------       -------        ---------     ---------      ----------       ---------
Total current liabilities......       4,814         8,658                         13,472                          13,472
Capital lease obligations, less
  current portion..............          --         3,792                          3,792                           3,792
Other long term liabilities....          --         1,966                          1,966                           1,966
                                  ---------       -------        ---------     ---------      ----------       ---------
Total liabilities..............       4,814        14,416                         19,230                          19,230
                                  ---------       -------        ---------     ---------      ----------       ---------
Stockholders Equity:
  Net assets to be acquired....          --        21,168          (21,168)B          --                              --
    Convertible preferred
      stock, $0.01 par value
      5,000,000 shares
      authorized, none issue
      and outstanding at June
      30, 2001.................          --            --
    Common Stock, $0.01,
      200,000,000 shares
      authorized, 63,802,563
      shares issued and
      outstanding at March 31,
      2002 and at December 31,
      2001.....................         638            --              431 B       1,069                           1,069
Additional paid in capital.....     225,828            --             (431)B     246,565             583 E       247,148
                                                                    21,168
Deferred stock compensation....         (86)           --                            (86)                            (86)
Notes receivable from
  stockholders.................      (6,500)           --                         (6,500)                         (6,500)
Treasury Stock.................          --                                           --         (10,583)E       (10,583)
Accumulated Deficit............    (192,723)           --                       (192,723)                       (192,723)
                                  ---------       -------        ---------     ---------      ----------       ---------
Total Stockholders equity......      27,157        21,168                         48,325                          38,325
                                  ---------       -------        ---------     ---------      ----------       ---------
Total Liabilities and
  stockholders equity..........   $  31,971       $35,584                      $  67,555                       $  57,555
                                  =========       =======        =========     =========      ==========       =========


                                       F-85


                               rSTAR CORPORATION

                         UNAUDITED PRO FORMA CONDENSED
                      CONSOLIDATED STATEMENT OF OPERATIONS
                   FOR THE THREE MONTHS ENDED MARCH 31, 2002



                                 RSTAR             STARBAND                                                   PRO FORMA
                              CORPORATION       LATIN AMERICA                                   ADJUSTMENT   AS ADJUSTED
                              THREE MONTHS      (HOLLAND) B.V.                                     FOR           FOR
                                 ENDED        THREE MONTHS ENDED    PRO FORMA      PRO FORMA     EXCHANGE     EXCHANGE
                             MARCH 31, 2002   DECEMBER 31, 2001    ADJUSTMENTS    AS ADJUSTED     OFFER         OFFER
                             --------------   ------------------   -----------    -----------   ----------   -----------
                                                                   (IN THOUSANDS)
                                                                                           
Revenues...................     $    --            $ 1,405                         $  1,405                   $  1,405
                                -------            -------           ------        --------       ------      --------
Operating expenses:
  Cost of revenues.........          --              1,494                            1,494                      1,494
  Selling and marketing
    expenses...............         617                349                              966                        966
  General and
    administrative
    expenses...............       1,552                498                            2,050                      2,050
  Research and
    development............         213                 --                              213                        213
  Depreciation and
    amortization...........         459                704                            1,163                      1,163
                                -------            -------           ------        --------       ------      --------
Total operating expenses...       2,841              3,045                            5,886                      5,886
                                -------            -------           ------        --------       ------      --------
Operating loss.............      (2,841)            (1,640)                          (4,481)                    (4,481)
Other income (expense):
  Interest expense.........        (214)                --                             (214)                      (214)
  Interest income..........         123                 --              (41)D            82                         82
  Other income (expense)...          59                 --                               59                         59
                                -------            -------           ------        --------       ------      --------
                                    (32)                --                              (73)                       (73)
                                -------            -------           ------        --------       ------      --------
Loss from continuing
  operations before
  provision for income
  taxes....................      (2,873)            (1,640)                          (4,554)                    (4,554)
                                -------            -------           ------        --------       ------      --------
Provision for income
  taxes....................          --                 --                               --                         --
                                -------            -------           ------        --------       ------      --------
Loss from continuing
  operations...............     $(2,873)           $(1,640)                        $ (4,554)                  $ (4,554)
                                =======            =======           ======        ========       ======      ========
Pro forma net loss per
  common share-basic and
  dilutive from continuing
  operations...............     $ (0.05)                --                         $  (0.04)                  $  (0.04)
                                =======            =======           ======        ========       ======      ========
Pro forma weighted average
  shares outstanding.......      63,703                             62,500F         106,809       (2,527)      104,279
                                =======            =======           ======        ========       ======      ========


                                       F-86


                               rSTAR CORPORATION

                         UNAUDITED PRO FORMA CONDENSED
                      CONSOLIDATED STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 2001



                                                STARBAND LATIN
                                                   AMERICA
                                                  (HOLLAND)
                                 RSTAR            B.V. YEAR                                   ADJUSTMENT   PRO FORMA AS
                              CORPORATION           ENDED                                        FOR       ADJUSTED FOR
                               YEAR ENDED        DECEMBER 31,     PRO FORMA      PRO FORMA     EXCHANGE      EXCHANGE
                           DECEMBER 31, 2001         2001        ADJUSTMENTS    AS ADJUSTED     OFFER         OFFER
                           ------------------   --------------   -----------    -----------   ----------   ------------
                                                                  (IN THOUSANDS)
                                                                                         
Revenues.................       $     --           $ 9,874                       $  9,874                    $  9,874
                                --------           -------         -------       --------      -------       --------
Operating expenses:
    Cost of revenues.....             --             9,107                          9,107                       9,107
    Selling and marketing
      expenses...........          2,988               720                          3,708                       3,708
    General and
      administrative
      expenses...........          5,656             3,191                          8,847                       8,847
    Research and
      development........          2,619                --                          2,619                       2,619
    Depreciation and
      amortization.......          2,133             2,080                          4,213                       4,213
                                --------           -------         -------       --------      -------       --------
Total operating
  expenses...............         13,396            15,098                         28,494                      28,494
                                --------           -------         -------       --------      -------       --------
Operating loss...........        (13,396)           (5,224)                       (18,620)                    (18,620)
                                --------           -------         -------       --------      -------       --------
Other income (expense):
    Interest expense.....         (2,253)               --             904C        (1,349)                     (1,349)
    Interest income......          1,616                --            (450)D        1,166                       1,166
    Other income.........             27                --                             27                          27
    Write off of related
      party investment...         (1,105)                                          (1,105)                     (1,105)
                                --------           -------         -------       --------      -------       --------
                                  (1,715)               --                         (1,261)                     (1,261)
                                --------           -------         -------       --------      -------       --------
Loss from continuing
  operations before
  provision for income
  taxes..................        (15,111)           (5,224)                       (19,881)                    (19,881)
Provision for income
  taxes..................             --                --
                                --------           -------         -------       --------      -------       --------
Net loss from continuing
  operations.............       $(15,111)          $(5,224)                      $(19,881)                   $(19,881)
                                ========           =======         =======       ========      =======       ========
Pro forma net loss per
  common share-basic and
  dilutive from
  continuing
  operations.............       $  (0.27)               --                       $  (0.19)                   $  (0.19)
                                ========           =======         =======       ========      =======       ========
Pro forma weighted
  average shares
  outstanding............         56,068                            50,595        106,663       (2,527)F      104,136
                                ========           =======         =======       ========      =======       ========


                                       F-87


                               rSTAR CORPORATION

                     NOTES TO UNAUDITED PRO FORMA CONDENSED
                     CONSOLIDATED STATEMENTS OF OPERATIONS

Note 1.  The unaudited pro forma condensed consolidated statements of
operations, including the notes thereto, should be read in conjunction with the
historical consolidated financial statements of rStar Corporation ("rStar") and
the financial statements of StarBand Latin America (Holland) B.V. ("StarBand
Latin America") for the indicated periods. The unaudited pro forma condensed
consolidated statements of operations do not reflect activity subsequent to the
periods presented and therefore does not reflect a projection of future results
nor does it anticipate cost reductions or other synergies that may result from
the combination.

Note 2.  rStar's statement of operations for the year ended December 31, 2001
has been combined with StarBand Latin America's statement of revenues and direct
costs and operating expenses for the year ended December 31, 2001. Additionally,
rStar's statement of operations for the three months ended March 31, 2002 and
balance sheet as of March 31, 2002 has been combined with StarBand Latin America
statement of revenues and direct costs and operating expenses for the three
months ended December 31, 2001 and statement of assets to be acquired and
liabilities to be assumed as of December 31, 2001, respectively. The purpose of
combining the two companies is for the presentation of unaudited pro forma
condensed consolidated statements of operations and balance sheets only.

Note 3.  The unaudited pro forma net loss per share is based on the weighted
average number of common shares of the rStar's common stock outstanding during
the periods presented after giving effect to the acquisition.

Note 4.  Certain reclassifications have been made to the StarBand Latin
America's statements to conform to rStar's presentation.

Note 5.  The following pro forma adjustments are reflected in the unaudited pro
forma condensed consolidated statements of operations:

     A.Note intentionally left blank.

     B. In April 2001, Gilat Satellite Networks Ltd. ("Gilat") announced a
        series of planned transactions, which together with prior tender offers
        resulted in Gilat obtaining control of rStar. As described elsewhere in
        this offer to exchange/prospectus, Gilat exchanged $45 million dollars
        of debt of rStar for 19,396,552 shares of rStar common stock. In
        accordance with the Second Amended and Restated Acquisition Agreement
        dated December 31, 2001 (the "second amended acquisition agreement"),
        rStar will issue 43,103,448 shares of its common stock in exchange for
        all the outstanding stock of StarBand Latin America, an indirect
        wholly-owned subsidiary of Gilat. As a result, Gilat will indirectly own
        85% of rStar subsequent to these transactions and the exchange offer
        discussed below. As Gilat is the controlling stockholder of both rStar
        and StarBand Latin America, the planned acquisition will be accounted
        for as a combination between entities under common control in accordance
        with APB 16. As such, no goodwill will result from the transaction and
        historical amounts will carryforward subsequent to the transaction.

     C.Represents the elimination of interest expense relating to the related
       party debt that was cancelled as described in footnote G.

     D.Represents the elimination of interest income on the cash component of
       the exchange offer as described in footnote E.

     E. In connection with the second amended acquisition agreement, rStar will
        offer to exchange up to 6,315,789 shares of rStar common stock in
        exchange for .0738 of a Gilat ordinary share and cash consideration
        ranging from $0.32 to $1.58 for each share of rStar common stock
        tendered.. The exact amount of the cash consideration is based on a
        formula, which is dependent on the average trading price of Gilat's
        ordinary share for the 10-day trading period ending 5 days prior to the

                                       F-88

                               rSTAR CORPORATION

                     NOTES TO UNAUDITED PRO FORMA CONDENSED
              CONSOLIDATED STATEMENTS OF OPERATIONS -- (CONTINUED)

        expiration of the exchange offer. Below is an example of this formula
        assuming the maximum 29% conversion and the most recent average trading
        price of Gilat's ordinary share.

Formula

     Assuming that the recent average trading price of the Gilat ordinary share
is $1.25, the cash consideration, in the aggregate, equals = [($6,000,000 +
(($12 minus $1.25) * (466,105))] = $11,010,628.75. The aggregate value of the
cash consideration is limited, as discussed below, to a maximum of $10 million
or $1.58 per share.

     In the event that the average trading price is greater than $12 per share
than the above formula would be reversed so that the difference between $12 and
the average trading price is reduced from the $6 million. In no event can the
aggregate value of the cash consideration be greater than $10 million or less
than $2 million. The actual cash consideration to be paid will differ based upon
the formula described above; as a result, the actual amount will differ from the
amount calculated above. For purposes of the pro forma we have used the most
recent average trading price of Gilat's ordinary share to calculate the cash
consideration to be paid.

     In addition, rStar will exchange 3,789,473 shares of rStar common stock,
assuming the maximum conversion, for 466,105 Gilat ordinary shares in order to
provide for the stock consideration for the exchange offer, as described above.

     F.  The weighted average shares (in thousands) outstanding of used to in
         the pro forma was calculated as follows:



                                                        DECEMBER 31,   MARCH 31,
                                                            2001         2002
                                                        ------------   ---------
                                                                 
Weighted average shares outstanding of rStar..........     56,068        63,703
Weighted average affect of the cancellation of related
  party debt (See note G).............................      7,492            --
Share issued in acquisition (See note B)..............     43,103        43,103
                                                          -------       -------
Pro Forma weighted average shares outstanding of
  rStar...............................................    106,663       106,806
Net shares tendered in exchange offer (See Note E)....     (2,527)       (2,527)
                                                          -------       -------
Pro forma weighted average share outstanding
  subsequent to the exchange offer....................    104,136       104,279
                                                          =======       =======


     G. On May 21, 2001, rStar issued 19,396,552 shares of rStar common stock to
        a controlled affiliate of Gilat in exchange for the cancellation of $45
        million in debt with Spacenet, Inc., a wholly-owned subsidiary of Gilat.
        The pro forma weighted average shares have been adjusted as if this
        transaction has occurred as of January 1, 2001.

                                       F-89


                                                                         ANNEX A

                          SECOND AMENDED AND RESTATED
                             ACQUISITION AGREEMENT
                         DATED AS OF DECEMBER 31, 2001
                                     AMONG
                  GILAT TO HOME LATIN AMERICA (HOLLAND) N.V.,
                               RSTAR CORPORATION,
                                      AND
                         GILAT SATELLITE NETWORKS LTD.
                         RELATING TO THE ACQUISITION OF
                     STARBAND LATIN AMERICA (HOLLAND) B.V.


                               TABLE OF CONTENTS



                                                                               PAGE
                                                                               ----
                                                                         
ARTICLE I. CERTAIN DEFINITIONS...............................................    2
ARTICLE II. SALE AND PURCHASE OF THE SHARES..................................    7
Section 2.1      Sale and Purchase of the Company Shares.....................    7
Section 2.2      Closing Date................................................    7
Section 2.3      Deliveries and Assignment of Right to Share Consideration...    8
Section 2.4      Post-Closing Share Consideration Adjustments................    8
Section 2.5      The Special Distribution....................................    9
ARTICLE III. THE OFFER AND OTHER TRANSACTIONS................................   11
Section 3.1      Purchaser Tender Offer......................................   11
Section 3.2      Voting Agreement............................................   12
Section 3.3      Proxy Statement; Form F-4 and Stockholder Meeting...........   13
Section 3.4      Financial Information of the Business.......................   14
ARTICLE IV. REPRESENTATIONS AND WARRANTIES...................................   14
Section 4.1      Representations and Warranties of the Gilat Parties.........   14
Section 4.2      Representations and Warranties of Purchaser.................   23
ARTICLE V. CONDITIONS TO CLOSING.............................................   26
Section 5.1      Conditions to Each Party's Obligation to Effect the Sale....   26
Section 5.2      Conditions to Obligations of Purchaser......................   26
Section 5.3      Conditions to Obligations of Gilat Israel and Seller........   27
ARTICLE VI. ADDITIONAL COVENANTS AND AGREEMENTS..............................   28
Section 6.1      Directors and Officers......................................   28
Section 6.2      Additional Agreements; Cooperation..........................   28
Section 6.3      Publicity...................................................   28
Section 6.4      Notification of Certain Matters.............................   28
Section 6.5      Access to Information.......................................   29
Section 6.6      Non-Solicitation............................................   29
Section 6.7      Fees and Expenses...........................................   30
Section 6.8      Insurance...................................................   31
Section 6.9      Conduct of the Parties after the Closing Date...............   31
Section 6.10     Maintenance of Transfer Agent...............................   32
ARTICLE VII. CONDUCT OF BUSINESS AND OF PURCHASER PRIOR TO THE CLOSING.......   32
Section 7.1      Conduct of Business Pending the Sale........................   32
Section 7.2      Conduct of Business of Purchaser Pending the Sale...........   33
Section 7.3      Gilat Review of Expenditures................................   35
ARTICLE VIII. INDEMNIFICATION................................................   35
Section 8.1      Indemnification Generally by Gilat Israel and Seller........   35
Section 8.2      Indemnification Generally by Purchaser......................   36
Section 8.3      Notice of Claims for Indemnification........................   37
Section 8.4      Survival of Representations and Warranties..................   37
ARTICLE IX. TAX INDEMNITIES..................................................   38
Section 9.1      Tax Indemnities.............................................   38


                                        i




                                                                               PAGE
                                                                               ----
                                                                         
Section 9.2      Character of Indemnity Payments.............................   38
Section 9.3      Refunds.....................................................   38
Section 9.4      Miscellaneous...............................................   38
ARTICLE X. TERMINATION.......................................................   39
Section 10.1     Termination.................................................   39
Section 10.2     Effect of Termination.......................................   40
ARTICLE XI. MISCELLANEOUS....................................................   40
Section 11.1     Governing Law...............................................   40
Section 11.2     Remedies....................................................   40
Section 11.3     Successors and Assigns......................................   40
Section 11.4     Amendment...................................................   40
Section 11.5     Entire Agreement............................................   41
Section 11.6     No Reliance on Other Information............................   41
Section 11.7     Severability................................................   41
Section 11.8     No Third Party Beneficiaries................................   41
Section 11.9     Notices.....................................................   41
Section 11.10    Delays or Omissions.........................................   42
Section 11.11    Legal Fees..................................................   42
Section 11.12    Titles and Subtitles........................................   42
Section 11.13    Counterparts................................................   42




EXHIBITS
               
Exhibit 2.5       Fourth Amended and Restated Certificate of Incorporation
Exhibit 3.1       Option
Exhibit 3.2       Voting Agreement
Exhibit 4.1(h)    Master Agreement
Exhibit 2.5       Fourth Amended and Restated Certificate of Incorporation
Exhibit 3.1       Option
Exhibit 3.2       Voting Agreement
Exhibit 4.1(h)    Master Agreement




SCHEDULES
             
Gilat Parties' Disclosure Schedule
Purchaser's Schedules
     4.2(b)     Consents
     4.2(f)     Employee Agreements and Plans
     4.2(g)     Registration Rights


                                        ii


                          SECOND AMENDED AND RESTATED
                             ACQUISITION AGREEMENT

     This SECOND AMENDED AND RESTATED ACQUISITION AGREEMENT, dated as of
December 31, 2001 (this "Agreement"), is among Gilat To Home Latin America
(Holland) N.V., a Dutch corporation ("Seller"), rStar Corporation, a Delaware
corporation ("Purchaser"), and Gilat Satellite Networks Ltd., an Israeli
corporation, the indirect parent of Seller and an indirect majority stockholder
of Purchaser ("Gilat Israel" and together with Seller, the "Gilat Parties" and
each a "Gilat Party").

                                    RECITALS

     A.  Seller, Purchaser and Gilat Israel entered into an Acquisition
Agreement, dated April 23, 2001 (the "Original Acquisition Agreement"). On
September 7, 2001, Seller, Purchaser and Gilat Israel entered into an Amended
and Restated Acquisition Agreement (the "First Amended Agreement") in which they
amended and restated the Original Acquisition Agreement in its entirety. The
amendments to the Original Acquisition Agreement contained in the First Amended
Agreement reflected, among other thing s, Purchaser's satisfaction of its
accrued obligations under the Capital Lease (as defined below) to Spacenet Inc.,
a Delaware corporation and the direct wholly-owned subsidiary of Gilat Israel
("Spacenet"). Under the Original Acquisition Agreement, the satisfaction of
Purchaser's accrued obligations to Spacenet under the Capital Lease (the
"Capital Lease Obligation") was a condition precedent to the parties'
obligations to consummate the Sale (as defined below). Purchaser satisfied the
Capital Lease Ob ligation through the issuance and delivery of 19,396,552 shares
of Purchaser Stock (as defined below) to an affiliate of Spacenet on May 21,
2001, as contemplated by the Original Acquisition Agreement and pursuant to the
Agreement, dated April 23, 2001, between Spacenet and Purchaser.

     B.  Seller, Purchaser and Gilat Israel wish to amend and restate in its
entirety the First Amended Agreement and the related exhibits and schedules
thereto as set forth in this Agreement and the related exhibits and schedules
hereto.

     C.  Gilat Israel, with its global subsidiaries, is a leading provider of
telecommunications solutions based on VSAT (very small aperture terminal)
satellite network technology. Since its inception, Gilat Israel has invested
considerable resources, including hundreds of millions of dollars and thousands
of man-years, in research and development, proprietary technologies, product
design and manufacturing and marketing. Gilat Israel's technology is used to
deliver advanced satellite-based, end-to-end ent erprise networking and rural
telephony solutions to customers across six continents, as well as interactive
broadband data services.

     D.  Gilat Israel's joint venture, StarBand Communications Inc.
("StarBand"), is the first to market with an "always-on", two-way, broadband
Internet access solution for the residential and small office and home office
markets that is available virtually everywhere in North America today. StarBand
offers a stand-alone Internet access service, as well as a bundled product with
direct-to-home television service using a single dish at the subscriber's
location. Gilat Israel and certain of its affiliates contributed to StarBand the
exclusive rights for North America to its consumer two-way VSAT technology, as
well as management, employees and technological expertise, including the
operation of the satellite network. Through this venture, Gilat Israel and its
affiliates have gained significant experience in implementing and marketing such
services to consumers and small office and home office subscribers.

     E.  Gilat Israel and its affiliates have also developed substantial
experience in Latin America, particularly in providing satellite-based services
to corporate clients operating large-scale networks. Such experience has
included the obtaining of licenses to operate in the various Latin American
countries, experience in the development of networks for voice and data,
relationships with local partners and other relevant business experience.

     F.  StarBand Latin America (Holland) B.V. has been formed as a direct
wholly-owned subsidiary of Seller (the "Company"), for the purpose of leveraging
such investment, experience and know-how into the


Latin American market. As further described in this Agreement, Gilat Israel,
Seller and their affiliates shall contribute to the Company or to the Company's
subsidiaries (such contributing entities collectively referred to herein as the
"Gilat Business Entities") the business as currently conducted by the Company
and the exclusive rights in Latin America (excluding Mexico, in which the
contributed rights are described below, but including, among other countries
Brazil, Argentina, Peru, and Colombia, and, subject to certain restrictions,
Chile) to (i) implement, operate and market broadband Internet access services
and voice services to consumers and small office and home office subscribers,
(ii) provide a bundled product with direct-to-home television service using a
single satellite dish and (iii) provide such new technologies and products
related to the foregoing as Gilat Israel may in the future develop or make
available to StarBand, which shall be offered to the Company and/or the
Company's subsidiaries upon commercially reasonable terms via a two-way
satellite-based network, together with the related assets, licenses, rights,
management, employees experience and know-how (such business, related assets,
licenses, rights, management, employees' experience and know-how, shall be
referred to he rein as the "Business"). In Mexico, the Company shall receive the
non-exclusive right to operate the Business with respect to small office and
home office subscribers, through a channel which is any large, well-established
corporation that (x) will commit to sell at least 100 VSAT sites regardless of
the number of VSAT's located at an individual home or office, and (y) will be
centrally billed by the Company, but that is not (A) an Internet Service
Provider, or (B) a provider of access to broa dband Internet services or voice
services at a residence through an arrangement whereby it would be reasonably
likely that payment or other commercial benefit will be paid to it for such
access.

     G.  Seller wishes to sell to Purchaser, and Purchaser wishes to purchase
from Seller (the "Sale"), all of the issued and outstanding shares of capital
stock of the Company in exchange for the Share Consideration (as defined below),
on the terms and subject to the conditions set forth in this Agreement.

     H.  To further induce the parties hereto to enter into this Agreement,
certain principal stockholders of Purchaser, Gilat Israel and its direct
wholly-owned subsidiary, Gilat Satellite Networks (Holland) B.V. ("Gilat
Holland") shall enter into a voting agreement pursuant to which they each shall
agree to vote, or cause to be voted, the shares of Purchaser Stock (as defined
below) beneficially owned or controlled by such stockholders in favor of the
Sale and the other transactions contemplated hereby and against any competing
proposal.

     I.  In contemplation of the Sale, Purchaser shall make a tender offer (the
"Offer") in compliance with the applicable provisions of the Securities Exchange
Act of 1934, as amended (the "Exchange Act"), and the rules and regulation
promulgated under the Exchange Act, to purchase from its stockholders (other
than Gilat Israel and its Affiliates (as defined below)) up to 6,315,789 shares
of Purchaser Stock. The Offer shall be subject to this Agreement and shall
immediately following the consummation of the Sale.

     NOW, THEREFORE, in consideration of the mutual promises, representations,
warranties, covenants and conditions set forth in this Agreement, and for other
good and valuable consideration, the receipt and sufficiency of which are hereby
acknowledged, and intending to be legally bound hereby, the Parties hereby agree
as follows:

                                   ARTICLE I.
                              CERTAIN DEFINITIONS

     The following terms used in this Agreement shall have the meanings
specified below.

     "Additional Share Consideration" has the meaning set forth in Section
2.4(c) hereof.

     "Adjusted Cash Consideration" means: (a) if the Trading Price of the
Ordinary Share is less than $12.00, an amount equal to the lesser of (i)
$10,000,000 and (ii) the sum of (x) $6,000,000 and (y) the product of (A)
466,105 and (B) the amount by which $12.00 exceeds the Trading Price of the
Ordinary Share; (b) if the Trading Price of the Ordinary Share is greater than
$12.00, an amount equal to the

                                        2


greater of (i) $2,000,000 and (ii) the difference between (x) $6,000,000 and (y)
the product of (A) 466,105 and (B) the amount by which the Trading Price of the
Ordinary Share exceeds $12.00; and (c) if the Trading Price of the Ordinary
Share equals $12.00, $6,000,000.

     "Affiliate" means, with respect to any Person, any other Person that
directly or indirectly, through one or more intermediaries, controls, is
controlled by, or is under common control with, such Person; provided, however,
that unless expressly set forth otherwise herein, officers and directors of a
Party or of any corporation or other entity deemed to be an Affiliate of such
Party, shall not themselves be deemed an Affiliate of such Party solely by
virtue of serving as an officer or director thereof. For purposes of this
definition, "control" (including, with correlative meanings, the terms
"controlling," "controlled by" and "under common control with"), as applied to
any Person, means the possession, directly or indirectly, of the power to vote
fifty percent (50%) or more of the securities having voting power for the
election of directors of such Person or to otherwise direct or cause the
direction of the management and policies of that Person, whether through the
ownership of voting securities, by contract or otherwise.

     "Agreement" has the meaning set forth in the preamble hereof.

     "Applicable Net Income" means, for any Calculation Period, Purchaser's
consolidated net income (excluding extraordinary items of gain or loss and
before the amortization of goodwill and other intangible assets) generated
during the applicable Calculation Period by the Business, in each case: (i) as
determined in accordance with GAAP; and (ii) as reflected on audited financial
statements of the Business (the "Audited Statement"): (x) audited by independent
certified public accountants of recognized national standing (which may be the
regular auditors of Purchaser) selected Purchaser; and (y) filed by Purchaser
with the SEC or otherwise publicly announced or delivered to holders of the
Purchaser Stock. It is clarified that for the purposes of calculating the
Applicable Net Income, the Business shall not include the Excluded Businesses.

     "Assets" has the meaning set forth in Section 4.1(h)(i)(2) hereof.

     "Audited Statement" has the meaning set forth in the definition of
Applicable Net Income.

     "breaching party" has the meaning set forth in Section 11.2 hereof.

     "Business" has the meaning set forth in the recitals to this Agreement.

     "Business Contract" means any (i) Contract by which the Assets or the
Business is bound or (ii) any Contract that is necessary to conduct the Business
and to which any of the Gilat Business Entities or Subsidiaries is a party,.

     "Business Day" means a day on which both Seller and national banks doing
business in New York City are open for business.

     "Business Documentation" has the meaning set forth in Section 6.5(b)
hereof.

     "Calculation Period" has the meaning set forth in Section 2.4(b) hereof.

     "Capital Lease" means the Amended and Restated Service Agreement between
ZapMe! Corporation and Spacenet, dated September 30, 1999, and such products and
services otherwise provided by Spacenet to the Company.

     "Capital Lease Obligation" has the meaning set forth in the recitals
hereto.

     "Cash Consideration" means the amount of cash equal to the quotient of (a)
the Adjusted Cash Consideration, divided by (b) 6,315,789, rounded to the
nearest whole cent.

     "Certificate of Waiver" has the meaning set forth in Section 2.5(c)(ii)
hereof.

     "Closing" and "Closing Date" have the respective meanings given to those
terms in Section 2.2 hereof.

                                        3


     "Code" means the Internal Revenue Code of 1986, as amended and as in effect
from time to time, and any law that shall have been a predecessor or shall be a
successor thereto.

     "Company" has the meaning set forth in the recitals to this Agreement.

     "Company Common Stock" has the meaning set forth in Section 4.1(f) hereof.

     "Company Material Adverse Effect" has the meaning set forth in Article IV
hereof.

     "Company Shares" has the meaning set forth in Section 4.1(f)(i) hereof.

     "Contract" means any written or oral contract, agreement, lease, license,
plan, instrument or other document, commitment, arrangement, undertaking,
understanding, practice or authorization that is binding on any Person or its
property under applicable Law.

     "Damages" means money damages determined on a dollar-for-dollar basis after
giving effect to any related offset or reduction, including any tax or other
benefits realized as a result of such damage. In determining any amount of
Damages arising out of or by reason of any breach of warranty or covenant
relating to taxes, such Damages shall be reduced by any resulting or related tax
benefit for the same or a different tax period or periods.

     "Determination Date" means the date which is the fifth Business Day prior
to the Closing Date.

     "DGCL" means Delaware General Corporation Law, as amended. "Disclosure
Schedule" has the meaning set forth in Section 4.1 hereof. "D&O Resignations"
has the meaning set forth in Section 6.1 hereof. "$" or "dollars" shall means
and refers to United States dollars.

     "Employee Plans" has the meaning set forth in Section 4.1(k)(i) hereof.

     "Employees" means the employees of the Business as of the date hereto or as
of the Closing Date as the context may required.

     "ERISA" means the Employee Retirement Income Security Act of 1974, as
amended.

     "Exchange Act" has the meaning set forth in the recitals hereto.

     "Excluded Businesses" means any business conducted by any one or more of
the Subsidiaries other than the Business, including, without limitation, the
core enterprise and government contracts business (including, without
limitation, all receivables related to such contracts) in Latin America for the
sale of products and the installation and servicing of networks using Gilat
Israel's products.

     "Excluded Business Liabilities" is defined in Section 6.9(c) hereof.

     "First Calculation Period" has the meaning set forth in Section 2.4(a)
hereof.

     "First Distribution Amount" has the meaning set forth in the Fourth Amended
and Restated Certificate of Incorporation.

     "First Payment Date" has the meaning set forth in the Fourth Amended and
Restated Certificate of Incorporation.

     "Fourth Amended and Restated Certificate of Incorporation" has the meaning
set forth in Section 2.5(a) hereof.

     "Fully Diluted Basis" means at any time as applied to any calculation of
the number of securities of Purchaser, after giving effect to (x) all shares of
Purchaser Stock issued and outstanding at the time of determination, (y) all
shares of Purchaser Stock issuable upon the exercise of any option, warrants or
similar right outstanding at the time of determination and (z) all shares of
Purchaser Stock issuable upon the exercise of any conversion or exchange right
contained in any security conve rtible into or exchangeable for shares of
Purchaser Stock.

     "GAAP" means the accounting principles generally accepted in the United
States applied on a consistent basis.

                                        4


     "Gilat Business Entities" has the meaning set forth in the recitals to this
Agreement.

     "Gilat Holland" has the meaning set forth in the recitals hereto.

     "Gilat Israel" has the meaning set forth in the introductory paragraph to
this Agreement.

     "Gilat Material Adverse Effect" has the meaning ascribed to it in Article
IV hereof.

     "Gilat Parties" has the meaning set forth in the introductory paragraph to
this Agreement.

     "Gilat Registration Statement" has the meaning set forth in Section 3.3(a)
hereof.

     "Government" or "Governmental" means, or refers to, (a) the government of
the United States, Israel, or the Netherlands or the government of any foreign
country recognized by the governments of either the United States, Israel, or
the Netherlands; (b) the government of any state, province, county,
municipality, city, town or district of the United States, Israel, the
Netherlands or any foreign country (whose national government is so recognized);
and any multi-county district; and (c) any agency, department, authority,
commission, administration, court, magistrate, tribunal, arbitrator,
instrumentality or political subdivision of, or within the geographical
jurisdiction of, any government described in the foregoing clauses (a) and (b).

     "Gross Proceeds" has the meaning set forth in Section 2.5(a)(ii) hereof.

     "Indemnifiable Claims" when used in, and for purposes of, Article 8 hereof
means and includes any and all direct Damages and all expenses (including,
without limitation, reasonable legal and expert fees and expenses).

     "Law" means any of the following of, or issued by, any Government, in
effect on or prior to the date hereof, any statute, law, act, ordinance, code,
resolution, rule, regulation, order, guideline, decree, judgment, license,
permit, certificate or certification, registration, concession, grant, franchise
or restriction; and any published official interpretation, or ruling (whether
designated as public or private, substantive or procedural).

     "Liabilities" has the meaning set forth in Section 4.1(h)(i)(3) hereof.

     "Licenses" has the meaning set forth in Section 4.1(q) hereof.

     "Lien" means any mortgage, lien, security interest, pledge, encumbrance,
restriction on transferability, defect of title, charge or claim of any nature
whatsoever on any property or property interest.

     "Master Agreement" has the meaning set forth in Section 4.1(h)(i)(1)
hereof.

     "Maximum Distribution Amount" has the meaning set forth in the Fourth
Amended and Restated Certificate of Incorporation.

     "NASD" has the meaning set forth in Section 4.1(c) hereof.

     "NASDAQ" has the meaning set forth in Section 4.1(c) hereof.

     "Non-Cash Consideration" has the meaning set forth in Section 2.5(a)(ii)
hereof.

     "Offer" has the meaning set forth in the recitals hereto.

     "Offer Consideration" has the meaning set forth in Section 3.1(a) hereof.

     "Offer Documents" has the meaning set forth in Section 3.1(c) hereof.

     "Option" has the meaning set forth in Section 3.1(a) hereof.

     "Ordinary Shares" means the Ordinary Shares of Gilat Israel.

     "Party" means Purchaser, Seller or Gilat Israel, as the context requires,
and "Parties" means Purchaser, Seller and Gilat Israel, collectively.

                                        5


     "Penalty" means any civil or criminal penalty (including any interest
thereon), fine, levy, lien, assessment, charge, monetary sanction or payment, or
any payment in the nature thereof, of any kind required to be made to any
Government under any Law.

     "Period" means any taxable year or any other period that is treated as a
taxable year with respect to which any Tax may be imposed under any applicable
statute, rule or regulation.

     "Person" means a corporation, association, partnership, limited liability
company or partnership, joint venture, organization, business, individual,
trust, or any other entity or organization, including a Government or any
subdivision or agency thereof.

     "Principal Stockholders" has the meaning set forth in Section 3.2 hereof.

     "Proxy Statement" has the meaning set forth in Section 3.3(a) hereof.

     "Purchaser" has the meaning set forth in the introductory paragraph to this
Agreement.

     "Purchaser Material Adverse Effect" has the meaning set forth in Article IV
hereof.

     "Purchaser Stock" means the common stock, par value $.01, of Purchaser.

     "Purchaser's Indemnified Persons" means:

          (a) Purchaser and its current and former directors, officers,
     employees, agents and stockholders, and

          (b) subsequent to the Closing, the Company and its Subsidiaries, and
     the officers (or the persons performing the functions of officers),
     employees and agents of the Company and its Subsidiaries, serving as such
     subsequent to the Closing (but only in their capacity as such from and
     after the Closing).

     "Qualified Convertible Securities" has the meaning set forth in Section
2.5(d)(i)(B) hereof.

     "Qualified Sale" has the meaning set forth in Section 2.5(a)(ii) hereof.

     "Required Ordinary Shares" means that number of Ordinary Shares that
Purchaser is required to deliver to its stockholders in order to consummate the
Offer.

     "Sale" has the meaning set forth in the recitals to this Agreement.

     "SEC" has the meaning set forth in Section 3.1(c).

     "SEC Documents" has the meaning set forth in Section 3.1(c) hereof.

     "Second Calculation Period" has the meaning set forth in Section 2.4(b)
hereof.

     "Second Distribution Amount" has the meaning set forth in the Fourth
Amended and Restated Certificate of Incorporation.

     "Second Payment Date" has the meaning set forth in the Fourth Amended and
Restated Certificate of Incorporation.

     "Securities Act" means the Securities Act of 1933, as amended.

     "Seller" has the meaning set forth in the introductory paragraph to this
Agreement.

     "Seller's Indemnified Persons" has the meaning set forth in Section 8.2(a)
hereof.

     "Share Consideration" has the meaning set forth in Section 2.1 hereof.

     "Spacenet" has the meaning set forth in the recitals hereto.

     "Special Distribution" has the meaning set forth in Section 2.5(a) hereof.

     "Special Distribution Expiration Date" has the meaning set forth in Section
2.5(c)(ii) hereof.

                                        6


     "StarBand" has the meaning set forth in the recitals hereto.

     "Special Committee" has the meaning set forth in Section 4.2(k) hereof.

     "State Income Tax" means all Taxes (whether denominated as franchise taxes
or otherwise) measured on or by income imposed by any State of the United States
of America (or any subdivision thereof).

     "Stockholder Approval" has the meaning set forth in Section 3.3(b) hereof.

     "Stockholder Meeting" has the meaning set forth in Section 3.3(b) hereof.

     "Subsidiaries" has the meaning set forth in Section 4.1(g) hereof.

     "Tax Return" means any report, return, information return or other
information required to be supplied to a taxing authority in connection with
Taxes.

     "Taxes" means all taxes, charges, fees, levies or other assessments,
including, without limitation, income, gross receipts, excise, environmental,
severance, occupation, property, sales, use, transfer, registration,
value-added, license, payroll, franchise, Social Security and unemployment taxes
imposed or required to be withheld by any Government or other tax of any kind
whatsoever, including any interest, penalties and additions thereto, whether
disputed or not.

     "Trading Price" means the per share price of the Ordinary Share determined
as follows: (a) if Ordinary Shares are listed or admitted to trading on any
United States national securities exchange, average of the closing prices of the
Ordinary Shares on such exchange over the ten (10) consecutive trading days
ending on the Determination Date; (b) if the Ordinary Shares are not then listed
or admitted to trading on any United States national securities exchange but is
a NASDAQ security, the average of the closing sale prices of the Ordinary Shares
as shown by the NASDAQ over the ten (10) consecutive trading days ending on the
Determination Date; or (c) if the Ordinary Shares are not then a NASDAQ security
but are actively traded over-the-counter, the average of the closing prices
(meaning for purposes of this clause (c) the average of the highest closing bid
price and lowest closing asked price thereof) over the ten (10) consecutive
trading days ending on the Determination Date.

     "Transaction Proposal" has the meaning set forth in Section 6.6(a) hereof.

     "Unsolicited Superior Proposal" has the meaning set forth in Section 6.6(b)
hereof.

     "Voice Services" has the meaning set forth in Section 4.1(h)(iv) hereof.

     "Voting Agreement" has the meaning set forth in Section 3.2 hereof.

                                  ARTICLE II.
                        SALE AND PURCHASE OF THE SHARES

SECTION 2.1  SALE AND PURCHASE OF THE COMPANY SHARES.

     Subject to the terms and conditions of this Agreement, at the Closing,
Seller shall sell to Purchaser, and Purchaser shall purchase from Seller, the
Company Shares in exchange for 43,103,448 shares of Purchaser Stock,
representing the value $100 million divided by $2.32 (the "Share
Consideration").

SECTION 2.2  CLOSING DATE.

     The closing of the Sale (the "Closing") shall take place at the New York
offices of Piper Marbury Rudnick & Wolfe LLP, located at 1251 Avenue of the
Americas, New York, New York 10020-1104, as soon as practicable after the last
of the conditions set forth in Section 5 hereof is fulfilled or waived (subject
to applicable Law) but in no event later than the fifth Business Day thereafter,
or at such other time and place and on such other date as the Parties shall
mutually agree; provided, however, that, without

                                        7


the mutual agreement of the Parties, in no event shall the Closing occur later
than May 31, 2002 (the "Closing Date").

SECTION 2.3  DELIVERIES AND ASSIGNMENT OF RIGHT TO SHARE CONSIDERATION.

     (a) Deliveries of Gilat Israel and Seller. Gilat Israel and Seller, as the
case may be, shall deliver to Purchaser the following:

          (i) certificates representing the Company Shares, duly endorsed in
     blank or with stock powers duly endorsed in blank, together with such other
     documents as Purchaser may reasonably request to evidence the transfer to
     Purchaser of good title in and to the Company Shares, free and clear of any
     Liens (including, without limitation, confirmation of the recording of any
     registration required under the laws of the Company's jurisdiction of
     formation); and

          (ii) the other instruments or documents, as shall be required by
     Purchaser under Section 5.2 hereof.

     (b) Deliveries of Purchaser. Purchaser shall deliver to Seller the
following:

          (i) certificates representing the Share Consideration, together with
     such other documents as Seller may reasonably request to evidence the
     transfer to Seller of good title in and to the Share Consideration, free
     and clear of any Liens; and

          (ii) the other instruments or documents, as shall be required by Gilat
     Israel and Seller, as the case may be, under Section 5.3 hereof.

     (c) Assignment of Right to Share Consideration. The Parties agree that
Seller shall have the right to assign all or part of its right to the Share
Consideration under Section 2.1 hereof and its rights to the delivery of the
certificates representing such Share Consideration under Section 2.3(b)(i)
hereof to Gilat Israel, any of its Affiliates, and/or StarBand; provided,
however, that, in each such case, the assignee of all or part of the Share
Consideration executes and delivers a Certificate o f Waiver to Purchaser.

SECTION 2.4  POST-CLOSING SHARE CONSIDERATION ADJUSTMENTS.

     (a) Company's Net Income for 2002-2003.

          (i) If the Company's Applicable Net Income for the period from July 1,
     2002 through June 30, 2003 (inclusive) (the "First Calculation Period"), is
     greater than or equal to $4,100,000 but no more than $4,900,000, Purchaser
     shall, promptly following the determination of the Applicable Net Income
     for such period, issue 2,685,382 shares of Purchaser Stock to Gilat Israel.

          (ii) If the Company's Applicable Net Income for the First Calculation
     Period, is greater than or equal to $4,900,000, Purchaser shall, promptly
     following the determination of the Applicable Net Income for such period,
     issue 5,370,765 shares of Purchaser Stock to Gilat Israel.

          (iii) Anything contained in this Section 2.4(a) to the contrary
     notwithstanding, in the event that the Audited Statements with respect to
     the First Calculation Period are not filed with the SEC or otherwise
     publicly announced or delivered to the holders of shares of Purchaser Stock
     on or before December 31, 2003, no shares of Purchaser Stock shall be
     issued by Purchaser to Gilat Israel pursuant to this Section 2.4(a).

     (b) Company's Net Income for 2003-2004.

          (i) If the Company's Applicable Net Income for the period from July 1,
     2003 through June 30, 2004 (inclusive) (the "Second Calculation Period"
     and, together with the First Calculation Period, each a "Calculation
     Period"), is greater than or equal to $27,500,000, but no more than
     $33,000,000, Purchaser shall, promptly following the determination of the
     Applicable Net Income for such period, issue 2,685,382 shares of Purchaser
     Stock to Gilat Israel.

                                        8


          (ii) If the Company's Applicable Net Income for the Second Calculation
     Period, is greater than or equal to $33,000,000, Purchaser shall, promptly
     following the determination of the Applicable Net Income for such period,
     issue 5,370,765 shares of Purchaser Stock to Gilat Israel.

          (iii) Anything contained in this Section 2.4(b) to the contrary
     notwithstanding, in the event that the Audited Statements with respect to
     the Second Calculation Period are not filed with the SEC or otherwise
     publicly announced or delivered to the holders of shares of Purchaser Stock
     on or before December 31, 2004, no shares of Purchaser Stock shall be
     issued by Purchaser to Gilat Israel pursuant to this Section 2.4(b).

     (c) Delivery of Additional Share Consideration.  If Purchaser issues shares
of Purchaser Stock to Gilat Israel pursuant to this Section 2.4 (the "Additional
Share Consideration"), on the date of such issuance, Purchaser shall deliver to
Gilat Israel the certificates representing the Additional Share Consideration,
together with such other documents as Gilat Israel may reasonably request to
evidence the transfer to Gilat Israel of good title in and to the Additional
Share Consideration, free and clear of any Liens.

     (d) Assignment of Right to Additional Share Consideration.  The Parties
agree that Gilat Israel shall have the right to assign all or part of its right
to the Additional Share Consideration under Section 2.4(a) and (b) hereof, as
well as the delivery of the certificates representing the Additional Share
Consideration under Section 2.4(c) hereof, to any of its Affiliates and/or
StarBand.

     (e) Termination of Obligation to Issue Additional Share
Consideration.  Notwithstanding anything to the contrary set forth herein, the
Parties agree that upon Purchaser's completion of a Qualified Sale, Purchaser
shall have no further obligation to issue any Additional Share Consideration to
Gilat Israel under this Section 2.4 after the date of such Qualified Sale.

SECTION 2.5  THE SPECIAL DISTRIBUTION.

     (a) The Special Distribution.

          (i) In connection with the Sale and the other transactions
     contemplated hereby, the Parties hereby agree to amend and restate
     Purchaser's Third Amended and Restated Certificate of Incorporation in the
     form attached hereto as Exhibit 2.5 (the "Fourth Amended and Restated
     Certificate of Incorporation"). The proposed amendments shall (i) repeal
     the prohibition on Purchaser stockholder action by written consent, (ii)
     grant Purchaser's stockholders holding at least majority of the outstanding
     shares of Purchaser Stock the right to call a special meeting of
     stockholders, and (iii) grant Purchaser's stockholders the right to receive
     a cash distribution from Purchaser pursuant to Section IV.B of the Fourth
     Amended and Restated Certificate of Incorporation (the "Special
     Distribution"). Subject to the approval of the proposed amendments by the
     holders of a majority of the shares of Purchaser Stock, the right to the
     Special Distribution will attach to all of the outstanding shares of
     Purchaser Stock, is represented by the same certificate that represents
     shares of Purchaser Stock, and will entitle each holder thereof to the
     Special Distribution, which shall be payable to Purchaser's stockholders in
     the manner described in Section IV.B of the Fourth Amended and Restated
     Certificate of Incorporation. Purchaser's obligation to pay the Special
     Distribution shall expire on the date on which the Second Distribution
     Amount (as defined in the Fourth Amended and Restated Certificate of
     Incorporation) is distributed to holders of shares of Purchaser Stock, or
     on such earlier date as prescribed in Section IV.B of the Fourth Amended
     and Restated Certificate of Incorporation and Section 2.5(a)(ii) hereof.

          (ii) Notwithstanding anything to the contrary set forth herein, the
     Parties agree that upon completion of a Qualified Sale, Purchaser's
     obligation to pay the Special Distribution shall terminate and holders of
     shares of Purchaser Stock shall have no rights whatsoever in, to or under
     the First Distribution Amount, the Second Distribution Amount or the
     Maximum Distribution Amount. A "Qualified Sale" is the closing by Purchaser
     of (x) a firmly underwritten public offering of Purchaser Stock raising
     gross proceeds to Purchaser of at least $25 million, with a price for
     Purchaser Stock of

                                        9


     at least $2.32 per share; it being understood by the Parties that neither
     Gilat Israel nor its Affiliates shall participate in the offering; or (y)
     the closing by Purchaser of the sale in a single transaction of the
     Purchaser Stock to a third party purchaser (other than Gilat Israel or one
     or more of its Affiliates) raising gross proceeds to Purchaser of at least
     $100 million (the "Gross Proceeds"), with (A) a price for the Purchaser
     Stock of at least $1.00 per share and (B) at least 60% of the Gross
     Proceeds being in the form of cash; provided, however, that, if any portion
     of the Gross Proceeds received by Purchaser in such sale are not in the
     form of cash (the "Non-Cash Consideration"), prior to the consummation of
     any such sale, (1) Purchaser shall have obtained an appraisal from an
     independent third party appraiser of national standing and (2) the Board of
     Directors of Purchaser shall have made a good faith determination that the
     value of the assets, property or other consideration constituting the
     Non-Cash Consideration has a value in excess of $1.00 per share of
     Purchaser Stock issued in connection therefor.

     (b) Guaranty.  For the benefit of each current and future holder of shares
of Purchaser Stock (other than Gilat Israel and its Affiliates), Gilat Israel
hereby agrees that, in the event that Purchaser is unable to make the Special
Distribution to its stockholders pursuant to Section IV.B of the Fourth Amended
and Restated Certificate of Incorporation for any reason, including, without
limitation, because it has insufficient funds, not later than three (3) Business
Days prior to the First Payment Date or the Second Payment Date, as the case may
be, Gilat Israel will make a cash capital contribution to Purchaser to the
extent and in an amount necessary for Purchaser to satisfy its obligation to
make the Special Distribution under Section IV.B of the Fourth Amended and
Restated Certificate of Incorporation.

     (c) Waiver of Special Distribution and Restrictions on Transfers.  For the
benefit of each current and future holder of shares of Purchaser Stock (other
than Gilat Israel and its Affiliates), Gilat Israel and Seller, on their own
behalf, and on behalf of their Affiliates, hereby:

          (i) irrevocably waive any and all claims or rights it has in, to or
     under the Special Distribution and, without limiting the foregoing, agree
     that they shall not be entitled to receive any portion of the First
     Distribution Amount, the Second Distribution Amount or the Maximum
     Distribution Amount;

          (ii) agree that prior to the earlier of (x) June 30, 2004, (y) the
     date on which the Maximum Distribution Amount is actually paid to the
     holders of shares of Purchaser Stock under Section IV.B of the Fourth
     Amended and Restated Certificate of Incorporation, and (z) the date on
     which Purchaser completes a Qualified Sale (such earlier date referred to
     herein as the "Special Distribution Expiration Date"), they shall not sell,
     assign or otherwise transfer any shares of Purchaser Stock h eld by either
     of them to any Person, unless, in each case such transfer constitutes a
     private transaction (i.e., a transaction exempt from registration under the
     Securities Act) and (A) the proposed-transferee agrees to hold the
     transferred shares of Purchaser Stock in its own name and not in "street
     name" and executes and delivers to Purchaser a certificate of waiver (a
     "Certificate of Waiver") pursuant to which the proposed-transferee agrees
     to be bound by the waiver and the restrictions on the transfer of shares of
     Purchaser Stock set forth in this Section 2.5(c) in the same manner and to
     the same extent as Gilat Israel, Seller and their Affiliates; (B) the
     certificates evidencing such shares of Purchaser Stock contain the legend
     required under Section 2.5(c)(iii) hereof; and (C) the transfer agent of
     the shares of Purchaser Stock shall be instructed (1) to maintain a
     register of all shares of Purchaser Stock held by Gilat Israel, Seller,
     their Affiliates and their permitted assignees and transferees; (2) not to
     pay any Special Distribution with respect to any shares of Purchaser Stock
     held by any of Gilat Israel, Seller, their Affiliates and their permitted
     assignees and transferees; and (3) not to register the transfer of any such
     shares of Purchaser Stock without first having obtained an opinion of
     counsel to the effect that the requirements of clause (A) above have been
     satisfied; and

          (iii) agree and acknowledge that the certificates representing the
     Purchaser Stock held by Gilat Israel, Seller and their Affiliates (as well
     as any certificates transferred to any transferee in accordance with clause
     (ii) above), shall bear a legend indicating the waiver and restrictions on
     transfer of the shares of Purchaser Stock set forth in this Section 2.5(c).

                                        10


     (d) Restrictions on New Issuances.

          (i) For the benefit of each current and future holder of shares of
     Purchaser Stock (other than Gilat Israel and its Affiliates), the Parties
     agree that (and Gilat Israel and Seller shall take all steps reasonably
     necessary to assure that) until the date immediately following the Special
     Distribution Expiration Date, Purchaser will not:

             (A) sell or issue any additional shares of Purchaser Stock (other
        than (1) shares of Purchaser Stock issued upon the exercise of stock
        options for shares of Purchaser Stock that are outstanding as of the
        Closing Date and (2) shares of Purchaser Stock issuable pursuant to
        employee stock option plans or other stock based compensation plans;
        provided, however, that the number of shares of Purchaser Stock that
        Purchaser may issue under the foregoing clause (2) shall not exceed in
        the aggre gate 1% of the issued and outstanding shares of Purchaser
        Stock as of the closing of the Offer on a Fully Diluted Basis.) The
        Parties agree that all shares of Purchaser Stock issued under clauses
        (1) and (2) of this paragraph (A) shall be entitled to the Special
        Distribution;

             (B) sell, issue or grant any securities convertible into or
        exercisable or exchangeable for shares of Purchaser Stock, in each case,
        except to the extent that any such securities are not convertible into
        or exercisable or exchangeable for shares of Purchaser Stock until the
        Special Distribution Expiration Date (the "Qualified Convertible
        Securities"); or

             (C) enter into any agreement that by its terms legally prohibits
        Purchaser from making the Special Distribution.

          (ii) Notwithstanding anything to the contrary contained herein, the
     Parties agree that Purchaser shall not be precluded or restricted in any
     way from selling, issuing or granting, as the case may be: (i) shares of
     Purchaser Stock or securities convertible into or exercisable or
     exchangeable for shares of Purchaser Stock (other than Qualified
     Convertible Securities) if: (A) such sale, issuance or grant constitutes a
     private transaction (i.e., a transaction exempt from registration under the
     Securities Act); (B) the proposed purchaser agrees to hold the shares of
     Purchaser Stock so sold, issued or granted in its own name and not in
     "street name;" (C) prior to such sale, issuance or grant, Purchaser
     receives a duly executed Certificate of Waiver from the Person who will
     receive such shares of Purchaser Stock or such convertible securities, as
     the case may be; (D) the certificates evidencing such shares contain the
     legend required under Section 2.5(c)(iii) hereof; and (E) the t ransfer
     agent of the shares of Purchaser Stock shall be instructed (1) to maintain
     a register of all shares issued by Purchaser in accordance with this
     Section 2.5(d)(ii) and the permitted assignees and transferees of such
     shares of Purchaser Stock; (2) not to pay any Special Distribution with
     respect to any shares of Purchaser Stock so issued; and (3) not to register
     the transfer of any such shares without first having obtained an opinion of
     counsel to the effect that the requirements of clause (C) of this Section
     2.5(d)(ii) have been satisfied, or (ii) any class of capital stock of
     Purchaser other than Purchaser Stock or any securities convertible into or
     exercisable or exchangeable for shares of a class of capital stock of
     Purchaser other than Purchaser Stock.

                                  ARTICLE III.
                        THE OFFER AND OTHER TRANSACTIONS

SECTION 3.1  PURCHASER TENDER OFFER.

     (a) The Offer.  As soon as practicable following the execution of this
Agreement, Purchaser shall commence (within the meaning of Rule 14e-4(a)(4)
promulgated under the Exchange Act) the Offer to purchase from its stockholders
up to 6,315,789 shares of Purchaser Stock in exchange for such stockholder's pro
rata share of the Offer Consideration; provided, however, that neither Gilat
Israel nor any of its Affiliates shall tender its shares of Purchaser Stock in
the Offer. For purposes of this Agreement, "Offer Consideration" shall mean the
Cash Consideration and .0738 of an Ordinary Share for each share

                                        11


of Purchaser Stock validly tendered in, and not properly withdrawn from, the
Offer; provided, however, that in no event shall such consideration exceed, in
the aggregate, $10,000,000 (plus any amount of cash to be paid in lieu of
fractional Ordinary Shares) and 466,105 Ordinary Shares. Gilat Israel shall
deliver to Purchaser the Required Ordinary Shares upon Purchaser's exercise of
the option granted to Purchaser pursuant to a second amended and restated option
agreement between Purchaser and Gilat Israel, a form of which is attached hereto
as Exhibit 3.1 (the "Option"). Purchaser and Gilat Israel shall enter into the
Option prior to the Closing.

     Notwithstanding any other provisions of the Offer, if mutually agreed to by
Gilat Israel and Purchaser, Purchaser: (i) shall not be required to accept for
payment or, subject to any applicable rules and regulations of the SEC
(including, without limitation, Rule 14e-1(c) under the Exchange Act relating to
Purchaser's obligation to pay for or return tendered shares of Purchaser Stock
promptly after termination or withdrawal of the Offer), pay for any tendered
shares; and (ii) may (x) delay the acceptance for payment of any tendered shares
and (y) terminate or, subject to the terms of this Agreement, amend the Offer as
to any shares not then paid for, if Gilat Israel and Purchaser mutually agree
that circumstances make it inadvisable to proceed with the Offer. Purchaser may
not otherwise change, modify, amend or terminate the Offer without the prior
express consent of Gilat Israel, which consent shall not be unreasonably
withheld.

     (b) Expiration and Consummation of the Offer.  The Offer shall expire on
the close of business on the Closing Date. Payment by Purchaser for all of the
shares of Purchaser Stock accepted by Purchaser pursuant to the Offer shall be
made immediately following the Closing; provided, however, that the Offer shall
be terminated and Purchaser shall not accept for payment or, subject to any
applicable rules and regulations of the federal securities laws, pay for any
shares of Purchaser Stock tendered in the Offer if this Agreement is terminated
or the Sale is not consummated for any reason.

     (c) Offer Documents.  As soon as practicable following the execution of
this Agreement, Purchaser shall prepare all necessary forms, reports, schedules,
statements, and other documents (collectively, "SEC Documents") with respect to
the Offer in accordance with applicable federal and state securities laws,
including, without limitation, a tender offer statement on Schedule TO (the
"Offer Documents"). Purchaser shall use all of its reasonable commercial efforts
to file the Offer Documents with the Securities & Exchange Commission (the
"SEC") and other necessary regulatory authorities as promptly as practicable
following the date hereof; provided, however, that such Offer Documents shall be
in form and substance reasonably satisfactory to Gilat Israel and its counsel.
The Parties agree that to the extent necessary to consummate the Offer and
required under applicable Law, Gilat Israel and Purchaser shall be identified as
joint offerors in the Offer Documents filed with the SEC. Purchaser will take
all steps reasonably necessary to cause the Offer Documents to be disseminated
to its stockholders to the extent and in the manner required by applicable
federal and state securities laws. If at any time prior to the consummation of
the Offer any information relating to the Business, Gilat Israel, Seller or
Purchaser, or any of their respective officers, directors, or Affiliates
(including the officers and directors of such Affiliates), should be discovered
by Gilat Israel, Seller or Purchaser which should be set forth in an amendment
or supplement to the Offer Documents so that such documents would not include
any misstatement of a material fact or omit to state any material fact necessary
to make the statements therein, in light of the circumstances under which they
were made, not misleading, the Party which discovers such information shall
promptly notify the other Parties hereto and an appropriate amendment or
supplement describing such information shall be promptly filed with the SEC and,
to the extent required by law, disseminated to the stockholders of Purchaser.

SECTION 3.2  VOTING AGREEMENT.

     Prior to the execution hereof, each of The Mortensen 2000 Family Resource
Trust, The Mortensen Charitable Trust, CAVCO of North Florida, Inc., The Arnouse
Charitable Trust, and Michael Arnouse (collectively, the "Principal
Stockholders"), Gilat Israel and Gilat Holland has each executed a voting
agreement substantially in the form attached hereto as Exhibit 3.2 (the "Voting
Agreement"), pursuant to which the parties have agreed to vote or cause to be
voted, at the Stockholder Meeting, all of the shares of

                                        12


Purchaser Stock held by each such party in favor of the Sale and the other
transactions contemplated hereby (including any increase to Purchaser's
authorized capital stock, as may be required to consummate the Sale); provided,
however, that the Voting Agreement shall terminate immediately upon the
termination of this Agreement.

SECTION 3.3  PROXY STATEMENT; FORM F-4 AND STOCKHOLDER MEETING.

     (a) Preparation and Filing of Proxy Statement and Gilat Registration
Statement.  As soon as practicable following the execution of this Agreement,
Purchaser shall prepare and file with the SEC a proxy statement describing the
Sale and the other transactions contemplated hereby (the "Proxy Statement");
provided, however, that such Proxy Statement must be in form and substance
reasonably satisfactory to Seller and its counsel. At the same time, Gilat
Israel shall prepare and file its registration statement on Form F-4 (or such
other appropriate form, the "Gilat Registration Statement") covering the
Ordinary Shares to be issued in connection with the Offer upon exercise of the
Option and shall use its commercially reasonable efforts to cause the Gilat
Registration Statement to be declared effective by the SEC as promptly as
practicable. Purchaser will use its commercially reasonable efforts to cause the
Proxy Statement to be mailed to Purchaser's stockholders as promptly as
practicable after the Gilat Registration Statement is declared effective under
the Securities Act, subject to SEC review. No filing of, or amendment or
supplement to, shall be made to either the Proxy Statement or the Gilat
Registration Statement by either Purchaser or Gilat Israel, as the case may be,
without providing the other a reasonable opportunity to review and comment
thereon, each of Purchaser and Gilat Israel will advise the other, promptly
after it receives notice thereof, of the time when the Gilat Registration
Statement has become effective or any supplement or amendment has been filed,
the issuance of any stop order, or any request by the SEC for amendment of the
Proxy Statement or the Gilat Registration Statement or comments thereon and
responses thereto or requests by the SEC for additional information. If at any
time prior to the Closing Date any information relating to Gilat Israel, Seller
or Purchaser, or any of their respective officers, directors, or Affiliates
(including the officers and directors of such Affiliates) , should be discovered
by Gilat Israel, Seller or Purchaser which should be set forth in an amendment
or supplement to the Proxy Statement or the Gilat Registration Statement, as the
case may be, so that any of such documents would not include any misstatement of
a material fact or omit to state any material fact necessary to make the
statements therein, in light of the circumstances under which they were made,
not misleading, the Party which discovers such information shall promptly notify
the other Parties hereto and an appropriate amendment or supplement describing
such information shall be promptly filed with the SEC and, to the extent
required by law, disseminated to the stockholders of Purchaser.

     (b) Stockholder Approval.  As soon as practicable following the execution
of this Agreement, Purchaser shall (i) take all actions reasonably necessary in
accordance with the DGCL and Purchaser's Third Amended and Restated Certificate
of Incorporation and Bylaws to convene and hold a meeting of its stockholders
("Stockholder Meeting") for the purpose of obtaining the approval of a majority
of its stockholders (the "Stockholder Approval") of this Agreement, the Sale,
and the other transactions contemplated hereby (including any increase to
Purchaser's authorized capital stock, as may be required to consummate the
Sale); and (ii) through its Board of Directors, recommend to its stockholders
the approval and adoption of this Agreement, and subject to the satisfaction of
the conditions set forth herein, the Sale and the other transactions
contemplated hereby (including any increase to Purchaser's authorized capital
stock, as may be required to consummate the Sale). Notwithstanding anything to
the contrary set forth herein, if the Gilat Registration Statement has not been
declared effective by the SEC prior to the date of the Stockholder Meeting,
Purchaser agrees to take such action, in accordance with the DGCL and
Purchaser's Third Amended and Restated Certificate of Incorporation and Bylaws,
to properly adjourn such Stockholder Meeting until such time as the Gilat
Registration Statement has been declared effective by the SEC.

                                        13


SECTION 3.4  FINANCIAL INFORMATION OF THE BUSINESS.

     The Gilat Parties shall timely prepare, or shall cause to be timely
prepared, as promptly as practicable, and cause to be delivered to Purchaser a
balance sheet, income statement and such other financial statements for the
Business to the extent and in the form and manner required by the applicable
federal securities laws to be filed with the SEC or otherwise disclosed in the
Proxy Statement, the Gilat Registration Statement or the Offer Documents, as the
case may be, in order to consummate the Sale and the other transactions
contemplated hereby.

                                  ARTICLE IV.
                         REPRESENTATIONS AND WARRANTIES

     In this Agreement, any reference to: (i) a "Company Material Adverse
Effect" shall mean any event, change or effect that fundamentally and adversely
affects the ability of the Company and its Subsidiaries, taken as a whole, to
own the Assets and operate the Business or otherwise materially and adversely
effects the financial condition of the Company or the Business as reflected on
the pro forma consolidated statements included in the Proxy Statement that give
effect to the Sale; provided, however, that none of the following shall be
deemed in themselves, either alone or in combination, to constitute, and none of
the following shall be taken into account in determining whether there has been
or will be, a Company Material Adverse Effect: (a) any failure by the Company to
meet internal projections or forecasts or published revenue or earnings
predictions for any period ending on or after the date of this Agreement; (b)
any adverse change, effect, event, occurrence, state of facts or de velopment
attributable to conditions affecting the industries in which the Company
participates, the U.S. economy as a whole, or foreign economies in any locations
where Company or any of its Subsidiaries has material operations or sales; (c)
any adverse change, effect, event, occurrence, state of facts or development
arising from or relating to any change in GAAP or any change in applicable Laws
or the interpretation thereof; or (d) any adverse change, effect, event,
occurrence, state of facts or dev elopment arising from or relating to actions
required to be taken under applicable Laws (other than the adoption of Laws
which prevent the Company from conducting the Business generally); (ii)
"Purchaser Material Adverse Effect" shall mean any event, change or effect that
is materially adverse to the financial condition, properties, assets (including
intangible assets), liabilities (including contingent liabilities), business,
operations or results of operations of Purchaser and its subsidiaries, taken as
a whole; and (iii) "Gilat Material Adverse Effect" shall mean any event, change
or effect that is materially adverse to the financial condition, properties,
assets (including intangible assets), liabilities (including contingent
liabilities), business, operations or results of operations of Gilat Israel and
its subsidiaries, taken as a whole. Notwithstanding the foregoing, with respect
to each of the Parties and after the date hereof, (i) changes or effects which
are primarily and directly caused by t he execution and delivery of this
Agreement or the announcement of the transactions contemplated hereby and (ii)
changes in the market price or trading volume of a Parties' publicly traded
securities, shall not constitute a Company Material Adverse Effect, Purchaser
Material Adverse Effect or Gilat Material Adverse Effect, as the case may be (it
being understood that in any controversy concerning the applicability of this
proviso, the Party claiming the benefit of this proviso shall have the burden of
proof with respect to the elements of such proviso).

     In this Agreement, the words "aware," "knowledge" or similar words,
expressions or phrases with respect to a Party means such Party's actual
knowledge after reasonable inquiry of officers and directors of such Party and
its subsidiaries reasonably believed to have knowledge of the relevant matters.

SECTION 4.1  REPRESENTATIONS AND WARRANTIES OF THE GILAT PARTIES.

     Gilat Israel and Seller, jointly and severally, represent and warrant to
Purchaser that, except as set forth in the Disclosure Schedule delivered by
Gilat Israel and Seller to Purchaser immediately prior to the execution and
delivery of this Agreement (the "Disclosure Schedule"), the statements contained
in Section 4.1 are true and correct. Reference to any Section in the Disclosure
Schedule shall be deemed to be a reference to all other Sections in the
Disclosure Schedule.

                                        14


     (a) Organization; Standing and Authorization of the Gilat Parties.  Each of
Gilat Parties is an entity duly organized and validly existing and in good
standing under laws of the jurisdiction of its incorporation. Seller is a direct
wholly-owned subsidiary of Gilat To Home Latin America (Netherlands Antilles)
N.V., which is a 97.5% controlled subsidiary of Gilat Holland. Gilat Holland is
the direct, wholly-owned subsidiary of Gilat Israel. Each of the Gilat Parties
has the full power and authority to own and operate its properties and to carry
on its businesses as now conducted. Each of the Gilat Parties has the power and
authority to enter into this Agreement and to perform its obligations hereunder
and all such action has been duly and validly authorized by all necessary
corporate action and proceedings. This Agreement has been duly and validly
authorized, executed and delivered by each of the Gilat Parties, and constitutes
a valid and binding agreement of such each Gilat Party, enforceable against such
Gilat Party in accordance with its terms.

     (b) Organization; Standing and Certain Actions of the Company.  The Company
is a corporation duly organized, validly existing and in good standing under the
laws of the Netherlands and will be a direct wholly-owned subsidiary of Seller.
Unless stated otherwise in Section 4.1(h)(i)(2) of the Disclosure Schedule, on
or prior to the Closing, the Company and its Subsidiaries, taken as a whole,
shall own all of the Assets free and clear of any Liens and shall have, or have
the benefit of, the full and complete rights, authority and power to operate and
conduct the Business. Except for the Excluded Businesses, as of the Closing, the
Company will conduct no business other than the Business.

     (c) Consents; Filings.  No filing or registration with, no notification to,
and no permit, authorization, consent or approval of, any Governmental entity
(including, without limitation, any federal, state or local regulatory authority
or agency) is required to be obtained or made by any of the Gilat Parties or the
Company in connection with the execution and delivery of this Agreement or the
consummation of the transactions contemplated hereby, except as will be obtained
prior to the Closing Date and except (i) as required by (A) the Securities Act
and the Exchange Act, (B) state securities or "blue sky" laws and (C) the
National Association of Securities Dealers, Inc. ("NASD") or the Nasdaq National
Market ("NASDAQ"), and (ii) such other filings, registrations, notifications,
permits, authorizations, consents or approvals the failure of which to be
obtained, made or given would not, individually or in the aggregate, either have
a Company Material Adverse Effect, a Gilat Material Adverse Effect or an adverse
affect upon the ability of the Gilat Parties to consummate the transactions
contemplated hereby.

     (d) Effect of Agreements; Conflicts.

     The execution, delivery and performance by the Gilat Parties of this
Agreement and the consummation of the transactions contemplated hereby do not
and will not (i) violate, conflict with or result in a breach of any provision
of the Articles of Incorporation or Bylaws, or similar organizational
instruments of, the Gilat Parties or the Company, (ii) except to the extent
waived or consented to prior to the Closing Date, violate, conflict with, or
result in a breach of any provision of, require any consent, approval or notice
under, or constitute a default (or an event which, with notice or lapse of time
or both, would constitute a default) or result in a right of termination or
acceleration under, or result in the creation of any Lien upon any of the
properties or assets of the Gilat Parties or the Company under any of the terms,
conditions or provisions of any note, bond, mortgage, indenture, deed of trust
or a material Contract or other material instrument or obligation to which (x) a
Gilat Party is, or the Company as of the Closing will be, a party or (y) by
which a Gilat Party is, or the Company as of the Closing will be, bound, or (z)
to which a Gilat Party or the Company, or any of its properties or assets, may
be subject, (iii) violate any judgment, ruling, order, writ, injunction,
determination, award, decree, statute, ordinance, rule or regulation applicable
to a Gilat Party or the Company, or any of its properties or assets, or (iv)
cause the suspension or revocation of any authorization, consent, approval or
license obtained by or on behalf of a Gilat Party or the Company, which
violations, conflicts, breaches, defaults, terminations, accelerations, liens,
encumbrances, suspensions or revocations, or which consents, approvals or
notices the failure to obtain or give, would, in the case of clauses (ii), (iii)
and (iv), individually or in the aggregate, be reasonably expected to result in
a Company Material Adverse Effect.

                                        15


     (e) Litigation and Compliance.

          (i) Except as disclosed in SEC Documents filed by Gilat Israel or in
     Section 4.1(e) of the Disclosure Schedule, there are no actions, suits or
     proceedings of any kind pending against, or to the knowledge of the Gilat
     Parties, threatened against any of the Gilat Parties before any court,
     Governmental or regulatory agency, body, commission or any arbitrator that
     (A) questions or calls into question the validity of this Agreement, (B)
     involves or arises out of the Business or the Assets (except for such
     actions, suits or proceedings that would not be reasonably expected to
     result in material liability to either one or both of the Company or the
     Business), (C) may reasonably be expected to have a Company Material
     Adverse Effect, a Gilat Material Adverse Effect or an adverse effect upon
     the ability of the Gilat Parties to effect the transactions contemplated
     hereby, or (D) would reasonably be expected to result in material liability
     to either one or both of the Company or the Business after the Closing
     Date.

          (ii) Each of the Gilat Business Entities is in substantial compliance
     with, and is not in default or violation in any respect under, any Law
     applicable to the Business or its respective business which noncompliance,
     default or violation would be reasonably expected to result in a Company
     Material Adverse Effect, and to the knowledge of the Gilat Parties, no such
     default or violation has been alleged.

     (f) Capitalization of the Company; Validity of Company Shares and Ordinary
Shares.

          (i) As of the Closing, the authorized capital stock of the Company
     will consist of 100,000,000 shares of common stock, par value EUR .01 (the
     "Company Common Stock") of which 60,000,000 shares will be issued and
     outstanding (the "Company Shares"). As of the Closing, Seller will be the
     sole record and beneficial owner of all of the Company Shares free and
     clear of any Liens.

          (ii) As of the Closing, all of the Company Shares will be validly
     issued, fully paid, non-assessable and, with respect to this transaction,
     free of any preemptive rights or similar rights created by statute, the
     Articles of Incorporation or Bylaws or similar organizational instruments
     of the Company or any agreement to which the Company will be a party or by
     which the Company will be bound. Upon the Closing, Purchaser shall acquire
     the Company Shares free and clear of all Liens.

          (iii) As of the Closing, except as set forth in Section 4.1(f)(iii) of
     the Disclosure Schedule, the Company will not have any commitments to issue
     or sell any shares of its capital stock or any options, warrants or other
     rights to purchase or subscribe for, or securities or obligations
     convertible into, exchangeable for or measured by the market price or value
     of, or giving any Person any right to acquire from the Company, any shares
     of its capital stock, and no such options, warrants or other rights or
     securities or obligations will be outstanding. As of the Closing, the
     Company Shares will not be subject to, and the Company Shares will not be
     issued in violation of, any preemptive rights (with respect to this
     transaction only), shareholders agreements or rights of first refusal by or
     with the Company or Seller.

          (iv) All of the Ordinary Shares to be issued upon exercise of the
     Option will be validly issued, fully paid, non-assessable and free of any
     preemptive rights or similar rights created by statute, the Articles of
     Association and Memorandum of Association or similar organizational
     instruments of Gilat Israel or any agreement to which Gilat Israel is a
     party or by which Gilat Israel is bound. Upon issuance of such Ordinary
     Shares to Purchaser's stockholders upon the consummation of the Offer, such
     stockholders will acquire the Ordinary Shares free and clear of all Liens.

     (g) Subsidiaries of the Company and the Gilat Business Entities.

          (i) On or prior to the Closing, the Gilat Parties shall transfer, or
     cause to be transferred, to the Company, all ownership interests, except to
     the extent that a nominal shareholder or shareholders is or are required by
     applicable Law, in any entities formed by a Gilat Party exclusively to
     conduct the Business, as well as in Gilat To Home Brasil Holdings Ltda.
     (which owns 99% of the shares of GTH

                                        16


     Brazil LTDA), GTH Peru S.A. and Gilat Colombia S.A. E.S.P., Such entities
     shall be on or prior to the Closing subsidiaries of the Company (or, in the
     case of GTH Brazil LTDA, a subsidiary of a subsidiary of the Company). The
     Gilat Parties shall deliver to Purchaser on the C losing a true and correct
     list of the names of such subsidiaries, including GTH Brazil LTDA (the
     "Subsidiaries") and their respective jurisdictions of organization. Except
     for the Subsidiaries, as of the Closing, the Company will not own any
     interest, direct or indirect, and will not have any commitment to purchase
     any interest, direct or indirect, in any other corporation, partnership,
     limited liability company, joint venture or other enterprise. Each of the
     Subsidiaries will be duly organized and validly existing and in good
     standing under the laws of the jurisdiction of its incorporation, with full
     power and authority to own and operate its properties and to carry on its
     businesses as then conducted.

          (ii) Section 4.1(g)(ii) of the Disclosure Schedule sets forth a true
     and complete list of all of the Gilat Business Entities (other than the
     Gilat Parties) and their respective jurisdictions of organization. Each
     such Gilat Business Entities is duly organized and validly existing and in
     good standing under the laws of the jurisdiction of its incorporation, with
     full power and authority to own and operate its properties and to carry on
     its businesses as now conducted.

     (h) Master Agreement; Assets and Liabilities of the Company; Entire
Business.

          (i) On or prior to the Closing Date, the Company shall:

             (1) have entered into a Master Agreement with Gilat Israel,
        substantially in the form attached hereto as Exhibit 4.1(h) (the "Master
        Agreement"), pursuant to which, among other things, the Company either
        directly or indirectly through the Subsidiaries, shall be granted the
        exclusive right to operate the Business in Latin America (subject to the
        limitations contained therein with respect to Chile) and the
        non-exclusive right to operate the Business in Mexico with respect to
        SOHO subscribers through a third-party channel under the terms contained
        therein;

             (2) except to the extent stated otherwise on Section 4.1(h)(i)(2)
        of the Disclosure Schedule, have all right, title and interest in, to
        and under the assets of the Business, including the Business Contracts
        described in Section 4.1(l) hereof (the "Assets") and the material
        Assets set forth in Section 4.1(h)(i)(2) of the Disclosure Schedule (it
        is clarified, however, that not all Assets listed in Section
        4.1(h)(i)(2) of the Disclosure Schedule are material Assets). For
        purposes of this Agreement and the Disclosure Schedule "material Assets"
        means those Assets and Business Contracts that individually have a value
        greater than $100,000; and

             (3) have assumed all of the liabilities of the Business (the
        "Liabilities") including the material Liabilities set forth on Section
        4.1(h)(i)(3) of the Disclosure Schedule. For purposes of this Agreement
        and the Disclosure Schedules, material Liabilities shall mean
        Liabilities that exceed $100,000 individually or $1 million in the
        aggregate (it is clarified, however, that not all Liabilities listed in
        Section 4.1(h)(i)(3) of the Disclosure Schedule are material
        Liabilities).

          (ii) None of the Company, the Subsidiaries or the Business as of the
     Closing will be subject to or have any obligation with respect to any
     obligation or liability of any kind whatsoever, whether accrued, absolute,
     contingent, determined, determinable or otherwise, other than the material
     Liabilities listed on Section 4.1(h)(i)(3) of the Disclosure Schedule,
     except for (A) the Excluded Business Liabilities, for which the Company
     and/or the Subsidiary, as the case may be, will be reimbursed by Gilat
     Israel and/or one of its Affiliates (other than Purchaser, the Company or
     the Subsidiaries), pursuant to Section 6.9(c)(i) hereof, and (B) any other
     obligation or liability that has a value, individually of less than
     $100,000, but in any event not more than $1,000,000 in the aggregate.

          (iii) The Assets, together with the commitments of the Gilat Parties
     under the Master Agreement, as of the Closing, will constitute all of the
     assets of the Company and the Subsidiaries, except for those assets related
     to the Excluded Businesses, which assets are subject to Section 6.9(c)
     hereof. Except as set forth on Section 4.1(h)(iii) of the Disclosure
     Schedule, the Assets, together with the commitments of the Gilat Parties
     under the Master Agreement, constitute all of the assets,

                                        17


     of any kind or nature whatsoever, of any of the Gilat Business Entities or
     Subsidiaries used, or intended to be used, in the conduct of the Business.

          (iv) Except as set forth on Section 4.1(h)(iv) of the Disclosure
     Schedule, (x) the Assets, together with the commitments of the Gilat
     Parties under the Master Agreement, constitute all of the assets reasonably
     necessary to, immediately following the Closing, operate the Business,
     including voice services related to the Business ("Voice Services"), as
     currently conducted, and (y) no portion of the Business is conducted by any
     Person other than the Gilat Business Entities, the Subsidiaries and
     Comunicacion y Telefonia Rural S.A., Servicios Rural S.A., Servicios
     Rurales de Telecomuncaciones S.A., CTR Holdings Ltd. and Rural
     Telecomunications Chile S.A., which conduct certain telephony services in
     Chile.

          (v) As of the Closing Date, revenues generated from Voice Services
     will have as of the Closing Date a positive contribution to the net income
     of the Business. Also, as of the Closing Date, the value of the Assets
     shall exceed the value of the Liabilities as they would be reflected on a
     balance sheet of the Company, dated the Closing Date, and prepared in
     accordance with GAAP.

     (i) Title and Condition of Assets; Leases.

          (i) The Gilat Business Entities and the Subsidiaries, taken as a
     whole, have, and the Company and the Subsidiaries, taken as a whole, as of
     the Closing Date, will have good title in all of the Assets and, with
     respect to the tangible Assets, marketable title, free and clear of
     material Liens, other than the material Liens set forth in Section
     4.1(h)(i)(2) of the Disclosure Schedule described above.

          (ii) The tangible Assets are in good working condition, order and
     repair, suitable for the purpose for which they are used, ordinary wear and
     tear excepted.

          (iii) Except as otherwise set forth in Section 4.1(h)(i)(2) of the
     Disclosure Schedule, as of the Closing Date, all of the Assets will be
     owned by the Company or one of the Subsidiaries and none of the Gilat
     Business Entities will have any interest in such Assets after the Closing
     Date.

          (iv) All of the real properties and assets purported to be leased by
     the Company and its Subsidiaries as of the Closing are subject to valid
     leases that are in full force and effect, and there does not exist, and the
     transactions contemplated hereby will not result in any default or event
     that with notice or the lapse of time, or both or otherwise, would
     constitute a default under any such leases. All required consents to
     transfer such leases, or to sub-lease the real properties and assets
     subject to such lease, to the Company or a Subsidiary, as the case may be,
     on or prior to the Closing will have been obtained.

     (j) Taxes.  Except as set forth on Section 4.1(j) of the Disclosure
Schedule, and with respect to the Subsidiaries to the best knowledge of the
Gilat Parties:

          (i) Seller and the Company and its Subsidiaries have filed or caused
     to be filed all material Tax Returns required to have been filed on or
     before the Closing Date, and all information set forth on such Tax Returns
     is true, accurate and complete in all material respects;

          (ii) Seller and the Company and its Subsidiaries have paid or made
     adequate provision for all material Taxes due and payable by the Company
     and its Subsidiaries on or before the Closing Date;

          (iii) There are no material unpaid Taxes payable by Seller or the
     Company, and its Subsidiaries or by any other Person that could result in
     any material liability to Purchaser;

          (iv) There is no current or pending audit, examination, administrative
     or judicial proceeding, or deficiency or refund litigation with respect to
     any Taxes of or Tax Returns filed by Seller or the Company or its
     Subsidiaries, nor has any taxing authority filed or asserted in writing any
     claim for the assessment of any unpaid Tax against or with respect to
     Seller or the Company or its Subsidiaries;

          (v) Seller and the Company or its Subsidiaries are in material
     compliance with all applicable Tax information reporting and Tax
     withholding requirements;

                                        18


          (vi) Seller and the Company and its Subsidiaries have collected or
     withheld all amounts required to be collected or withheld by them with
     respect to any Taxes, and all such amounts have been paid to the
     appropriate governmental agencies or set aside in appropriate accounts for
     future payment when due; and

          (vii) Seller's, the Company's, and the Company's Subsidiaries'
     financial statements fully and properly reflect, as of their respective
     dates, the material liabilities of Seller, the Company, and its
     Subsidiaries, respectively, for all Taxes.

     For purposes of this Section 4.1(j), the term "material" shall mean an
amount of $100,000 or more.

     (k) Employee Benefits; ERISA.

          (i) Seller has previously made available (or will make available to
     Purchaser prior to the Closing Date upon request by Purchaser) true and
     complete copies or accurate summaries of all Employee Plans. For purposes
     of this Agreement, "Employee Plans" means all tax-qualified pension,
     deferred compensation, stock option, stock purchase, and bonus or group
     insurance contracts and all other employee benefit plans, policies or
     programs maintained for the benefit of the Employees.

          (ii) The Employee Plans, to the extent subject to ERISA, are in
     compliance with ERISA and other relevant employment related Laws, except to
     the extent any such noncompliance would not result in a material liability
     to the Company or the Business after the Closing Date. There are no
     unfunded obligations relating to periods prior to the Closing with respect
     to any Employee Plan. Each Employee Plan which is an "employee pension
     benefit plan" within the meeting of Section 3(2) of ERISA and which is
     intended to be qualified under Section 401(a) of the Code, has received a
     favorable determination letter from the Internal Revenue Service with
     respect to "TRA" (as defined in Section 1 of Rev. Proc. 93-39) and neither
     Gilat Israel nor Seller is aware of any circumstances likely to result in a
     revocation of any such favorable determination letter. There is no pending
     or threatened litigation relating to the Employee Plans that involves any
     Employee or that would result in a material liability to the Company after
     the Closing Date. None of the Gilat Parties or the Company or its
     Subsidiaries has engaged in a transaction with respect to any Employee Plan
     that, assuming the taxable period of such transaction expired as of the
     date hereof, could subject the Company to a Tax or Penalty imposed by
     either Section 4975 of the Code or Section 502(i) of ERISA in an amount
     which would be material. Employment Matters. Section 4.1(h)(ii)(3) of the
     Disclosure Schedule described above, sets forth a true and complete list of
     the number of employees that will be transferred to the Company on or prior
     to the Closing and their current positions with a Gilat Business Entity.
     There are currently no obligations to such employees other than salaries,
     customary benefits and the options described on Section 4.1(f)(iii) of the
     Disclosure Schedule. Each of the Gilat Parties is, and the Company and its
     Subsidiaries as of the Closing will be, in compliance in all material
     respects with all applicable Laws respecting employment, health and
     employment practices, terms and conditions of employment, wages, hours and
     occupational safety, and discrimination in employment and none of the Gilat
     Parties is, and the Company and its Subsidiaries as of the Closing will not
     be, engaged in any unfair labor practice, where the failure to be in
     compliance (individually or in the aggregate) could have a Company Material
     Adverse Effect or could reasonably be expected to result in the imposition
     upon the Company after the Closing Date of an y material Penalty,
     liability, payment or obligation. There is no labor strike, slowdown or
     stoppage pending (or, to the knowledge of the Gilat Parties, any labor
     strike or stoppage threatened) against or affecting the Business after the
     Closing Date. To the knowledge of the Gilat Parties, no petition for
     certification has been filed and is pending before the National Labor
     Relations Board or any similar international regulatory entity with respect
     to any Employees. None of the Employees are, nor will they be as of the
     Closing Date, represented by any labor union or covered by any collective
     bargaining agreement.

                                        19


     (l) Business Contracts.

          (i) Sections 4.1(h)(i)(2) and 4.1(h)(i)(3) of the Disclosure Schedule
     sets forth (x) all Business Contracts and (y) all of the Business Contracts
     which will be transferred to the Company or a Subsidiary on or prior to the
     Closing, in each case, except for those Business Contracts to which a
     Subsidiary is already bound or those Business Contracts having,
     individually, a total value of less than $100,000. Except as set forth on
     Section 4.1(h)(i)(2) and 4.1(h)(i)(3) of the Disclosure Schedule, neither
     the Business nor the Assets are subject to or bound by any Contract having
     a value greater than or equal to $100,000, which is a:

             (1) lease of real property or personal property;

             (2) license agreement;

             (3) employment or non-competition agreement;

             (4) agreement or other arrangement for the sale of goods or
        services to any Government or Governmental authority;

             (5) agreement with any distributor, dealer, sales agent or
        representative;

             (6) agreement with any manufacturer, supplier or customer with
        respect to discounts or allowances or extended payment terms;

             (7) joint venture or partnership agreement;

             (8) agreement guaranteeing, indemnifying or creating liability for
        the obligations or liabilities of another;

             (9) agreement for the borrowing or lending of money;

             (10) agreement with any bank, finance company or similar
        organization which acquires accounts receivable or contracts for the
        sale or merchandise on credit;

             (11) agreement granting to any Person a Lien on any property or
        asset;

             (12) agreement for the construction or modification of any building
        or structure or for the incurrence of any other capital expenditure in
        excess of $50,000; or

             (13) agreement which is material to the operation of the Business.

          (ii) Except as provided for in the Master Agreement and the master
     agreement between Gilat Israel and StarBand, neither the Business nor the
     Assets is subject to or bound by any contract which is an agreement which
     will restrict any one or more of Purchaser, the Company and the
     Subsidiaries from conducting the Business in any manner anywhere in the
     world after the Closing.

          (iii) All Business Contracts are valid and in full force and effect
     and constitute the legal, valid and binding obligations of the relevant
     Gilat Business Entity or Subsidiary, as the case may be, and, to the
     knowledge of the Gilat Parties, of the other parties thereto. There are no
     existing defaults by the Gilat Business Entities or Subsidiary, as the case
     may be, to any such Business Contracts and, to the knowledge of the
     relevant Gilat Parties, of the other parties thereto and no event, act or
     omission has occurred that would result in a default thereunder.

          (iv) On or prior to the Closing Date, the Gilat Parties shall, or
     shall cause the relevant the Gilat Business Entities to, assign and
     transfer all Business Contracts listed in Sections 4.1(h)(i)(2) and
     4.1(h)(i)(3) of the Disclosure Schedule, to the Company or a Subsidiary, to
     the extent that any Subsidiary is not already a party thereto, effective as
     of the Closing Date, at which time such Business Contracts shall constitute
     legal, valid and binding obligations of the Company or a Subsidiary, as the
     case may be, enforceable in accordance with their respective terms. Except
     as otherwise set forth in Sections 4.1(h)(i)(2) and 4.1(h)(i)(3) of the
     Disclosure Schedule, any and all

                                        20


     consents and novations necessary to transfer and assign the Business
     Contracts to the Company or a Subsidiary, as the case may be, shall have
     been obtained on or prior to the Closing.

     (m) Intellectual Property.

          (i) The Gilat Business Entities own or have the right to use all
     Intellectual Property necessary for the conduct of the Business. None of
     the Intellectual Property infringes or violates the intellectual property
     rights of any third parties. The Gilat Business Entities have not received
     any written or verbal communication alleging that they have been or may be
     engaged in, liable for or contributing to any infringement, nor do any of
     the Gilat Business Entities have knowledge that any such communication will
     be forthcoming. There is, to the knowledge of the Gilat Business Entities,
     no unauthorized use, exercise, exploitation, disclosure, infringement or
     misappropriation of any of the Intellectual Property by any third party,
     including, without limitation, any employee or former employee of any of
     the Gilat Business Entities. The Intellectual Property is not subject to
     any outstanding order, judgment, decree, stipulation or agreement
     restricting in any manner the ownership or licensing thereof by Purchaser.
     On or prior to the Closing Date, pursuant to the Master Agreement or
     otherwise, the Company or a Subsidiary, as the case may be, shall own or
     have the right to use all of the Intellectual Property necessary for the
     conduct of the Business.

          (ii) All of the Licensed Intellectual Property is licensed pursuant to
     valid written agreements, enforceable in accordance with their terms.

          (iii) For purposes of this Section 4.1(n):

             (1) "Copyrights" shall mean, as used in the Business, all
        registered and unregistered copyrights and applications for copyright
        registration in every country of the world;

             (2) "Intellectual Property" shall mean Patents, Trademarks,
        Copyrights and Know-How, including Licensed Intellectual Property;

             (3) "Know-How" shall mean, as used in the Business, technical
        information, trade secrets, inventions, processes, specifications,
        manuals, reports, documents, drawings, procedures, processes, devices,
        software and source code, software documentation, flow charts, recording
        media, research and development data, notebooks, marketing information,
        customer lists, database rights, other tangible embodiments of
        information and proprietary rights other than Copyrights, Patents and
        Trademarks, in every country of the world;

             (4) "Licensed Intellectual Property" shall mean all intellectual
        property owned by third parties and licensed to any Gilat Business
        Entity and used in the Business;

             (5) "Patents" shall mean all utility and design patents and patent
        applications (including any divisions, continuations,
        continuations-in-part, reexaminations, extensions, renewals or reissues
        thereof), design, design registrations, utility models used in the
        Business and any similar rights and applications therefor, in every
        country of the world; and

             (6) "Trademarks" shall mean all registered and unregistered
        trademarks, service marks, trade dress, trade names, fictitious business
        names, internet domain names, or other similar names used in the
        Business and applications for registration of any of the foregoing, in
        every country of the world.

     (n) Environmental Matters. Except as set forth in Section 4.1(o) of the
Disclosure Schedule and except as would not result in a Company Material Adverse
Effect:

          (i) Each of the Gilat Parties has, and the Company and its
     Subsidiaries as of the Closing will have, obtained all Environmental
     Permits and all licenses and other authorizations and made all
     registrations and given all notifications that are required to conduct the
     Business under any applicable Environmental Law.

                                        21


          (ii) To the knowledge of the Gilat Parties, there is no Environmental
     Claim pending against the Gilat Parties or the Company and its Subsidiaries
     under an Environmental Law that would result in material liability to the
     Company after the Closing Date.

          (iii) Each of the Gilat Parties is, and the Company and its
     Subsidiaries as of the Closing will be, in compliance with (A) all terms
     and conditions of their Environmental Permits and (B) all applicable
     Environmental Laws.

          (iv) None of the Gilat Parties generate, treat, store, transport,
     discharge, dispose of or release any Hazardous Materials on or from any
     property now or previously owned, leased or used by the Gilat Parties or
     that will be owned, leased or used by the Company and its Subsidiaries
     after the Closing.

          (v) For purposes of Section 4.1(o):

             (1) "Environment" shall mean any surface water, ground water, or
        drinking water supply, land surface or subsurface strata, or ambient air
        and includes, without limitation, any indoor location;

             (2) "Environmental Claim" means any written notice or written claim
        by any Person alleging potential liability (including, without
        limitation, potential liability for investigatory costs, cleanup costs,
        Governmental costs, or harm, injuries or damages to any Person, property
        or natural resources, and any fines or penalties) arising out of, based
        upon, resulting from or relating to (A) the emission, discharge,
        disposal or other release or threatened release in or into the
        Environment of any Hazardous Materials or (B) circumstances forming the
        basis of any violation, or alleged violation, of any applicable
        Environmental Law;

             (3) "Environmental Laws" means any federal, state, and local laws,
        codes, and regulations as now or previously in effect relating to
        pollution, the protection of human health, the protection of the
        Environment or the emission, discharge, disposal or other release or
        threatened release of Hazardous Materials in or into the Environment;

             (4) "Environmental Permit" shall mean a permit, identification
        number, license or other written authorization required under any
        applicable Environmental Law; and

             (5) "Hazardous Materials" shall mean all pollutants, contaminants,
        or chemical, hazardous or toxic materials, substances, constituents or
        wastes, including, without limitation, asbestos or asbestos-containing
        materials, polychlorinated biphenyls and petroleum, oil, or petroleum or
        oil derivatives or constituents, including, without limitation, crude
        oil or any fraction thereof.

     (o) SEC Documents; Gilat Registration Statement; Filing Status.

          (i) Gilat Israel has filed all SEC Documents required to be filed by
     it since January 1, 2000 with the SEC, each of which complied when filed in
     all material respects with all applicable requirements of the Securities
     Act and the Exchange Act and do not contain any untrue statement of a
     material fact or omit to state any material fact required to be stated
     therein or necessary to make the statements therein, in light of the
     circumstances under which they were made, not misleading. Except as
     otherwise publicly disclosed by Gilat by way of a press release or in a
     filing with the SEC, since the date of Gilat Israel's Annual Report on Form
     20F for the year ended January 1, 2000, Gilat Israel has not had any Gilat
     Material Adverse Effect.

          (ii) None of the information supplied or to be supplied by or on
     behalf of Gilat Israel expressly for inclusion or incorporation by
     reference in the definitive form of the Gilat Registration Statement to be
     filed with the SEC or mailed to Purchaser's stockholders will at the dates
     mailed to Purchasers' stockholders and filed with the SEC contain any
     untrue statement of a material fact or omit to state any material fact
     required to be stated therein or necessary in order to make the statements
     therein, in light of the circumstances under which they are made, not
     misleading. The Gilat Registration Statement will comply as to form in all
     material respects with the provisions of the Securities Act and

                                        22


     the rules and regulations promulgated thereunder except that no
     representation is made by Gilat Israel with respect to information relating
     to or supplied by Purchaser or its Affiliates (excluding Gilat Israel and
     its officers and directors, but including the officers and directors of
     Purchaser and its other Affiliates).

          (iii) Gilat Israel is a "foreign private issuer" as that term is
     defined in Rule 3b-4 under the Exchange Act.

     (p) No Broker.  Except for Morgan Stanley Dean Witter & Co., whose fees
will be paid solely by Seller, neither Gilat Israel nor Seller has employed or
retained any broker, consultant or other intermediary in connection with the
transactions contemplated hereby who would be entitled to a broker's, finder's
or similar fee or commission in connection therewith.

     (q) Licenses.  On or prior to the Closing, the Company will have, or have
the benefit of, all licenses, approvals, authorizations, consents, franchises,
orders or other permits of all Governmental or regulatory agencies, whether
federal, state, local or foreign, and of any third parties (where applicable),
necessary for the operation of the Business as currently conducted
(collectively, the "Licenses"); provided, however, that in the event that any
License cannot be transferred or otherwise assigned to the Company or one of its
Subsidiaries on or prior to Closing (either as a result of prohibitions under
applicable Law or under existing terms and conditions of any Business
Contracts), the Gilat Parties shall take all actions reasonably necessary to
ensure that, without any cost or expense to the Company, the Company has the
benefit of such non-transferable License on or prior to the Closing to the
extent necessary to operate the Business as currently conducted. All Licenses
will be in full force and effect as of the Closing.

SECTION 4.2  REPRESENTATIONS AND WARRANTIES OF PURCHASER.

     Purchaser hereby represents and warrants to Seller and Gilat Israel as
follows:

     (a) Organization and Authorization.  Purchaser is a corporation duly
incorporated, validly existing and in good standing under laws of the State of
Delaware and is qualified to do business and is in good standing as a foreign
corporation in each jurisdiction where it is required to be so qualified by the
conduct of its business or the nature of its assets. Purchaser has the full
power and authority to own and operate its properties and to carry on its
business as now conducted. Purchaser has the power and authority to enter into
this Agreement and to perform the obligations hereunder and all such action has
been duly and validly authorized by all necessary corporate proceedings, subject
to Sections 5.1(a) and (d) hereof. This Agreement has been duly and validly
authorized, executed and delivered by Purchaser and constitutes a valid and
binding agreement of Purchaser, enforceable against Purchaser in accordance with
its terms.

     (b) Consents; Filings.  No filing or registration with, notification to and
no permit, authorization, consent or approval of any Governmental entity is
required by Purchaser or any of Purchaser's subsidiaries in connection with the
execution and delivery of this Agreement or the consummation by Purchaser of the
transactions contemplated hereby, except as set forth in Schedule 4.2(b) hereto
and except: (i) as required by (A) the Securities Act and the Exchange Act, (B)
state securities or "blue sky" laws, and (C) the NASDAQ and (ii) such other
filings, registrations, notifications, permits, authorizations, consents or
approvals the failure of which to be obtained, made or given would not,
individually or in the aggregate, materially impair Purchaser's ability to
consummate the transactions contemplated hereby.

     (c) Litigation and Compliance.

          (i) As of the date hereof, except as disclosed in Purchaser's SEC
     Documents, there are no actions, suits or proceedings of any kind pending
     against, or to Purchaser's knowledge, threatened against Purchaser or any
     of its Affiliates (excluding the Gilat Business Entities and their
     respective officers and directors, but including the officers and directors
     of Purchaser and its other Affiliates) before any court, Governmental or
     regulatory agency, body, commission or any arbitrator that (A) questions or
     calls into question the validity of this Agreement or (B) that may
     reasonably be expected to have a Purchaser Material Adverse Effect or an
     adverse effect upon the ability of Purchaser to effect the transactions
     contemplated hereby.

                                        23


          (ii) Each of Purchaser and its subsidiaries is in substantial
     compliance with, and is not in default or violation in any respect under,
     any Law applicable to its business which noncompliance, default or
     violation would be reasonably expected to have a Purchaser Material Adverse
     Effect, and to the knowledge of Purchaser, no such default or violation has
     been alleged.

     (d) Effect of Agreements; Conflicts. The execution, delivery and
performance by Purchaser of this Agreement and the consummation of the
transactions contemplated hereby, do not and will not (i) violate, conflict with
or result in a breach of any provision of its Articles of Incorporation or
Bylaws, (ii) violate, conflict with, or result in a breach of any provision of,
require any consent, approval or notice under, or constitute a default (or an
event that, with notice or lapse of time or both, would constitute a default) or
result in a right of termination or acceleration under, or result in the
creation of any Lien upon, any of the properties or assets of Purchaser under
any of the terms, conditions or provisions of any note, bond, mortgage,
indenture, deed of trust or a material Contract or other material instrument or
obligation to which Purchaser is a party or by which Purchaser is bound or to
which Purchaser, or any of its properties or assets, may be subject, (iii)
violate any judgment, ruling, order, writ, injunction, determination, award,
decree, statute, ordinance, rule or regulation applicable to Purchaser, or any
of its respective properties or assets, or (iv) cause the suspension or
revocation of any authorization, consent, approval or license obtained by or on
behalf of Purchaser, which violations, conflicts, breaches, defaults,
terminations, accelerations, liens, encumbrances, suspensions or revocations, or
which consents, approvals or notices the failure to obtain or give, would, in
the case of clauses (ii), (iii) and (iv), individually or in the aggregate, be
reasonably expected to prevent, restrict or delay the consummation of the
transactions contemplated hereby.

     (e) Purchaser Stock.  All shares of Purchaser Stock that will be issued and
delivered to Seller or Gilat Israel, as the case may be, pursuant to Sections
2.1 and 2.4 hereof will be duly authorized and, when delivered and paid for in
accordance with the terms hereunder, will be validly issued, fully paid and non-
assessable, and free of preemptive rights with no personal liability attaching
to the ownership thereof and included for trading on the NASDAQ upon official
notice of issuance.

     (f) Employee Agreements and Plans.  Schedule 4.2(f) hereto sets forth a
true and complete list of all of Purchaser's current bonus, incentive, deferred
compensation, stock purchase, stock option, stock appreciation rights, group
insurance, severance pay, retirement, golden parachute or other benefit plan,
Contracts, or employment or consulting Contracts applicable to any of the
directors and officers of Purchaser and any consultants retained by Purchaser,
which Purchaser shall make available to Seller prior to the Closing upon request
by Seller.

     (g) Capitalization of Purchaser.  The authorized capital stock of Purchaser
consists of 200,000,000 shares of Purchaser Stock and 5,000,000 shares of
preferred stock, par value $.01 per share, of Purchaser. As of November 30,
2001, 63,802,563 shares of Purchaser Stock were issued and outstanding. All of
such issued and outstanding shares of Purchaser Stock are validly issued, fully
paid and non-assessable and free of preemptive rights. As of the date hereof,
2,767,529 shares of Purchaser Stock were reserved for issuance upon exercise of
outstanding options, warrants, calls, claims, rights (including without
limitation any stock appreciation or similar rights), convertible securities or
other agreements or commitments to purchase or otherwise acquire shares of
Purchaser's capital stock. Except as set forth above and as otherwise
contemplated by this Agreement, there are not now, and as of the Closing Date
there will not be, any shares of capital stock of Purchaser issued or
outstanding or any subscriptions, options, warrants, calls, claims, rights
(including without limitation any stock appreciation or similar rights),
convertible securities or other agreements or commitments of any character
obligating Purchaser to issue, transfer or sell any of its securities. Except as
disclosed in Schedule 4.2(g) hereto, none of Purchaser and its subsidiaries is
party to any Contract or other obligation relating to or providing for
registration rights with respect to its capital stock.

                                        24


     (h) SEC Documents; Proxy Statement and Offer Documents; and Stockholder
Meeting.

          (i) Purchaser has filed all SEC Documents required to be filed by it
     since January 1, 2000 with the SEC, each of which complied when filed in
     all material respects with all applicable requirements of the Securities
     Act and the Exchange Act and do not contain any untrue statement of a
     material fact or omit to state any material fact required to be stated
     therein or necessary to make the statements therein, in light of the
     circumstances under which they were made, not misleading.

          (ii) None of the information supplied or to be supplied by or on
     behalf of Purchaser expressly for inclusion or incorporation by reference
     in the definitive form of (A) the Proxy Statement, or in the related proxy
     and notice of meeting or other soliciting materials used in connection
     therewith, or (B) any of the Offer Documents to be filed with the SEC or
     mailed to Purchaser's stockholders will at the dates mailed to Purchasers'
     stockholders and filed with the SEC contain any untrue statement of a
     material fact or omit to state any material fact required to be stated
     therein or necessary in order to make the statements therein, in light of
     the circumstances under which they are made, not misleading. The Proxy
     Statement and Offer Documents will comply as to form in all material
     respects with the provisions of the Securities Act, the Exchange Act and
     the rules and regulations promulgated thereunder except that no
     representation is made by Purchaser with respect to information relating to
     or supplied by Gilat Israel or its Affiliates (excluding Purchaser and its
     officers and directors, but including the officers and directors of Gilat
     Israel and its other Affiliates).

          (iii) In accordance with applicable federal securities laws, the DGCL
     and Purchaser's Certificate of Incorporation and Bylaws, the Stockholder
     Meeting shall be duly called and held and proper notice thereof shall be
     provided to Purchaser's stockholders.

     (i) No Restrictions on Payment of Dividends.  Except as contemplated by
this Agreement, as of the date hereof, Purchaser is not, and as of the Closing
Date Purchaser will not be, subject to any Contract or other obligation with any
Person that in any way prevents, prohibits, or otherwise restricts or conditions
Purchaser's ability to make or pay the First Distribution Amount, Second
Distribution Amount or the Maximum Distribution Amount, as the case may be,
under Section IV.B of the Fourth Amended and Restated Certificate of
Incorporation.

     (j) Disclosure.  All of the facts and circumstances not required to be
disclosed as exceptions under or to any of the foregoing representations and
warranties made by Purchaser by reason of any minimum disclosure requirement in
any such representation and warranty would not, in the aggregate, have a
Purchaser Material Adverse Effect.

     (k) Opinion of Purchaser's Financial Advisor.  The special committee of the
Board of Directors of Purchaser (the "Special Committee"), comprised of
independent directors and established to evaluate the fairness of the
transactions contemplated by the First Amended Agreement to Purchaser's
stockholders, has received an opinion from CIBC World Markets Corp., dated on or
prior to the date of the First Amended Agreement, to the effect that, as of such
date, (i) the consideration to be paid in the Sale is fair, from a financial
point of view, to Purchaser and (ii) the "Offer Consideration," as such term is
defined in the First Amended Agreement, to be received by the holders of
Purchaser Stock in the Offer is fair, from a financial point of view, to such
holders, other than Gilat Israel and its Affiliates.

     (l) No Broker.  Except for CIBC World Markets Corp., whose fees will be
paid solely by Purchaser, neither Purchaser nor any of its subsidiaries has
employed or retained any broker, consultant or other intermediary in connection
with the transactions contemplated hereby who would be entitled to a broker's,
finder's or similar fee or commission in connection therewith.

                                        25


                                   ARTICLE V.
                             CONDITIONS TO CLOSING

SECTION 5.1 CONDITIONS TO EACH PARTY'S OBLIGATION TO EFFECT THE SALE.

     The respective obligation of each Party to effect the Sale and the other
transactions contemplated hereby is subject to the satisfaction or waiver on or
prior to the Closing Date of the following conditions:

     (a) Stockholder Approval.  The Stockholder Approval shall have been
obtained.

     (b) No Injunctions or Restraints.  No judgment, order, decree, statute,
law, ordinance, rule or regulation entered, enacted, promulgated, enforced or
issued by any court or other Governmental entity of competent jurisdiction or
other legal restraint or prohibition shall be in effect preventing the
consummation of the transactions contemplated hereby.

     (c) Governmental Action.  No action or proceeding shall be instituted by
any Governmental authority seeking to prevent consummation of the transactions
contemplated hereby or seeking material damages in connection with the
transactions contemplated hereby which continues to be outstanding.

     (d) Board Approval.  A majority of the Board of Directors of Purchaser,
upon recommendation of the Special Committee, shall have approved the Sale and
the other transactions contemplated hereby.

     (e) Gilat Registration Statement.  The Gilat Registration Statement shall
have become effective under the Securities Act and shall not be the subject of
any stop order or proceedings seeking a stop order and no stop order or similar
restraining order shall be threatened or entered by the SEC or any state
securities administration preventing the Sale or the other transactions
contemplated hereby.

     (f) Third Party Consents.  The Parties shall have received all necessary
third party and Governmental consents and such consents shall be in full force
and effect as of the Closing Date.

     (g) Amended and Restated Certificate.  The Parties shall have received
confirmation that the Fourth Amended and Restated Certificate of Incorporation
has been filed with the Secretary of State of the State of Delaware (provided
that such filing take place contemporaneously with the Closing).

SECTION 5.2  CONDITIONS TO OBLIGATIONS OF PURCHASER.

     The obligation of Purchaser to consummate the Sale is subject to the
satisfaction of the following express conditions, each of which may be waived
(in whole or in part) in writing by Purchaser.

     (a) Opinion of Gilat Parties' Counsel.  As may be reasonably requested by
Purchaser, special Netherlands counsel, Israeli counsel and/or a special U.S.
counsel to the Gilat Parties, as the case may be, shall deliver to Purchaser an
opinion dated as of the Closing Date in form and substance customary for the
type of transactions contemplated hereby.

     (b) Representations and Warranties.  The representations and warranties of
Gilat Israel and Seller contained herein and in all agreements, documents and
instruments executed and delivered pursuant hereto shall be true and correct in
all material respects (except that any specific representations or warranties
that are qualified as to materiality must be true as written) on and as of the
Closing Date as if made on and as of the Closing Date, except for changes
contemplated by this Agreement (except that any such representations or
warranties made as of a specific date shall have been true on and as of such
date), and Purchaser shall have received certificates, dated as of the Closing
Date, signed by an executive officer of each of Gilat Israel and Seller, to the
foregoing effect. Those representations and warranties of the Gilat Parties
contained herein that are to be true and correct as of the Closing Date, shall
be true and correct in all material respects on and as of the Closing Date. The
Company shall have been formed and the Assets to be transferred and assigned to
the Company shall have been transferred by the relevant Gilat Business Entity on
or prior to the Closing Date as contemplated hereby.

                                        26


     (c) Compliance with This Agreement.  Gilat Israel and Seller shall have
performed and complied in all material respects with all agreements, covenants,
obligations and conditions contained herein which are required to be performed
or complied with by Gilat Israel or Seller, as the case may be, before or at the
Closing (except that any specific agreement or covenant that is qualified as to
materiality must have been performed as written), and Purchaser shall have
received certificates, dated as of the Closing Date, signed by an executive
officer of Gilat Israel and Seller, to the foregoing effect.

     (d) Master Agreement.  The Company shall have entered into the Master
Agreement which shall be in full force and effect on the Closing Date.

     (e) Voting Agreement and Option.  Gilat Israel shall, and shall have caused
Gilat Holland to, have executed and delivered the Voting Agreement to Purchaser.
In addition, Gilat Israel shall have executed and delivered the Option to
Purchaser.

     (f) Proceedings and Other Documents.  All corporate and other proceedings
in connection with the transactions contemplated hereby and all documents
incidental thereto shall be reasonably satisfactory in form, scope and substance
to Purchaser and its counsel, and Purchaser and its counsel shall have received
all such counterpart originals or certified or other copies of such documents as
Purchaser or their counsel may reasonably request.

SECTION 5.3  CONDITIONS TO OBLIGATIONS OF GILAT ISRAEL AND SELLER.

     The obligation of Gilat Israel and Seller to consummate the Sale is subject
to the satisfaction of the following express conditions, each of which may be
waived (in whole or in part) in writing by Gilat Israel and Seller.

     (a) Opinion of Purchaser's Counsel.  As may be reasonably requested by the
Gilat Parties, Piper Marbury Rudnick & Wolfe LLP, counsel for Purchaser, shall
deliver to the Gilat Parties an opinion dated as of the Closing Date in form and
substance customary for the type of transactions contemplated hereby.

     (b) Representations and Warranties.  The representations and warranties of
Purchaser contained herein and in all agreements, documents and instruments
executed and delivered pursuant hereto shall be true and correct in all material
respects (except that any specific representations or warranties that are
qualified as to materiality must be true as written) on and as of the Closing
Date as if made on and as of the Closing Date, except for changes contemplated
by this Agreement (except that any such representations or warranties made as of
a specific date shall have been true on and as of such date), and Gilat Israel
and Seller shall have received certificates, dated as of the Closing Date,
signed by an executive officer of Purchaser, to the foregoing effect. Those
representations and warranties of Purchaser contained herein that are to be true
and correct as of the Closing Date, shall be true and correct in all material
respects on and as of the Closing Date.

     (c) Compliance with This Agreement.  Purchaser shall have performed and
complied in all material respects with all agreements, covenants, obligations
and conditions contained herein which are required to be performed or complied
with by Purchaser before or at the Closing (except that any specific agreement
or covenant that is qualified as to materiality must have been performed as
written), and each of Gilat Israel and Seller shall have received a certificate,
dated the Closing Date, signed by an executive officer of Purchaser, to the
foregoing effect.

     (d) Voting Agreement and Option.  Each of the Principal Stockholders shall
have executed and delivered the Voting Agreement to Purchaser. Purchaser shall
have executed and delivered the Option to Gilat Israel.

     (e) Directors and Officers Resignations.  Purchaser shall have delivered to
Seller all of the D&O Resignations, as contemplated in Section 6.1 hereof.

     (f) Gilat Israel's Nominees for Directors.  At the Stockholder Meeting,
Gilat Israel's nominees for members of Purchaser's Board of Directors shall have
been elected to take office effective as of the Closing.

                                        27


     (g) Proceedings and Other Documents.  All corporate and other proceedings
in connection with the transactions contemplated hereby and all documents
incidental thereto shall be reasonably satisfactory in form, scope and substance
to Seller and its counsel, and Seller and its counsel shall have received all
such counterpart originals or certified or other copies of such documents as
Seller or its counsel may reasonably request.

                                  ARTICLE VI.

                      ADDITIONAL COVENANTS AND AGREEMENTS

SECTION 6.1  DIRECTORS AND OFFICERS.

     Prior to or simultaneously with the execution of this Agreement, Purchaser
shall have delivered to Seller the written resignations of all of Purchaser's
directors and the chief executive officer, to be effective as of the Closing
Date, which resignations shall be irrevocable except in the event that this
Agreement is terminated (collectively, the "D&O Resignations").

SECTION 6.2  ADDITIONAL AGREEMENTS; COOPERATION.

     (a) Subject to the terms and conditions herein provided, each of the
Parties agrees to use its reasonable best efforts to take, or cause to be taken,
all action and to do, or cause to be done, all things necessary, proper or
advisable to consummate and make effective as promptly as practicable the
transactions contemplated hereby, and to cooperate with each other in connection
with the foregoing, including using its reasonable best efforts (i) to obtain
all necessary waivers, consents and approvals from other parties to loan
agreements, material leases and other material contracts, (ii) to obtain all
necessary consents, approvals and authorizations as are required to be obtained
under any federal, state or foreign law or regulations, (iii) to defend all
lawsuits or other legal proceedings challenging this Agreement or the
consummation of the transactions contemplated hereby, (iv) to lift or rescind
any injunction or restraining order or other order adversely affecting the
ability of the Parties to consummate the transactions contemplated hereby, (v)
to effect all necessary registrations and filings, including, but not limited
to, filings under the Securities Act and Exchange Act and submissions of
information requested by Governmental authorities, (vi) provide all necessary
information for the Proxy Statement, the Offer Documents and the Gilat
Registration Statement, and (vii) to fulfill all conditions to this Agreement.
Without limiting the generality of the foregoing, the Gilat Parties shall use
their respective best effort to take, or cause to be taken, all action
reasonably necessary to cause the Company to be formed and to transfer and
assign all of the Assets to the Company as contemplated hereby.

     (b) Each of the Parties agrees to furnish to the other Party hereto such
necessary information and reasonable assistance as such other Party may request
in connection with its preparation of necessary filings or submissions to any
regulatory or Governmental agency or authority, including, without limitation,
any filings necessary under the provisions of the Securities Act, the Exchange
Act and any other applicable federal or state statute or required by NASDAQ.

SECTION 6.3  PUBLICITY.

     The Parties shall consult with each other in issuing any press release and
other public statements with respect to any of the transactions contemplated
hereby, and shall not issue any such press release or make any such public
statement prior to such consultation and agreement of all Parties as to their
content and timing, except as may be required by applicable Law.

SECTION 6.4  NOTIFICATION OF CERTAIN MATTERS.

     Each of the Parties shall promptly notify the other Parties of (i) its
obtaining of actual knowledge as to the matters set forth in clauses (x) and (y)
below, or (ii) the occurrence, or failure to occur, of any event, which
occurrence or failure to occur would be likely to cause (x) any representation
or warranty contained in this Agreement to be untrue or inaccurate in any
material respect at any time from the date

                                        28


hereof to the date the Sale is consummated, or (y) any material failure of the
Gilat Parties or Purchaser, as the case may be, or of any officer, director,
employee or agent thereof, to comply with or satisfy any covenant, condition or
agreement to be complied with or satisfied by it under this Agreement; provided,
however, that no such notification shall affect the representations or
warranties of the Parties or the conditions to the obligations of the Parties
hereunder.

SECTION 6.5  ACCESS TO INFORMATION.

     (a) From the date of this Agreement until the consummation of the Sale, the
Gilat Parties will, and will cause the Company and the other Gilat Business
Entities to, give Purchaser and its authorized agents and representatives
(including counsel, environmental and other consultants, accountants and
auditors) full access during normal business hours to all facilities, personnel
and operations and to all books, records, documents, contracts, and financial
statements relevant to the conduct of the Business, and will permit Purchaser to
make such inspections as it may reasonably require and will cause the executive
officers of each of the Gilat Business Entities to furnish Purchaser with such
financial and operating data and other information with respect to the Business
as Purchaser may from time to time reasonably request.

     (b) Purchaser agrees that information received by it concerning the
operations of the Business shall be considered confidential and Purchaser will
not, and will cause its agents and representatives not to, use any information
obtained pursuant to Section 6.5(a) for any purpose unrelated to the
consummation of the transactions contemplated hereby. Subject to the
requirements of Law, Purchaser will keep confidential, and will cause its agents
and representatives to keep confidential, all information and documents obtained
pursuant to Section 6.5(a) unless such information (i) was already known to
Purchaser, (ii) becomes available to Purchaser from other sources not known by
Purchaser to be bound by a confidentiality obligation, (iii) is disclosed with
prior written approval of Seller or Gilat Israel, or (iv) is or becomes readily
ascertainable from published information. In the event that this Agreement is
terminated or the transactions contemplated hereby shall otherwise fail to be
consummated, Purchaser shall promptly cause all copies of documents or extracts
thereof containing information and data as to the Company to be returned. In the
event that this Agreement has been terminated or the transactions contemplated
hereby shall have failed to be consummated and Purchaser or any of its agents or
representatives are requested or required (by oral questions, interrogatories,
requests for information, or documents in legal proceedings, subpoena, civil
investigative demand, or other similar process) to disclose any of the materials
delivered or obtained pursuant to this Agreement (the "Business Documentation"),
Purchaser shall provide Seller with prompt written notice of any such request or
requirement so that the Gilat Parties or the other Gilat Business Entities, as
the case may be, may seek a protective order or other appropriate remedy. If, in
the absence of a protective order or other remedy, Purchaser or any of its
agents or representatives are compelled to disclose any of such Business
Documentation to any tribunal or else stand liable for contempt or suffer other
censure or penalty, Purchaser or its agents or representatives, as the case may
be, may, without liability hereunder, disclose to such tribunal only that
portion of the Business Documentation which counsel for the Gilat Parties
advises is legally required to be disclosed; provided, that Purchaser shall
exercise commercially reasonable efforts to preserve the confidentiality of the
Business Documentation, including, without limitation, by cooperating with the
Gilat Parties and the other Gilat Business Entities, as the case may be, to
obtain an appropriate protective order or other reliable assurance that
confidential treatment will be accorded the Business Documentation by such
tribunal.

SECTION 6.6  NON-SOLICITATION.

     (a) Neither Purchaser nor any of its Affiliates (excluding Gilat Israel and
its officers and directors, but including the officers and directors of
Purchaser and its other Affiliates) will, directly or indirectly, through any
directors, officers, employees, agents, representatives or otherwise, solicit,
initiate, facilitate or encourage (including by way of furnishing or disclosing
non-public information) any inquiries or the making of any proposal with respect
to any merger, consolidation or other business combination involving Purchaser
or its subsidiaries or the acquisition of all or any significant assets or
capital stock of or by Purchaser and its subsidiaries (a "Transaction Proposal")
or negotiate, explore or otherwise engage in

                                        29


discussions with any Person (other than Gilat Israel or Seller and its
representatives) with respect to any Transaction Proposal or enter into any
agreement, arrangement or understanding requiring it to abandon, terminate or
fail to consummate the transactions contemplated hereby.

     (b) Notwithstanding the provisions of Section 6.6(a) hereof, in the event
that prior to the consummation of the Sale, the Board of Directors of Purchaser
determines in good faith, after consultation with outside counsel, that it is
necessary to respond to an Unsolicited Superior Proposal (as defined below) in
order to comply with its fiduciary duties to Purchaser's stockholders under
applicable Law, the Board of Directors of Purchaser may (subject to this and the
following sentences) (x) withdraw or modify its approval or recommendation of
the Sale, this Agreement and the other transactions contemplated hereby, or (y)
approve or recommend an Unsolicited Superior Proposal or terminate this
Agreement (and concurrently with or after such termination, if it so chooses,
cause Purchaser to enter into any agreement with respect to any Unsolicited
Superior Proposal), but in each of the cases set forth in this clause (y), no
action shall be taken by Purchaser pursuant to clause (y) until a time that is
after the fifth (5th) business day following Seller's receipt of written notice
advising Seller that the Board of Directors of Purchaser has received an
Unsolicited Superior Proposal, specifying the material terms and conditions of
such Unsolicited Superior Proposal and identifying the Person making such
Unsolicited Superior Proposal, to the extent such identification of the Person
making such proposal does not breach the fiduciary duties of the Board of
Directors as advised by outside legal counsel and; provided, that if the Board
of Directors takes any action pursuant to the foregoing clauses (x) and (y),
Purchaser shall within two (2) business days of such action, pay Seller an
amount equal to 3% of the consideration payable by Purchaser under Section 2.1
hereof and reimburse Gilat Israel, Seller and the Company for any of their out
of pocket expenses (including without limitation fees and expenses of outside
professionals) by wire transfer of immediately available funds to an account
specified by Seller. For purposes of this Agreement, an "Unsolicited Superior
Proposal" means any bona fide, unsolicited, written proposal made by a third
party to enter into an agreement with respect to a Transaction Proposal on terms
that the Board of Directors of Purchaser determines in its good faith judgment
(after consultation with outside counsel and a financial advisor of nationally
recognized reputation) to be more favorable to Purchaser's stockholders
(including Gilat Israel, but solely in its capacity as a stockholder) than the
Sale and the other transactions contemplated hereby.

     (c) In addition to the obligations of Purchaser set forth in paragraphs (a)
and (b) of this Section 6.6, Purchaser shall immediately advise Seller orally
and in writing of any request for information or of any Transaction Proposal,
the material terms and conditions of such request or Transaction Proposal, and
to the extent such disclosure is not a breach of the fiduciary duties of the
Board of Directors as advised by outside legal counsel, the identity of the
Person making such request or Transaction Proposal.

     (d) Nothing contained in this Section 6.6 shall prohibit Purchaser from
taking and disclosing to its stockholders a position contemplated by Rule
14e-2(a) promulgated under the Exchange Act, or from making any disclosure to
Purchaser's stockholders if, in the good faith judgment of the Board of
Directors of Purchaser, after consultation with outside counsel, failure to
disclose would be inconsistent with its fiduciary duties to Purchaser's
stockholders under applicable law; provided, however, that neither Purchaser nor
its Board of Directors nor any committee thereof shall, except as permitted by
Section 6.6, withdraw or modify, or propose publicly to withdraw or modify, its
position with respect to this Agreement or the Sale and the other transactions
contemplated hereby or approve or recommend, or propose publicly to approve or
recommend, an Transaction Proposal.

SECTION 6.7  FEES AND EXPENSES.

     Whether or not the Sale is consummated, the Parties shall each bear their
respective expenses incurred in connection with the Sale and other transactions
contemplated hereby, including, without limitation, the preparation, execution
and performance of this Agreement, and all fees and expenses of investment
bankers, finders, brokers, agents, representatives, counsel and accountants.

                                        30


SECTION 6.8  INSURANCE.

     Gilat Israel shall cause to be maintained in effect for not less than three
years from the Closing Date the current policies of the directors' and officers'
liability insurance maintained by Purchaser (provided that Gilat Israel may
substitute therefor policies of at least the same coverage that cover
Purchaser's current directors and officers which contain terms and conditions
that are no less advantageous) with respect to matters occurring on or prior to
the Closing Date; provided, that in no event shall Gilat Israel be required to
expend annually more than 200% of the amount Purchaser spent for these purposes
in the last fiscal year to maintain or procure insurance coverage. Gilat Israel
shall cause Purchaser to indemnify the directors of Purchaser to the fullest
extent permitted under the DGCL, including without limitation reimbursement for
reasonable and documented attorneys' fees.

SECTION 6.9  CONDUCT OF THE PARTIES AFTER THE CLOSING DATE.

     (a) Gilat Israel and Seller each agree to use their respective commercially
reasonable efforts to ensure that following the Closing Date, (i) Purchaser
remains a public company, with shares of its common stock listed for trading on
the NASDAQ -National Market (or, if such listing becomes reasonably
impracticable, listed or quoted on the American Stock Exchange, the NASDAQ
-Small Cap or on the bulletin board (in that order or priority)) and (ii)
Purchaser and its subsidiaries operates and conducts its business, and uses its
current cash and cash equivalent holdings in a manner consistent with the
operation of the Business, including the Voice Services, as currently conducted,
for a period of one year following the Closing Date and thereafter as otherwise
approved by Purchaser's Board of Directors including a majority of Purchaser's
independent directors as being in the best interest of Purchaser's shareholders.
Notwithstanding the foregoing, the Parties acknowledge that (x) Purchaser
received a delisting notice from NASDAQ on June 27, 2001, (y) on June 29, 2001,
2001, Purchaser sent notice to NASDAQ requesting a hearing with a Nasdaq Listing
Qualification Panel with respect to the delisting by NASDAQ of shares of
Purchaser Stock, and (z) Purchaser's eligibility to remain listed for trading on
the NASDAQ National Market is subject to the outcome of the qualification
hearing that was held on August 9, 2001 between the Nasdaq Hearing Panel and
Purchaser.

     (b) Gilat Israel and Seller shall:

          (i) for the longer of (x) a period of one year following the Closing
     Date or (y) the Special Distribution Expiration Date, not permit Purchaser
     to pay or declare any dividends or make any other distributions (other than
     the Special Distribution);

          (ii) for a period two years following the Closing Date (and without
     limiting any obligation under applicable Law), not permit Purchaser or any
     of its subsidiaries to enter into any material transaction with Gilat
     Israel or any of its Affiliates on terms which are materially less
     favorable to Purchaser and its subsidiaries as could be obtained by
     Purchaser and/or its subsidiaries from an unaffiliated third party in an
     arms-length transaction, except as may be reasonably necessary for the
     Parties to fulfil their obligations in Section 6.9(c) hereof (provided that
     in no event shall the Purchaser or any of its subsidiaries incur any cost
     or expense with respect thereto); and

          (iii) for the longer of (x) a period of three years following the
     Closing Date or (y) the Special Distribution Expiration Date, except as
     otherwise provided in the Master Agreement or, with no cost or expense to
     the Purchaser and/or its subsidiaries, as may be reasonably necessary for
     the Parties to fulfill their obligations in Section 6.9(c) hereof, not
     charge Purchaser or any of its subsidiaries for any administrative services
     (such as legal, financial and accounting services) other than at Gilat
     Israel's actual cost therefor.

          (iv) during the term of the Master Agreement (including, without
     limitation, any automatic renewals thereof), it shall not agree to any
     amendment, modification or other change to the Master Agreement which is
     detrimental to the business interests of any one or more of the Company,
     Purchaser or the Business in any material respect.

                                        31


     (c) Subject to the terms and provisions hereof, to the extent that any
Subsidiaries transferred to the Company hereunder conducts any Excluded
Businesses:

          (i) Following the Closing, Gilat Israel and/or its Affiliates and
     Purchaser will take such action, and cause the Company and the Subsidiaries
     to take such action, as shall be reasonably necessary in order to permit
     Gilat Israel to obtain and/or retain, as the case may be, directly or
     through any of its Affiliates as it shall designate, the full value and
     benefits of the Excluded Businesses, including, without limitation, by
     causing the assets related to such Excluded Businesses (to the extent they
     do not constitute Assets) to be transferred out of any such Subsidiary;
     provided, however, in no event shall (x) any such action be taken that will
     result in a Purchaser Material Adverse Effect or a Company Material Adverse
     Effect, it being understood by the Parties that for purposes of this clause
     6.9(c)(i)(x), that a "Company Material Adverse Effect" shall not include
     any event, change or adverse effect to a Subsidiary to the extent such
     Subsidiary conducts or otherwise operates any part of the Excluded
     Businesses, or (y) any one or more of the Purchaser, the Company, any
     Subsidiary or the Business be required to incur or pay any costs or expense
     with respect to any such action except to the extent any costs or expenses
     associated therewith are paid or reimbursed by Gilat Israel or one of its
     Affiliates (other than the Company, the Purchaser or any of the
     Subsidiaries).

          (ii) None of the Purchaser, the Company, any Subsidiary or the
     Business will be required to assume, pay or discharge any liability or
     obligation related to or associated with the Excluded Businesses (an
     "Excluded Business Liability") except to the extent any costs or expenses
     associated therewith are paid or reimbursed by Gilat Israel or one of its
     Affiliates (other than the Company, the Purchaser or any of the
     Subsidiaries).

SECTION 6.10  MAINTENANCE OF TRANSFER AGENT.

     For the benefit of each current and future holder of shares of Purchaser
Stock (other than Gilat Israel and its Affiliates), until the Special
Distribution Expiration Date, Purchaser shall maintain, and Gilat Israel and
Seller shall cause Purchaser to maintain: (i) an independent transfer agent of
shares of Purchaser Stock and (ii) cause such transfer agent to only register
and record the transfer of shares of Purchaser Stock in accordance with the
provisions of Section 2.5(c) hereof.

                                  ARTICLE VII.
           CONDUCT OF BUSINESS AND OF PURCHASER PRIOR TO THE CLOSING

SECTION 7.1  CONDUCT OF BUSINESS PENDING THE SALE.

     (a) Except as otherwise contemplated hereby, prior to Closing, except with
the prior consent of Purchaser (which consent shall not be unreasonably
withheld), Gilat Israel and Seller shall, and shall cause each of the Gilat
Business Entities to:

          (i) conduct their respective operations with respect to the Business
     in the ordinary course, including complying in all material respects with
     all applicable Laws relating to the Business, and maintaining the books and
     records of the Business in accordance with applicable Law and past
     practices;

          (ii) maintain satisfactory relationships with suppliers, distributors,
     customers and others having business relationships with it with respect to
     the operation of the Business and take no action which would materially
     adversely affect the ability of the Parties to consummate the transactions
     contemplated hereby;

          (iii) use commercially reasonable efforts to preserve the Business;
     and

          (iv) conduct their respective operations in a manner which will not
     result in a Gilat Material Adverse Effect.

                                        32


     (b) Without limiting the generality of the foregoing, except as otherwise
contemplated hereby, prior to Closing, except with the prior consent of
Purchaser (which consent shall not be unreasonably withheld), in connection with
the operation of the Business, Gilat Israel and Seller shall not nor will it
permit any of the Gilat Business Entities to:

          (i) create, incur, assume, maintain or permit to exist any debt for
     borrowed money that materially affects the operation of the Business or the
     Assets other than under lines of credit in the ordinary course of business
     consistent with past practices;

          (ii) (1) increase in any manner the compensation of any Employee
     except in the ordinary course of business consistent with past practice;
     (2) with respect to the Employees, pay or agree to pay any pension,
     retirement allowance or other employee benefit not required, or enter into
     or agree to enter into any agreement or arrangement with such Employee,
     whether past or present, relating to any such pension, retirement allowance
     or other employee benefit, except as required under currently existing
     agreements, plans or arrangements; (3) grant any severance or termination
     pay to, or enter into any employment or severance agreement with any
     Employee except consistent with commercially acceptable standards; or (4)
     except as may be required to comply with applicable Law, become obligated
     (other than pursuant to any new or renewed collective bargaining agreement)
     under any new pension plan, welfare plan, multiemployer plan, employee
     benefit plan, benefit arrangement, or similar plan or arrangement, which
     was not in existence on the date hereof, including any bonus, incentive,
     deferred compensation, stock purchase, stock option, stock appreciation
     right, group insurance, severance pay, retirement or other benefit plan,
     agreement or arrangement, or employment or consulting agreement with or for
     the benefit of any Employee or amend any of such plans or any of such
     agreements in existence on the date hereof; provided, however, that this
     clause (4) shall not prohibit the Gilat Parties or the Gilat Business
     Entities from renewing any such plan, agreement or arrangement already in
     existence on terms no more favorable to the parties to such plan, agreement
     or arrangement;

          (iii) except as otherwise expressly contemplated hereby, enter into
     any other Business Contracts, except for (1) Business Contracts for the
     purchase, sale or lease of goods or services involving payments or receipts
     by the Gilat Parties or the Gilat Business Entities not in excess of
     $100,000, or (ii) leases for rental space in an amount not to exceed
     $100,000 for any lease;

          (iv) except as otherwise expressly contemplated hereby, authorize,
     recommend, propose or announce an intention to authorize, recommend or
     propose, or enter into any agreement in principle or an agreement with
     respect to any sale, transfer, lease, license, pledge, mortgage, or other
     disposition or encumbrance of a material amount of Assets, or any entry
     into a material Business Contract or any amendment or modification of any
     material Business Contract or any release or relinquishment of any material
     Business Contract rights; or

          (v) authorize or commit to make capital expenditures with respect to
     and in connection with the operation of the Business in excess of $100,000.

SECTION 7.2  CONDUCT OF BUSINESS OF PURCHASER PENDING THE SALE.

     (a) Except as otherwise contemplated hereby (including, without limitation,
the acknowledgement set forth in Section 7.2(b) hereof), prior to Closing,
except with the prior consent of Gilat Israel (which consent shall not be
unreasonably withheld), each of Purchaser and its subsidiaries will conduct
their respective operations according to its ordinary course of business
consistent with past practice, and will use all commercially reasonable efforts
to preserve intact its business organization, to keep available the services of
its officers and employees and to maintain satisfactory relationships with
suppliers, distributors, customers and others having business relationships with
it and take no action which would materially adversely affect the ability of the
Parties to consummate the transactions contemplated hereby. Without limiting the
generality of the foregoing, Purchaser will not nor will it permit any of its
subsidiaries to, without the prior written consent of Gilat Israel (which
consent shall not be unreasonably withheld):

                                        33


          (i) amend its Certificate of Incorporation or Bylaws or other
     organizational instruments;

          (ii) except as otherwise expressly contemplated hereby, authorize for
     issuance, issue, sell, deliver, grant any options or warrants for, or
     otherwise agree or commit to issue, sell or deliver any shares of any class
     of its capital stock or any securities convertible into, shares of any
     class of its capital stock, except pursuant to and in accordance with the
     terms of currently outstanding options or warrants;

          (iii) except as otherwise expressly contemplated hereby, split,
     combine or reclassify any shares of its capital stock, declare, set aside
     or pay any dividend or other distribution (whether in cash, stock or
     property or any combination thereof) in respect of its capital stock or
     purchase, redeem or otherwise acquire any shares of its own capital stock
     or of any of its subsidiaries;

          (iv) (1) create, incur, assume, maintain or permit to exist any debt
     for borrowed money other than under existing lines of credit in the
     ordinary course of business consistent with past practice; (2) assume,
     guarantee, endorse or otherwise become liable or responsible (whether
     directly, contingently or otherwise) for the obligations of any other
     Person except for its wholly owned subsidiaries, in the ordinary course of
     business and consistent with past practices; or (3) make any loans,
     advances or capital contributions to, or investments in, any other Person
     in an aggregate amount exceeding $100,000;

          (v) (1) increase in any manner the compensation of any employee,
     director or officer except in the ordinary course of business consistent
     with past practice; (2) pay or agree to pay any pension, retirement
     allowance or other employee benefit not required, or enter into or agree to
     enter into any agreement or arrangement with such director or officer or
     employee, whether past or present, relating to any such pension, retirement
     allowance or other employee benefit, except as required under currently
     existing agreements, plans or arrangements; (3) grant any severance or
     termination pay to, or enter into any employment or severance agreement
     with any employee, officer or director except consistent with commercially
     acceptable standards; or (4) except as may be required to comply with
     applicable Law, become obligated (other than pursuant to any new or renewed
     collective bargaining agreement) under any new pension plan, welfare plan,
     multiemployer plan, employee benefit plan, benefit arrangement, or similar
     plan or arrangement, which was not in existence on the date hereof,
     including any bonus, incentive, deferred compensation, stock purchase,
     stock option, stock appreciation right, group insurance, severance pay,
     retirement or other benefit plan, agreement or arrangement, or employment
     or consulting agreement with or for the benefit of any Person, or amend any
     of such plans or any of such agreements in existence on the date hereof;
     provided, however, that this clause (4) shall not prohibit Purchaser from
     renewing any such plan, agreement or arrangement already in existence on
     terms no more favorable to the parties to such plan, agreement or
     arrangement;

          (vi) except as otherwise expressly contemplated hereby, enter into any
     other agreements, commitments or contracts, except for (i) agreements,
     commitments or contracts for the purchase, sale or lease of goods or
     services involving payments or receipts by Purchaser or its subsidiaries
     not in excess of $100,000, or (ii) leases for rental space in an amount not
     to exceed $100,000 for any lease;

          (vii) except as otherwise expressly contemplated hereby, authorize,
     recommend, propose or announce an intention to authorize, recommend or
     propose, or enter into any agreement in principle or an agreement with
     respect to, any plan of liquidation or dissolution, any acquisition of a
     material amount of assets or securities, any sale, transfer, lease,
     license, pledge, mortgage, or other disposition or encumbrance of a
     material amount of assets or securities or any material change in its
     capitalization, or any entry into a material Contract or any amendment or
     modification of any material Contract or any release or relinquishment of
     any material Contract rights;

          (viii) authorize or commit to make capital expenditures in excess of
     $100,000;

          (ix) make any change in the accounting methods or accounting practices
     followed by Purchaser;

                                        34


          (x) settle any action, suit, claim, investigation or proceeding
     (legal, administrative or arbitrative) in excess of $200,000 without the
     consent of Seller; or

          (xi) agree to do any of the foregoing.

     (b) Discontinuation of School Business. Notwithstanding the provisions of
Section 7.2(a), each of the Gilat Parties hereby acknowledge that Purchaser is
and will continue to, without requiring the consent of Gilat Israel or Seller
and without being subject to the restrictions contained in Section 7.2(a), take
certain action that is not in the ordinary course of business nor consistent
with past practices in connection with the discontinuation and winding down of
Purchaser's school-related businesses.

SECTION 7.3  GILAT REVIEW OF EXPENDITURES.

     Upon the execution of this Agreement, the Parties agree that Gilat Israel
shall have the right to review and approve all proposed cash expenditures of
Purchaser equal to or greater than $25,000 prior to their disbursement. The
Parties agree that from the date hereof until the Closing Date, other than in
the ordinary course consistent with past practice, as not otherwise restricted
by the provisions of Section 7.2(a) or as permitted by Section 7.2(b), Purchaser
shall not take any action that may materially affect Purchaser's cash and cash
equivalent holdings, which as of the date hereof equals at least $36 million,
including, without limitation, writing checks or making cash disbursements of
any kind, without the prior express consent of both Gilat Israel and Purchaser's
Chief Executive Officer.

                                 ARTICLE VIII.

                                INDEMNIFICATION

SECTION 8.1  INDEMNIFICATION GENERALLY BY GILAT ISRAEL AND SELLER.

     (a) From and after the Closing Date, Gilat Israel and Seller shall jointly
and severally indemnify Purchaser's Indemnified Persons against, hold
Purchaser's Indemnified Persons harmless from, and promptly reimburse
Purchaser's Indemnified Persons for, any and all Indemnifiable Claims incurred,
suffered, sustained or required to be paid by any of Purchaser's Indemnified
Persons, resulting from, arising out of, based upon or in respect of the
following (including, without limitation, any of the following sought to be
imposed, or that under any Law or legal or equitable principle or right of
action could be imposed, upon Purchaser's Indemnified Persons):

          (i) any failure or breach of the representations or warranties made by
     Gilat Israel and Seller in Section 4.1 of this Agreement or in any
     agreement, document or instrument executed and delivered pursuant hereto or
     in connection with the closing of the transactions hereunder to be true as
     of the date on which they are made;

          (ii) any breach of any covenant made by Gilat Israel or Seller in this
     Agreement;

          (iii) any liability, payment or obligation concerning the Business or
     the Assets or required by this Agreement to be disclosed by Gilat Israel or
     Seller to Purchaser and not so disclosed; provided, however, that neither
     of the Gilat Parties shall have any liability under this Section 8.1 until
     the aggregate amount to which Purchaser's Indemnified Persons would
     otherwise be entitled exceeds $100,00; and provided, further, however, that
     the Gilat Parties aggregate liability under this Section 8.1 shall not
     exceed $50 million; or

          (iv) any Excluded Business Liability.

     (b) Each of the Gilat Parties shall be entitled, at its option, to assume
and control the defense of any claims, actions, suits or proceedings by any
third party alleged or asserted against Purchaser's Indemnified Persons in
respect of, resulting from, related to or arising out of any such liabilities,
payments and obligations for which indemnification under this Section 8.1 is
sought by them at its expense and through counsel selected by Gilat Israel or
Seller, as the case may be, and approved by Purchaser (which approval shall not
be unreasonably withheld, conditioned or delayed) if Gilat Israel or Seller, as
the case may be,

                                        35


gives prompt notice of its intention to do so to Purchaser's Indemnified Persons
and reimburses Purchaser's Indemnified Persons for their reasonable costs and
expenses incurred prior to the assumption by Gilat Israel or Seller, as the case
may be, of such defense; provided, however, that Purchaser's Indemnified Persons
shall have the right to employ separate counsel (including local counsel), and
the relevant Gilat Party shall bear the reasonable and documented fees, costs
and expenses of such separate counsel if (i) the use of counsel chosen by the
relevant Gilat Party to represent Purchaser's Indemnified Persons would present
such counsel with a conflict of interest or (ii) the actual or potential
defendants in, or targets of, any such action include both Purchaser's
Indemnified Persons and the relevant Gilat Party and Purchaser's Indemnified
Persons shall have reasonably concluded that there may be legal defenses
available to it which are different from or additional to those available to the
relevant Gilat Party. In the event that Gilat Israel or Seller, as the case may
be, shall assume the defense of any such claim, action, suit or proceeding as
aforesaid, Purchaser's Indemnified Persons shall nevertheless be permitted to
continue to participate in any such claim, action, suit or proceeding with
counsel of their choice at the expense of Purchaser's Indemnified Persons.

SECTION 8.2  INDEMNIFICATION GENERALLY BY PURCHASER.

     (a) From and after the Closing Date, Purchaser shall indemnify Gilat Israel
and Seller and their respective officers, directors, employers, agents and
stockholders (collectively, the "Seller's Indemnified Persons") against, hold
Seller's Indemnified Persons harmless from, and promptly reimburse Seller's
Indemnified Persons for, any and all Indemnifiable Claims incurred, suffered,
sustained or required to be paid by any of Seller's Indemnified Persons
resulting from, arising out of, based upon or in respect of the following
(including, without limitation, any of the following sought to be imposed, or
which under any Law or legal or equitable principle or right of action could be
imposed, upon Seller's Indemnified Persons):

          (i) any failure or breach of the representations or warranties made by
     Purchaser in Section 4.2 of this Agreement or in any agreement, document or
     instrument executed and delivered pursuant hereto or in connection with the
     closing of the transactions contemplated hereunder to be true on the date
     of this Agreement or on the Closing Date; or

          (ii) any breach of any covenant made by Purchaser in or pursuant to
     this Agreement; provided, however, that Purchaser shall not have any
     liability under this Section 8.2 until the aggregate amount to which
     Seller's Indemnified Persons would otherwise be entitled exceeds $100,000;
     and provided, further, however, that Purchaser's aggregate liability under
     this Section 8.2 shall not exceed $50 million.

     (b) Prior to the Closing, Purchaser shall be entitled, at its option, to
assume and control the defense of any claims, actions, suits or proceedings by
any third party alleged or asserted against Seller's Indemnified Parties in
respect of, resulting from, related to or arising out of any such liabilities,
payments and obligations for which indemnification under this Section 8.2 is
sought by them at its expense and through counsel selected by Purchaser and
approved by the Gilat Parties (which approval shall not be unreasonably
withheld, conditioned or delayed) if Purchaser, gives prompt notice of its
intention to do so to Seller's Indemnified Persons and reimburses Seller's
Indemnified Persons for their reasonable costs and expenses incurred prior to
the assumption by Purchaser of such defense; provided, however, that Seller's
Indemnified Persons shall have the right to employ separate counsel (including
local counsel), and Purchaser shall bear the reasonable and documented fees,
costs and expenses of such separate counsel if (i) the use of counsel chosen by
Purchaser to represent Seller's Indemnified Persons would present such counsel
with a conflict of interest or (ii) the actual or potential defendants in, or
targets of, any such action include both Seller's Indemnified Persons and
Purchaser and Seller's Indemnified Persons shall have reasonably concluded that
there may be legal defenses available to it which are different from or
additional to those available to Purchaser.

     (c) After the Closing or if Purchaser shall not have assumed the defense of
any claim, action or proceeding pursuant to Section 8.1(a) hereof, Seller's
Indemnified Persons shall have the right, but not

                                        36


the obligation, to contest, defend or litigate, and to retain counsel of their
choice in connection with, any claim, action, suit or proceeding by any third
party alleged or asserted against Seller's Indemnified Persons in respect of,
resulting from, related to or arising out of any such liabilities, payments and
obligations for which indemnification under this Section 8.2 is sought by them
and the cost and expense thereof shall be subject to the indemnification
obligations of Purchaser hereunder.

     (d) If Purchaser acknowledges in writing its obligation to indemnify
Seller's Indemnified Persons in respect of such liabilities, payments and
obligations to the full extent provided by this Section 8.2, and it provides
reasonable evidence of its ability to satisfy any adverse judgment, Purchaser
shall be entitled, at its option, to assume and control the defense of such
claims, actions suits or proceedings at its expense and through counsel of its
choice if it gives prompt notice of its intention to do so to Seller's
Indemnified Persons and reimburses Seller's Indemnified Persons for their costs
and expenses incurred prior to the assumption by Purchaser of such defense.

     (e) In the event that Purchaser shall assume the defense of any such claim,
action, suit or proceeding as aforesaid, Seller's Indemnified Persons shall
nevertheless be permitted to continue to participate in any such claim, action,
suit or proceeding with counsel of their choice at Seller's Indemnified Persons'
expense.

     (f) Purchaser shall not be entitled to settle or compromise any such claim,
action, suit or proceeding without the prior written consent of Seller, which
consent shall not be unreasonably withheld, conditioned or delayed, except that
the consent of Seller shall not be required if such settlement would entail
solely the payment of cash damages payable in full (and not by installment or on
any deferred basis) for which Purchaser shall be responsible and shall effect
payment simultaneously with the execution of any settlement agreement and
releases (including releases of Seller's Indemnified Persons) and provided that
such settlement does not entail any admission or stipulation that could
adversely affect Seller's Indemnified Persons (or their successors and assigns).

SECTION 8.3  NOTICE OF CLAIMS FOR INDEMNIFICATION.

     Purchaser on the one hand, or Gilat Israel or Seller, on the other hand, as
the case may be, shall notify each other promptly, and in any event within
thirty (30) days, of the assertion by any third party of any claim against any
of Purchaser's Indemnified Persons or Seller's Indemnified Persons, as the case
may be, with respect to which any of them intend to make a claim for
indemnification under Section 8.1 or Section 8.2 hereof. Any notice of any claim
pursuant to Section 8.1 or Section 8.2 shall set forth the dollar amount thereof
sought by the party seeking indemnification, unless the amount of such claim is
not yet determinable (and such notice shall so state), and a statement of the
facts underlying such claim in reasonably sufficient detail (to the extent such
facts are readily available to the party claiming indemnification) so as to
inform the Party against which indemnification is sought as to the basis of such
claim and the manner in which the amount of such claim was computed. The failure
by an indemnified party to notify an indemnifying party of an Indemnifiable
Claim shall not relieve the indemnifying party of any indemnification
responsibility under Section 8.1 or Section 8.2, provided that such failure does
not materially prejudice the ability of the indemnifying party to defend such
Indemnifiable Claim. Purchaser's Indemnified Persons and Seller's Indemnified
Persons shall cooperate with each other in any investigation by the others of
any such claim.

SECTION 8.4  SURVIVAL OF REPRESENTATIONS AND WARRANTIES.

     All of the representations and warranties of Gilat Israel and Seller
contained in Section 4.1 hereof and of Purchaser contained in Section 4.2 hereof
shall continue in effect until the second anniversary of the Closing Date.

                                        37


                                  ARTICLE IX.
                                TAX INDEMNITIES

SECTION 9.1  TAX INDEMNITIES.

     From and after the Closing Date, Gilat Israel and Seller shall jointly and
severally indemnify and hold Purchaser and the Company harmless from all
federal, state, local, foreign and other Taxes imposed on Purchaser, the Company
or any of its Subsidiaries (A) for any pre-Closing period or (B) resulting from
the transfer prior to the Closing of assets, properties and businesses to the
Company, or the consummation prior to the Closing of any other actions or
transactions contemplated hereby. Notwithstanding any other provision to the
contrary in this Agreement, Gilat Israel and Seller agree that after the
Closing, no Tax Return (or amendments to any previously filed Tax Return) with
respect to the Company shall be filed with or submitted to any Government
without prior approval by Purchaser.

SECTION 9.2  CHARACTER OF INDEMNITY PAYMENTS.

     All amounts paid pursuant to Article 9 of this Agreement by one Party to
another Party (other than interest payments) shall be treated by such Parties as
an adjustment to the Share Consideration. In the event any taxing authority
shall assert, or applicable Law shall require, that any amount referred to in
the preceding sentence shall be treated as income to the recipient thereof, then
the amount of such payment, if, and only if, such payment relates to Taxes,
shall be adjusted to reflect the impact of all applicable Taxes so that the
recipient, after the impact of all Taxes is taken into consideration, shall be
in the same position as it would have been had the event creating the obligation
on the part of the payor to make such payment never occurred.

SECTION 9.3  REFUNDS.

     (a) In the event that Purchaser or the Company receives a refund or credit
of Tax for which Gilat Israel or Seller, made a payment pursuant to Section 9.1
of this Agreement or any other provision of this Agreement, then Purchaser or
the Company, as the case may be, shall promptly pay to Gilat Israel or Seller,
as the case may be, the amount of such refund (including any accrued interest
paid in respect of such refunded Tax) or credit. In the event that any refund or
credit of Taxes for which a payment has been made to Gilat Israel or Seller, as
the case may be, pursuant to this Section 9.3(a) is subsequently reduced or
disallowed, Gilat Israel and Seller shall, jointly and severally, indemnify and
hold harmless the payor for any Tax liability assessed against such payor by
reason of the reduction or disallowance.

     (b) In the event that Gilat Israel or Seller receives a refund or credit of
Tax for which Purchaser or the Company made a payment pursuant to Section 9.1 or
any other provision of this Agreement, then Gilat Israel or Seller, as the case
may be, shall promptly pay to Purchaser or the Company, as the case may be, the
amount of such refund (including any accrued interest paid in respect of such
refunded Tax) or credit. In the event that any refund or credit of Taxes for
which a payment has been made to Purchaser or the Company pursuant to this
Section 9.3(b) is subsequently reduced or disallowed, Purchaser or the Company,
as the case may be, shall indemnify and hold harmless the payor for any Tax
liability assessed against such payor by reason of the reduction or
disallowance.

SECTION 9.4  MISCELLANEOUS.

     (a) Prior Tax Sharing Agreements.  This Agreement terminates and supersedes
as of the Closing Date any and all other tax sharing agreements, if any, in
effect on the Closing Date as to which the Company or any of its Subsidiaries is
or was a party, for all Taxes imposed by any federal, state, foreign or local
Government or taxing authority, regardless of the period for which such Taxes
are imposed.

     (b) Survival of Claims.  Notwithstanding any other provision of this
Agreement, no claim for indemnification under this Article 9 may be made in
respect of any Tax that is asserted by any taxing authority after the applicable
statute of limitations period with respect to such Tax has expired, except for a
claim for indemnification for the cost of contesting such assertion.

                                        38


                                   ARTICLE X.
                                  TERMINATION

SECTION 10.1 TERMINATION.

     This Agreement may be terminated at any time prior to the Closing Date:

          (a) by the written consent of Purchaser and Seller;

          (b) by either Purchaser or Seller, if the transactions contemplated
     hereby shall not have been consummated pursuant hereto by 5:00 p.m. Eastern
     Standard Time on May 31, 2002, unless such date shall have been extended by
     mutual written consent of Purchaser and Seller; provided, however, that a
     Party may not terminate this Agreement pursuant to this clause (b) if the
     transactions contemplated by this Agreement are not consummated by May 31,
     2002 is a result of a breach by such Party of its representations,
     warranties or agreements hereunder.

          (c) by Purchaser, by written notice to Seller if any of the conditions
     set forth in Sections 5.1 or 5.2 hereof (including with respect to any
     representations and warranties) shall not have been, or it becomes apparent
     that any of such conditions will not have been fulfilled by the Closing
     Date, unless such failure shall be due to failure of Purchaser to perform
     or comply with any of the covenants, agreements or conditions hereof to be
     performed or complied with by it prior to the Closing;

          (d) by Seller, by written notice to Purchaser if any of the conditions
     set forth in Sections 5.1 or 5.3 hereof (including with respect to any
     representations and warranties) shall not have been, or it becomes apparent
     that any of such conditions will not have been fulfilled by the Closing
     Date (other than Section 6.6 of this Agreement), unless such failure shall
     be due to failure of either of the Gilat Parties to perform or comply with
     any of the covenants, agreements or conditions hereof to be performed or
     complied with by them prior to Closing;

          (e) by Seller, if (i) Section 6.6 shall be breached by Purchaser or
     any of its officers, directors or employees or any investment banker,
     financial advisor, attorney, accountant or other representative of
     Purchaser, in any material respect and Purchaser shall have failed promptly
     to terminate the activity giving rise to such breach following such time as
     Purchaser first becomes aware thereof and used best efforts to cure such
     breach, or (ii) Purchaser shall breach Section 6.6 by failing to promptly
     notify the Gilat Parties as required thereunder; provided, in the case of
     (i), Purchaser shall comply with applicable requirements relating to the
     payment (including the timing of any payment) of each of the Gilat Parties'
     expenses and the fees required by Section 6.6 hereof;

          (f) by Seller, if (i) the Board of Directors of Purchaser or any
     committee thereof, under the circumstances contemplated in Section 6.6
     hereof, shall have withdrawn or modified in a manner adverse to the Gilat
     Parties its approval or recommendation of this Agreement or the Sale and
     the other transactions contemplated hereby or failed to reconfirm its
     recommendation within five business days after a written request to do so,
     or approved or recommended any Transaction Proposal or (ii) the Board of
     Directors of Purchaser or any committee thereof shall have resolved to take
     any of the foregoing actions; provided, that in the case of clauses (i) or
     (ii), Purchaser shall comply with applicable requirements relating to the
     payment (including the timing of any payment) of each of the Gilat Parties'
     expenses and the fee required by Section 6.6(b); or

          (g) by Purchaser, if it elects to terminate this Agreement in
     accordance with Section 6.6(b); provided, that it has complied with all
     provisions thereof.

                                        39


SECTION 10.2  EFFECT OF TERMINATION.

     In the event of the termination of this Agreement pursuant to this Article
10, this Agreement shall become void and have no effect, without any liability
to any Person in respect thereof or of the transactions contemplated hereby on
the part of any Party except as otherwise provided in Section 11.2 hereof.

                                  ARTICLE XI.
                                 MISCELLANEOUS

SECTION 11.1  GOVERNING LAW.

          (a) This Agreement shall be governed by, and construed in accordance
     with, the laws of the State of Delaware without regard to principles of
     conflicts of laws.

          (b) Each of the Parties hereto irrevocably consents to the service of
     process, pleading, notices or other papers by the mailing of copies thereof
     by registered, certified or first class mail, postage prepaid, to such
     party at such party's address set forth herein, or by any other method
     provided or permitted under Delaware law.

          (c) Each party irrevocably and unconditionally agrees and consents
     that any suit, action or other legal proceeding arising out of or related
     to this Agreement shall be brought and heard in State of Delaware, and each
     Party irrevocably consents to personal jurisdiction in any and all
     tribunals in the State of Delaware.

SECTION 11.2  REMEDIES.

     The rights and remedies provided herein and all other rights and remedies
available at law or in equity are, to the extent permitted by law, cumulative
and not exclusive of any other right or remedy now or hereafter available at law
or in equity. In the event that a Party brings a claim, action or proceeding
against any of the other Parties alleging breach of such Party's obligations
hereunder (the "breaching party"), and the non-breaching party successfully
obtains a final, non-appealable ruling from a court of competent jurisdiction
that such breaching party has in fact breached its obligations hereunder, such
non-breaching party shall be entitled to be reimbursed for all of its reasonable
and documented out of pocket expenses for outside professionals (including,
attorneys and financial advisors) incurred by it in connection with bringing the
successful suit, claim or proceeding.

SECTION 11.3  SUCCESSORS AND ASSIGNS.

     Except as otherwise provided in Sections 2.3(c), 2.4(d) and 2.5 hereof,
neither this Agreement nor any of the rights, interests or obligations hereunder
may be assigned by any Party without the prior written consent of the other
Parties; provided, however, that if the Parties mutually agree, Purchaser may
assign its rights, but not its obligations, hereunder to any wholly-owned
subsidiary of Purchaser formed by Purchaser specifically to consummate the Sale.
Except as otherwise expressly provided herein, the provisions hereof shall inure
to the benefit of, and be binding upon, the successors and permitted assigns of
the Parties hereto.

SECTION 11.4  AMENDMENT.

     This Agreement may be amended by the Parties at any time prior to the
consummation of the Sale. This Agreement may not be amended except by an
instrument in writing signed on behalf of each of the Parties.

                                        40


SECTION 11.5  ENTIRE AGREEMENT.

     This Agreement and the Exhibits and Schedules hereto constitute the entire
agreement among the Parties with respect to the subject matter hereof. There are
no representations, warranties, covenants or undertakings with respect to the
subject matter hereof other than those expressly set forth herein. This
Agreement supersedes all prior agreements between the Parties with respect to
the subject matter hereof.

SECTION 11.6  NO RELIANCE ON OTHER INFORMATION.

     Except for the representations and warranties contained in this Agreement,
none of the Parties nor any representative, agent or affiliate or other Person
acting for any of them makes any other representation or warranty, express or
implied.

SECTION 11.7  SEVERABILITY.

     If any provision of this Agreement, including any phrase, sentence, clause,
section or subsection is inoperative or unenforceable for any reason, such
circumstances shall not have the effect of rendering the provision in question
inoperative or unenforceable in any other case or circumstance, or of rendering
any other provision or provisions herein contained invalid, inoperative, or
unenforceable to any extent whatsoever.

SECTION 11.8  NO THIRD PARTY BENEFICIARIES.

     Except as provided for in Section 2.5 hereof, nothing in this Agreement
shall confer any rights upon any Person or entity that is not a party or
permitted assignee of a party to this Agreement.

SECTION 11.9  NOTICES.

     All notices and other communications required or permitted hereunder shall
be in writing and shall be delivered by hand, transmitted via facsimile or
mailed by first-class mail, postage prepaid, addressed

     (a) if to Gilat Israel or Seller:

          c/o Gilat Satellite Networks, Ltd.
          21/D Yegia Kapayim Street
          Daniv Park, Kiryat Arye
          Petah Tikva, Israel
          Facsimile: 972-3-921-3321
          Attn: Yoav Leibovitch
          with a copy to:
          Arnold & Porter
          399 Park Avenue
          New York, New York 10022
          Facsimile: (212) 715-1399
          Attn: Steven G. Tepper, Esq.

     (b) if to Purchaser:

          rStar Corporation
          3000 Executive Parkway, Suite 150
          San Ramon, CA 94583
          Facsimile No.: (925) 355-1299
          Attention: Lance Mortensen, Chairman
          with a copy to:

                                        41


          Piper Marbury Rudnick & Wolfe LLP
          6225 Smith Avenue
          Baltimore, Maryland 21209
          Facsimile No.: (410) 580-3001
          Attention: Wilbert H. Sirota, Esq.
          and
          Piper Marbury Rudnick & Wolfe LLP
          1251 Avenue of the Americas
          New York, NY 10020
          Facsimile No.: (212) 835-6001
          Attention: Jonathan Klein, Esq.

SECTION 11.10  DELAYS OR OMISSIONS.

     No delay or omission to exercise any right, power or remedy accruing to the
Parties upon any breach or default by the another Party under this Agreement,
shall impair any such right, power or remedy of the non-breaching Parties, nor
shall it be construed to be a waiver of any such breach or default, or any
acquiescence therein, or of or in any similar breach or default thereafter
occurring; nor shall any waiver of any single breach or default be deemed a
waiver of any other breach or default theretofore or thereafter occurring. Any
waiver, permit, consent or approval of any kind or character on the part of any
Party of any breach or default under this Agreement or any waiver on the part of
another Party of any provisions or conditions of this Agreement, must be in
writing and shall be effective only to the extent specifically set forth in
writing. All remedies, either under this Agreement, or by law or otherwise
afforded to a Party, shall be cumulative and not alternative.

SECTION 11.11  LEGAL FEES.

     The provision of Section 7.2 to the contrary notwithstanding,
simultaneously with the Closing, Purchaser shall be entitled to pay, and it
shall pay, all reasonable legal fees and disbursements incurred by Purchaser in
connection with the transactions contemplated by this Agreement.

SECTION 11.12  TITLES AND SUBTITLES.

     The titles of the sections, paragraphs and subparagraphs of this Agreement
are for convenience of reference only and are not to be considered in construing
this Agreement.

SECTION 11.13  COUNTERPARTS.

     This Agreement may be executed in any number of counterparts, each of which
shall be an original, but all of which together shall constitute one instrument.

                      [SIGNATURES BEGIN ON THE NEXT PAGE]

                                        42


     IN WITNESS WHEREOF, each of the Parties has caused this Agreement to be
duly executed on its behalf either by itself or by one of its officers thereunto
duly authorized, all as of the date and year first above written.


                                                                                                 
                                                        Purchaser:

                                                        rSTAR CORPORATION

                                                        By: /s/ LANCE MORTENSEN
                                                            --------------------------------------
                                                            NAME: LANCE MORTENSEN
                                                            TITLE: CEO

                                                        Seller:

                                                        GILAT TO HOME LATIN AMERICA
                                                        (HOLLAND) N.V.

                                                        By: /s/ GIORA ORON
                                                            --------------------------------------
                                                            NAME: GIORA ORON
                                                            TITLE: CEO

                                                        GILAT SATELLITE NETWORKS LTD.

                                                        By: /s/ YOAV LEIBOVITCH
                                                            --------------------------------------
                                                            NAME: YOAV LEIBOVITCH
                                                            TITLE: CHIEF FINANCIAL OFFICER AND
                                                            VICE PRESIDENT, FINANCE AND
                                                            ADMINISTRATION


                                        43


                                                                         ANNEX B

                    [LETTERHEAD OF CIBC WORLD MARKETS CORP.]

                                                               September 7, 2001

The Special Committee of the Board of Directors
rStar Corporation
3000 Executive Parkway, Suite 150
San Ramon, California 94583

Members of the Board:

     You have asked CIBC World Markets Corp. ("CIBC World Markets") to render a
written opinion ("Opinion") to the Special Committee of the Board of Directors
as to the fairness, from a financial point of view, to rStar Corporation
("rStar") of the Exchange Ratio (defined below) provided for in the Amended
Acquisition Agreement, dated as of September 7, 2001 (the "Acquisition
Agreement"), among rStar, Gilat Satellite Networks Ltd., an Israeli corporation
and indirect majority shareholder of rStar ("Gilat"), and Gilat To Home Latin
America (Holland) N.V., an indirect wholly owned subsidiary of Gilat ("GTH Latin
America"). The Acquisition Agreement provides for, among other things, the
acquisition by rStar (the "StarBand Acquisition") of all outstanding shares of
the common stock, par value EUR 0.01 per share, of StarBand Latin America
(Holland) B.V., a wholly owned subsidiary of GTH Latin America ("StarBand" and,
such common stock, "StarBand Common Stock"), in exchange for an aggregate of
43,103,448 shares of the common stock, par value $0.01 per share, of rStar
("rStar Common Stock" and, such aggregate number of shares of rStar Common Stock
for which all outstanding shares of StarBand Common Stock will be so exchanged,
the "Exchange Ratio"), subject to certain adjustments as more fully described in
the Acquisition Agreement. The Acquisition Agreement also provides that Gilat
and StarBand will enter into a Master Agreement (the "Master Agreement") on or
prior to the consummation of the StarBand Acquisition pursuant to which, among
other things, Gilat will grant to StarBand exclusive and non-exclusive rights to
operate in certain countries in Latin America certain of Gilat's businesses, as
more fully described in the Master Agreement, relating to broadband Internet
access services, voice services and satellite-based services.

     You also have asked CIBC World Markets to render an Opinion to the Special
Committee of the Board of Directors as to the fairness, from a financial point
of view, to the holders of rStar Common Stock, other than Gilat and its
affiliates, of the Offer Consideration (defined below) to be received by such
holders pursuant to the Acquisition Agreement. The Acquisition Agreement
provides for, among other things, the commencement by rStar of an offer to
purchase (the "rStar Offer" and, together with the StarBand Acquisition, the
"Transaction") from holders of rStar Common Stock, other than Gilat and its
affiliates, an aggregate of up to 6,315,789 of the shares of rStar Common Stock
held by such holders in exchange for a per share consideration of $0.95 in cash
(the "Cash Amount") and 0.0738 (the "Stock Amount") of an ordinary share, par
value NIS 0.01 per share, of Gilat ("Gilat Ordinary Share" and, such Stock
Amount, together with the Cash Amount, collectively, the "Offer Consideration"),
subject to a maximum aggregate Offer Consideration of $6,000,000 in cash (plus
amounts to be paid in lieu of fractional Gilat Ordinary Shares) and 466,105
Gilat Ordinary Shares. The Acquisition Agreement further provides that pursuant
to an Amended Option Agreement to be entered into between Gilat and rStar (the
"Option Agreement" and, together with the Acquisition Agreement and the Master
Agreement, the "Agreements"), rStar will have the option to purchase from Gilat
that number of Gilat Ordinary Shares, subject to a maximum of 466,105 Gilat
Ordinary Shares, required to pay the Offer Consideration in the rStar Offer, in
exchange for 60% of the shares, subject to a maximum of 3,789,473 shares, of
rStar Common Stock tendered in the rStar Offer.

     In arriving at our Opinion, we:

     (a)  reviewed the Acquisition Agreement and certain related documents,
          including forms of the Master Agreement and the Option Agreement
          attached as exhibits to the Acquisition Agreement;

The Special Committee of the Board of Directors
rStar Corporation
September 7, 2001
Page  2

     (b)  reviewed audited financial statements of rStar and Gilat for the
          fiscal years ended December 31, 1998, December 31, 1999 and December
          31, 2000;

     (c)  reviewed unaudited financial statements of rStar and Gilat for the six
          months ended June 30, 2001;

     (d)  reviewed financial forecasts and other information relating to rStar
          and StarBand provided to or discussed with us by the managements of
          rStar and Gilat and reviewed and discussed with the management of
          Gilat publicly available financial forecasts relating to Gilat;

     (e)  reviewed historical market prices and trading volumes for rStar Common
          Stock and Gilat Ordinary Shares;

     (f)  held discussions with the senior managements and other representatives
          of rStar and Gilat with respect to the businesses and prospects for
          future growth of rStar, Gilat and StarBand;

     (g)  reviewed and analyzed certain publicly available financial data for
          certain companies we deemed comparable to rStar, Gilat and StarBand;

     (h)  performed discounted cash flow analyses of rStar, Gilat and StarBand
          using assumptions of future performance prepared or discussed with us
          by the managements of rStar and Gilat;

     (i)  reviewed public information concerning rStar, Gilat and StarBand; and

     (j)  performed such other analyses and reviewed and considered such other
          information and factors, including the pro rata nature of the rStar
          Offer, as we deemed appropriate.

     In rendering our Opinion, we relied upon and assumed, without independent
verification or investigation, the accuracy and completeness of all of the
financial and other information provided to or discussed with us by rStar and
Gilat and their respective employees, representatives and affiliates. With
respect to the financial forecasts and other information relating to rStar and
StarBand provided to or discussed with us by the managements of rStar and Gilat,
we assumed, at the direction of the managements of rStar and Gilat, without
independent verification or investigation, that such forecasts and information
were reasonably prepared on bases reflecting the best available information,
estimates and judgments of the managements of rStar and Gilat as to the future
financial condition and operating results of rStar and StarBand, as the case may
be. With respect to publicly available financial forecasts relating to Gilat
which we reviewed and discussed with the management of Gilat, we assumed, at the
direction of the management of Gilat, without independent verification or
investigation, that such forecasts were prepared on bases reflecting reasonable
estimates and judgments as to the future financial condition and operating
results of Gilat. We have relied, at the direction of the managements of rStar
and Gilat, without independent verification or investigation, upon the
assessments of the managements of rStar and Gilat as to the existing and future
technology and products of StarBand and the risks associated with such
technology and products. We have assumed, with the consent of rStar, that in the
course of obtaining the necessary regulatory or third party approvals and
consents for the Transaction, no delay, limitation, restriction or condition
will be imposed that would have a material adverse effect on rStar or StarBand
or the contemplated benefits to rStar of the Transaction. We also have assumed,
with the consent of rStar, that the Transaction and the other transactions
contemplated by the Agreements will be consummated, in all material respects in
accordance with their terms, without waiver, modification or amendment of any
material conditions or agreements. We have neither made nor obtained any
independent evaluations or appraisals of the assets or liabilities (contingent
or otherwise) of rStar, Gilat, StarBand or affiliated entities. We are not
expressing any opinion as to the underlying valuation, future performance or
long-term viability of rStar, Gilat or StarBand, or the prices at which the
rStar Common Stock or Gilat Ordinary Shares will trade upon or subsequent to
announcement or consummation of the Transaction. We express no view as to, and
our Opinion does not address, the underlying business decision of rStar to
effect the Transaction nor were we

The Special Committee of the Board of Directors
rStar Corporation
September 7, 2001
Page  3

requested to consider the relative merits of the Transaction as compared to any
alternative business strategies that might exist for rStar or the effect of any
other transaction in which rStar might engage. In connection with our
engagement, we were not requested to, and we did not, participate in the
negotiation or structuring of the Transaction. Our Opinion is necessarily based
on the information available to us and general economic, financial and stock
market conditions and circumstances as they exist and can be evaluated by us on
the date hereof. It should be understood that, although subsequent developments
may affect this Opinion, we do not have any obligation to update, revise or
reaffirm the Opinion.

     As part of our investment banking business, we are regularly engaged in
valuations of businesses and securities in connection with acquisitions and
mergers, underwritings, secondary distributions of securities, private
placements and valuations for other purposes.

     We have been engaged on behalf of the Special Committee of the Board of
Directors solely to render an Opinion in connection with the Transaction, for
which we have received and will receive compensation, a portion of which is
payable upon delivery of this Opinion. CIBC World Markets and its affiliates in
the past have provided services to Gilat unrelated to the proposed Transaction,
for which services CIBC World Markets and its affiliates have received
compensation. In the ordinary course of business, CIBC World Markets and its
affiliates may actively trade securities of rStar and Gilat for their own
account and for the accounts of customers and, accordingly, may at any time hold
a long or short position in such securities.

     Based upon and subject to the foregoing, and such other factors as we
deemed relevant, it is our opinion that, as of the date hereof, (i) the Exchange
Ratio provided for in the StarBand Acquisition is fair, from a financial point
of view, to rStar and (ii) the Offer Consideration to be received in the rStar
Offer by the holders of rStar Common Stock, other than Gilat and its affiliates,
is fair, from a financial point of view, to such holders. This Opinion is for
the use of the Special Committee of the Board of Directors of rStar in its
evaluation of the Transaction and does not constitute a recommendation as to
whether any stockholder should tender shares in the rStar Offer or how such
stockholder should vote with respect to any matters relating to the Transaction.

                                          Very truly yours,

                                          /s/ CIBC World Markets Corp.

                                          CIBC WORLD MARKETS CORP.


     Manually signed facsimile copies of the Letter of Transmittal will not be
accepted. The Letter of Transmittal and certificates for shares and any other
required documents should be sent or delivered by each stockholder or the
stockholder's broker, dealer, commercial bank, trust company or nominee to the
exchange agent at one of its addresses set forth below. To confirm delivery of
shares, stockholders are directed to contact the exchange agent.

                 The exchange agent for the exchange offer is:
                                   EQUISERVE
                        (For Information (781) 575-3400)


                                                        
          By Mail:                 By Overnight Delivery            By Hand Delivery:
 EquiServe Corporate Actions          EquiServe, N.A.             Securities Transfer &
       P. O. Box 43025              40 Campanelli Drive            Reporting Services
  Providence, RI 02940-3025         Braintree, MA 02184               c/o EquiServe
                                     Attn: Reorg Dept.        100 Williams Street, Galleria
                                                                   New York, NY 10038
                                                                    Attn: Reorg Dept.


                            Facsimile Transmission:
                                 (781) 575-4826
                                       or
                                 (781) 575-3400
                   Confirm Receipt of Facsimile by Telephone:
                                 1-800-575-4816

     Tendering stockholders may request additional copies of this offer, the
Letter of Transmittal or the Notice of Guaranteed Delivery and direct questions
and requests for assistance to the information agent at its address and
telephone numbers set forth below.

                The information agent for the exchange offer is:

                          [GEORGESON SHAREHOLDER LOGO]
                             THE INFORMATION AGENT

                               111 Commerce Road
                        Carlstadt, New Jersey 07072-2586
                 Banks and Brokers call collect (201) 896-1900
                    All others call Toll Free (866) 821-0667