ELAMEX SA DE CV
10-K, 1996-05-07
ELECTRONIC COMPONENTS & ACCESSORIES
Previous: DECISIONONE HOLDINGS CORP, S-8, 1996-05-07
Next: NOVA CORP GA, S-1MEF, 1996-05-07



                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-K

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

         For the fiscal year ended                        Commission file number
             December 31st, 1995                                   0-27992

                              ELAMEX, S.A. de C.V.
             (Exact name of registrant as specified in its charter)

                      Mexico                                Not Applicable
         (State or other jurisdiction of                 (I.R.S. Employer
          incorporation or organization)              Identification Number)


                   Avenida Insurgentes No. 4145-B Ote.
                     Cd. Juarez, Chihuahua  Mexico                 C.P. 32340
                (Address of principal executive offices)            (zip code)

           Registrant  telephone number, including area code:     (915) 774-8252

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

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

     Title of each class                    Name of exchange on which registered

     Class I Common Stock, no par value     Nasdaq National Market

         Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

                                                     Yes X No
                                                        ---  ---
         The aggregate market value of the voting stock held by nonaffiliates of
the Registrant as of April 8, 1996 was: $28,350,000.00

         The  number  of  shares  of  Class I  Common  Stock  of the  Registrant
outstanding as of April 8, 1996 was: 7,400,000

                       DOCUMENTS INCORPORATED BY REFERENCE
         Item  14  incorporates  by  reference   exhibits  to  the  Registrant's
registration statement on Form S-1, file number 333-01768.

         Indicate by check mark if disclosure of delinquent  filers  pursuant to
Item 405 of Regulation S-K is not contained  herein,  and will not be contained,
to the best of the registrant's  knowledge,  in any amendment to this Form 10-K.
[X]

<PAGE>


         References  in this  Form  10-K to  "Elamex"  or the  "Company"  are to
Elamex,  S.A. de C.V. and its  subsidiaries,  collectively,  and  references  to
"Elamex,  S.A. de C.V". are solely to Elamex,  S.A. de C.V. Effective January 1,
1993, the Mexican  Congress  approved the  establishment of a new currency unit,
the New Peso, which replaced the Peso at a rate of one New Peso per one thousand
Pesos. Beginning January 1, 1996, the name of the currency unit was changed from
New Peso to Peso without  adjusting its value. In this Form 10-K,  references to
"$" and "U.S.  dollars" are to United States  dollars and  references to "Nps.",
"Ps",  "New Pesos" and "Pesos" are to Mexican Pesos after the changes  described
above.

Item 1. Business

         Elamex is a leading contract manufacturer located in Mexico, delivering
high-quality finished goods to Original Equipment  Manufacturers  ("OEMs") based
in North America pursuant to manufacturing contracts. The Company focuses on the
effective  management  of assembly  processes,  which  range from  assembly-only
services managed by the customer or by Elamex to full materials  procurement and
assembly contracts that are referred to in the industry as "turnkey"  contracts.
The Company  frequently  works with  customers from product design and prototype
stages  through  ongoing  production,  and provides  manufacturing  services for
successive product generations.

         Elamex's OEM customers are U.S. and Canadian  companies,  mainly in the
electronics industry, as well as in the electromechanical,  avionics and medical
industries.  The Company's revenues are in U.S. dollars and it obtains financing
in U.S.  dollars  based on  contracts  with such  U.S.  and  Canadian  customers
providing for payment in U.S. dollars. The Company's headquarters and certain of
its  manufacturing  facilities are located within nine miles of the U.S.  border
and El Paso's airport,  rail depots and truck depots.  Elamex currently operates
or directs  operations  at 12  manufacturing  facilities.  The Company  prepares
financial  statements in U.S.  dollars in  conformity  with  generally  accepted
accounting  principles  applicable in the U.S. ("U.S.  GAAP") and also maintains
certain financial  information in conformity with generally accepted  accounting
principles applicable in Mexico ("Mexican GAAP").

         The Company was a pioneer in Mexico's Border Industrialization Program,
usually referred to as the Maquiladora program, in which,  originally,  land and
real estate, and later labor, were provided to foreign companies that themselves
managed the production of products for export,  or the  enhancement of their own
imports into Mexico for subsequent  export.  Elamex's  business has evolved from
the early  Maquiladora  concept of  supplying  real estate and labor for foreign
managers  to include  the  additional  capacity to provide  both  management  of
assembly services and turnkey  manufacturing  services.  Elamex, S.A. de C.V. is
the  successor  pursuant to the  merger,  effective  October 1, 1995,  of Elamex
Internacional, S.A. de C.V. ("Elamex  Internacional") with and into Elamex, S.A.
de C.V. The predecessor of Elamex,  S.A. de C.V. was formed in 1990, when Accel,
S.A. de C.V.  ("Accel"),  a public company listed on the Mexican Stock Exchange,
indirectly acquired a majority interest in the Company's operations.

Industry Background

         During the early 1980s, the  commercialization of the personal computer
began to fuel substantial  growth in the electronics  industry and, with it, the
growth of contract  manufacturers.  At about the same time, significant advances
were made in commercial  manufacturing  technology  as Surface Mount  Technology
("SMT") began to replace Pin  Through-Hole  ("PTH")  technology as the preferred
method for the assembly of circuit  boards.  SMT provided OEMs with  significant
cost  savings  while  at the  same  time  increasing  the  performance  of their
products.  Many  of the  benefits  of SMT,  especially  those  relating  to cost
reduction,  were passed along to customers.  The Company believes these benefits
have  helped  to  sustain  the  double  digit  percentage  growth  rate  of  the
electronics industry into the 1990s.

                                       -2-

<PAGE>

         OEMs originally  utilized contract  manufacturing  sources primarily to
reduce labor costs in the  production  of electronic  assemblies  and to provide
additional  manufacturing capacity in times of peak demand. These early contract
manufacturers  typically  were  employed on an  assembly  basis in which the OEM
provided the circuit and production designs, procured all components, frequently
managed the  production  process and  performed the final  product  testing.  As
contract   manufacturers  began  to  perform  more  management   services,   the
relationship  between OEMs and contract  manufacturers  became more strategic in
nature,  with the two now  linked in a closer  relationship  in order to quickly
deliver cost-effective,  high-quality products to the marketplace.  The practice
of contract manufacturers providing management services has evolved into turnkey
manufacturing,  in which the  contract  manufacturer  performs  the  procurement
function and manages the assembly process. In Elamex's  experience,  procurement
generates lower margins than assembly work, and Elamex believes the same is true
for other contract manufacturers.  However, Elamex has also found that parts and
equipment procurement creates other advantages, such as greater control over the
manufacturing  process  by the  contract  manufacturer  and  increased  customer
satisfaction  due to the  reduction  of an  additional  cost to the OEM.  Elamex
believes that the ability to provide these procurement advantages reinforces the
strategic relationship between OEM and contract manufacturer.

         The Company  believes that the strategic use of contract  manufacturers
has  provided  significant  benefits  to  contract  manufacturers  and to  OEMs.
Contract  manufacturers  have  benefitted  from the economies of scale resulting
from larger and more  frequent  orders from OEMs,  as well as from the strategic
and   operational   benefits   arising  from  the   stability   of   longer-term
relationships.  OEMs have been able to  reduce  costs and  increase  flexibility
through the use of contract manufacturers.

         The contract  manufacturing  industry is characterized by a high degree
of  customer  and  market   concentration.   According  to  the   Institute  for
Interconnecting  and Packaging  Electrical  Circuits,  approximately  45% of the
contract  manufacturing  industry's sales in 1994 were to the computer industry.
While  the  Company  does  not  currently   perform  a  significant   amount  of
manufacturing for the computer  industry,  it has found that margins on computer
products it has  manufactured  are generally lower than those for other products
the Company manufactures. The Company believes that the two largest customers of
the average contract manufacturer account for in excess of 45% of sales for such
contract manufacturer.

         The  industry  is  also  expected  to  grow  significantly.  Technology
Forecasters,  Inc. estimates that U.S.-Canadian  demand for electronics contract
manufacturing  will grow from  expenditures of approximately $16 billion in 1994
to  approximately  $51  billion  by  1999,  an  average  annual  growth  rate of
approximately  26%, and that the worldwide  electronics  contract  manufacturing
industry will grow from expenditures of $35 billion in 1994 to approximately $95
billion by 1999, an average annual growth rate of approximately 22%. The Company
believes  that the  integration  of digital and wireless  technologies  into new
products will help generate  growth from several markets outside of the computer
industry,  such  as  telecommunications,   industrial  electronics  and  medical
instrumentation.  In addition  to growth  directly  relating to the  electronics
industry,  the Company  believes that further growth for contract  manufacturing
will come from an increasing  need for OEMs to reduce product time to market and
to manage more complex product designs, inventories and component procurements.

Manufacturing Services

         Elamex is a contract  manufacturer in the electronics industry, as well
as the electromechanical, avionics and medical industries. Elamex's work for the
electronics  and avionics  industries  includes the assembly of printed  circuit
boards with SMT, including SMT on flexible boards,  plastic  over-molding of SMT
boards  and  other  technologies.  Its work for the  electromechanical  industry
includes the manufacture of such electrical  devices as switchboard  components,
outlet strips, smoke detectors,  automatic timer switches and other devices that
are  not  based  on  complex  electronic  circuitry,  and the  refurbishment  of
telephones.  Elamex  has  recently  begun  assembling  fiber  optic  cables  and
connectors.

                                       -3-

<PAGE>

Elamex's work for the medical industry  includes assembly of tube assemblies and
surgery sets and the  manufacture of  microbiological  test  equipment.  Many of
these operations are conducted in special clean rooms.

         Approximately  30.5% of Elamex's  net sales in 1995 were  derived  from
assembly projects, in which Elamex provides  manufacturing  services,  while the
customer retains responsibility for parts procurement and, in some cases, direct
management of Elamex's employees. Turnkey projects, which accounted for 69.5% of
Elamex's  net sales during 1995,  are those in which Elamex is  responsible  for
manufacturing and delivering the completed product. All turnkey projects involve
manufacturing  and  assembly  services  and  materials  procurement.   In  these
projects,  Elamex buys raw materials from U.S. and worldwide suppliers, and then
performs  the required  assembly  work using those raw  materials.  The finished
products are returned to the United  States and the import duty, if any, is paid
only on the value added during assembly plus the value of foreign content.  When
finished  products are delivered from the United States to other countries,  the
customer pays the import duty, if any, imposed by such other country.  Under The
North America Free Trade Agreement  ("NAFTA"),  most products produced by Elamex
are duty-free.

         In many  respects,  Elamex  is a  manufacturing  arm of its  customers,
combining  stringent  quality control,  sophisticated  inventory  management and
cost-effective assembly techniques.  The Company's manufacturing  operations are
structured to incorporate  the complex design  specifications  of its customers'
products and to respond rapidly to their design  changes.  Prior to commencing a
manufacturing  project,  Elamex  works  closely  with the OEM to  determine  the
manufacturing  operations  and the  organization,  selection and training of the
work force, with particular emphasis on sophisticated  training  techniques.  In
establishing  a  "virtual  company"  relationship  with its OEM  customers,  the
Company  provides  expertise  in  managing  the  work  force  available  at  its
facilities,  assisting its customers with  accounting and management  functions,
and handling customs, warehousing and other matters inherent in manufacturing in
Mexico. In a further effort to create "virtual company"  relationships  with its
customers,  the Company has improved  communications  and information  reporting
using  electronic  data  interchange  with its  customers.  Elamex  maintains  a
microwave  link across the border to El Paso,  Texas,  and as a result it can be
reached  through  telephone  numbers in the El Paso area code;  this system also
functions for electronic data  interchange,  fully  integrating the Company into
the U.S. telephone system.

         Approximately  82.0% of Elamex's  net sales for 1995 were  derived from
the manufacture of electronic products. Over the last three decades,  continuous
advances  have  been  made  in  the  design  of  electronic  components  and  in
interconnection  technologies.  Prior to the 1980s,  manufacturers developed the
technique of PTH  technology.  In PTH assembly,  electrical  components  such as
integrated  circuits are attached to printed  circuit boards by means of pins or
leads that are inserted into  pre-drilled  holes and soldered to the  electrical
circuits  on the boards.  As  electronic  devices  required  greater  numbers of
components  with  increasing  functional  density  and  more   interconnections,
manufacturers  developed  SMT. SMT  eliminates the need for holes in the printed
circuit  board,  permitting  a  higher  number  of  leads  than  PTH  and  finer
lead-to-lead  spacings  ("pitch").  This technology also allows components to be
placed on both sides of a board. Both factors  substantially  reduce board size.
SMT  requires  the  use of  more  expensive  automated  assembly  equipment  and
substantially more engineering expertise than PTH. Elamex has adopted SMT as the
primary means of electronic  assembly for a number of major products,  including
personal computers,  computer  peripheral  products,  communications  equipment,
navigational  control systems,  automotive  sensors and audio mixing boards. The
Company also produces  complex wire cable  assemblies,  plastic  over-molded SMT
printed circuit boards and fiber optic cables and connectors.

         Elamex  customizes  its assembly lines for each customer by assigning a
separate workforce, team leaders,  supervisors,  production engineers,  managers
and quality  control  personnel to each project.  Elamex analyzes the customer's
proposed production process,  including the original process if applicable,  and
proposes  improvements  whenever possible.  Assembly lines are customized to the
customer's needs before  manufacturing  begins.  The size of an assembly line is
jointly determined by Elamex and the

                                       -4-

<PAGE>

customer.  The customer generally  provides some of the equipment,  particularly
for specialized testing and other  customer-specific work, while Elamex provides
the assembly  services and generic  equipment.  Some customers provide materials
used in the  production  process,  while others  contract  for turnkey  projects
involving  procurement.  Final manufacturing  inspection may be performed at the
customer's  plant or by Elamex in "dock to  stock"  arrangements.  Additionally,
many  products  manufactured  by Elamex are in the early stages of their product
lifecycle and,  therefore,  may require  ongoing design or engineering  changes.
Responsiveness to customers,  particularly  with respect to engineering  changes
once   manufacturing   has  commenced,   is  a  crucial  component  of  Elamex's
manufacturing approach.

         The Elamex  business is  materially  dependent  on Elamex's  ability to
produce products of uniformly high quality.  The Company has established quality
processes under  International  Standards  Organization  certification ISO 9002,
military specifications of the U.S. Department of Defense and Good Manufacturing
Practices certifications.  Where appropriate,  Elamex also works to achieve this
objective using specialized "pick and place" automated  equipment.  To implement
these quality goals, Elamex employs a large staff of professional engineers.

Customers and Markets

         The  Company  has  attempted  to  balance  its  marketing  efforts  and
manufacturing  services between OEMs of industrial and professional products and
those of consumer electronics products.  Elamex customers are a diverse group of
United States,  Canadian and multinational OEMs, including Polaroid Corp., Black
&   Decker   Corp.,   Xircom,   Inc.,   Motorola,    Texas   Instruments,    JBL
Professional/Harman  International,  Lockheed  Martin,  Adtran and Siemens Rolm.
Contracts   with  Elamex's  five  largest   customers  for  1995  accounted  for
approximately 69% of Elamex's committed  contract  revenues.  Approximately 23%,
18% and 16% of the  Company's  net  sales for 1995 were  derived  from  sales to
Polaroid Corp., a manufacturer of photographic consumer products, Black & Decker
Corp., a manufacturer of home appliance consumer products,  and Xircom,  Inc., a
manufacturer of computer products,  respectively, and approximately 24%, 17% and
16% of the Company's  net sales 1994 were derived from sales to Polaroid  Corp.,
Black & Decker Corp., and Xircom, Inc.,  respectively.  Certain of the Company's
contracts contain pricing mechanisms that are based on the Company's costs.

         Elamex  and  O.F.  Mossberg  &  Sons  ("Mossberg")  are  parties  to  a
manufacturing  contract  pursuant  to which  Elamex  has  agreed to  manufacture
shotgun  components  and safe  deposit  boxes.  Due to the Mexican  government's
regulation of the manufacture of firearms,  this contract is performed by Elamex
de Torreon S.A. de C.V. ("Elamex de Torreon"),  a company  beneficially owned by
certain of the Company's officers and directors, under contract to Elamex.

         Elamex  has  been  qualified  by the U.S.  Department  of  Defense  for
manufacturing military and aerospace  specifications products. To serve a larger
base of  customers  in Europe as well as in the United  States,  Elamex has been
certified under ISO 9002, one of the highest total quality control  standards in
the world, at all of its facilities where it manages its labor force.

         The Company's primary customers include Polaroid Corp.,  Xircom,  Inc.,
Black & Decker Corp., ADC Telecommunications, Inc. and Intermatic, Inc.

                                       -5-

<PAGE>

         The chart below sets forth the Company's OEM customers by industry, the
application  for which Elamex  manufactures  products for such customers and the
products and services provided by the Company.
<TABLE>
<CAPTION>

     OEM Customer              End Use             OEM Application                 Elamex Products and Services
     ------------              -------             ---------------                 -----------------------------
<S>                       <C>                   <C>                                <C>   
ADC Telecommunications    Telecommunications    PBX Telecommunications             PBX/Switchboards & fiber optic
                                                equipment                          cable connection
Adtran                    Data Communications   Cable/telephone communications     Printed circuit boards
                                                systems
American Sensors          Commercial            Smoke detectors                    Printed circuit boards & final
                                                                                   assembly
ASO Corporation           Medical               Flexible bandages                  Bandage packaging
AT&T                      Telecommunications    Telephones                         Telephone equipment repair
Austin Innovations        Commercial            Pet trainers                       Printed circuit boards & final
                                                                                   assembly
Becton Dickinson          Medical               Medical kits                       Surgical kits and catheters,
                                                                                   packaging
Black & Decker            Commercial            Power tool battery chargers        Printed circuit boards & final
                                                                                   assembly
Honeywell                 Commercial            Home and building controls         Printed circuit boards
Infopak                   Computer              Palmtop computers                  Printed circuit boards & computer
                                                                                   assembly
Intermatic                Commercial            Electronic timers, powerstrips,    Printed circuit boards & final
                                                sensors                            assembly
JBL Professional/Harman   Commercial            Sound Mixers                       Printed circuit boards & final
  International                                                                    assembly
Lockheed Martin           Military/Aerospace    Military products                  Printed circuit boards & cables
Motorola                  Commercial            Semiconductors                     Semiconductors/mark test &
                                                                                   packing
O.F. Mossberg & Sons      Commercial            Pump action shotguns               Fabrication of shotgun components
                                                                                   & safe deposit boxes
Polaroid                  Commercial            Instant & industrial photographic  Flexible and rigid circuit
                                                cameras                            boards/component assembly
Siemens/Rolm Systems      Telecommunications    PBX Telecommunications             Switchboard repair
                                                equipment
Texas Instruments         Industrial            Motor control circuits             Printed circuit boards
                          Automotive            Automotive control devices         Flexible printed circuit boards
                                                (transducers)
                          Commercial            Transponders for toll systems      Printed circuit boards
Texas Microsystems        Computer              Motherboards and VGAs              Printed circuit boards
Venusa                    Medical               Intravenous kits                   Intravenous kit assembly
Viskase                   Commercial            Food products                      Casing of food products
Xircom                    Computer              LAN adapters                       Printed circuit boards & cables
Zoom Telephonics          Data Communications   Communications products            Printed circuit boards
</TABLE>


Sales and Marketing

         The Company has pursued the  diversification of its market segments and
customer  base and sought  relationships  with  leading  OEMs in the  markets it
serves.  The  Company's  principal  sources of new business  originate  from the
growth of existing  relationships,  referrals  and direct sales  through  senior
management  and  direct  sales  personnel.  Sales  personnel,  supported  by the
executive staff,  identify and attempt to develop  relationships  with potential
OEM customers who meet a certain profile,  which includes  financial  stability,
industry  leadership,  need for  technology and  assembly-driven  manufacturing,
anticipated unit volume growth and long-term relationship potential. Elamex also
conducts seminars to introduce  potential  customers to the benefits of contract
manufacturing in Mexico.

                                       -6-

<PAGE>

Competition

         The electronics  assembly and manufacturing  industry is comprised of a
large number of  companies,  several of which have achieved  substantial  market
shares.  Several of these  competitors  have  sales  substantially  larger  than
Elamex,  including  several  manufacturers of computer  components,  where sales
volume can be high.  Elamex also faces  competition from current and prospective
customers who evaluate their  capabilities  against the merits of  manufacturing
products  internally.  Elamex competes with various companies,  depending on the
type of service or geographic area. Certain of Elamex's  competitors,  including
SCI Systems,  Inc. and  Solectron  Corporation  and  divisions of  International
Business Machines Corp., Inc. have substantially greater resources than Elamex.

         The Company  believes  that the  primary  bases of  competition  in its
targeted markets are time to market,  capability,  price, manufacturing quality,
advanced manufacturing technology and reliable delivery. Elamex believes that it
generally  competes  favorably with respect to each of these factors.  To remain
competitive,  the  Company  must  continue to provide  technologically  advanced
manufacturing  services,  maintain  world-class  quality levels,  offer flexible
delivery schedules,  deliver reliable finished products and compete favorably on
the basis of price.

Effect of NAFTA

         The Company believes that NAFTA is having an overall positive effect on
its business.  NAFTA eliminates import duties and reduces other  restrictions on
imports  into the United  States and Canada.  These  benefits  enable  Elamex to
manufacture goods from imports into Mexico and to return the finished product to
the United States and Canada,  without paying significant duties.  Moreover, the
Company  believes  that NAFTA has the general  effect of  encouraging  growth in
industries for which Elamex provides manufacturing services, and will permit the
Company's customers to increase their sales in the Mexican market.

Backlog

         The  Company's  order  backlog at December  31, 1995 was  approximately
$115.2 million,  compared to order backlog at December 31, 1994 of approximately
$93.9 million.  Backlog  consists of firm purchase orders and commitments  which
are  to be  filled  within  the  next  12  months.  However,  since  orders  and
commitments  may  be  rescheduled,  increased  or  canceled,  backlog  is  not a
meaningful indicator of future financial performance.

Suppliers

         The Company uses numerous suppliers of electronic  components and other
materials for its operations.  Although the Company has a general policy against
procuring  components without a customer  commitment to pay for them, it must do
so on occasion.  While the Company  will work with  customers  and  suppliers to
minimize  the  impact  of any  component  shortages  or  allocations,  component
shortages and allocations  have had, and are expected to have from time to time,
short-term adverse effects on Company sales.

Raw Materials

         Raw materials consist of electronic  commodities,  including integrated
circuits, transistors and other solid state elements, printed circuit boards and
other circuit elements,  as well as components for electromechanical and medical
assembly,  many of which are provided by customers.  Virtually all raw materials
supplied by Elamex are purchased in Asia and the United States,  with the larger
part coming from Asia.  Elamex  believes that it is not materially  dependent on
any one supplier or group of suppliers; it purchased less than a combined amount
of 16% of supplies from its two largest vendors in 1995.

                                       -7-

<PAGE>

Certain  vendors  operate at full capacity from time to time and allocate  their
products  among  customers.  Elamex  believes  that larger  companies  generally
command larger  allocations;  however  because of its  large-scale  purchases of
these  products,  Elamex also believes that it sometimes has greater  bargaining
power for particular products than its customers even though it may be smaller.

Employees

         Elamex had 3,865  employees at December 31,  1995,  311 were  employees
subcontracted from Elamex de Torreon. In 12 active facilities  currently used by
Elamex in its  manufacturing  operations,  174 employees in four  facilities are
covered by collective bargaining agreements;  all other employees of the Company
at the  remaining  eight  facilities  are not.  Elamex  believes  that its labor
relations are good in all of its facilities.

         Twenty-five  of the Company's  executives  and senior  managers who are
citizens or residents of the United States are  employees of a U.S.  corporation
owned by such  executives,  and  provide  services  to Elamex  under a  contract
between  such  corporation  and Elamex.  The purpose of this  arrangement  is to
provide  to  U.S.-resident  employees  U.S.   dollar-denominated   salaries  and
U.S.-style  employee  benefits.  Under such  contract,  the Company pays to such
corporation  an  amount  equal  to the  salary  and  benefits  provided  to such
executives by such corporation.

Environmental Compliance

         The  Company's  operations  are subject to the  Mexican  General Law of
Ecological Stabilization and Environmental Protection (the "Ecological Law") and
the regulations promulgated  thereunder.  In accordance with the Ecological Law,
companies  engaged  in  industrial  activities  are  subject  to the  regulatory
jurisdiction  of the Secretaria del Medio Ambiente,  Recursos  Naturales y Pesca
(the  "Ministry of the  Environment,  Natural  Resources  and  Fishing").  Since
September 1990, each such company has been required to file several  semi-annual
reports  regarding its  production  facilities and to comply with the Ecological
Law and the regulations thereunder, with respect to its environmental protection
controls and the  disposition  of industrial  waste.  The Company is licensed to
handle  radioactive  materials,  which are presently used in the  manufacture of
smoke alarms,  and complies with both U.S. and Mexican standards relating to the
handling  of such  materials.  In  addition,  the  Company  is  subject  to U.S.
environmental  laws and regulations as a consequence of the return to the United
States of  hazardous  wastes  generated  by the Company  that are  derived  from
materials imported from the United States, a requirement of its participation in
the Maquiladora program.  Such laws and regulations may impose joint and several
liability on certain statutory classes of persons for the costs of investigation
and remediation of contaminated  properties  regardless of fault or the legality
of the original disposal.  These persons include the present and former owner or
operator of a contaminated  property and companies that generated,  disposed of,
or arranged for the disposal of hazardous substances found at the property.

         Mexican  environmental  laws and regulations  have become  increasingly
stringent  over the last  decade.  This trend is likely to  continue  and may be
influenced by the  environmental  agreement  entered into by Mexico,  the United
States and Canada in  connection  with  NAFTA.  The  Company  believes  that its
policies with respect to  environmental  matters in Mexico  currently exceed the
standards  set  forth  in the  Ecological  Law.  The  Company  is  committed  to
maintaining high standards of environmental protection controls.

                                       -8-

<PAGE>

Exchange rates

         The following table sets forth,  for the periods  indicated,  the high,
low,  average and  period-end and free market rates for the purchase and sale of
U.S.  dollars  (presented in each case as the average  between such purchase and
sale rates), expressed in nominal Pesos per U.S. dollar:

Year ended                High      Low       Average (1)  Period end
December 31,              ----      ---       -----------  ----------
- ------------              
1990                      Ps$.2.96  Ps$.2.69  Ps$2.86      Ps$.2.96
1991                          3.09      2.94     3.03          3.08
1992                          3.14      3.06     3.09          3.12
1993                          3.24      3.09     3.11          3.11
1994                          5.75      3.11     3.48          5.00
1995                          8.14      5.27     6.53          7.74
1996 (through April 12)       7.70      7.33     7.52 (2)      7.50

- ------
Source:           Until  November 5, 1993, the average of the buy and sell rates
                  on  the  relevant  date  as  published  by  Banco  de  Mexico.
                  Commencing  November 8, 1993, the noon buying rate for Mexican
                  Pesos reported by the Federal Reserve Bank of New York.

(1)      Average of month-end rates.
(2)      Average of daily rates.

Item 2. Properties

         The Company's Ciudad Juarez facilities (including its headquarters) are
located only a short  distance  from the U.S.  border and El Paso's  airport and
rail and truck  depots.  Set forth below are  Elamex's  principal  manufacturing
facilities:

Location     Square Feet              Activity                      Leased/Owned
- --------     -----------              --------                      ------------
Cd. Juarez      80,280      Electronic Equipment Assembly and          Leased(1)
                            Electronic Circuit Manufacturing
Cd. Juarez      88,897      Electromechanical Part Assembly            Leased
Cd. Juarez      44,909      Electronic Circuit Manufacturing           Leased
Cd. Juarez      58,841      Medical Product Assembly                   Owned(2)
Cd. Juarez      43,034      Avionics Product Assembly                  Owned
Cd. Juarez      64,866      Electromechanical Product Assembly         Leased(1)
Cd. Juarez      67,038      Medical Product Assembly                   Owned
Cd. Juarez      40,263      Electronic Equipment Assembly              Leased
Delicias        26,804      Electromechanical Product Assembly         Leased
Nuevo Laredo    60,658      Telephone Repair and Auto Part Assembly    Owned
Nuevo Laredo    43,917      Telephone Repair                           Leased(2)
Guadalajara(3)  57,246      Testing of Electronic Semiconductors       Owned
Torreon         55,845      Assembly of shotgun parts                  Leased(4)

  Total        732,598


- -------
(1)      Leased from a company  controlled by Federico Barrio, a Director of the
         Company.
(2)      A customer  who leases this  facility  has an option under the lease to
         purchase the facility at fair market value.
(3)     Asset available for sale or lease.
(4)     Leased from Accel and subject to certain purchase options.


                                       -9-

<PAGE>

         The Company holds  options to purchase from Accel the Torreon  facility
listed  above and a second  facility in Ciudad  Chihuahua;  the option  exercise
price  for  each  facility  will  be the  fair  market  value  determined  by an
independent appraiser. The options expire in December, 1997. The Company intends
to exercise such options to purchase the facilities in 1996.

Item 3. Legal Proceedings

         To the Company's knowledge there are no pending legal proceedings which
are  material  to the  Company  to which  it is a party  or to which  any of its
property is subject.

Item 4. Submission of Matters to a Vote of Security Holders

         On December 15, 1995, the  stockholders of Elamex,  S.A. de C.V., at an
extraordinary stockholders meeting, approved an amendment and restatement of the
bylaws of Elamex, S.A. de C.V. which included the following:  (i) elimination of
par value of all shares;  (ii) a transfer of all the variable capital of Elamex,
S.A.  de C.V. to fixed  capital  (5,000,000  shares);  (iii)  authorization  for
issuance of up to 3,000,000  shares of common stock  constituting  fixed capital
(for  the  offering);  (iv)  authorization  of  15,000,000  shares  constituting
variable  capital (which will be held by Elamex,  S.A. de C.V. as treasury stock
and is expected to be sold, from time to time, at the market price prevailing at
such  time as  authorized  by the  Board  of  Directors);  (v)  and a  provision
requiring  a  motion  at  each  annual   stockholders'   meeting  to  allow  the
stockholders  to  designate up to 15% of each year's net profits as reserved for
repurchase and cancellation of publicly-traded common shares outstanding.


                                     PART II

Item 5.  Market for the  Registrant's  Common  Equity and  Related  Stockholders
Matters

         The Company's Class I Common Stock,  no par value ("Common  Stock") has
been traded on The Nasdaq  National  Market  under  symbol ELAMF since March 20,
1996; the price has  fluctuated  between a low of 8 7/8 per share to a high of 9
7/8  per  share.  An  over-allotment  option  covering  100,000  shares  held by
Fonlyser,  S.A. de C.V. was exercised on April 19, 1996.  The option was granted
in conjunction with the public offering.

         The Company currently intends to follow a policy of retaining earnings,
if any, for use in the  development of its business and to finance  growth.  The
Company has never paid cash dividends on its Common Stock and has no plans to do
so in the  foreseeable  future.  Certain of the  Company's  existing bank credit
lines  impose  limitations  on the  amount of  dividends  that  Elamex  may pay.
Specifically,  one limits the amount of dividends that may be declared,  without
the consent of the  lender,  to the prior  year's net  profits.  Another  credit
agreement permits payment of dividends only if the Company has complied with all
of its covenants and other obligations under such credit agreement.  As of April
1, 1996,  there were  approximately  25 record  holders of the Company's  Common
Stock.

         Also, on April 18, 1996 at the Company's annual  stockholders  meeting,
$897,406 was reserved for the stock repurchase fund.

         The Mexican Law of  Commercial  Companies  ("Ley  General de Sociedades
Mercantiles")  requires  that at least 5% of the  Company's net income each year
(after profit  sharing and other  deductions  required by law) be allocated to a
legal reserve fund, which is not thereafter available for distribution except as
a stock  dividend  until the  amount of such fund  equals  20% of the  Company's
historical  capital stock.  The Company may also maintain  additional  reserves.
Mexican  corporations  usually pay dividends out of earnings (including retained
earnings) after an allocation to the legal and other reserves and prior approval
by a general stockholders' meeting.

                                      -10-

<PAGE>

Taxation of Dividends

United States Federal Income Taxes

         Dividends  (other than  certain  dividends  paid on a pro rata basis in
additional Common Stock) paid by the Company with respect to Common Stock out of
current or  accumulated  earnings and profits  ("E&P") to a United States holder
will be treated as ordinary  income to such holder.  United States  corporations
that hold Common Stock will not be entitled to the dividends  received deduction
generally  available for dividends received from United States corporations (and
certain non-United States  corporations).  To the extent a distribution  exceeds
E&P, it will be treated first as a return of such  holder's  basis to the extent
thereof,  and then as gain from the sale of a capital  asset.  Such capital gain
will be long term if the Common Stock has been held by such holder for more than
one year.

         Dividends generally will constitute foreign source "passive income" or,
in the case of certain United States holders,  "financial  services  income" for
U.S. foreign tax credit purposes.

         Dividends  paid in Mexican  Pesos will be included in gross income of a
United  States  holder in a U.S.  dollar  amount  calculated by reference to the
exchange rate in effect on the date of receipt of the  distribution,  whether or
not the Pesos are in fact converted into U.S. dollars at that time. If Pesos are
converted  into U.S.  dollars on the day they are  received  by a United  States
holder,  such  holder  generally  should not be required  to  recognize  foreign
currency gain or loss in respect of the dividend  income.  United States holders
should  consult  their own tax advisors  regarding  the treatment of any foreign
currency gain or loss on any Pesos which are not converted into U.S.  dollars on
the day the Pesos are received by such holders.

         Distributions of additional  Common Stock to United States holders with
respect to their pre-distribution  holdings of Common Stock ("old Common Stock")
that are  made as part of a pro rata  distribution  to all  stockholders  of the
Company  generally  will not be subject to U.S.  federal income tax (except with
respect to cash  received in lieu of  fractional  shares of Common  Stock).  The
basis of the Common  Stock so received  will be  determined  by  allocating  the
United States  holders'  adjusted  basis in the old Common Stock between the old
Common Stock and the Common Stock so received.

         A holder of Common  Stock that is, with  respect to the United  States,
not a United States holder (a "non-United States holder") will not be subject to
U.S.  federal  income or  withholding  tax on dividends paid with respect to the
Common Stock,  unless such dividends are effectively  connected with the conduct
by the holder of a trade or business in the United States.

Mexican Income Taxes

         Mexican  income tax law  requires  that Mexican  corporations  must pay
income tax on taxable  income for each fiscal year.  Mexican  corporations  must
maintain  an account  called the cuenta de utilidad  fiscal neta or  "previously
taxed net earnings account" ("CUFIN",  from the Spanish initials).  In its CUFIN
the Mexican  corporation  records the balance of the tax profits  from  previous
years,  on which income tax has already been paid plus  dividends  received from
Mexican  corporations.  The CUFIN account  balance is subject to restatement for
inflation.

         Whenever a Mexican  corporation pays dividends to its stockholders,  if
the amount  maintained in the CUFIN balance  exceeds the dividend  payment to be
made,  neither the Mexican  corporation  nor the  stockholders  will have to pay
Mexican  income  tax on  such  dividend  payment.  Therefore,  for  Mexican  tax
purposes,  dividend  payments made by the Company to United States  holders will
not generally be subject to imposition of Mexican income taxes.  However, if the
Mexican corporation's CUFIN balance

                                      -11-

<PAGE>

is less than the dividend payment,  then the Mexican corporation must pay income
tax of 34% of 1.515 times the amount which exceeds such balance.

         If the Company distributes stock dividends to United States holders, or
pays a dividend  in cash and such  payment  is to be used by the  United  States
holders for a capital  subscription or for  reinvestment in the Company's stock,
and either such  transaction  by the United States holders occurs within 30 days
following  the  date of the  dividend  payment,  there  will be no  Mexican  tax
consequences  for such United  States  holders,  so long as the Company does not
reduce its capital stock liquidity. If the Company reduces its capital stock and
the balance of its CUFIN plus its capital  contributions  restated for inflation
is less than the amount of such stock reduction, the Company will be required to
pay income tax on such excess.  Tax must also be paid on the excess,  if any, of
the  shareholder's  equity over the sum of the CUFIN, the capital  contributions
restated  for  inflation  and  the  taxable  amount   determined  as  previously
indicated.  In this case the  taxable  basis  cannot be  greater  than the total
amount of the capital reduction.

Item 6. Selected Consolidated Financial Data

         Although the Company is located in Mexico,  its functional  currency is
the U.S. dollar,  which is the principal currency in which it conducts business.
The  Company  prepares  consolidated  financial  statements  in U.S.  dollars in
conformity with U.S. GAAP and also maintains  certain  financial  information in
conformity with Mexican GAAP.  Except as otherwise  stated herein,  all monetary
amounts in this report have been presented in U.S. dollars.

         The following table sets forth selected consolidated  financial data of
the  Company as of and for each of the years  ended  December  31,  1991,  1992,
1993,1994  and 1995.  Each of the Company's  fiscal  quarters is comprised of 13
weeks  and ends on a  Sunday,  except  for the first  quarter,  which  starts on
January  1, and the fourth  quarter  which ends on  December  31.  This table is
qualified  by  reference  to  and  should  be  read  in  conjunction   with  the
Consolidated  Financial  Statements,  related Notes thereto and other  financial
data included elsewhere in this Prospectus.

         The selected  consolidated  financial  data  presented  below under the
captions  "Income  Statement  Data" and "Balance  Sheet Data" as of December 31,
1993,  1994, and 1995,  and for each of the years in the four-year  period ended
December  31,  1995,  set forth  below,  have  been  derived  from  consolidated
financial  statements of Elamex, S.A. de C.V. and subsidiaries,  which financial
statements  have been audited by KPMG Peat Marwick  LLP,  independent  certified
public  accountants.  The consolidated  financial  statements as of December 31,
1995,  and  1994,  and for each of the  years  in the  three-year  period  ended
December 31, 1995, and the report thereon,  are included  elsewhere in this Form
10-K. The selected consolidated financial data as of December 31, 1991 and 1992,
and for the period ended December 31, 1991,  set forth below,  have been derived
from unaudited financial data of predecessor entities.  These historical results
are not necessarily indicative of the results to be expected in the future.

                                      -12-

<PAGE>

<TABLE>
<CAPTION>
                                       Year ended December 31,
                                      1991<F1>     1992 <F1>      1993       1994       1995
                                      --------     --------       ----       ----       ----
                                  (in thousands, except per share amounts)
<S>                                  <C>           <C>           <C>        <C>       <C>
Income Statement Data:
Net sales                            $50,900       $60,221       $70,244    $84,816   $97,544
Gross profit                           8,339         6,977         9,524     10,210    14,972
Operating income                       3,026           980         2,617      2,748     8,788
Interest expense and other, net        1,317           769           821        460       852
Income taxes <F2>                        142           256           622        743     1,727


Net income (loss)                     $1,567         $(45)        $1,173     $1,545    $6,209


Net income (loss) per share <F3>       $0.05       $(0.27)       $(0.03)      $0.23     $1.20

Balance Sheet Data:
Current assets                       $11,442       $16,227       $19,659    $23,360   $30,586
Property, plant and equipment,        22,686        22,211        22,582     22,684    24,023
net.
Total assets                          35,401        39,718        43,259     46,783    55,110
Short-term debt and current
maturities of long-term debt           1,611         4,959        12,017      2,830     5,257
Long-term debt, excluding current
maturities                             8,114         7,433         8,603     16,176    15,212
Total stockholders' equity <F4>      $10,527        $9,160       $13,336    $14,495   $23,196



- ------
<FN>
<F1>     The Selected  Consolidated  Financial Data as of December 31, 1991, and
         1992 and for the year ended  December  31, 1991 have been  derived from
         unaudited  financial data. Amounts from separate  predecessor  entities
         are included in the Selected Consolidated  Financial Data. All material
         intercompany balances and transactions have been eliminated.

<F2>     The  1993  amount  includes  the  cumulative  effect  of  a  change  in
         accounting  principle amounting to $375,000 resulting from the adoption
         of the Financial  Accounting  Standards  Board's Statement of Financial
         Standards No. 109 Accounting for Income Taxes ("FAS 109") in 1993.

<F3>     Net income (loss) per share of Common Stock was  calculated by dividing
         net income  (loss) by the number of shares of Common Stock  outstanding
         as of December 31, 1995,  which was 5 million  shares,  after deducting
         the amount attributable to the rights of senior securities.

<F4>     Does not include redeemable Preferred Stock and redeemable Common Stock
         as of  December  31,  1991,  1992,  1993,  and 1994 of $8,651,  $9,485,
         $3,406, $3,792 .
</FN>
</TABLE>

                                      -13-

<PAGE>


Item 7. Management's  Discussion and Analysis of Financial Condition and Results
of Operation

Introduction

General

         The  following  discussion  should  be read  in  conjunction  with  the
Consolidated  Financial Statements and Notes thereto appearing elsewhere in this
Form 10-K. The Company has been controlled by  substantially  the same investors
since its  purchase  in May 1990;  however,  the  organizational  structure  has
changed during this period.  Elamex,  S.A. de C.V. is the successor  pursuant to
the  merger,  effective  October  1,  1995  (the  "Effective  Date"),  of Elamex
Internacional with and into Elamex, S.A. de C.V.

         Although the Company is located in Mexico,  its functional  currency is
the U.S. dollar,  which is the principal currency in which it conducts business.
The  Company  prepares  Consolidated  Financial  Statements  in U.S.  dollars in
conformity  with  U.S.  GAAP and  maintains  certain  financial  information  in
accordance with Mexican GAAP.

Exchange Rates; Inflation

         The Company's  results of operations are generally  affected by changes
in the exchange rate between Pesos and U.S.  dollars as follows:  In the case of
an  appreciation  of value of the U.S.  dollar  against  the Peso,  the  Company
generally  experiences a benefit  because its revenues are  denominated  in U.S.
dollars and certain of its costs and expenses  are  denominated  in Pesos.  This
benefit  will be  reduced  by  relative  inflation  in the Peso  versus the U.S.
dollar, as well as by inflation within Mexico and by competitive  pressures from
the  Company's  customers.  In the case of a  depreciation  of the  U.S.  dollar
against the Peso,  the Company  generally  experiences  a detriment for the same
reason,  and this detriment  will similarly be reduced by relative  inflation in
the U.S. dollar against the Peso and increased pricing by the Company.

         On October 29, 1995,  the Mexican  government  signed a pact with labor
and business  representatives  called the Alliance  for Economic  Recovery  (the
"Alliance").  The Alliance  defines a  macroeconomic  policy designed to support
Mexico's  economic  recovery and promote future growth.  By its provisions,  the
minimum wage rate was increased by 10% effective December 4, 1995. An additional
12% rise in the minimum wage rate became  effective on April 1, 1996. Also, over
the 14 months following execution of the Alliance, utility charges will increase
an average of 26%.  Under the  Alliance the Mexican  government  will attempt to
boost the economy by providing  tax  incentives  for new  business  investments,
while  utilizing  wage and price controls to contain  inflation.  As part of the
Alliance the Mexican  government  has committed to  maintaining a free flotation
system for the Peso in the  international  currency  markets.  The Alliance also
calls for development of social and rural  programs.  The impact of the Alliance
on the Company or the Mexican economy cannot be accurately predicted

Certain Accounting Policies

         Direct  manufacturing  contract costs related to initial  manufacturing
layout  and setup  for new  contracts  ("Initial  Manufacturing  Expenses")  are
expensed in the current period when such costs are not  considered  significant.
When such costs are considered  significant,  the portion of such costs expended
for capital  equipment are capitalized and are amortized using the straight-line
method during the length of the applicable contract.  No manufacturing  contract
costs have been  capitalized  for the year ended December 31, 1995. In addition,
labor costs required to achieve normal  productivity  levels are expensed in the
period  incurred.  Commencing  in 1995, the Company also adopted a policy of not
engaging in futures  contracts with the purpose of hedging U.S.  dollar/New Peso
revenues or costs,  with the exception of regular  treasury  operations to cover
operating requirements for up to 30 days.

                                      -14-

<PAGE>

Statutory Employee Profit Sharing

         All Mexican companies are required to pay their employees,  in addition
to their agreed  compensation  benefits,  profit sharing in an aggregate  amount
equal to 10% of net income,  calculated for employee profit sharing purposes, of
the individual  corporation employing such employees.  All of Elamex's employees
are  employed  by its  subsidiaries,  each  of  which  pays  profit  sharing  in
accordance  with its  respective  net income for profit  sharing  purposes.  Tax
losses do not affect employee profit sharing.  Statutory employee profit sharing
expense is reflected in the  Company's  cost of goods sold and selling,  general
and  administrative  expenses,  depending  upon the function of the employees to
whom  profit  sharing   payments  are  made.  The  Company's  net  income  on  a
consolidated  basis as shown in the Consolidated  Financial  Statements is not a
meaningful  indication  of net income of the Company's  subsidiaries  for profit
sharing purposes or of the amount of employee profit sharing.

Results of Operations

General

         The following table sets forth income statement data as a percentage of
net sales,  derived  from audited  Consolidated  Financial  Statements  included
elsewhere herein, for each period indicated, unless otherwise indicated.

                             Percentage of Net Sales
                                                 Year Ended December 31,
                                                 -----------------------
                                                 1993(1)   1994    1995
                                                 -------   ----    ----
Net sales                                         100.0%   100.0%  100.0%
Cost of goods sold                                 86.4     88.0    84.7
Gross profit                                       13.6     12.0    15.3
Selling, general and administrative expenses        9.8      8.8     6.3
Operating income                                    3.7      3.2     9.0
Interest and other expenses, net                    1.2      0.5     0.9
Income before taxes                                 2.6      2.7     8.1
Income taxes                                        0.9      0.9     1.8
Net income (loss)                                   1.7      1.8     6.4

- ------

(1)      Other than Net sales, percentages do not add to 100% due to rounding.

1995 Compared to 1994

Net Sales.  Net sales  increased 15% to $97.5 million in 1995 from $84.8 million
1994. The increase was  attributable  principally to increased  dollar volume of
turnkey sales to existing  customers,  and, to a lesser extent,  an expansion of
business from new customers in 1995.

Gross Profit. Gross profit increased by $4.8 million, or 46.6%, to $14.9 million
in 1995  compared  to $10.2  million  for the  prior  year.  Gross  profit  as a
percentage of net sales ("gross  margin")  increased to 15.3% in 1995 from 12.0%
in 1994 due  primarily  to a shift in the  Company's  sales mix  toward  turnkey
services  with  substantially  greater  revenue from the  assembly  component of
turnkey services than the turnkey services  provided by Elamex in prior periods;
the assembly component is the higher-margin component of turnkey services, while
materials procurement is the lower-margin  component.  Better utilization of the
Company's  manufacturing  facilities  also  contributed  to the increased  gross
margin, as manufacturing overhead increased at a lower rate than net sales.

                                      -15-

<PAGE>

         Statutory  employee profit sharing was $120,474 or an effective rate of
1.52% of income before taxes, for the year ended December 31, 1995,  compared to
$185,923 or an  effective  rate of 8.13% of income  before  taxes,  for the year
ended December 31, 1994.

Selling,   General   and   Administrative   Expenses.   Selling,   general   and
administrative  expenses decreased 17.1% to $6.2 million,  or 6.3% of net sales,
in the year ended December 31, 1995, as compared to $7.5 million, or 8.8% of net
sales, in the year ended December 31, 1994. This decrease  resulted in part from
an increase in net sales that was achieved with  essentially  the same personnel
as in 1994, in addition to a depreciation of the Mexican peso; from December 18,
1994 through December 31, 1995, the U.S. dollar  appreciated  128%,  measured in
value  against the Peso.  By December 31, 1995,  the  beneficial  effects of the
devaluation  were  partially  offset by  increases  in wages and other  costs in
Mexico affected by inflation, which were incurred by the Company during 1995.

         Of the  Company's  aggregate  cost of sales and  selling,  general  and
administrative  expenses  in 1995,  approximately  29.7% was  incurred in Pesos,
compared  to  approximately  39.9%  in  1994.  This  decrease  was  due  to  the
devaluation  of the Peso  during  1995 and the  change in sales mix  during  the
period.

Operating Income.  Operating income increased by 219.9% to $8.8 million, or 9.0%
of net sales,  during the year ended December 31, 1995 and from $2.7 million, or
3.2% of net sales,  during the year ended  December 31, 1994, as a result of the
above factors, the most significant of which were changes in turnkey operations,
the  devaluation of the Peso and the economies of scale  described under "-Gross
Profit" and "-Selling, General and Administrative Expenses" above.

Interest, Net, and Other Expenses. Interest and other expenses increased by $0.4
million to $0.9 million,  or 0.9% of net sales,  in the year ended  December 31,
1995,  from $0.5  million or 0.5% of net sales,  in the year ended  December 31,
1994.  This  increase  resulted  principally  from  higher  rates and  increased
borrowings required to support the Company's working capital growth needs during
the period,  offset by interest  increases on deposits,  principally  in Mexican
banks, during a period of high Mexican interest rates.

1994 Compared to 1993

Net Sales. Net sales increased 20.7% to $84.8 million in 1994 from $70.2 million
in 1993.  The  increase was  attributable  principally  to  increased  volume in
turnkey sales to existing  customers,  and, to a lesser  extent,  an increase in
assembly  sales to existing  customers  and an  expansion  of business  from new
customers.

Gross Profit.  Gross profit increased by $0.7 million, or 7.2%, to $10.2 million
in 1994  compared  to $9.5  million  for  the  prior  year.  Gross  profit  as a
percentage  of net  sales  decreased  to  12.0% in 1994  from  13.6% in 1993 due
primarily to a shift in the Company's sales mix toward turnkey  services,  which
generally  have lower  margins.  The change in gross margin  resulting from this
shift in product mix was partially offset by the effect of higher utilization of
manufacturing  overhead.  In  addition,  at  December  31,  1994 the Company had
approximately  $0.9  million  reserved  for excess  and  obsolete  inventory.  A
significant  portion of this inventory was raw material  inventory that had been
purchased for a contract with a customer that subsequently instructed Elamex not
to manufacture  the goods that were to have been assembled using such inventory.
The  Company  reserved  approximately  $650,000  in respect  to such  inventory.
Nevertheless,  Elamex  believes that the customer may  eventually  reinstate its
order in whole or in part.

         Statutory employee profit sharing was $186,000, or an effective rate of
8.1% of income before taxes, for 1994, compared to $85,400, or an effective rate
of 4.8% of income before taxes, for 1993

                                      -16-

<PAGE>

Selling,   General   and   Administrative   Expenses.   Selling,   general   and
administrative  expenses increased 8.0% to $7.5 million, or 8.8% of net sales in
1994,  compared to $6.9 million, or 9.8% of net sales, in 1993. This decrease as
a  percentage  of net sales  reflects  the  continued  growth  of the  Company's
business, which allowed fixed costs to be spread over a larger base of business,
and the Company's  on-going efforts to control costs. The increased  expenditure
for selling, general and administrative expenses occurred due to the addition of
personnel in the project  coordination  department  and  additional  engineering
personnel to handle  existing and planned  growth in turnkey  sales through 1995
and into 1996.


         Of the  Company's  aggregate  cost of sales and  selling,  general  and
administrative  expenses  in 1994,  approximately  39.9% was  incurred in Pesos,
compared to approximately 45.9% in 1993,  principally due to the change in sales
mix toward  turnkey sales and also due to  devaluation of the Peso in late 1994.
These  percentages were computed by dividing (i) payroll costs paid in Pesos for
the  relevant  period  plus total other  expenditures  for the  relevant  period
multiplied by the actual  percentage  of Peso costs  computed for the year ended
December 31, 1995 by (ii) total expenditures for the relevant period.

Operating Income.  Operating income increased by 5% to $2.7 million,  or 3.2% of
net sales, in 1994 from $2.6 million, or 3.7% of net sales, in 1993, as a result
of the above factors.  Operating  income as a percentage of net sales  decreased
principally  due to the changes in sales mix  described  under  "-Gross  Profit"
above,  partially  offset by the  economies  of scale  described  under  "-Gross
Profit" and "-Selling, General and Administrative Expenses" above.

Interest  and Other  Expenses.  Interest  and other  expenses  decreased by $0.4
million to $0.5  million,  or 0.5% of net sales,  in 1994,  from $0.8 million or
1.2% of net sales, in 1993.  Although  interest  expense  increased  slightly in
1994,  this  increase  was  offset by  foreign  exchange  gains,  creating a net
reduction in this item.

Income Tax; Assets Tax

         Under Mexican tax law as presently in effect,  Mexican  companies  must
pay the greater of the income tax or the assets tax.  The  corporate  income tax
rate was 35% in 1992 and the first nine  months of 1993,  and was reduced to 34%
commencing  October 31,  1993.  For income tax  purposes,  taxpayers  may deduct
certain  expenses and recognize  certain  effects of inflation and exchange rate
gains or losses,  but these  deductions are for different  amounts than expenses
recognized for financial reporting under U.S. GAAP. For income tax purposes, tax
losses, updated to recognize the effects of inflation, may be carried forward to
the ten years succeeding the year of the loss.

         Previously  paid assets tax,  adjusted  for  inflation,  may be used to
offset  income  taxes that  exceed the assets tax due for the year for ten years
following  the  payment  of  the  tax.  In  addition,  tax  net  operating  loss
carryforwards  can be utilized by the Mexican  company that incurred the losses.
The amounts of the Company's assets tax and net operating loss  carryforwards at
December  31,  1995  are  set  forth  in  Note 8 to the  Consolidated  Financial
Statements.

         The Mexican assets tax was a 2% tax on assets for 1994 and prior years,
and a 1.8% tax on  assets  for 1995 and later  years,  computed  by  recognizing
certain  effects of  inflation,  and by reducing the asset base by the amount of
certain liabilities. The assets tax operates like an alternative minimum tax.

         The Company's  effective tax rate was 121% in 1992  (principally due to
imposition  of the  assets  tax as the  Company  relied  on net  operating  loss
carryforwards  to reduce  its  income  tax to an  amount  that was less than the
assets tax), 13.8% in 1993, 32.5% in 1994 and 21.8% in 1995.

         Accel files  consolidated  Mexican  federal  income tax returns,  which
include Elamex.  Consequently,  Accel and Elamex have entered into a tax sharing
agreement providing for the allocation

                                      -17-

<PAGE>

of taxes and tax benefits to the Company.  Under such agreement  Elamex will pay
Accel an amount equal to the Mexican  Federal  monthly  estimated  income tax or
assets tax  (whichever  applies),  proportionate  to Accel's  direct or indirect
percentage  of  ownership of the capital  stock of Elamex,  S.A. de C.V. and its
subsidiaries.  The amount Elamex must pay under this  agreement  will not exceed
the amount  Elamex  would be liable to pay in taxes if each entity in the Elamex
group filed separate tax returns.

Liquidity and Capital Resources

         Since its  inception,  the Company has financed its growth through both
cash  flow  from  operations  and   borrowings.   The  Company  has  experienced
significantly  increased working capital needs as its business has grown and its
mix has shifted toward more turnkey projects requiring purchases of materials by
the Company.  At December 31, 1995, the Company had working capital  (defined as
inventory  and accounts  receivable  minus  accounts  payable) of $19.9  million
compared to $14.2 million at December 31, 1994.  This increase was due to growth
in accounts  receivable and  inventories  associated  with an increase in sales,
especially those related to turnkey contracts.

         During the year ended December 31, 1995,  the Company  provided a total
of $4.5 million of cash flow from  operations,  consisting of net income of $6.2
million and depreciation and amortization of $2.4 million, which was offset by a
net  $4.1  million  use of cash  reflecting  increases  in  current  assets  and
decreases in current liabilities.  During this period,  Elamex increased its net
borrowings  by $2 million  and  invested  $3.6  million in  property,  plant and
equipment; Elamex also repurchased its redeemable Common Stock for $4.0 million,
which  repurchase was partially  funded by a $2.7 million  capital  contribution
from Accel.

         The Company has commenced a project  designed to strengthen  its supply
chain management,  which includes  planning  functions and financial systems and
controls in the area of inventory,  working  capital and supplier base, with the
intent to identify  additional  opportunities  for making its supply  chain more
effective,  the  importance  of which has grown  with the  increase  in  turnkey
contracts.

         The  Company  had  the  following   lines  of  credit  and  outstanding
borrowings at December 31, 1995:
<TABLE>
<CAPTION>
Lender or Class of         Type               Amount              Interest      Maturity Date
Securities                 ----          Outstanding as of      Rate as of      -------------
- ------------------                       December 31, 1995   December 31, 1995
                                         -----------------   ----------------
<S>                 <C>                      <C>                 <C>            <C>
Comerica Bank <F1>  $10 million Line of
                    Credit                   $5,200,000           9.25%<F2>     May 1, 1998
Bank of America     $7 million Line of
N.T. & S.A.         Credit                   -                    9.06          April 23, 1996
Confia S.A.         $2.2 million Line        -
                    of Credit                                     9.44          January 8, 1997
AT&T Credit         Term Loan                1,994,342
Corporation                                                      13.64          August 30, 1999
Bancomer, S.A.<F3>  Term Loan                4,083,333           11.0           May 26, 1999   
Norwest Bank El
Paso <F3>           Term Loan                4,400,000            9.25          December 15, 1999
Subordinated
 Debentures <F3>                             1,794,060            7.00          January 15, 2000
                                               250,498            7.00          December 8, 1998
Total                                      $17,722,233

- ------
<FN>
<F1>     Balance  paid  with  proceeds  of the  Company's  recent  common  stock
         offering; credit line still open.

                                      -18-

<PAGE>

<F2> Average interest rate.
<F3> Balance  paid with  proceeds  from public  offering;  credit line no longer
     outstanding.
</FN>
</TABLE>

         Effective March 19, 1996 the Company successfully  completed an Initial
Public Offering of 2,400,000  shares of Class I Common Stock, no par value,  the
net proceeds of which  totaled  approximately  $18,900,000  and were used to pay
down $15,900,000 of outstanding debt and Subordinated Debentures.  The remaining
$3,000,000 was used as working capital.

         Under its several credit agreements,  Elamex has committed to maintain:
(a) a debt  service  coverage  ratio of 1.3,  (b) a current  ratio no lower than
1.25, (c) a leverage ratio (defined as the ratio of senior  indebtedness  to the
sum of capital  plus  subordinated  indebtedness)  no  greater  than 1.5 and (d)
equity plus subordinated  indebtedness of no less than $18 million.  The Company
may not invest in or advance  significant amounts to other companies who are not
a party to one of the debt agreements.  During the last three years, the Company
has  been  in  compliance  with  all  material  covenants  related  to its  debt
obligations.

         The Company has entered into certain  operating  lease  transactions to
lease  machinery  and  equipment  with an original  cost of  approximately  $1.0
million in 1993 and $2 million in 1991.  The future minimum rental payment under
these  equipment  leases is $2.3  million in 1996,  $2.1  million in 1997,  $1.8
million in 1998,  $1.3 million in 1999 and $1.1  million in 2000.  See Note 7 to
the  Consolidated   Financial  Statements  for  further  information   regarding
operating lease commitments.

                                      -19-

<PAGE>

                      ELAMEX, S.A. DE C.V. AND SUBSIDIARIES


Item 8. Financial Statements and Supplementary Data


                          Independent Auditors' Report


The Board of Directors and Stockholders
Elamex, S.A. de C.V.:

We have audited the accompanying  consolidated balance sheets of Elamex, S.A. de
C.V.  and  subsidiaries  as of  December  31,  1995 and  1994 , and the  related
consolidated  statements of earnings,  stockholders'  equity, and cash flows for
each of the years in the  three-year  period  ended  December  31,  1995.  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 Elamex, S.A. de C.V.
and  subsidiaries  as of December  31,  1995 and 1994,  and the results of their
operations and their cash flows for each of the years in the  three-year  period
ended  December 31, 1995, in conformity  with  accounting  principles  generally
accepted in the United States of America.

As  discussed in notes 2 and 8 to the  consolidated  financial  statements,  the
Company adopted Statement of Financial  Accounting Standards No. 109, Accounting
for Income Taxes, effective January 1, 1993.





                                          KPMG Peat Marwick LLP





El Paso, Texas
April 9, 1996


                                      -20-

<PAGE>

<TABLE>
<CAPTION>
                                     ELAMEX, S.A. DE C.V. AND SUBSIDIARIES
                                            Consolidated Balance Sheets
                                                (In U. S. Dollars)
                                                                                           December 31,
              Assets                                                                1995                1994
                                                                                    ----                ----
<S>                                                                             <C>                    <C>
Current assets:
    Cash and cash equivalents                                                  $    2,848,628          1,694,987
    Receivables <F5><F6>:
       Trade accounts, less allowance for doubtful accounts
          ($148,629 and $193,732, respectively)                                    14,860,718         11,775,593
       Other receivables                                                              831,740            768,214
                                                                                 ------------       ------------

              Total receivables                                                    15,692,458         12,543,807
                                                                                   ----------         ----------

    Inventories, net <F3>                                                          11,358,182          8,873,563
    Prepaid expenses                                                                  686,766            247,813
                                                                                 ------------       ------------

              Total current assets                                                 30,586,034         23,360,170

Property, plant and equipment, net <F4><F5><F6>                                    24,022,728         22,684,253
Other assets, net                                                                     501,726            738,869
                                                                                 ------------       ------------

                                                                                $  55,110,488         46,783,292
                                                                                   ==========         ==========

Liabilities and Stockholders' Equity

Current liabilities:
    Notes payable <F5>                                                         $    2,000,000            -
    Accounts payable                                                                7,134,943          7,233,950
    Accrued expenses                                                                1,746,074            851,809
    Current installments of long-term debt <F6>                                     2,691,054          2,266,667
    Current obligations of capital leases <F7>                                        565,555            563,538
    Taxes payable                                                                     861,797            982,779
    Due to related parties <F13>                                                      156,124            205,939
                                                                                 ------------       ------------

              Total current liabilities                                            15,155,547         12,104,682

Subordinated debentures <F10><F13>                                                  2,044,558          2,044,558
Long-term debt, excluding current installments <F6>                                12,986,621         13,383,333
Capital lease obligations, excluding current obligations  <F7>                        181,062            748,067
Other liabilities                                                                     181,964            215,450
Deferred income taxes, net <F8>                                                     1,364,407            -
                                                                                  -----------        ------------

              Total liabilities                                                    31,914,159         28,496,090
                                                                                   ----------         ----------

Redeemable common stock                                                               -                3,792,006
                                                                                   ----------        -----------

Stockholders' equity <F9><F10>:       
    Preferred stock, authorized 50,000,000 shares, none issued
       or outstanding                                                                 -                  -
    Common stock, 5,000,000 shares issued and outstanding
       at December 31, 1995                                                        16,270,459         13,552,031
    Retained earnings                                                               6,925,870            943,165
                                                                                  -----------       ------------

              Total stockholders' equity                                           23,196,329         14,495,196
                                                                                   ----------         ----------

Commitments and contingencies <F7><F10><F14>                                           -                  -

                                                                                $  55,110,488         46,783,292
                                                                                   ==========         ==========

See accompanying notes to consolidated financial statements.

                                      -21-

<PAGE>

                        [PAGE INTENTIONALLY LEFT BLANK]




                                      -22-


<PAGE>
                                       ELAMEX, S.A. DE C.V. AND SUBSIDIARIES

                                        Consolidated Statements of Earnings
                                                (In U. S. Dollars)



                                                                           Years ended December 31,
                                                                   1995                1994              1993
                                                                   ----                ----              ----
<S>                                                             <C>                    <C>               <C>       
Net sales                                                       $  97,543,581          84,816,306        70,243,674
Cost of sales                                                      82,571,960          74,605,956        60,719,796
                                                                   ----------          ----------        ----------

          Gross profit                                             14,971,621          10,210,350         9,523,878
                                                                   ----------          ----------       -----------

Operating expenses:
    General and administrative                                      5,560,356           6,658,530         6,116,568
    Selling                                                           622,811             803,918           790,565
                                                                 ------------        ------------      ------------

          Total operating expenses                                  6,183,167           7,462,448         6,907,133
                                                                  -----------         -----------       -----------

          Operating income                                          8,788,454           2,747,902         2,616,745
                                                                  -----------         -----------       -----------

Other income (expense):
    Interest income                                                   965,341             153,191           175,187
    Interest expense                                               (2,359,451)         (1,689,986)       (1,315,309)
    Other, net                                                        541,799           1,077,048           318,766
                                                                 ------------         -----------      ------------

          Total other expense                                        (852,311)           (459,747)         (821,356)
                                                                 ------------        ------------      ------------

          Income before income taxes and
              cumulative effect of change in
              accounting principle                                  7,936,143           2,288,155         1,795,389

    Income tax provision                                            1,727,000             742,902           247,059
                                                                  -----------        ------------      ------------

          Income before cumulative effect of
              change in accounting principle                        6,209,143           1,545,253         1,548,330

Cumulative effect at January 1, 1993 of change
    in accounting for income taxes <F8>                               -                   -                 375,120
                                                           ------------------  ------------------      ------------

          Net income                                           $    6,209,143           1,545,253         1,173,210
                                                                  ===========         ===========       ===========

Income per common share:
    Income before cumulative effect of change
       in accounting principle                                           1.20                0.23            0.04
    Cumulative effect of change in accounting
       principle                                                        -                   -               (0.07)
                                                                      -------             -------           ------


          Net income (loss) per common share
              <F15>                                                      1.20                0.23           (0.03)
                                                                         ====                ====           ======


See accompanying notes to consolidated financial statements.

                                      -23-

<PAGE>
                                       ELAMEX, S.A. DE C.V. AND SUBSIDIARIES

                                  Consolidated Statements of Stockholders' Equity
                                                (In U. S. Dollars)



                                                                                  Retained               Total
                                                          Common                  Earnings          Stockholders'
                                                          Stock                   (Deficit)             Equity
                                                          -------                 ---------          ------------
<S>                                                      <C>                      <C>                <C>   
Balances at January 1, 1993                              $  10,003,365            (844,918)            9,158,447

    Net income                                                 -                 1,173,210             1,173,210
    Redeemable preferred stock dividends                       -                  (650,000)             (650,000)
    Accretion of redemption premium
       on preferred stock                                      -                  (451,500)             (451,500)
    Redemption of stock                                     (9,999,999)            786,698            (9,213,301)
    Redemption premium on preferred
       stock paid at redemption                                -                  (211,578)             (211,578)
    Issuance of common stock                                13,548,665             -                  13,548,665
    Accretion of redemption premium
       on redeemable common stock                              -                   (17,558)              (17,558)
                                                    ------------------         -----------         -------------

Balances at December 31, 1993                               13,552,031            (215,646)           13,336,385

    Net income                                                 -                 1,545,253             1,545,253
    Accretion of redemption premium
       on redeemable common stock                              -                  (386,442)             (386,442)
                                                    ------------------          ----------          ------------

Balances at December 31, 1994                               13,552,031             943,165            14,495,196

    Net income                                                 -                 6,209,143             6,209,143
    Cash capital contribution                                2,718,428             -                   2,718,428
    Redemption of stock                                    (16,270,459)            -                 (16,270,459)
    Issuance of common stock                                16,270,459             -                  16,270,459
    Accretion of redemption premium
       on redeemable common stock                              -                  (226,438)             (226,438)
                                                    ------------------          ----------          ------------


Balances at December 31, 1995                           $   16,270,459           6,925,870            23,196,329
                                                            ==========           =========            ==========

See accompanying notes to consolidated financial statements.

                                      -24-

<PAGE>
                                      ELAMEX, S.A. DE C.V. AND SUBSIDIARIES

                                       Consolidated Statements of Cash Flows
                                                (In U. S. Dollars)

                                                                                Years ended December 31,

                                                                          1995              1994            1993
                                                                          ----              ----            ----
<S>                                                                  <C>                  <C>             <C>
Cash flows provided (used) by operating activities:
    Net income                                                       $   6,209,143        1,545,253       1,173,210
    Adjustments to reconcile net income to net cash
       provided by (used) operating activities:
          Depreciation and amortization                                  2,417,583        1,954,699       1,996,674
          Allowance for doubtful trade accounts receivable                 (45,103)         146,241         (30,163)
          Allowance for excess and obsolete inventory                      608,777          647,719         214,871
          Deferred income taxes, net                                     1,364,407          -               -
          (Gain) loss on disposal of equipment                              (2,414)          56,789          48,649
          Change in assets and liabilities:
              Increase in trade accounts receivable                     (3,040,022)      (2,502,993)     (2,095,569)
              Increase in other receivables                                (63,526)         (80,757)       (319,018)
              Increase in inventories                                   (3,093,396)      (1,661,107)     (1,880,745)
              (Increase) decrease in prepaid expenses                     (438,953)        (111,611)        126,814
              (Increase) decrease in other assets                           39,396          111,214         (83,641)
              Increase (decrease) in accounts payable                      (99,007)       4,079,246      (3,024,458)
              Increase (decrease) in accrued expenses, related
                 party, and taxes payable                                  723,468         (270,169)        555,634
              Decrease in other liabilities                                (33,486)         (24,821)        (23,856)
                                                                       -----------    -------------   -------------

                    Net cash provided (used) by operating
                    activities                                           4,546,867        3,889,703      (3,341,598)
                                                                      ------------   --------------   -------------

Cash flows provided (used) by investing activities:
    Purchase of property, plant and equipment                           (3,572,668)      (2,188,736)     (1,444,195)
    Proceeds from disposal of equipment                                     16,771          242,968         272,261
                                                                       -----------    -------------    ------------

                    Net cash used by investing activities               (3,555,897)      (1,945,768)     (1,171,934)
                                                                         ---------      -----------     -----------

Cash flows provided (used) by financing activities:
    Repayments of debt due to a related party                              -               (191,007)       (291,539)
    Net increase (decrease) in notes payable                             2,000,000      (10,300,000)      6,300,000
    Proceeds from notes payable for reorganization                                         -      -      20,011,229
    Repayment of notes payable for reorganization                          -                -           (20,011,229)
    Proceeds from issuance of long-term debt                             8,394,341       10,400,000         -
    Repayment of long-term debt                                         (8,366,666)      (1,166,666)       (583,334)
    Principal repayments of capital lease obligations                     (564,988)        (547,256)       (433,962)
    Payments to stockholders under reorganization                          -                -           (11,610,589)
    Proceeds from issuance of subordinated debentures                      -                -             2,044,558
    Proceeds from capital contributions                                  2,718,428          -             9,566,031
    Payments of preferred stock dividends                                  -                -              (780,000)
    Redemption of redeemable common stock                               (4,018,444)         -               -
    Payment under reorganization agreement                                 -                  -            (250,000)
                                                                  -----------------------------------  ------------

                    Net cash provided (used) by financing
                    activities                                             162,671        (1,804,929)     3,961,165
                                                                     -------------------------------  -------------

Net increase (decrease) in cash and cash equivalents                     1,153,641          139,006        (552,367)

Cash and cash equivalents, beginning of year                             1,694,987        1,555,981       2,108,348
                                                                         ---------      -----------     -----------

Cash and cash equivalents, end of year                               $   2,848,628        1,694,987       1,555,981
                                                                         =========      ===========     ===========

Non-cash transaction -
          Equipment acquired under capital lease obligations         $     -                -               900,531

See accompanying notes to consolidated financial statements.

                                      -25-

<PAGE>

                      ELAMEX, S.A. DE C.V. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                                (In U.S. Dollars)

<FN>
<F1>     Organization and Basis of Presentation

         Company Formation

         Elamex,  S.A. de C.V. and its subsidiaries  ("Elamex" or the "Company")
         provide contract assembly services and turnkey  manufacturing  services
         to customers  primarily  located in the United  States and Canada.  The
         Company  manufactures  products mainly for companies in the electronics
         industry  as well as in the  electromechanical,  avionics,  and medical
         industries.  All of the Company's manufacturing machinery and equipment
         are located in facilities in Ciudad Juarez, Nuevo Laredo,  Guadalajara,
         and Delicias,  Mexico. Although the organizational  structure of Elamex
         has changed  during the period,  the business  has  operated  under the
         control of substantially the same investor group since May 1990.

         The  Company is owned by Accel,  S.A.  de C.V.  (Accel)  and a non-bank
         subsidiary of Grupo Financiero  Serfin. As presented in these financial
         statements,  the  Company  was  formed  effective  October 1, 1995 (the
         "Effective  Date")  by  means  of  a  merger  transaction  between  the
         predecessor   to  Elamex  and  its  parent  holding   company,   Elamex
         Internacional,  S.A.  de C.V.  ("Internacional").  The  merger has been
         accounted  for in a manner  similar  to a pooling of  interests  due to
         common  control  of  the  merged  entities.   As  part  of  the  merger
         transaction,  the  stock of  Elamex,  S.A.  de C.V.  was  canceled  and
         replaced by shares issued to Internacional's stockholders proportionate
         to their ownership  interest.  Internacional's  stock was  subsequently
         canceled.

         Under a prior agreement,  further  described in note 9, the Company was
         obligated to repurchase  1,060,197 shares of minority-held common stock
         of the Company,  at a designated  price. All of this redeemable  common
         stock was purchased by Internacional for $4,018,444 by September 1995.

         Basis of Presentation

         These financial  statements and accompanying notes are prepared in U.S.
         dollars,   the  functional  and  reporting   currency  of  Elamex.  The
         consolidated  financial statements include the financial position as of
         December  31,  1995 and 1994 and  results of  operations  for the three
         years ended December 31, 1995 of:

              o   Elamex Internacional,  S.A. de C.V. (formerly Bujes de Bronce)
                  whose  assets and  liabilities  were merged into Elamex on the
                  Effective Date.

              o   Elamex, S.A. de C.V. (formerly known as Kronoservices, S.A. de
                  C.V.), a wholly-owned subsidiary of Internacional prior to the
                  Effective Date (note 9).

              o   Servicios  Administrativos  Elamex, S.A. de C.V. (Servicios) a
                  wholly-owned   subsidiary  of   Internacional   prior  to  the
                  Effective Date; now wholly owned by Elamex.

              o   Kronos,  Inc.,  a  subsidiary  of  Internacional  prior to the
                  Effective Date and now wholly-owned by Elamex (note 9).

         These consolidated financial statements are prepared in accordance with
         accounting  principles  generally  accepted  in the  United  States  of
         America and all monetary  amounts are  presented in U.S.  dollars.  All
         material intercompany transactions have been eliminated.

                                      -26-

<PAGE>

                      ELAMEX, S.A. DE C.V. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements
                                (In U.S. Dollars)


<F1>     Organization and Basis of Presentation, Continued

         Management Estimates

         The  preparation  of  financial  statements  in  conformity  with  U.S.
         generally accepted  accounting  principles  requires management to make
         certain  estimates  that  affect  the  reported  amounts  of assets and
         liabilities and disclosure of contingent  assets and liabilities at the
         date of the  financial  statements.  Actual  results  could differ from
         those estimates.

<F2>     Summary of Significant Accounting Policies

         Cash and Cash Equivalents

         The  Company   considers  all  highly  liquid  debt   instruments   and
         investments purchased with an original maturity of three months or less
         to be cash  equivalents.  Cash  includes  deposits  in  Mexican  banks,
         denominated in Mexican Pesos, of approximately $73,000 and $180,000, at
         December 31, 1995 and 1994,  respectively,  and deposits denominated in
         U.S. dollars of  approximately  $2,426,000 and $515,000 in December 31,
         1995  and  1994,   respectively,   in  U.S.  banks.   The  Company  had
         approximately   $350,000  and   $1,000,000  of  short-term   repurchase
         agreements, denominated in U.S. dollars, deposited in offshore branches
         of U.S. and Mexican banks at December 31, 1995 and 1994,  respectively.

         Foreign Currency Translation

         The functional currency of the Company is the U.S. dollar, the currency
         of the primary  economic  environment  in which the  Company  operates.
         Gains and losses on foreign  currency  transactions  and translation of
         balance sheet amounts are reflected in net income.  Included in "other"
         on the accompanying  consolidated  statements of operations are foreign
         exchange  gains (losses) of $238,545,  $950,004,  and $(66,395) for the
         years ended December 31, 1995, 1994, and 1993, respectively. Assets and
         liabilities of the Company are  denominated in U.S.  dollars except for
         certain cash deposits in Mexican banks, certain Mexican tax receivables
         and payables, and certain trade payables and accrued expenses.  Certain
         balance  sheet  amounts  (primarily  inventories,  property,  plant and
         equipment,  accumulated  depreciation,  prepaid  expenses,  and  common
         stock)  denominated  in other than U.S.  dollars are  translated at the
         rates in effect at the time the relevant  transaction  was recorded and
         all other assets and  liabilities  are translated at rates effective as
         of the end of the related periods. Revenues and expenses denominated in
         other than U.S.  dollars are  translated at  weighted-average  exchange
         rates for the relevant period the transaction was recorded.  Assets and
         liabilities  denominated  in Pesos are  summarized  as  follows in U.S.
         dollars at the  translation  rate published in the Diario Oficial de la
         Federacion  (the "Official  Gazette of the  Federation"),  which is the
         approximate  rate at which a receivable or payable can be settled as of
         each period-end:
                                                     1995                 1994
                                                     ----                 ----
         Cash and cash equivalents              $     73,000            180,000
         Other receivables                           585,491            613,566
         Prepaid expenses                            363,796            131,795
         Other assets, net                            42,905             23,951
         Accounts payable                           (101,662)          (110,376)
         Accrued expenses                           (961,973)        (1,665,346)
         Other liabilities                          (598,257)          (215,450)
                                                   ----------         ----------

         Net foreign currency position          $   (596,700)        (1,041,860)
                                                   ==========          =========

                                      -27-

<PAGE>

                      ELAMEX, S.A. DE C.V. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements
                                (In U.S. Dollars)


<F2> Summary of Significant Accounting Policies, Continued

         Foreign Currency Translation, Continued

         In addition,  the Company has  recorded a net  deferred  tax  liability
         pursuant to FAS 109, Accounting for Income Taxes (note 8). The recorded
         amount of $1,364,407  represents  the net dollar  denominated  value of
         amounts  provided  for  temporary  differences  between  the  financial
         statement carrying amounts of existing assets and liabilities and their
         respective tax basis.

         Foreign Exchange Instruments

         Occasionally,  the Company  enters into forward  exchange  contracts to
         hedge foreign currency transactions.  This hedging minimizes the impact
         of foreign exchange rate movements on the Company's  operating results.
         As of December 31, 1994, the Company had an  outstanding  commitment to
         sell $3,000,000 U.S.  dollars for Mexican Pesos at an exchange price of
         approximately  $3.50 pesos to the U.S. dollar. The market exchange rate
         at December 31, 1994 was approximately  $5.00 pesos to the U.S. dollar.
         The  forward  contract  to  purchase  Mexican  Pesos  was  specifically
         designated by management  and is effective as a hedge.  The Company was
         contractually  obligated  to  purchase  Pesos  to meet  future  payroll
         obligations and the Company had sufficiently  large  disincentives  for
         nonperformance of payroll obligations for the transaction to qualify as
         a hedge  transaction.  The  loss of  approximately  $1,060,000  on this
         contract,  is recorded in cost of sales and general and  administrative
         expenses in the accompanying  consolidated  statement of operations for
         the year  ended  December  31,  1995.  The  Company  had no open  hedge
         contracts at December 31, 1995.

         Effective  January  1995,  the  Company  has  adopted  a policy  of not
         engaging  in  futures  contracts  with  the  purpose  of  hedging  U.S.
         dollar/Peso  revenues or costs,  with the exception of regular treasury
         operations to cover operating requirements for up to thirty days.

         Inventories

         Inventories  are  stated  at the  lower  of  cost  or  market.  Cost is
         determined using the first-in,  first-out (FIFO) method. Inventory cost
         includes material,  labor, and overhead.  Inventory reserves, which are
         charged to cost of sales, are provided for excess  inventory,  obsolete
         inventory,  and for  differences  between  inventory  cost  and its net
         realizable value.

         Property, Plant and Equipment

         Property,  plant and  equipment  are stated at cost,  less  accumulated
         depreciation and amortization. Plant and equipment under capital leases
         are stated at the present value of minimum lease payments. Depreciation
         and amortization are calculated using the straight-line method over the
         shorter of related lease terms or estimated useful lives of the assets.
         The policy of the Company is to charge amounts expended for maintenance
         and  repairs  to  expense  and to  capitalize  expenditures  for  major
         replacements and betterments.

         Contract Rights

         Included in other assets,  at amortized  cost,  are purchased  contract
         rights to manufacture selected products.  The purchased contract rights
         are  amortized on a  straight-line  basis over the expected life of the
         contract.  Contract  rights were purchased for $855,256 and accumulated
         amortization  of these  contract  rights was  $719,501  and $556,595 at
         December 31, 1995 and 1994, respectively.

                                      -28-

<PAGE>

                      ELAMEX, S.A. DE C.V. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements
                                (In U.S. Dollars)


<F2>     Summary of Significant Accounting Policies, Continued

         Earnings per Share

         Earnings  per share of common  stock was  calculated  by  dividing  net
         income by the number of common shares  outstanding  as of the Effective
         Date, 5,000,000,  after deducting amounts attributable to the rights of
         senior securities in the amounts of $226,438,  $386,442, and $1,330,636
         for the years ended December 31, 1995, 1994, and 1993 respectively.

         Income Taxes

         Effective  January 1, 1993, the Company adopted  Statement of Financial
         Accounting Standards No. 109, Accounting for Income Taxes (FAS 109) and
         has  reported  the  cumulative  effect of that  change in the method of
         accounting for income taxes since that time. FAS 109 requires the asset
         and liability  method of accounting  for income taxes.  Under the asset
         and liability  method of FAS 109,  deferred tax assets and  liabilities
         are  recognized  for  the  future  tax  consequences   attributable  to
         differences   between  the  financial  statement  carrying  amounts  of
         existing  assets  and  liabilities  and  their  respective  tax  basis.
         Deferred  tax assets and  liabilities  are measured  using  enacted tax
         rates  expected to apply to taxable  income in the years in which those
         temporary  differences  are expected to be recovered or settled.  Under
         FAS 109, the effect on deferred tax assets and  liabilities of a change
         in tax rates is  recognized  in income in the period that  includes the
         enactment date.

         Provision  for  taxes is made  based  upon the  applicable  tax laws of
         Mexico. In conformity with FAS 109, deferred tax assets and liabilities
         are not provided for differences related to assets and liabilities that
         are remeasured from Pesos into U.S. dollars using  historical  exchange
         rates and that result from  indexing  for Mexican  purposes or exchange
         rate changes.

         Revenue Recognition

         Turnkey contract sales are recognized at the time the order is shipped.
         Sales from contract  assembly services are recognized over the contract
         period and billed weekly as services are provided.

         Employees' Statutory Profit Sharing

         Aprovision,  when material,  for deferred  employees'  statutory profit
         sharing is computed on income subject to statutory profit sharing which
         differs from net income, due to certain  differences in the recognition
         of income and expenses for statutory profit sharing and book purposes.

         Postretirement Benefits

         Employees  are  entitled  to certain  benefits  upon  retirement  after
         fifteen years or more of service  (seniority  premiums),  in accordance
         with the  Mexican  Federal  Labor Law.  The  benefits  are accrued as a
         liability and  recognized as expense  during the year in which services
         are rendered.

                                      -29-

<PAGE>

                      ELAMEX, S.A. DE C.V. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements
                                (In U.S. Dollars)


<F2>     Summary of Significant Accounting Policies, Continued

         Fiscal Year

         The Company uses thirteen-week  quarters ending on a Sunday except that
         the first  quarter  starts on January 1 and the fourth  quarter ends on
         December 31.

         Accounting for Asset Impairment

         During March 1995,  the  Financial  Accounting  Standards  Board issued
         Statement of Financial Accounting Standards No. 121, Accounting for the
         Impairment  of  Long-Lived  Assets  and  for  Long-Lived  Assets  to be
         Disposed of (FAS 121).  The Company is required to adopt FAS 121 in the
         fiscal year beginning January 1, 1996. FAS 121 requires that long-lived
         assets and certain  identifiable  intangibles to be held and used by an
         entity  be  reviewed  for  impairment  whenever  events or  changes  in
         circumstances  indicate that the carrying amount of an asset may not be
         recoverable. The adoption of FAS 121 is not expected to have a material
         adverse  impact on the Company's  financial  position or the results of
         its operations at the time of adoption.

         Accounting for Stock-Based Compensation

         During October 1995, the Financial  Accounting  Standards  Board issued
         Statement of Financial  Accounting  Standards No. 123,  Accounting  for
         Stock-Based  Compensation  (FAS 123).  The Company is required to adopt
         FAS 123 upon issuance of shares under stock-based  compensation  plans.
         FAS 123  defines  the fair  value  based  method of  accounting  for an
         employee stock option or similar  equity  instrument and encourages all
         entities to adopt that method of accounting  for all of their  employee
         stock compensation plans. However, it also allows an entity to continue
         to measure compensation costs for those plans using the intrinsic value
         based  method  of  accounting.  The  statement  also  requires  that an
         employer's  financial  statements  include  certain  disclosures  about
         stock-based employee compensation arrangements regardless of the method
         used to account for them.  The Company has not issued any shares  under
         their Executive Phantom Stock Plan (note 11). However, the Company does
         not believe FAS 123 will have any  significant  impact on its financial
         statements at the time of adoption.

         Financial Instruments

         Statement of Financial  Accounting Standards No. 107, Disclosures about
         Fair Value of Financial  Instruments,  requires  disclosures  about the
         fair value of certain financial instruments for which it is practicable
         to estimate  that value.  The fair value of a financial  instrument  is
         generally  the amount at which the  instrument  could be exchanged in a
         current  transaction  between willing  parties,  other than in a forced
         sale or liquidation.

         The carrying amounts of financial instruments,  including cash and cash
         equivalents,  accounts  receivable,  accounts  payable,  and short-term
         debt,  approximated  fair value as of December  31, 1995 because of the
         relatively short maturity of these  instruments.  The carrying value of
         long-term debt,  including the current  portion,  approximated the fair
         value as of December 31, 1995, as interest on a significant  portion of
         debt floats with market rates and based upon quoted  market  prices for
         the same or similar debt issues.

         The fair value of amounts due from  related  parties  and  subordinated
         debentures are not practicably  estimable as these transactions are not
         directly governed by market conditions and rates.

                                      -30-

<PAGE>

                      ELAMEX, S.A. DE C.V. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements
                                (In U.S. Dollars)


<F3>     Inventories

         Inventories consist of the following:



                                                   1995                 1994
                                                   ----                 ----

Raw materials                                  $  8,717,922           8,822,045
Work-in-process                                   2,286,032             541,392
Finished goods                                    1,825,595             372,716
                                                 ----------           ---------
                                                 12,829,549           9,736,153

Reserve for excess and obsolete inventory        (1,471,367)           (862,590)
                                                ------------          ----------
                                                11, 358,182           8,873,563
                                                ===========           =========

         The reserve for excess and obsolete  inventory is charged  against cost
         of sales and was increased by $608,777 and $647,719 for the years ended
         December 31, 1995 and 1994, respectively.

<F4>    Property, Plant and Equipment

         A summary of property,  plant and equipment, all of which is located in
         Mexico, is as follows:

                                    Estimated
                                  Useful Lives
                                     (Years)          1995             1994
                                  ------------        ----             ----

         Land                          -          $  4,711,793        4,711,793
         Buildings                     20           10,556,598       10,452,855
         Machinery and equipment     3 - 10         16,678,864       13,642,502
         Leasehold improvements         5              755,357          529,820
         Vehicles                       5              111,400           92,718
                                                  ------------     ------------

                                                    32,814,012       29,429,688
              Less accumulated depreciation
                 and amortization                    8,791,284        6,745,435
                                                   -----------      -----------
                                                  $ 24,022,728       22,684,253
                                                  ============       ==========

         Included in property,  plant and  equipment is  $3,371,054 of machinery
         and equipment  under capital  leases and  $2,460,524  and $2,091,764 in
         related  accumulated  amortization  at  December  31,  1995  and  1994,
         respectively.

                                      -31-

<PAGE>

                      ELAMEX, S.A. DE C.V. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements
                                (In U.S. Dollars)


<F5>     Notes Payable

         At December 31, 1995, Elamex had available short-term credit facilities
         with two  banks.  One  revolving  line of  credit  available  for up to
         $7,000,000  bears  interest at LIBOR plus 3.125% at the date of funding
         (9.06% at  December  31,  1995),  and  matures  on April 23,  1996.  At
         December  31,  1995,  the Company had drawn  $2,000,000  on this credit
         facility,   resulting  in  availability  of  $5,000,000.   The  Company
         anticipates  renewing this credit  facility upon maturity.  The line is
         secured by selected  eligible  accounts  receivable.  The other line of
         credit, for up to $2,000,000, had an adjusted interest rate of 9.44% at
         December  31,  1995.  The  availability  under  this  line of credit is
         reduced  by a letter of  credit of  $200,000.  The line is  secured  by
         certain  equipment.  Promissory  notes  under the  lines of credit  are
         renewable,  with adjusted  interest  rates,  and are due 90 days or 180
         days after  issuance.  Interest on the  promissory  notes is payable at
         each note  maturity.  As  discussed  in note 15, the Company paid notes
         payable  outstanding  at December 31, 1995 during the first  quarter of
         1996.

<F6>     Long-Term Debt

         All long-term debt is  denominated in U.S.  dollars and consists of the
         following at December 31:

                                                             1995        1994
                                                             ----        ----
                                        
          Note payable to bank,  adjusted interest
          rate  of  11%  at  December   31,  1995,
          payable   in    semi-annual    principal
          installments of $583,333, plus interest,
          due May 26,  1999.  Secured  by stock of
          Subsidiaries and Elamex de Torreon, S.A.
          de  C.V.,  a  related  entity.  The bank
          holds a trust  guaranty  in the land and
          buildings of three locations.                $ 4,083,333     5,250,000

          Note payable to bank,  interest at prime
          plus 1/2% (9.25% at December 31,  1995),
          payable    in    quarterly     principal
          installments of $275,000, plus interest,
          due December 15, 1999.  The bank holds a
          trust  guaranty in the land and building
          of three locations.                          $ 4,400,000     5,500,000

           
          Committed  revolving  notes payable on a
          $10 million  committed line of credit to
          a bank,  interest  at  prime  plus  1/2%
          (9.25%  average  rate  at  December  31,
          1995) due upon  expiration of term notes
          which are renewable at the option of the
          Company in 180-day intervals through May
          1,  1998.   Secured  by  trade  accounts
          receivable.  Commitment  fees of 1/4% of
          unfunded balance are due quarterly.          $ 5,200,000     4,900,000

          Note payable to a financing corporation,
          interest at 13.64%, payments of $56,222,
          including principal, are payable monthly
          through  August  30,  1999.  Secured  by
          certain equipment.                           $ 1,994,342         -
                                                        ----------     ---------
         Total long-term debt                           15,677,675    15,650,000
         Less current installments                       2,691,054     2,266,667
                                                       -----------    ----------
         Long-term debt, excluding current             $12,986,621    13,383,333
         installments                                  ===========    ==========

                                      -32-

<PAGE>

                      ELAMEX, S.A. DE C.V. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements
                                (In U.S. Dollars)


<F6>     Long-Term Debt, Continued

         As  of  December  31,  1995,  the  remaining  aggregate  maturities  of
         long-term debt are: $2,691,054 in 1996;  $2,754,420 in 1997; $8,026,317
         in 1998; and $2,205,884 in 1999.  These debt  agreements  place certain
         restrictions  on the  payment of  dividends  and use of  proceeds  from
         disposition  of  collateralized  fixed assets,  limits  investments  or
         advances  in other  companies,  limits  the  incurrence  of  debt,  and
         requires the Company to maintain certain financial ratios and insurance
         coverage.  Interest  payments on the notes payable and  long-term  debt
         were $2,085,530,  $1,267,235, and $986,686 for the years ended December
         31, 1995, 1994, and 1993, respectively.

         As discussed in note 15, the Company paid approximately $13,700,000 of
         its  outstanding  long-term  debt during the first quarter of 1996. The
         long-term debt which was not paid-off  represents the note payable to a
         financing  corporation,  due August 30, 1999.  The remaining  aggregate
         payments due on this note payable at December 31, 1995 are: $424,387 in
         1996; $487,753 in 1997; $559,651 in 1998, and $522,551 in 1999.

<F7>     Leases

         The Company  utilizes  certain  machinery  and  equipment  and occupies
         certain  buildings  under lease  arrangements  which  expire at various
         dates from 1996 through  1999,  some of which have renewal  options for
         additional  periods.  Rental  expense  for  certain  manufacturing  and
         warehouse facilities, mainly for operating lease agreements, aggregated
         $1,689,425, $2,114,578, and $2,219,399 for the years ended December 31,
         1995, 1994, and 1993, respectively. Interest payments on capital leases
         were $90,599, $146,357, and $155,636, respectively.

         Future minimum lease  obligations at December 31, 1995 for assets under
         capital  leases  and  for  rental   commitments  under   non-cancelable
         operating  leases having an initial or remaining  term in excess of one
         year are as follows:

                                                            Capital    Operating
           Year ended December 31,                           Leases      Leases
           -----------------------                           ------     --------
           1996                                           $  570,816  $2,323,575
           1997                                              167,504   2,124,363
           1998                                               47,217   1,832,541
           1999                                                -       1,304,190
           2000                                                -       1,082,639
                                                            --------   ---------

           Total minimum obligations                         785,537  $8,667,308
                                                                       =========
             Less amounts representing interest
               (3.5% to 13.25%)                               38,920
                                                            --------

           Present value of net minimum lease obligations    746,617
             Less current obligations under capital leases   565,555
                                                             -------
           Capital lease obligations, excluding current
             obligations                                    $181,062
                                                            ========

                                      -33-

<PAGE>

                      ELAMEX, S.A. DE C.V. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements
                                (In U.S. Dollars)


<F7>      Leases, Continued

         The Company leases manufacturing  facilities to unrelated parties under
         operating  lease  agreements  which  expire in 1999.  The Company  pays
         certain  taxes  on  the   properties   and  provides  for  its  general
         maintenance.  Included in property, plant and equipment at December 31,
         1995 and 1994 is the cost of the land and the  building  of  $1,717,505
         and the related  accumulated  depreciation  of $210,607  and  $174,876,
         respectively.

         Rental income was $501,370,  $300,047, and $336,792 for the years ended
         December 31, 1995,  1994,  and 1993,  respectively.  The future minimum
         rental  income  to be  received  under  these  operating  leases in the
         following years are:  $633,040 in 1996,  $445,138 in 1997;  $105,600 in
         1998; and $17,600 in 1999.

<F8>     Income Taxes

         As  discussed  in note 2, the Company  adopted FAS 109 as of January 1,
         1993.  The  cumulative  effect of this change in accounting  for income
         taxes of  $375,120,  determined  as of  January 1,  1993,  is  reported
         separately in the  consolidated  statement of  operations  for the year
         then ended.

         Mexican tax legislation requires that companies pay a tax calculated as
         the greater of tax  resulting  from taxable  income or tax on the total
         value of certain assets less certain  liabilities  (assets tax).  Taxes
         resulting from net income are calculated  using Mexican tax regulations
         which define deductibility of expenses and recognize certain effects of
         inflation.

         The tax provision differs from the expected tax rate of 34% in 1995 and
         1994 and 35% in 1993 on taxable income as follows:

                                                   1995       1994         1993
                                                   ----       ----         ----

          Statutory tax rate                       34.0%      34.0%       35.0%
          Foreign currency gains or losses not
             subject to income taxes               (1.0)%    (14.1)%       1.3%
          Kronos income not subject to tax (i)     (1.2)%    (10.2)%     (40.4)%
          Non-deductible expenses                   2.1%       3.5%        4.7%
          Inflation and currency exchange rate
             gains or losses on monetary items
             for tax purposes only (ii)            (2.7)%     (1.1)%     (16.6)%
          Inflation and currency exchange rate
             portion of depreciation expense for
             tax purposes only                      2.4%      (4.3)%      (7.6)%
          Deferred income tax valuation reserve
             adjustment (iii)                     (11.8)%     24.7%       37.4%
                                                   ------     -----        ----
                                                   21.8%      32.5%       13.8%
                                                   ====       ====        =====

                                      -34-

<PAGE>

                      ELAMEX, S.A. DE C.V. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements
                                (In U.S. Dollars)


<F8>     Income Taxes, Continued

         Significant  items impacting the Company's  effective tax rate include:
         (i) Kronos, Inc. is a British Virgin Islands Corporation and its income
         is not subject to income taxes; (ii) under Mexican tax laws,  inflation
         and  currency  exchange  rate  adjustments  are required for income tax
         purposes; and (iii) in prior years, the Company generated net operating
         loss carryforwards which could not be utilized due to the tax structure
         of the Company. The Company, effective in 1995, was permitted to file a
         consolidated  income tax return which resulted in the expectation  that
         the Company would realize these deferred tax assets and thereby reduced
         the valuation reserve for these deferred income tax assets.

         The income tax provision (benefit) includes the following:

                                               1995      1994         1993
                                               ----      ----         ----

           Current tax provision            $  363,000  742,902     622,179
           Deferred tax provision (benefit)  1,364,000    -        (375,120)
                                             ---------  -------    ---------

              Total provision for
                 income taxes               $1,727,000  742,902     247,059
                                            ==========  =======     =======


        Total  income  taxes  paid were  $379,000,  $449,000,  and  $386,000  in
         December 31, 1995, 1994, and 1993, respectively.

        The  tax  effect  of  significant  temporary  differences   representing
         deferred tax assets and liabilities are as follows:

                                                            1995        1994
                                                            ----        ----
         Current deferred tax assets:
            Assets tax carryforwards                      $  981,623      -
            Net operating loss carryforwards               4,181,765  2,729,759
            Other, net                                       249,960    287,252
                                                          ----------  ----------

                                                           5,413,348  3,017,011
         Current deferred tax liabilities -
            Inventories                                   (5,413,348)(3,017,011)
                                                          ----------- ----------

                   Net current deferred tax asset         $    -         -
                                                          ===========  =========

         Non-current deferred tax assets:
            Assets tax carryforwards                      $   77,292  1,434,960
            Net operating loss carryforwards                   -      1,232,042
                                                          ----------  ----------

                                                              77,292  2,667,002
            Valuation allowance                                -     (1,239,388)
                                                          ---------- -----------

                                                              77,292  1,427,614
         Non-current deferred tax liabilities -
            Property, plant and equipment, principally
              due to differences in useful lives          (1,441,699)(1,427,614)
                                                          ----------- ----------

                 Net non-current deferred tax liability  $(1,364,407)     -
                                                         ============ ==========

                                      -35-

<PAGE>

                      ELAMEX, S.A. DE C.V. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements
                                (In U.S. Dollars)


<F8>     Income Taxes, Continued

         Avaluation  allowance is provided  when it is more likely than not that
         some portion or all of the deferred tax assets will not be realized.  A
         reserve for certain deferred tax assets,  resulting from certain assets
         tax  carryforwards  and net  operating  loss  carryforwards,  of  $-0-,
         $1,239,388, and $670,602, has been provided at December 31, 1995, 1994,
         and 1993,  respectively.  During the year ended  December 31, 1995, the
         reserve  recorded at December  31, 1994 was reversed as a result of the
         generation of deferred tax liabilities available to offset deferred tax
         assets and expectation of future realizability of deferred tax assets.

         The  assets tax paid,  adjusted  for  inflation,  may be used to offset
         income taxes that exceed the assets tax due for the year, for ten years
         following the payment of the tax. These assets tax  carryforwards as of
         December  31,  1995 expire as follows,  if not  previously  utilized to
         offset taxable income:

                           1999                                   $       63,000
                           2000                                           89,000
                           2001                                           53,000
                           2002                                          138,000
                           2003                                          213,000
                           2004                                          193,000
                           2005                                          310,000
                                                                      ----------
                                                                    $  1,059,000
                                                                    ============

         At  December  31,  1995,  certain of the Mexican  companies  within the
         consolidation  had tax net  operating  loss  carryforwards  that can be
         utilized only by the Mexican  company which incurred the losses.  These
         net operating loss  carryforwards may be adjusted for inflation.  These
         tax net operating loss carryforwards, as adjusted for inflation, expire
         as follows, if not previously utilized to offset taxable income:

                           2001                                    $     544,000
                           2002                                          683,000
                           2003                                          547,000
                           2004                                        2,061,000
                           2005                                          347,000
                                                                      ----------
                                                                    $  4,182,000
                                                                    ============

         The Company  has  received  authorization  to file a  consolidated  tax
         return with its majority stockholder  commencing in 1995. Effective for
         1995,  a tax  sharing  agreement  has been  entered  into  between  the
         majority  stockholder,  Accel S.A. de C.V.,  and Elamex  whereby Elamex
         agrees to transfer  monthly an amount equal to its  estimated  payment,
         less  credits,  which would be  required  by the Mexican tax  authority
         calculated as if they were filing a separate  return for such year. The
         majority  stockholder further agrees to reimburse Elamex for use of any
         of Elamex's tax benefits at the time Elamex would otherwise realize the
         benefit.

                                      -36-

<PAGE>

                      ELAMEX, S.A. DE C.V. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements
                                (In U.S. Dollars)


<F9>     Redeemable Stock - Preferred and Common

         Effective  December  9, 1993,  the  stockholders  of Kronos,  Inc.  and
         Kronoservices,  S.A. de C.V. restructured their operations.  As part of
         the restructuring,  Kronoservices  changed its name to Elamex,  S.A. de
         C.V. and transferred the operations of Kronos,  Inc. to Elamex, S.A. de
         C.V.  during  1993 and 1994.  A change in  ownership  did not occur and
         these transactions were recorded at historical carrying amounts.

         As part of the  December  9, 1993  restructuring,  Elamex,  through its
         subsidiaries,  borrowed  $20,011,229 from a bank. These funds were paid
         to its  stockholders to redeem their preferred and common stock and pay
         dividends, and reinvested by the stockholders as follows:

                                                        Redemption  Reinvestment
                                                        ----------  ------------
         Minority-held Elamex redeemable common stock   $ 1,842,661      -
         Minority-held Elamex redeemable preferred stock  3,339,405      -
         Elamex Internacional's individual stockholders
            holding of Elamex redeemable preferred stock  6,428,523      -
                                                        -----------

               Payments to stockholders                  11,610,589      -

         Reinvestment in Elamex common stock by
            minority stockholder                            -          3,388,006
         Reinvestment in Elamex common stock by
            Elamex Internacional's individual 
            stockholders                                    -          6,178,025
                                                        -----------

               Total equity reinvestment                    -          9,566,031
                                                        -----------

         Subordinated debentures:
            Minority stockholders                           -          1,794,060
            Other stockholders                              -            250,498
                                                                      ----------

               Total subordinated debentures                -          2,044,558

         Elamex Internacional for Elamex common stock     7,370,640    7,370,640
                                                          ---------    ---------
                                                         18,981,229   18,981,229

         Preferred stock dividends and payment under
            redemption agreement                          1,030,000        -
                                                          ---------    ---------

                                                        $20,011,229   18,981,229
                                                        ===========   ==========

         Effective December 9, 1993, all of the redeemable  preferred stock (12%
         cumulative)  $100 par value,  was  redeemed by the  Company.  The stock
         consisted  of 30,000  Class A shares,  16,500 Class B shares and 18,500
         Class C shares.  Dividends of $650,000 were accrued through October 31,
         1993.  The  provisions  of the  Class B and Class C shares  included  a
         premium to be paid upon  redemption  and  $451,500  of the  premium was
         accreted through the redemption date. An additional premium of $211,578
         was also paid upon  redemption.  The total paid for the  redemption was
         approximately $9,767,928.

                                      -37-

<PAGE>


                      ELAMEX, S.A. DE C.V. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements
                                (In U.S. Dollars)


<F9>     Redeemable Stock - Preferred and Common, Continued

         An  agreement  was  entered  into  as  part  of the  December  9,  1993
         restructuring   whereby   Elamex   was   required,   if  and  when  its
         minority-held   common  stock  was  distributed  to   individuals,   to
         repurchase  up to  1,060,197  shares of common  stock  upon the  death,
         disability   or,  under  certain   conditions,   upon  an   involuntary
         termination of certain  individuals.  This agreement was formalized and
         revised on March 9, 1995 whereby  Elamex was  obligated  to  repurchase
         these shares of minority-held common stock over the next six years. The
         repurchase of these redeemable  shares was accelerated and by September
         1995,  all  minority-held  stock was  purchased  by  Internacional  for
         $4,018,444. The repurchase of the minority held stock was paid for by a
         loan  from  Elamex  to   Internacional  of  $1,300,016  and  a  capital
         contribution from Accel to Internacional of $2,718,428.

        A summary of these transactions follows:


                                                 Redeemable           Redeemable
                                                 Preferred             Common
                                                   Stock                Stock
                                                   -----                -----
                                                                         -
Balances at January 1, 1993                      $9,484,850
                                                                         -
         Preferred stock dividends                 650,000
         Payment of Preferred stock dividends     (780,000)              -
         Accretion of redemption premium on 
           preferred stock                                               -
                                                   451,500
         Redemption of preferred stock          (9,767,928)              -
         Redemption premium on preferred stock
           paid upon redemption                    211,578     
         Cash payment under redemption agreement  (250,000)              -
         Issuance of common stock
                                                      -               3,388,006
                                                           
         Accretion of redemption premium on 
         redeemable common stock                      -                  17,558
                                                 -----------
Balances at December 31, 1993                         -               3,405,564
         Accretion of redemption premium on
          redeemable common stock                     -                 386,442
                                                 -----------         ----------
                                                      -               3,792,006
Balances at December 31, 1994
         Accretion of redemption premium on 
         redeemable common stock                      -                 226,438
         Redemption of common stock                   -              (4,018,444)
         (September 1995)                        ------------        ----------

Balances at December 31, 1995                    $    -                   -
                                                 =============       ==========


                                      -38-

<PAGE>

                     ELAMEX, S.A. DE C.V. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements
                               (In U.S. Dollars)


<F10>    Stockholders' Equity

         In connection with the December 9, 1993  reorganization  of the Company
         as  discussed  in  note  9,  the  Company   completed   the   following
         stockholders' equity transactions:

           o      The Company authorized and issued, effective December 9, 1993,
                  for $13,548,665,  4,239,796  shares of Elamex's  approximately
                  $3.20 (ten Mexican  Pesos,  based upon the effective  exchange
                  rate at  that  time)  par  value  common  shares.  A total  of
                  4,240,796  shares were  outstanding  at December  31, 1993 and
                  1994.  Elamex may legally  authorize  an  unlimited  amount of
                  common shares upon stockholder approval.

           o      The Company  redeemed  $9,999,999 of common stock on the books
                  of Kronos for $9,213,301, effective December 9, 1993.

         A summary of the reorganization transactions follows:

              Issuance of common stock of Elamex                  $  13,548,665
              Issuance of redeemable common stock of Elamex           3,388,006
                                                                    -----------

                                                                     16,936,671
              Issuance of subordinated debentures (note 13)           2,044,558
                                                                    -----------

                                                                  $  18,981,229
                                                                  ==============
              Redemption of preferred stock of Kronos            $    9,767,928
              Redemption of common stock of Kronos                    9,999,999
              Discount on redemption of common stock                   (786,698)
                                                                    ------------
                                                                  $  18,981,229
                                                                  ==============

         As part of the merger transaction  between  Internacional and Elamex on
         October 1, 1995,  the stock of Elamex,  S.A. de C.V. was  cancelled and
         replaced by 5,000,000  shares  issued to  Internacional's  stockholders
         proportionate to their ownership  interest;  Internacional's  stock was
         cancelled. The merged corporation is organized under the laws of Mexico
         as a sociedad anomina de capital variable.

                                      -39-

<PAGE>


                      ELAMEX, S.A. DE C.V. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements
                                (In U.S. Dollars)


<F10>    Stockholders' Equity, Continued

         Under the bylaws and Mexican law, the capital stock of Elamex,  S.A. de
         C.V. must consist of fixed  capital and may have, in addition  thereto,
         variable capital.  Stockholders  holding shares  representing  variable
         capital common stock may require the Company, with a notice of at least
         three  months  prior to December 31 of the prior year,  to redeem those
         shares at a price  equal to the  lesser of either (i) 95% of the market
         price,  based on the  average of trading  prices in the stock  exchange
         where it is listed during the thirty  trading days preceding the end of
         the fiscal year in which the redemption is to become  effective or (ii)
         the book value of the  Company's  shares as  approved at the meeting of
         stockholders  for the latest fiscal year prior to the redemption  date.
         Although the variable  capital  common stock is redeemable by the terms
         described  above,  such shares have been  classified  as a component of
         stockholders'  equity in the  consolidated  balance sheets.  Management
         believes the variable common stock represents permanent capital because
         the timing and pricing  mechanisms  through which a  stockholder  would
         exercise  the  option to redeem  are such that a  stockholder,  from an
         economic  standpoint,  would not exercise  this  option.  At the time a
         stockholder is required to give notice of redemption,  the  stockholder
         will not be able to know at what price the shares would be redeemed and
         would not expect the present value of the future redemption  payment to
         equal or exceed the amount  which would be received by the  stockholder
         in an immediate public sale.

         Dividends paid by Mexican  companies which exceed earnings and profits,
         as defined by the Mexican tax law, are subject to an effective  34% tax
         rate payable by the Company.  No dividends on common stock were paid by
         the Mexican companies in 1995, 1994, or 1993.

         The Mexican Law requires  that at least 5% of the  Company's net income
         each year (after profit sharing and other  deductions  required by law)
         be allocated to a legal reserve fund, which is not thereafter available
         for distribution,  except as a stock dividend, until the amount of such
         fund equals 20% of the Company's  historical  capital stock.  The legal
         reserve fund at December 31, 1995 was  approximately  $29,800  (229,000
         Pesos).  An additional  allocation  may be made to the legal reserve at
         the annual  stockholders'  meeting.  Retained  earnings  available  for
         dividends  under  Mexican  law at  December  31,  1995 was  $6,896,070.
         However,  debt agreements place certain  restrictions on the payment of
         dividends (note 6).

         Common Stock Offering

         On December 15, 1995, the  stockholders of Elamex,  S.A. de C.V., at an
         extraordinary   stockholders   meeting,   approved  an  amendment   and
         restatement  of the bylaws of Elamex,  S.A. de C.V.  which included the
         following:  (i) elimination of par value of all shares; (ii) a transfer
         of all the variable  capital of Elamex,  S.A. de C.V. to fixed  capital
         (5,000,000 shares); (iii) authorization for issuance of up to 3,000,000
         shares of common stock  constituting  fixed capital (for the offering);
         (iv) authorization of 15,000,000 shares  constituting  variable capital
         (which will be held by Elamex,  S.A.  de C.V. as treasury  stock and is
         expected to be sold, from time to time, at the market price  prevailing
         at such  time as  authorized  by the  Board  of  Directors);  (v) and a
         provision  requiring a motion at each annual  stockholders'  meeting to
         allow  the  stockholders  to  designate  up to 15% of each  year's  net
         profits as reserved for repurchase and cancellation of  publicly-traded
         common shares outstanding.

                                      -40-

<PAGE>

                      ELAMEX, S.A. DE C.V. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements
                                (In U.S. Dollars)


<F10>    Stockholders' Equity, Continued

         Common Stock Purchase Restrictions and Preemptive Rights

         Any person who seeks to acquire  ownership  of 15% or more of the total
         outstanding  shares of the Company's  common stock must receive written
         consent from the Company's Board of Directors.  Should shares in excess
         of 15% be acquired without permission, the purchaser will be subject to
         liquidated  damages  which will be used by the  Company  to  repurchase
         stock in excess of the 15% ownership  limitation.  In addition,  in the
         event that the Company issues additional shares,  existing stockholders
         will have  preemptive  rights to subscribe for new shares,  except when
         shares are issued in connection  with a merger or for the conversion of
         convertible  debentures.  The  15,000,000  shares of  variable  capital
         authorized on December 15, 1995 are not subject to preemptive rights.

         Preferred Stock

         As part of the  December  15, 1995  amendment  and  restatement  of the
         Company's bylaws, the Company's Board of Directors,  at its discretion,
         can issue up to an aggregate of 50,000,000 shares of preferred stock in
         one or more  series.  The Board may  attach  any  preferences,  rights,
         qualifications,  limitations,  and  restrictions  to the shares of each
         series issued,  including dividend rights and rates, conversion rights,
         voting rights, terms of redemption,  and liquidation  preferences.  The
         shares  may be issued at no par value or at a par value  determined  by
         the Board of Directors.  No shares of preferred  stock have been issued
         as of December 31, 1995.

<F11>    Executive Phantom Stock Plan

         During 1995, the Company  adopted an Executive  Phantom Stock Plan (the
         "Plan") which offers  certain key executives of the Company and related
         entities   long-term   incentives   in   addition   to  their   current
         compensation.  Participants  receive  benefits  expressed  in shares of
         common stock, but which are not actual shares of common stock ("Phantom
         Stock Shares"). The Company will keep a record of the amount of Phantom
         Stock  Shares  held  by  each  Participant.  Each  Participant  will be
         credited  with dollar  amounts  equal to  dividends  paid on issued and
         outstanding  common  stock,  and such  amounts  accrue  interest at the
         short-term  money market rate  published by the Chase  Manhattan  Bank,
         N.A. The accrual of dividends and interest ceases to a Participant upon
         termination of the Participant's  employment with the Company. The Plan
         provides that the number of Phantom Stock Shares  awarded be determined
         by a committee of the Board of Directors charged with administering the
         Plan and the aggregate  number of Phantom Stock Shares  awarded for any
         year shall in no event exceed 10% of the number of the Company's issued
         and  outstanding  common  shares  as of the  end of  such  year.  As of
         December  31,  1995,  there  were no  Participants  in the  Plan and no
         Phantom Stock Shares had been issued under this Plan.

                                      -41-

<PAGE>

                      ELAMEX, S.A. DE C.V. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements
                                (In U.S. Dollars)


<F12>    Major Customers

         The Company has  agreements  which provide for the sale of its assembly
         services and turnkey manufacturing at established prices. The Company's
         business is dependent on one- to five-year agreements which are subject
         to termination or renewal.

         Certain  customers   accounted  for  significant   percentages  of  the
         Company's total sales during the periods ended as follows:

                                                               December 31,
      Customer              Products and Services           1995  1994  1993
      --------              ---------------------           ----  ----  ----

      Polaroid Corp.   Flexible and rigid circuit boards/
                         component assembly                  23%   24%    28%
      Black and Decker Printed circuit boards and final
                          assembly                           18%   17%    12%
      Xircom           Printed circuit boards and cable      16%   16%     6%
      Lockheed Martin  Printed circuit boards and cable       1%    3%    11%


<F13>    Related Party Transactions

         The Company  engages in various  transactions in the ordinary course of
         business with its stockholders and other related parties.  A summary of
         significant related party transactions follows:

              o   As  part  of  the  1993  reorganization  and  recapitalization
                  discussed in notes 1 and 10, the Company issued  approximately
                  $2,045,000 of subordinated  debentures to certain stockholders
                  of the Company.  Interest at 7% is payable  semi-annually  and
                  principal is payable $300,000 on January 15, 1997, $300,000 on
                  January 15,  1998,  $250,498 on December 8, 1998,  $600,000 on
                  January 15, 1999, and $594,060 on January 15, 2000.  Principal
                  is  subject  to  acceleration  under  certain   circumstances,
                  including a public  offering  of the  Company's  common  stock
                  (note 15).

              o   The  Company  acquired  the  right  to  manufacture   selected
                  products in 1991 from a  stockholder  in  exchange  for a note
                  payable. Monthly installments of $28,000,  including principal
                  and  interest at 11%,  were paid  through  July 1994 for these
                  rights. The Company paid  approximately  $189,000 and $297,000
                  in  principal  and $7,000 and $39,000 in interest on this debt
                  during 1994 and 1993, respectively.

              o   The Company  also leases a  manufacturing  facility  from this
                  stockholder,  which resulted in rent expense of  approximately
                  $234,000,  $238,000,  and $251,000 at December 31, 1995, 1994,
                  and 1993, respectively.

              o   The  Company  leases  three   manufacturing   facilities  from
                  companies which are owned by a related party. Included in rent
                  expense   are   rental   payments   under   these   leases  of
                  approximately $833,000, $968,000, and $828,000 during December
                  31, 1995, 1994, and 1993, respectively.

                                      -42-

<PAGE>

                      ELAMEX, S.A. DE C.V. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements
                                (In U.S. Dollars)


<F13>        Related Party Transactions, Continued

         o        Elamex de Torreon,  S.A. de C.V., a Mexican  company  owned by
                  affiliates of Elamex,  exclusively  provides assembly services
                  under the direction of Elamex to a customer of Elamex. Under a
                  manufacturing contract between Elamex and the Mexican company,
                  the Mexican  company is required to submit its budget annually
                  to the Board of Directors of Elamex for approval.  At December
                  31, 1995,  1994,  and 1993,  the Mexican  company had sales to
                  Elamex   of   $1,834,711,    $2,678,720,    and    $2,302,242,
                  respectively.  Elamex had a payable to the Mexican  company of
                  $53,629  and   $82,110,   at  December   31,  1995  and  1994,
                  respectively.

         o        A U.S.  corporation  owned by  certain  executives  and senior
                  management of the Company  exclusively  provides  professional
                  services  to Elamex.  Under the  service  agreement,  the U.S,
                  corporation  is obligated  to submit its annual  budget to the
                  Board of  Directors  of Elamex for  approval.  At December 31,
                  1995, 1994, and 1993, this company provided services to Elamex
                  for  $2,207,941,  $2,335,727,  and  $1,766,578,  respectively.
                  Elamex had payables to this company of $102,495 and  $123,829,
                  at December 31, 1995 and 1994, respectively.

         o        The Company paid consulting fees, consisting of tax advice and
                  return  preparation,  and other  administration  services,  of
                  approximately $280,000, $191,000, and $174,000 during December
                  31, 1995, 1994, and 1993, respectively, to companies which are
                  related parties.

         o        The Company  purchases  insurance  through an insurance broker
                  that is a related party. Premiums paid approximated  $175,000,
                  $362,000,  and $232,000 for the years ended December 31, 1995,
                  1994, and 1993, respectively.

<F14>    Commitments and Contingencies

         The Mexican  Federal  Labor Law  requires a  severance  payment for all
         permanent  employees that are terminated by the employer.  This payment
         is calculated on the basis of ninety days pay for  termination  anytime
         during the first year of employment, with an additional twelve days pay
         per  year  for  each  year of  service  thereafter.  While  most of the
         Company's  Mexican  assembly  labor  is  hired  under  temporary  labor
         contracts during the first two months of employment, the labor force is
         changed to permanent labor contracts after this period. The Company has
         agreements with many of its  contract-assembly  customers which require
         that the customers pay the severance  costs  incurred in the event that
         assembly contracts are terminated prior to their scheduled  completion.
         In  management's   opinion,  any  severance  costs  incurred  upon  the
         termination of any manufacturing contracts would not be material.

         Seniority  premiums to which  employees  are entitled  upon  retirement
         after fifteen years or more of service,  in accordance with the Mexican
         Federal Labor Law, are  recognized as expense  during the year in which
         services are  rendered,  based on actuarial  computations.  Included in
         other liabilities is approximately $181,962 and $215,000 as of December
         31,  1995  and  1994,  respectively,  which  fully  accrued  for  these
         seniority obligations. No significant seniority payments have been made
         through October 1, 1995.

         At  December  31,  1995,  the  Company  has an  obligation  to purchase
         inventory held by suppliers valued at approximately $1,300,000.

                                      -43-

<PAGE>


                      ELAMEX, S.A. DE C.V. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements
                                (In U.S. Dollars)


<F15>    Subsequent Events

         Public Offering

         Effective  March 19, 1996, the Company  completed a public  offering of
         2,400,000 shares of Class I, no par value, common stock. The shares are
         traded  on  the  NASDAQ  National   Market.   The  total  common  stock
         outstanding after the offering is 7,400,000 shares.  Upon completion of
         the offering, Accel remained as the majority stockholder;  accordingly,
         Accel has the ability to elect a substantial  majority of the Company's
         directors, subject to certain limitations, and will continue to control
         the Company.

         The net proceeds from the public offering,  which totaled  $18,900,000,
         net of expenses  of  $2,700,000,  were used to  pay-down  approximately
         $15,900,000 of outstanding debt and subordinated debentures.

         Pro Forma Information and Supplementary Earnings per Share

         The following is pro forma data for the year ended December 31, 1995 as
         if the receipt of proceeds from the public offering occurred  effective
         January 1, 1995.  The  financial  data,  as adjusted,  assumes that net
         proceeds  of  $18,900,000  were  used  to  retire  outstanding  debt of
         approximately  $15,900,000,  that net cash remaining, after the paydown
         of debt,  was  approximately  $3,000,000,  and that debt issue costs of
         approximately $65,000 were written-off. Pro forma amounts have not been
         audited.  Pro forma earnings per share are computed assuming  7,400,000
         shares of common stock were outstanding since January 1, 1995.

         The  following  table sets forth  certain  items from the  statement of
         operations  adjusted  to give  effect to the sale of  common  stock and
         application  of  proceeds  therefrom,  as if the sale of  common  stock
         occurred at January 1, 1995:

                                                      For the Year ended
                                                       December 31, 1995
                                                          (unaudited)
                                                      -------------------
                                                    Actual           As Adjusted
                                                    ------           -----------
              Total other income (expense)      $   (852,000)            640,000
              Income before income taxes        $  7,936,000           9,428,000
              Net income                        $  6,209,000           7,194,000
              Common shares outstanding            5,000,000           7,400,000
              Income per common share                $  1.20                0.94
</FN>
</TABLE>

                                      -44-

<PAGE>



Item 9.  Changes  in  and  Disagreements   with  Accountants  on  Accounting and
Financial Disclosure.

         Not applicable


Item 10.  Executive Officers of the Registrant

         The names, ages and positions of the Director and executive officers of
the Company as of April 18, 1996 are as follows:

  Name                 Age                   Position
  ----                 ---                   --------
Eloy S. Vallina        58      Chairman of the Board of Directors
Federico Barrio        59      Vice Chairman of the Board of Directors
Jesus Alvarez-Morodo   49      Vice Chairman of the Board of Directors
Hector M. Raynal       42      President, Chief Executive Officer and Director
Salvador Almeida       39      Vice President-Finance, Chief Financial Officer
                                  and Secretary
Timothy A. Graves      42      Vice President-Sales and Marketing
David R. Crawford      59      Vice President-Manufacturing Operations
Wayne Rout             52      Vice President-Materials
Jesus E. Vallina       47      Director
Rafael Vallina         36      Director
Eduardo L. Gallegos    54      Director
Robert J. Whetten      53      Director
Jerry Neely            59      Director
Antonio Elias          47      Director
Charles H. Dodson      65      Director
Tomas de Leon          42      Statutory Auditor


Eloy S. Vallina

         Mr.   Vallina  has  been  Chairman  of  the  Board  of  Accel  and  its
predecessor,  Grupo  Chihuahua,  S.A. de C.V.,  since its inception in 1979. Mr.
Vallina has continued as Chairman of Ponderosa  Industrial,  S.A. de C.V.  since
its spin-off by Grupo  Chihuahua.  He is also chairman of Kleentex Corp., and an
Advisory  Director of Norwest  Bank El Paso.  Mr.  Vallina was Chairman of Banco
Comercial  Mexicano,   later  Multibanco  Comermex,   one  of  Mexico's  largest
commercial  banks at that time,  from 1971 until its  expropriation  in 1982. He
graduated with a B.A. in Business  Administration from the Instituto Tecnologico
y de Estudios Superiores de Monterrey.

Federico Barrio

         Mr.  Barrio  has been Vice  Chairman  of the  Board of  Elamex  and its
predecessor companies,  or has held the functionally equivalent position, for 22
years and was a founding stockholder of the Elamex business.  He is a partner in
Constructora Lintel, a major developer of industrial and commercial buildings in
Ciudad Juarez,  and he has been Constructora  Lintel's  President since 1983. He
has also been an Advisory  Director of Norwest Bank El Paso since 1991. He has a
B.S. in Industrial Engineering from the Chihuahua Technological Institute and an
M.B.A.  degree from the  University of Chihuahua.  Mr. Barrio was former Dean of
Juarez  Technological  Institute  and has 26 years of  experience  in industrial
development and general contracting.

Jesus Alvarez-Morodo

         Mr.  Alvarez-Morodo has been Vice Chairman of the Board of Elamex since
1995 and President and CEO of Accel since 1992. He has been a director of Elamex
since 1990. Mr.  Alvarez-Morodo  has held various  positions with Accel, and its
predecessor, Grupo Chihuahua and its subsidiaries since 1982, including Vice

                                      -45-

<PAGE>

President  from 1989 to 1992. He graduated from the  Universidad  Iberoamericana
with a B.S.  in  Electromechanical  Engineering  and from the  Sloan  School  of
Management, M.I.T. with an M.S. degree in Management.

Hector M. Raynal

         Mr.  Raynal has been  President and Chief  Executive  Officer of Elamex
since  January,  1995. In 1994 he was the Director  General of Pondercel S.A. de
C.V., a pulp and paper  manufacturer.  From 1990 to 1994 Mr. Raynal directed the
paper unit at Pondercel,  and served as a director, vice president and secretary
of Pondercel's U.S. marketing subsidiary.  Mr. Raynal has held various positions
with Accel and Grupo  Chihuahua  since  1983.  He  received a B.S.  and M.S.  in
Electrical Engineering and an M.B.A from Stanford University.

Salvador Almeida

         Mr. Almeida has been Vice  President-Finance  & Chief Financial Officer
of Elamex  since 1990.  Mr.  Almeida has held various  positions  with Accel and
Grupo  Chihuahua since 1980. He is also a director on the Ciudad Juarez regional
board of Banca Serfin. He received a B.S. in Chemical Engineering and an M.S. in
Engineering Administration from New Mexico State University.

Timothy A. Graves

         Mr. Graves has been Vice  President-Sales and Marketing of Elamex since
1993.  From 1989 to 1993 he was Vice  President  of Sales and  Marketing/Program
Manager at  Comptronix  Corp.  He received a B.S. in Corporate  Finance from the
University  of  Alabama.  Mr.  Graves  has 12 years of  experience  in  contract
electronics manufacturing.

David R. Crawford

         Mr. Crawford has been Vice President Manufacturing Operations of Elamex
since August 1995.  From 1987 to 1995 he was Director of Operations of the Allen
Bradley   Business  Unit  Electronic   Components,   a  subsidiary  of  Rockwell
International Corporation. Mr. Crawford has 35 years of experience in electronic
assembly and components  manufacturing from major manufacturing companies in the
area. He received a B.S. from Purdue University.

Wayne Rout

         Mr. Rout has been Vice  President-Materials  for Elamex since 1988. Mr.
Rout has 28 years of experience in manufacturing  and materials.  Mr. Rout has a
B.S. degree from Brigham Young  University.  Mr. Rout holds the APICS,  NAPM and
IMMS certifications.

Jesus E. Vallina

         Mr.  Vallina  has been  Director of Public  Relations  of Accel and its
predecessor,  Grupo  Chihuahua,  for  the  past 20  years.  He is  President  of
Constructora Inmobiliaria Las Americas, S.A. de C.V., and a Director of Kleentex
Corp. He is also an Advisory  Director of Norwest Bank El Paso. Mr. Vallina is a
graduate of the  University  of Texas at El Paso,  where he received a degree in
Business  Administration.  Mr. Vallina is the brother of Eloy Vallina and cousin
of Rafael Vallina.

Rafael Vallina

         Mr.  Vallina  has been  President  of Implyex  Corp.  since  1990,  and
President  of Tableros y Chapas del Norte since 1992.  He is also  President  of
Triplay Maderas y Derivadas, and of Kintitsu. He has been a director

                                      -46-

<PAGE>

of Elamex since 1994. Mr. Vallina is a Certified Public Accountant with a degree
from the Instituto  Technologico  y de Estudios  Superiores  de  Monterrey.  Mr.
Vallina is a cousin of Eloy Vallina and Jesus Vallina.

Eduardo L. Gallegos

         Mr. Gallegos has been with Accel and its predecessor,  Grupo Chihuahua,
for 23 years.  He has been  President of Esvamex,  S.A. de C.V.  since 1985. Mr.
Gallegos   graduated  as  a  Certified  Public  Accountant  from  the  Instituto
Tecnologico  y de  Estudios  Superiores  de  Monterrey,  and has  studied at the
American  Management   Association,   Stanford  Alumni   Association,   Advanced
Management College and Instituto de Administracion Cientifica de las Empresas.

Robert J. Whetten

         Mr.  Whetten has been a Director of Elamex since 1994. He also has been
President and Chief  Executive  Officer of Norwest Bank El Paso since 1991.  Mr.
Whetten  has 20 years of  banking  experience  in the  United  States  and Latin
America.  He received a B.A.  in Finance  and a Master of Public  Administration
from Brigham Young University.

Antonio L. Elias

         Mr. Elias has been the Senior Vice President,  Advanced Projects Group,
at Orbital Sciences Corporation ("OSC") since 1989. Mr. Elias joined OSC in 1986
as Chief Engineer, becoming Vice President for Engineering in 1988 and Corporate
Vice  President  in  1989.  From  1980  to 1986 he was  Assistant  Professor  of
Aeronautics and Astronautics at the Massachusetts  Institute of Technology.  Mr.
Elias obtained a B.S.,  M.S.,  E.A.A.  and Ph.D. in Aeronautics and Astronautics
from the Massachusetts Institute of Technology.

Jerry W. Neely

         Mr. Neely is Director and Chairman of the Executive  Committee of Smith
International,  Inc. Mr. Neely  retired as President / Chairman in 1988. He held
several positions at Smith  International,  Inc. from 1966 to 1988. He serves on
the Boards of Norris Cancer Hospital and All Coast Forest Products, is a Trustee
of The University of Southern  California,  Past Chairman of Petroleum Equipment
Supplies Association and Past Chairman of The Young Presidents Organization. Mr.
Neely received a B.S. in Industrial Management/Business  Administration from the
University of Southern California.

Charles H. Dodson

         Mr.  Dodson  was  owner of  Elamex  for 17 years in  addition  to being
Chairman of the Board and Chief  Executive  Officer.  Mr.  Dodson has remained a
Director  of  Elamex  since  its  acquisition  by  Accel.  He has also been Vice
President of Nafta Ventures, Inc. since 1994.

Tomas de Leon

         Mr. de Leon has been Elamex's statutory auditor since 1988. He has also
been a partner in KPMG Cardenas Dosal,  S.C. since 1988. Mr. de Leon is a member
of the  Mexican  Institute  of  Public  Accountants  and has  obtained  a public
accounting degree from the Universidad Iberoamericana in Mexico City.

On April 18, 1996 a new Board of Directors  was  appointed,  which  included Mr.
Neely and Mr. Elias elected as new members of the Board of Directors.

Item 11.  Executive Compensation

         During the year ended December 31, 1995,  Elamex paid,  either directly
or through a related company,  MTI Services Corporation ("MTI"), an aggregate of
$679,806 to all of its  Directors  and  officers as a group for  services in all
capacities and an additional $161,500 in respect of a discretionary compensation
plan. During such

                                      -47-

<PAGE>

year,  the Company,  through MTI, set aside or accrued an aggregate of $8,494 to
provide  pension,  retirement or similar benefits for its directors and officers
pursuant  to  existing  plans,  consisting  solely  of a  401(k)  plan  for  its
U.S.-based officers and Directors.

         Twenty-five  of the Company's  executives  and senior  managers who are
citizens  or  residents  of the  United  States  are  employees  of MTI,  a U.S.
corporation  owned by such  executives,  and  provide  services  to MTI  under a
contract  between MTI and Elamex.  The purpose of this arrangement is to provide
to U.S.  resident  employees  U.S.  dollar-denominated  salaries and  U.S.-style
employee benefits.  Under such contract, the Company pays to MTI an amount equal
to the salary and benefits provided to such executives by MTI.

Item 12.  Security ownership of certain beneficial owners and management

         The following  table sets forth  information  regarding the  beneficial
ownership of the  Company's  Common  Stock's of April 8, 1996 by (i) each person
who is known to the Company to own beneficially  more than 5% of the outstanding
Common  Stock of the  Company,  (ii) each  director  individually  and (iii) all
directors and executive offices as a group.

     Name and Address of                   Number of Shares     Percent of Total
     Beneficial Owner                      Beneficially Owned
     ----------------                      ------------------   ----------------
Accel, S.A. de C.V.                            3,777,500            51.05%
 Avenida Zarco No. 2401
 31020 Chihuahua, Chih. Mexico

Eloy S. Vallina (1)                            3,777,500            51.05
 Avenida Zarco No. 2401
 31020 Chihuahua, Chih. Mexico

Fonlyser, S.A. de C.V.                           472,500 (3)         6.39
 Av. Insurgentes Sur No. 1931-Piso 12
 Colonia Guadalupe Inn
 Mexico, D.F. 01020

Banca Serfin S.A. (2)                            472,500 (3)         6.39
 Prolongacion Paseo de la Reforma No. 500  
 Colonia Lomas de Santa Fe
 Mexico, D.F. 01020


- ------

(1)   Mr. Vallina directly owns 15,790,908 shares, or 54.98%, of the outstanding
      common stock of Accel. In addition,  Mr. Vallina  controls  companies that
      hold 3,335,419 shares, or 11.6%, of the outstanding common stock of Accel.
(2)   Banca Serfin S.A., a wholly-owned  subsidiary of Grupo Financiero  Serfin,
      S.A. de C.V., beneficially owns a majority of the outstanding common stock
      of Fonlyser, S.A. de C.V.
(3)   On April 19, 1996 the over-allotment option granted in the public offering
      was  exercised in the amount of 100,000  shares,  reducing the  beneficial
      ownership of  Fonlyser,  S.A. de C.V.  and Banca  Serfin,  S.A. to 372,500
      shares or 5.03%.

                                      -48-

<PAGE>

Item 13.  Certain Transactions

         The Company was formed on the Effective Date in the merger  transaction
described  below.  The  Company  has been  operated  by  substantially  the same
investors since its purchase in May 1990; however, the organizational  structure
has  changed  during this  period.  The  Company  consists of the former  Elamex
Internacional,  whose assets and  liabilities  were merged with and into Elamex,
S.A. de C.V. on the Effective Date.

         Effective December 9, 1993, the stockholders of Kronos, Inc. ("Kronos")
and its subsidiaries and the stockholders of Kronoservices,  S.A. de C.V., which
were substantially the same persons and entities, restructured the operations of
those companies. Kronoservices, S.A. de C.V. changed its name to Elamex, S.A. de
C.V.,  which was chosen as a name easily  identified  by  customers  and already
associated  with the operations of related  companies.  As of December 31, 1993,
the operations of Kronos,  constituting  substantially  all of its assets,  were
transferred to Elamex,  S.A. de C.V.  Substantially  all remaining Kronos assets
were transferred in 1994.

         Prior to  November  16,  1993,  Accel held 55% of the  common  stock of
Elamex  Internacional,  and the  Selling  Stockholder  held the other 45%.  Such
stockholders and, indirectly, a company controlled by Messrs. Barrio and Dodson,
the two founders of the Elamex business, each held preferred stock in Kronos, an
80%-owned  subsidiary  of  Elamex  Internacional.  Kronos  was the  intermediate
holding  company  for  the  Elamex  business.  As  of  November  16,  1993,  the
stockholders, in effect, canceled all of the preferred stock and $1.1 million of
accumulated  dividends and redemption premiums in exchange for additional common
stock  and,  in  addition,  two of the  stockholders  received  $2.0  million of
five-year Subordinated  Debentures bearing interest at 7% per annum. At the same
time,  the Elamex  corporate  structure  was modified  by, in effect,  replacing
Kronos with Elamex,  S.A. de C.V., a Mexican  directly held subsidiary of Elamex
Internacional,  which was the issuer of such  Subordinated  Debentures.  Using a
portion of the net proceeds of the public offering the  Subordinated  Debentures
were recently  prepaid.  Elamex  Internacional  was merged with and into Elamex,
S.A. de C.V. on October 1, 1995.

         As part of the November 16, 1993 transaction,  Accel and Fonlyser, S.A.
de C.V. (the "Selling Stockholder") entered into a stockholders'  agreement (the
"Stockholders'  Agreement") providing that each would be required, in effect, to
make a bid to buy the shares of Common  Stock held by the other,  with the party
submitting the higher bid being required to buy the low bidder's  shares at such
high bid price,  and the low bidder being  required to sell all of its shares at
such price,  subject to certain  limitations.  In  anticipation of the Company's
recent  public  offering,  Accel and the  Selling  Stockholder  entered  into an
agreement (the "Modification Agreement"), pursuant to which they agreed to waive
their respective rights under the Stockholders'  Agreement and to terminate such
agreement.  In addition,  Accel agreed not to sell any shares of Common Stock in
the public  offering  and to permit the Selling  Stockholder  to sell its shares
offered  herein.  Accel and the  Selling  Stockholder  further  agreed  that the
Selling  Stockholder  would make  available to the  underwriters  for the public
offering  the  entire   amount  of  shares   required   for  the   underwriters'
over-allotment  option,  and that the  Selling  Stockholder  would  also sell to
Accel, at book value, the number of shares of Common Stock required for Accel to
maintain  ownership of approximately 51% of the shares  outstanding.  Accel also
agreed to take all actions  necessary to see that Elamex  redeems  within thirty
days of the public offering $250,498 of Subordinated Debentures then held by the
Selling Stockholder.  Accordingly, the Selling Stockholder (i) sold to Accel, at
book value, the number of shares of Common Stock then held by it and not offered
in the  public  offering  and  required  for  Accel  to  maintain  ownership  of
approximately 51% of the shares outstanding,  and (ii) thereafter, set aside and
provided  the  entire  amount of shares  then  held by it and  required  for the
Underwriters'  over-allotment option. The over-allotment option was subsequently
exercised in the amount of 100,000 shares.

         On March 9,  1995,  Elamex,  S.A.  de C.V.  entered  into an  agreement
whereby it was  obligated to purchase,  or cause to be  repurchased,  over a six
year period,  1,060,197 shares of its Common Stock from a company  controlled by
Messrs.  Barrio and Dodson for an aggregate purchase price of approximately $3.8
million (to be adjusted by 8.5% per annum). In July and September,  1995, Elamex
Internacional purchased all such shares for approximately $4.0 million, or $3.79
per share. After giving effect to the change in the amount of

                                      -49-

<PAGE>

outstanding  shares of Elamex,  S.A.  de C.V.  effected in  connection  with the
merger of Elamex Internacional with and into Elamex, S.A. de C.V., such purchase
price would have been $4.02 per share.

         Elamex,  S.A.  de C.V.  and  Mossberg  are  parties to a  manufacturing
contract pursuant to which Elamex has agreed to manufacture  shotgun  components
and safe deposit boxes.  The  manufacture  of firearms and their  components are
highly  regulated  activities  in Mexico that may not be  conducted by companies
with non-Mexican ownership. In order to comply with Mexican regulations,  Elamex
de  Torreon  acts as a  subcontractor  to Elamex  for this  contract.  Elamex de
Torreon is owned by Bielas,  Ensambles  y  Articulos  Reciclables,  S.A. de C.V.
("Bielas"),  whose  stock is held by members of the Board of  Directors  who are
citizens  of Mexico.  Elamex de  Torreon,  which holds a permit from the Mexican
Department of National Defense to manufacture the shotgun  components,  performs
the manufacturing required under the Mossberg contract,  including the provision
of facilities and employees,  under contract to Elamex which supervises the work
performed by Elamex de Torreon.  The  manufacturing  facility  used by Elamex de
Torreon is owned by Accel and leased to Elamex de Torreon.  The initial  term of
the lease has  approximately  one year to run with an option  exercisable by the
lessee to extend for four additional years, while the Mossberg contract runs for
approximately two years from the date hereof.  Elamex pays Elamex de Torreon its
out-of-pocket  costs to fulfill the contract  (i.e.,  the cost of rent under the
lease and the  compensation  of employees)  plus up to 2%. The  stockholders  of
Elamex de Torreon have agreed not to interfere with performance of the foregoing
arrangements,  or permit them to be modified,  in either case  without  Elamex's
consent,  so long as the  Mossberg  contract  is in  effect.  Accel has  granted
Elamex,  and  Elamex  has  granted  to  Mossberg,  an  option  to  purchase  the
manufacturing facility where the Mossberg contract is performed from Accel for a
price determined by appraisers  appointed by each party to represent fair market
value.  The options  expire on the  expiration  of the lease.  In addition,  the
Company holds options to purchase from Accel the Torreon  facility  listed under
"Business-Facilities"  and a second  facility  in Ciudad  Chihuahua;  the option
exercise price for each facility will be the value  determined by an independent
appraiser.  The Company  intends to  exercise  such  options to  purchase  these
facilities in 1996. The options expire in December 1997.

         In addition,  on September 30, 1995,  Elamex  entered into an agreement
with  Bielas,  a company  whose stock is held by five  members of the  Company's
Board of Directors:  Messrs. Eloy Vallina, Jesus Vallina,  Gallegos,  Barrio and
Alvarez-Morodo.  The  agreement  provides  that Elamex will acquire the stock of
Elamex de Torreon for $10,000 if: (i) the law prohibiting  non-Mexican ownership
of firearms  manufacturers is repealed;  (ii) the Department of National Defense
authorizes  acquisition  of Elamex de Torreon by Elamex;  or (iii) the  Mossberg
contract  is  terminated.  This  option is  subject to a prior  option,  made on
January  15,  1994  and  granted  by  Elamex,  Bielas,  and  several  affiliated
companies,  to  Mossberg,  under which  Mossberg  has the option to purchase the
shares of Elamex de Torreon for $10,000.

         Accel is the parent  corporation  of both Elamex and  Esvamex,  S.A. de
C.V.  ("Esvamex").  Esvamex and Elamex are parties to a consulting  agreement of
indefinite duration under which Esvamex provides administrative, accounting, tax
and financial services to Elamex. In return, Elamex pays Esvamex $15,950 monthly
subject to renegotiation as circumstances may require. The Company believes that
this amount is the fair market value of the services it receives from Esvamex.

         At the time he became  President  and Chief  Executive  Officer  of the
Company,  Mr. Raynal moved from Ciudad Chihuahua to Ciudad Juarez. At that time,
the Company  guaranteed a $150,000 loan to Mr. Raynal by a bank, the proceeds of
which were used to purchase a home in Ciudad Juarez.

                                      -50-

<PAGE>

Item 14.  Exhibits and Financial Statement Schedules.

         (a) Financial Statements

             (i)    The consolidated  balance sheets of Elamex, S.A. de C.V. and
                    its  subsidiaries  as of December  31, 1995 and 1994 and the
                    related statements of income,  stockholders' equity and cash
                    flows for each of the years in the  three-year  period ended
                    December 31, 1995 are filed in Item 8 of this report.

             (ii)   Financial   statement  schedule,  valuation  and  qualifying
                    accounts and reserves  and report  thereon  included on page
                    53.

         (b) The following exhibits are filed as part of this report:

     Exhibit                              Description
     Number
     ------                               -----------
        3           Estatutos  Sociales  (By-Laws) of the Registrant  (including
                    English translation).*
      10.1          Modification  Agreement  Between  Fonlyser,  S.A. and Accel,
                    S.A. de C.V., with a translation in English,  and subsequent
                    modification letter, with a translation in English.*
      10.2          Credit  Agreement  with  Confia,  S.A.,  with a  summary  in
                    English, and renewal letter, with a translation in English.*
      10.3          Revolving Credit Agreement with Comerica Bank.*
      10.4          Contract for the Opening of Credit with Bancomer, S.A., with
                    a summary of subsequent modifications in English.*
      10.5          Tax Sharing Agreement between Accel, S.A. de C.V. and Elamex
                    S.A. de C.V.*
      10.6          Lease of Elamex de Juarez  Plant #3, with a  translation  in
                    English.*
      10.7          Lease of Elamex de Juarez  Plant #4, with a  translation  in
                    English.*
      10.8          Lease of Elamex de Juarez  Plant #5, with a  translation  in
                    English.*
      10.9          Lease of Elamex de Juarez Plant #9.*
      10.10         Lease of Elamex de Nuevo Laredo Plant.*
      10.11         Lease of Elamex de Torreon Plant.*
      10.12         Executive Phantom Stock Plan.*
       21           Subsidiaries of the Registrant.*
       99           Financial   statement  schedule,  valuation  and  qualifying
                    accounts and reserves  and report  thereon  included on page
                    53.



* Filed as an exhibit to the Company's  Registration Statement on Form S-1, file
No. 333-01768

         (c) No reports on Form 8-K were  filed  during the last  quarter of the
period covered by this report.

                                      -51-

<PAGE>

                          Independent Auditors' Report




The Board of Directors and Stockholders Elamex, S.A. de C.V.:

Under date of April 9, 1996, we reported on the  consolidated  balance sheets of
Elamex,  S.A. de C.V. and subsidiaries as of December 31, 1995 and 1994, and the
related  consolidated  statements of earnings,  stockholders'  equity,  and cash
flows for each of the years in the  three-year  period ended  December 31, 1995,
which are included in Item 8 of Form 10-K. In connection  with our audits of the
aforementioned  consolidated  financial statements,  we also audited the related
consolidated  financial  statement  schedule in the Form 10-K. This consolidated
financial statement schedule is the responsibility of the Company's  management.
Our responsibility is to express an opinion on this financial statement schedule
based on our audits.

In our opinion, such consolidated financial statement schedule,  when considered
in relation to the basic  consolidated  financial  statements  taken as a whole,
presents fairly, in all material respects, the information set forth therein.

The audit report on the  consolidated  financial  statements of Elamex,  S.A. de
C.V. and subsidiaries  referred to above contains an explanatory  paragraph that
states that the Company adopted Statement of Financial  Accounting Standards No.
109, Accounting for Income Taxes, effective January 1, 1993.


                                          KPMG Peat Marwick LLP




El Paso, Texas
April 9, 1996

                                      -52-

<PAGE>

                                                                      EXHIBIT 99
Elamex & Subsidiaries

Valuation and qualifying accounts and reserves




                            Column A   Column B   Column C   Column D   Column E
                            --------   --------   --------   --------   --------
                            Balance   Charged to Charged to              Balance
                            Beginning Cost and   Other                    at End
                            of Year   Expenses   Accounts   Deductions   of Year
                            -------   --------   --------   ----------   -------
Allowance for doubtful accounts

For the year ended:
        December 31, 1995     194       160        -           205  (a)      149
        December 31, 1994      47       294        -           147  (a)      194
        December 31, 1993      77       165        -           195  (a)       47

Allowance for material obsolescence

For the year ended:
        December 31, 1995     863       608        -             -         1,471
        December 31, 1994     215       648        -             -           863
        December 31, 1993      -        215        -             -           215


- ---------
(a) Uncollectible accounts written off

                                      -53-

<PAGE>

                                   SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  Registrant  has duly  caused  this report to be signed on its
behalf  by  the  undersigned,  thereunto  duly  authorized,  in  Ciudad  Juarez,
Chihuahua, Mexico on ____________, 1996.

                                          ELAMEX, S.A. de C.V.

                                          By:   /s/ SALVADOR ALMEIDA
                                                --------------------
                                                Salvador Almeida
                                                Vice President of Finance and
                                                Chief Financial Officer


Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below on April ___, 1996 by the  following  persons on behalf of
the registrant in the capacities indicated.

Signature                                 Title                            Date
- ---------                                 -----                            -----

/s/ ELOY S. VALLINA              Chairman of the Board of Directors
- -------------------
Eloy S. Vallina

/s/ FEDERICO BARRIO              Vice Chairman of the Board of Directors
- -------------------
Federico Barrio

/s/ JESUS ALVAREZ-MORODO         Vice Chairman of the Board of Directors
- ------------------------
Jesus Alvarez-Morodo

/s/ HECTOR M. RAYNAL             President, Chief Executive Officer and
- --------------------               Director (Principal Executive Officer)
Hector M. Raynal

/s/ JESUS E. VALLINA             Director
- --------------------
Jesus E. Vallina

/s/ RAFAEL VALLINA               Director
- ------------------
Rafael Vallina

/s/ EDUARDO L. GALLEGOS          Director
- -----------------------
Eduardo L. Gallegos

/s/ ISAURO ALFARO                Director
- -----------------
Isauro Alfaro

                                      -54-

<PAGE>

Signature                                 Title                            Date
- ---------                                 -----                            -----

/s/ ROBERT J. WHETTEN           Director
- ---------------------
Robert J. Whetten

 /s/ JERRY NEELY                Director
- ----------------
Jerry Neely

/s/ CHARLES H. DODSON           Director
- ---------------------
Charles H. Dodson

/s/ ANTONIO ELIAS               Director
- -----------------
Antonio Elias

/s/ SALVADOR ALMEIDA            Vice President-Finance and Chief
- --------------------             Financial Officer (Principal Financial
Salvador Almeida                 Officer)


                                      -55-

<PAGE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission