THERMO VOLTEK CORP
10-K, 1996-03-11
INSTRUMENTS FOR MEAS & TESTING OF ELECTRICITY & ELEC SIGNALS
Previous: UNITED STATES SURGICAL CORP, SC 13D, 1996-03-11
Next: VALLEY FORGE FUND INC, NSAR-A, 1996-03-11



                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549
                   ___________________________________________

                                    FORM 10-K

   (mark one)
   [ X ] Annual Report Pursuant to Section 13 or 15(d) of the Securities
         Exchange Act of 1934 for the fiscal year ended December 30, 1995

   [   ] Transition Report Pursuant to Section 13 or 15(d) of the Securities
         Exchange Act of 1934

                         Commission file number 1-10574

                               THERMO VOLTEK CORP.

             (Exact name of Registrant as specified in its charter)

   Delaware                                                        13-1946800
   (State or other jurisdiction of                           (I.R.S. Employer
   incorporation or organization)                         Identification No.)

   470 Wildwood Street, P.O. Box 2878
   Woburn, Massachusetts                                           01888-1578
   (Address of principal executive offices)                        (Zip Code)
       Registrant's telephone number, including area code: (617) 622-1000

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

          Title of each class        Name of each exchange on which registered
     ----------------------------    -----------------------------------------
     Common Stock, $.05 par value             American Stock Exchange

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

   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, and (2) has been subject to the
   filing requirements for at least the past 90 days. Yes [ X ]  No [   ]

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

   The aggregate market value of the voting stock held by nonaffiliates of the
   Registrant as of January 26, 1996, was approximately $41,312,000.

   As of January 26, 1996, the Registrant had 5,015,534 shares of Common Stock
   outstanding.
                       DOCUMENTS INCORPORATED BY REFERENCE

   Portions of the Registrant's Annual Report to Shareholders for the year
   ended December 30, 1995, are incorporated by reference into Parts I and II.

   Portions of the Registrant's definitive Proxy Statement for the Annual
   Meeting of Shareholders to be held on May 20, 1996, are incorporated by
   reference into Part III.
PAGE
<PAGE>
                                     PART I


   Item 1.  Business

   (a)  General Development of Business.

        Thermo Voltek Corp. (the Company or the Registrant) designs,
   manufactures, and markets instruments that test electronic and electrical
   systems and components for immunity to pulsed electromagnetic interference
   (pulsed EMI); radio frequency (RF) power amplifiers that are used to test
   products for immunity to radio frequency interference and for laboratory,
   medical, and wireless communications applications; high-voltage power-
   conversion systems for use in industrial, medical, and environmental
   processes, and defense and scientific research applications; and
   specialized power supplies used in telecommunications equipment. The
   Company also provides electromagnetic compatibility (EMC) consulting and
   systems-integration services and distributes EMC-related products.

        The Company comprises three business units: its KeyTek Instrument
   division (KeyTek); its Verifier U.K., Comtest Instrumentation B.V., Comtest
   Italia, and Comtest Limited subsidiaries (collectively, Comtest); and its
   Universal Voltronics division. KeyTek manufactures instruments that
   simulate different types of pulsed EMI in order to test electronic and
   electrical systems and components for EMC. On March 1, 1995, KeyTek
   acquired substantially all of the assets, subject to certain liabilities,
   of Kalmus Engineering Incorporated, a manufacturer of RF power amplifiers,
   for $3.8 million in cash. Comtest, which is based in the Netherlands,
   Italy, and England, provides EMC consulting and systems-integration
   services, distributes a range of EMC-related products, and manufactures and
   markets specialized power supplies for telecommunications equipment.
   Comtest's Verifier division, acquired in 1994, manufactures test equipment
   that performs electrical stress tests for semiconductor devices. The
   Company's Universal Voltronics division manufactures high-voltage
   power-conversion systems, which transform utility-supplied voltage or
   current into the current required by the user and allow precise control
   over the performance level for each desired application.

        The Company was originally incorporated in 1960 under the name
   Universal Voltronics Corp. Thermedics Inc. (Thermedics) of Woburn,
   Massachusetts, acquired a controlling interest in the Company's common
   stock in March 1990. In November 1992, the Company's name was changed to
   Thermo Voltek Corp. As of December 30, 1995, Thermedics owned 2,442,850
   shares of the Company's common stock, representing 50% of such stock
   outstanding. A publicly traded subsidiary of Thermo Electron Corporation
   (Thermo Electron), Thermedics develops, manufactures, and markets process
   detection and security instruments, implantable heart-assist systems, and
   other biomedical products, in addition to the Company's products. As of
   December 30, 1995, Thermo Electron owned 422,699 shares of the Company's
   common stock, representing 9% of such stock outstanding. In January 1996,
   Thermedics acquired 315,199 shares of the Company's common stock from
   Thermo Electron. In consideration for such shares, and 529,965 shares of
   common stock of Thermo Cardiosystems Inc., another subsidiary of
   Thermedics, Thermedics issued 1,688,161 shares of its common stock to
   Thermo Electron. Thermo Electron is a world leader in environmental
   monitoring and analysis instruments and a manufacturer of biomedical 
                                        2PAGE
<PAGE>
   products including heart-assist systems and mammography systems,
   paper-recycling and papermaking equipment, alternative-energy systems,
   industrial process equipment and other specialized products. Thermo
   Electron also provides environmental and metallurgical services and
   conducts advanced technology research and development.

        Thermedics intends, for the foreseeable future, to maintain at least
   50% ownership of the Company. This may require the purchase by Thermedics
   of additional shares (or convertible debentures that are then converted) of
   the Company from time to time as the number of outstanding shares of the
   Company increases. These or any other purchases by Thermedics may be made
   either on the open market or directly from the Company or Thermo Electron
   or pursuant to conversions of the subordinated convertible debentures
   issued by the Company to Thermedics. During 19951, Thermedics purchased
   21,300 shares of the Company's common stock on the open market at a total
   price of $179,000. See Notes 4, 9, and 10 to Consolidated Financial
   Statements in the Company's 1995 Annual Report to Shareholders for a
   description of outstanding stock options and convertible obligations issued
   by the Company.

   (b)  Information About Industry Segments.

        The Company is engaged in one business segment: the design,
   manufacture, and marketing of electronic test instruments as well as
   related consulting services, and the design, manufacture, and marketing of
   high-voltage power-conversion systems.  

   (c)  Description of Business.

        (i)  Principal Products and Services

   Electronic Test Instruments and Services

        The Company designs, develops, and manufactures test instruments that
   simulate different types of pulsed electromagnetic interference (pulsed
   EMI) in order to test electronic and electrical systems and components for
   electromagnetic compatibility (EMC). Pulsed EMI, which is caused by natural
   and man-made phenomena such as lightning, static electricity, and
   electrical power disturbances, can damage or disrupt the operation of any
   product that uses digital circuits. Consequently, manufacturers of
   electronic systems and integrated circuits must engineer their products for
   immunity to pulsed EMI. The Company's products are used by these customers
   primarily for product development, design verification, and quality
   assurance, enabling them to meet higher levels of product performance,
   reliability, and safety, and to meet increasingly stringent regulatory
   requirements, including a European Union (EU) directive that took effect on
   January 1, 1996.

        The market for EMC-testing equipment has developed due to the
   proliferation of digital electronics. Digital circuits respond to
   electronic pulses and are unable to distinguish between normal data pulses
   and pulses caused by EMI. As a result, pulsed EMI can cause a wide range of


   1 References to 1995, 1994, and 1993 herein are for the fiscal years ended
     December 30, 1995, December 31, 1994, and January 1, 1994, respectively.
                                        3PAGE
<PAGE>
   problems in electronic products, including data loss and memory failure in
   computer systems, malfunctions in medical and consumer electronics, and
   interference among competing electronic media, such as the effects of
   onboard personal computer use upon airline navigation systems. The risks
   associated with pulsed EMI have increased with the evolution of
   increasingly small and densely packed integrated circuits, which operate at
   higher speeds and lower power levels. Because these smaller circuits are
   more sensitive to electronic pulses, electromagnetic interference that
   previously had little effect on electronic circuits now has the potential
   to cause major upset and damage.

        The Company's instruments that test products for immunity to pulsed
   EMI fall into two main categories: (1) equipment to test electronic
   products such as computers and (2) equipment to test individual electronic
   components such as integrated circuits. The Company's products test for
   each different type of pulsed EMI:  electrostatic discharge, which is the
   abrupt release of an electrical charge that has accumulated on a person or
   object (often as a result of friction); electrical fast transients, which
   are bursts of fast noise pulses often caused by the opening of a switch
   (such as a light switch); and surges, which are high-energy, short-duration
   pulses resulting from the effects of lightning on utility, telecommunica-
   tions, and other lines. The Company's products also test for immunity to
   certain types of power quality failure, which include voltage swells, dips,
   and interruptions on power lines. In addition, the Company offers
   EMC-consulting and systems-integration services, acts as a distributor of a
   broad range of EMC-testing products, including integrated RF power
   amplifiers into turnkey systems, and manufactures power-conversion systems
   for use in telecommunications equipment.

        Product Testing Equipment. In 1992, KeyTek introduced its ECAT (R)
   system, which integrates comprehensive pulsed EMI and power quality failure
   simulation and testing with built-in diagnostic capabilities. Because it is
   structured around a Windows (TM) -based graphical user interface, which
   guides the user through all testing functions, from test design and
   planning through execution, results analysis, and reporting, the ECAT
   system can be operated by personnel with less specialized knowledge.

        The ECAT system is modular in design, allowing customers to upgrade
   their systems easily and inexpensively to meet more rigorous testing
   requirements resulting from technical and regulatory changes. Systems can
   currently be configured with up to 50 modules; additional modules with
   expanded testing capabilities are currently under development by the
   Company.

        KeyTek offers a range of lower-cost instruments designed to test
   completed products for a particular type of pulsed EMI. KeyTek's lower-
   cost electrostatic discharge testing product line ranges from the MiniZap
   (R), a hand-held, battery-operated electrostatic discharge simulator, to
   instruments with expanded testing capability. KeyTek also offers a series
   of simulators that test for immunity to the effects of electrical fast
   transients and a line of surge simulators ranging from benchtop laboratory
   units to fully automated systems.

        In 1994, Comtest introduced its first commercial product. Called the
   G-Strip, this product, a radio frequency interference (RFI) immunity
   tester, analyzes how effectively electronics resist the effects of radio
   frequency emitted by other electronic devices.
                                        4PAGE
<PAGE>
        Component Testing Equipment. KeyTek manufactures a range of products
   that utilize its electrostatic discharge (ESD) simulation technology for
   the testing of electronic components and subassemblies. These products are
   used to test integrated circuits and printed circuit boards for pulsed EMI
   immunity during product development, design verification, and quality
   assurance. The principal component-testing product offered by the Company
   is the ZapMaster (R), which is a fully automated, high-speed system that
   can test the most basic to the most advanced integrated circuits currently
   in commercial use. Adding different software packages to this system allows
   testing of printed circuit boards and other subassemblies for immunity to
   ESD as well as testing of integrated circuits for immunity to "latchup," a
   phenomenon whereby an electrical transient on a power supply can cause
   logic failure or chip destruction in certain integrated circuits. ESD and
   latchup are two primary electrical stress tests for semiconductor devices.
   KeyTek's component and subassembly testing instruments all incorporate
   Windows-based software.

        In July 1994, Comtest acquired the assets of Verifier Systems Limited
   (Verifier), a United Kingdom based manufacturer of component reliability
   products that perform ESD and latchup testing. In addition to a small
   manual unit for ESD testing and another specialized tester, Verifier
   manufactures three large automated systems, two of which are similar to
   KeyTek's ZapMaster products. The major difference is the application of
   pulses during testing. KeyTek's high-speed method uses electromechanical
   relays to apply pulses for rapid testing and throughput while Verifier's
   system emphasizes standardized ESD pulses with optimum wave shapes. As a
   result, the products fit the needs of customers in both research
   laboratories and quality control laboratories.

        RF Power Amplifiers. On March 1, 1995, as part of its strategy to
   address additional segments of the EMC testing market, the Company acquired
   substantially all of the assets, subject to certain liabilities, of Kalmus
   Engineering Incorporated (Kalmus), a manufacturer of RF power amplifiers.
   RF power amplifiers are used to test products for immunity to conducted and
   radiated RFI and are purchased by many of the same customers that purchase
   KeyTek's pulsed EMI testing products. In addition, RF power amplifiers are
   used in a variety of laboratory and test applications where precise control
   over power level and frequency are required; in medical imaging
   applications; and in wireless communications applications, such as in
   cellular telephone systems, wireless wide area networks (WANs) and local
   area networks (LANs), and mobile data communications.

        EMC Services. Through Comtest, the Company provides a wide range of
   testing, consulting, training, and systems-integration services;
   distributes EMC-testing products for pulsed EMI and RFI immunity and
   emissions testing; and designs EMC test facilities. Projects undertaken by
   Comtest include the design and development of shielded rooms, anechoic (or
   open) chambers, and open area test sites. These test areas range in size
   from tabletop enclosures that are used to test products as small as
   pacemakers to facilities that can test airplanes. These testing areas must
   be specially designed to ensure that directed electronic interference hits
   its intended target and is not dissipated or absorbed by surrounding
   objects. The Company also provides on-site management and service, and
   maintains testing and training facilities, at Comtest's Netherlands
   headquarters.
                                        5PAGE
<PAGE>
        Telecommunications Power Supplies. Comtest manufactures specialized
   power supplies that are used in telecommunications equipment to maintain
   consistent power quality. These systems are of critical importance in areas
   of the world where utility-supplied power cannot be relied upon to maintain
   adequate power quality to operate telecommunications equipment.

        Revenues from electronic test instruments and services were
   $31,580,000, $19,009,000, and $13,206,000, in 1995, 1994, and 1993,
   respectively.

   High-voltage Systems

        Through its Universal Voltronics subsidiary, the Company designs,
   manufactures, and markets high-voltage power-conversion systems,
   modulators, fast-response protection systems, and related high-voltage
   equipment for industrial, medical, and environmental processes, and defense
   and scientific research applications. These systems transform
   utility-supplied voltage and current into the high voltage or current
   required by the user and allow precise control over the performance level
   desired for each application. The Company's systems produce power from
   1,000 to 1,000,000 volts, and range in size from small modules used in
   benchtop instruments to room-sized systems used in scientific research
   applications.

   Commercial Applications. The Company's systems are being used in the
   following commercial applications:

            Industrial. Major uses of the Company's products are in
            electron-beam applications: for evaporation in the semiconductor
            industry, for curing and drying of inks and coatings in the
            graphics industry, and for fusing laminate veneers onto particle
            board. A recent product development is for electron-beam welding.
            In addition, the Company has developed high-voltage power
            supplies for microwave-driven light sources used to test
            projection televisions during the manufacturing process. The
            Company's systems are also being used to power industrial lasers
            for use in metal and cloth cutting, product marking, welding, and
            heat treating.  Another industrial application for the Company's
            systems is the electrostatic application of paint, which is used
            primarily in the automotive industry. This process involves the
            charging of paint particles in a process that results in a more
            even application and reduces vulnerability to chipping and
            staining.

            Medical. The primary medical application for the Company's
            high-voltage systems is in powering surgical lasers. The
            Company's systems are currently being used to power lasers for
            use in dermatological, obstetrical/gynecological, neurological,
            and dental applications. As surgical lasers are becoming smaller,
            safer, and more efficient, they are being used in an increasing
            number of outpatient procedures, as well as more complex
            procedures. The Company's products are also used to power X-ray
            tubes for medical and other applications. A recent product
            development is an X-ray tube power supply for low dosage X-ray
            diagnostics.
                                        6PAGE
<PAGE>
            Environmental. The Company's high-voltage systems are used in
            environmental applications that are in various stages of
            development. Products have been developed for use in systems for
            plastics recycling. In addition, the Company provides power
            supplies for use in the electrostatic separation of waste fly ash
            to produce usable materials.

   Defense and Scientific Research Applications. The Company's high-voltage
   systems are currently being used in a number of defense and scientific
   research applications. A contract with the U.S. Navy was completed in early
   1996 when the Company shipped the last of four high-voltage modulator
   systems to power microwave sources for shipboard radar applications. 

        Revenues from high-voltage systems were $4,746,000, $4,632,000, and
   $4,883,000, in 1995, 1994, and 1993, respectively.

        (ii)  New Products

        The Company's business includes the development and introduction of
   new products in the following categories:  electronic test instruments and
   systems and high-voltage power-conversion systems, modulators, and
   fast-response protection systems (see (xi) "Research and Development").

        (iii)  Raw Materials

        A number of the components of the Company's EMC-testing products are
   supplied by sole-source vendors. While the Company has not experienced
   significant difficulty in obtaining adequate supplies from these vendors,
   and believes that it would be able to identify alternate suppliers if
   necessary, there can be no assurance that the unanticipated loss of a
   single vendor would not result in delays in shipments or in the
   introduction of new products.

        (iv)   Patents, Licenses and Trademarks

        The Company considers patents to be important in the current operation
   of its business. However, the Company does not consider any patent or
   related group of patents to be of such importance that its expiration or
   termination would materially affect the Company's business. The Company
   protects its intellectual property rights in its research and development
   work by use of trade secrets, trademarks, and, where appropriate, by
   applying for patents in the U.S. and other countries.

        (v)    Seasonal Influences

        There are no significant seasonal influences on the Company's sales of
   its products.

        (vi)    Working Capital Requirements

        There are no special inventory requirements or credit terms extended
   to customers that would have a material adverse effect on the Company's
   working capital.

        (vii)   Dependency on a Single Customer

        No single customer accounted for more than 10% of the Company's total
   revenues in any of the past three years.
                                        7PAGE
<PAGE>
        (viii)  Backlog

        The Company's backlog of firm orders is measured by the amount of
   unshipped orders and, with respect to long-term contracts, the amount of
   the contract reduced by the revenue that has been recognized to date on a
   percentage-of-completion basis. The Company's backlog was $13.0 million and
   $7.1 million as of December 30, 1995 and December 31, 1994, respectively.
   The Company believes that substantially all of the backlog at December 30,
   1995, will be shipped or completed during the next twelve months.

        (xi)    Government Contracts

        As of December 30, 1995, the Company did not have any material
   contracts or subcontracts with the federal government that were subject to
   renegotiation of profits or termination. Revenues derived by the Company
   from government contracts have decreased steadily as a percentage of
   revenues over the last three years. Although the Company expects that it
   will continue to enter into government contracts or subcontracts that could
   be subject to such renegotiations or termination, these contracts are not
   expected to account for a material portion of the Company's revenues in the
   future.

        (x)     Competition

        The Company is a leading supplier of pulsed EMI testing equipment.
   The Company estimates that there are approximately 15 companies worldwide
   that independently manufacture and market pulsed EMI test equipment for
   electronic products and approximately 10 companies that independently
   manufacture and market component-reliability test equipment. The Company
   competes in this market primarily on the basis of performance, technical
   expertise, reputation, and price.

        In the market for RF power amplifiers, the Company competes with
   approximately five companies worldwide. Competition in this market is based
   primarily on technical expertise, reputation, and price.

        The Company estimates that there are approximately 20 companies that
   independently manufacture and market high-voltage power supply systems of
   the general type manufactured and marketed by the Company. The Company
   competes for both contract and commercial sales primarily on the basis of
   technical expertise, product performance, reputation, and price.

        Substantially all of the Company's contract and commercial revenues
   are subject to intense competitive bidding. Some of the Company's
   competitors have substantially greater financial resources than those of
   the Company.

        (xi)    Research and Development

        The Company is focusing its research and development in EMC product
   testing on adding diagnostic capabilities to the ECAT system and on
   developing low cost systems for the regulatory driven market. The Company
   is adapting its component-reliability testing systems to meet the
   increasingly stringent needs of manufacturers of higher pin count
   semiconductors.
                                        8PAGE
<PAGE>
        The Company is focusing research and development on standard
   high-voltage power-sources to further address industrial, medical, and
   environmental markets, and to develop new markets in which the Company
   believes it can compete based on price and/or technical performance.

        Research and development expenses for the Company were $2,349,000,
   $1,492,000, and $1,240,000 in 1995, 1994, and 1993, respectively.

        (xii)   Environmental Protection Regulations

        The Company believes that compliance by the Company with federal,
   state, and local environmental protection regulations will not have a
   material adverse effect on its capital expenditures, earnings, or
   competitive position.

        (xiii)  Number of Employees

        As of December 30, 1995, the Company employed 245 people. Except for
   12 employees at Universal Voltronics, none of the Company's employees is
   represented by a union. The Company believes that relations with its
   employees are good.

        (xiv)   Marketing

        The Company markets its electronic test instruments through 19 U.S.
   sales representatives and 20 distributors in more than 30 foreign
   countries. In addition, as of December 30, 1995, the Company had 11
   marketing and sales employees located in the U.S., U.K., and Italy who work
   closely with sales representatives to provide installation, technical, and
   other support to customers. Comtest distributes EMC testing products for
   more than 10 manufacturers, primarily in the U.K., Benelux countries, and
   Italy.

        The Company's high-voltage power-conversion products are sold through
   its internal sales force and through nine domestic and five international
   sales representatives. The Company also has OEM (original equipment
   manufacturer) agreements with certain customers in the automotive, medical
   laser, and electron beam industries.

   (d)  Financial Information About Exports by Domestic Operations and About  
        Foreign Operations.

        Financial information about exports by domestic operations and about
   foreign operations is summarized in Note 11 to Consolidated Financial
   Statements in the Registrant's 1995 Annual Report to Shareholders and is
   incorporated herein by reference.




                                        9PAGE
<PAGE>
   (e)  Executive Officers of the Registrant.

                                      Present Title
   Name                        Age    (Year First Became Executive Officer)
   ------------------------    ---    -------------------------------------

   John W. Wood Jr.            52     Chairman of the Board, President
                                       and Chief Executive Officer (1990)
   Michael D. Norton           43     Vice President; President, KeyTek
                                       Instrument division (1992)
   Dominick R. Congiusti       66     Vice President; President, Universal
                                       Voltronics division (1994)
   John N. Hatsopoulos         61     Chief Financial Officer (1990)
   Paul F. Kelleher            53     Chief Accounting Officer (1990)

        Each executive officer serves until his successor is chosen or
   appointed by the Board of Directors and qualified or until his earlier
   resignation, death, or removal. All executive officers except Messrs.
   Norton and Congiusti have held comparable positions for at least five years
   either with the Company, Thermedics, or Thermo Electron. Mr. Wood is a
   Senior Vice President of Thermo Electron and the President and Chief
   Executive Officer of Thermedics but devotes such portion of his time to the
   affairs of the Company as the Company's needs reasonably require. Mr.
   Norton has been a Vice President of the Company since December 1992 and is
   a full-time employee of the Company. He has been President of KeyTek since
   April 1993, was Executive Vice President of KeyTek from 1990 to 1993, and
   Vice President of Operations of KeyTek from 1987 to 1990. Mr. Congiusti has
   been a Vice President of the Company since December 1994 and is a full-time
   employee of the Company. He has been President of Universal Voltronics
   since December 1993, was Vice President of Operations of Universal
   Voltronics from 1992 to 1993, and Director of Manufacturing of Universal
   Voltronics from 1991 to 1992. Prior to joining the Company, Mr. Congiusti
   was Production Manager of Ferranti Venus, a manufacturer of high-voltage
   power supplies. Messrs. Hatsopoulos and Kelleher are full-time employees of
   Thermo Electron but devote such time to the affairs of the Company as the
   Company's needs reasonably require.


   Item 2.  Properties

        The Company owns approximately 45,000 square feet of office,
   engineering, laboratory, and production space in Mount Kisco, New York, and
   leases approximately 78,000 square feet of office, engineering, laboratory,
   and production space under leases expiring from 1996 to 2000,  principally
   in Massachusetts, Washington, the Netherlands, Italy, and the United
   Kingdom. The Company's principal executive offices are located in Woburn,
   Massachusetts. The Company believes that these facilities are in good
   condition and are suitable and adequate for its present operations, and
   that suitable space is readily available if any of such leases are not
   extended.


   Item 3.  Legal Proceedings

        Not applicable. 


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

        Not applicable.
                                       10PAGE
<PAGE>
                                     PART II

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

        Information concerning the market and market price for the
   Registrant's common stock, $.05 par value, and dividend policy is included
   under the sections labeled "Common Stock Market Information" and "Dividend
   Policy" in the Registrant's 1995 Annual Report to Shareholders and is
   incorporated herein by reference.


   Item 6.  Selected Financial Data

        The information required under this item is included under the
   sections "Selected Financial Information" and "Dividend Policy" in the
   Registrant's 1995 Annual Report to Shareholders and is incorporated herein
   by reference.


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

        The information required under this item is included under the heading
   "Management's Discussion and Analysis of Financial Condition and Results of
   Operations" in the Registrant's 1995 Annual Report to Shareholders and is
   incorporated herein by reference.


   Item 8.  Financial Statements and Supplementary Data

        The Registrant's Consolidated Financial Statements as of December 30,
   1995, and Supplementary Data are included in the Registrant's 1995 Annual
   Report to Shareholders and are incorporated herein by reference.


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

        Not applicable.









                                       11PAGE
<PAGE>
                                    PART III

   Item 10.  Directors and Executive Officers of the Registrant

     The information concerning directors required under this item is
   incorporated herein by reference from the material contained under the
   caption "Election of Directors" in the Registrant's definitive proxy
   statement to be filed with the Securities and Exchange Commission pursuant
   to Regulation 14A, not later than 120 days after the close of the fiscal  
   year.


   Item 11.  Executive Compensation

     The information required under this item is incorporated herein by
   reference from the material contained under the caption "Executive
   Compensation" in the Registrant's definitive proxy statement to be filed
   with the Securities and Exchange Commission pursuant to Regulation 14A, not
   later than 120 days after the close of the fiscal year.


   Item 12.  Security Ownership of Certain Beneficial Owners and Management

     The information required under this item is incorporated herein by
   reference from the material contained under the caption "Stock Ownership"
   in the Registrant's definitive proxy statement to be filed with the
   Securities and Exchange Commission pursuant to Regulation 14A, not later
   than 120 days after the close of the fiscal year.


   Item 13.  Certain Relationships and Related Transactions

        The information required under this item is incorporated herein by
   reference from the material contained under the caption "Relationship with
   Affiliates" in the Registrant's definitive proxy statement to be filed with
   the Securities and Exchange Commission pursuant to Regulation 14A, not
   later than 120 days after the close of the fiscal year.






                                       12PAGE
<PAGE>
                                    PART IV

   Item 14.  Exhibits, Financial Statement Schedules, and Reports on Form 8-K

        (a,d) Financial Statements and Schedules.

          (1) The consolidated financial statements set forth in the list
              below are filed as part of this Report.

          (2) The consolidated financial statement schedule set forth in the
              list below is filed as part of this Report.

          (3) Exhibits filed herewith or incorporated herein by reference are
              set forth in Item 14(c) below.

          List of Financial Statements and Schedules Referenced in this Item
          14.

          Information incorporated by reference from Exhibit 13 filed
          herewith:

              Consolidated Statement of Income
              Consolidated Balance Sheet
              Consolidated Statement of Cash Flows
              Consolidated Statement of Shareholders' Equity
              Notes to Consolidated Financial Statements
              Report of Independent Public Accountants

          Certain Financial Statement Schedule filed herewith:

              Schedule II:  Valuation and Qualifying Accounts

         All other schedules are omitted because they are not applicable or
         not required, or because the required information is shown either in
         the financial statements or in the notes thereto.


     (b) Reports on Form 8-K.

         During the Company's quarter ended December 30, 1995, the Company
         was not required to file, and did not file, any Current Report on
         Form 8-K.


     (c) Exhibits.

         See Exhibit Index on the page immediately preceding exhibits.





                                       13PAGE
<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.

   Date:  March 8, 1996            THERMO VOLTEK CORP.



                                   By: John W. Wood Jr.
                                       ---------------------------------
                                       John W. Wood Jr.
                                       President and Chief Executive Officer

        Pursuant to the requirements of the Securities Exchange Act of 1934,
   this report has been signed below by the following persons on behalf of the
   Registrant and in the capacities indicated below, as of March 8, 1996.


   Signature                          Title
   ---------                          -----


   By: John W. Wood Jr.               Chairman of the Board, Chief Executive
       ---------------------
       John W. Wood Jr.                Officer, President and Director

   By: John N. Hatsopoulos            Chief Financial Officer
       ---------------------
       John N. Hatsopoulos

   By: Paul F. Kelleher               Chief Accounting Officer
       ---------------------
       Paul F. Kelleher

   By  Elias P. Gyftopoulos           Director
       ---------------------
       Elias P. Gyftopoulos

   By: William W. Hoover              Director
       ---------------------
       William W. Hoover

   By: Sandra L. Lambert              Director
       ---------------------
       Sandra L. Lambert

   By: Theo Melas-Kyriazi             Director
       ---------------------
       Theo Melas-Kyriazi

   By: Peter Richman                  Director
       ---------------------
       Peter Richman
                                       14PAGE
<PAGE>

                    Report of Independent Public Accountants
                    ----------------------------------------


   To the Shareholders and Board of Directors of Thermo Voltek Corp.:

        We have audited, in accordance with generally accepted auditing
   standards, the consolidated financial statements included in Thermo Voltek
   Corp.'s Annual Report to Shareholders incorporated by reference in this
   Form 10-K, and have issued our report thereon dated February 7, 1996. Our
   audits were made for the purpose of forming an opinion on those statements
   taken as a whole. The schedule listed in Item 14 on page 13 is the
   responsibility of the Company's management and is presented for purposes of
   complying with the Securities and Exchange Commission's rules and is not
   part of the basic consolidated financial statements. This schedule has been
   subjected to the auditing procedures applied in the audits of the basic
   consolidated financial statements and, in our opinion, fairly states in all
   material respects the consolidated financial data required to be set forth
   therein in relation to the basic consolidated financial statements taken as
   a whole.


                                                   Arthur Andersen LLP




   Boston, Massachusetts
   February 7, 1996























                                       15PAGE
<PAGE>
SCHEDULE II

                               THERMO VOLTEK CORP.

                        VALUATION AND QUALIFYING ACCOUNTS
                                 (In thousands)


                                        Additions             Deductions
                              ------------------------------- ----------

                  Balance at  Charged to                       Accounts  Balance
                   Beginning   Costs and  Bad Debts            Written-   at End
                     of Year    Expenses  Recovered  Other(a)       off  of Year
                  ----------  ----------  ---------  -------- --------- --------
 
Year Ended
December 30, 1995

 Allowance for 
  Doubtful Accounts     $343        $135      $  -       $ 19     $ (51)    $446

Year Ended
December 31, 1994

 Allowance for
  Doubtful Accounts     $354        $101      $  -       $ 35     $(147)    $343

Year Ended
January 1, 1994

 Allowance for
  Doubtful Accounts     $119        $ 83      $ 25       $141     $ (14)    $354


(a) Allowance of business acquired during the year as described in Note 3 to
    Consolidated Financial Statements in the Registrant's 1995 Annual Report to
    Shareholders.









                                       16PAGE
<PAGE>
                                  EXHIBIT INDEX
   Exhibit
   Number       Description of Exhibit                                   Page
   --------------------------------------------------------------------------

     2.1        Asset Purchase Agreement dated July 21, 1994, among
                Verifier Systems Limited, Lawgil Limited, and Comtest
                Limited (filed as Exhibit 2.1 to the Registrant's
                Current Report on Form 8-K relating to events occurring
                on July 21, 1994 [File No. 1-10574] and incorporated
                herein by reference).

     2.4        Asset Purchase Agreement dated March 1, 1995, among
                KeyTek Instrument Division of Thermo Voltek Corp.,
                Kalmus Engineering Incorporated, RF Power Labs,
                Incorporated, and Frank Kalmus. Pursuant to Item
                601(b)(2) of Regulation S-K, schedules to this Agreement
                have been omitted. The Company hereby undertakes to
                furnish supplementally a copy of such schedules to the
                Commission upon request.

     3.1        Restated Certificate of Incorporation of the Registrant,
                as amended (filed as Exhibit 3.1 to the Registrant's
                Annual Report on Form 10-K for the year ended January 2,
                1993 [File No. 1-10574] and incorporated herein by
                reference).

     3.2        Composite Restatement of By-Laws, as amended (filed as
                Exhibit 3.2 to the Registrant's Transition Report on
                Form 10-K for the six months ended December 29, 1990
                [File No. 1-10574] and incorporated herein by
                reference).

     4.1        Agreement between the Registrant and Thermedics Inc.
                dated June 5, 1992 for Purchase of Note (filed as
                Exhibit 4 to the Registrant's Current Report on Form 8-K
                dated June 5, 1992 [File No. 1-10574] and incorporated
                herein by reference).

     4.2        Fiscal Agency Agreement dated as of November 19, 1993
                among the Registrant, Thermo Electron Corporation, and
                Chemical Bank (filed as Exhibit 4.3 to the Registrant's
                Annual Report on Form 10-K for the fiscal year ended
                January 1, 1994 [File No. 1-10574] and incorporated
                herein by reference).

     4.3        Guarantee Reimbursement Agreement dated February 7, 1994
                among the Registrant, Thermedics Inc., Thermo
                Cardiosystems Inc. and Thermo Electron Corporation
                (filed as Exhibit 4.4 to Thermedics' Annual Report on
                Form 10-K for the fiscal year ended January 1, 1994
                [File No. 1-9567] and incorporated herein by reference).

    10.1        Amended and Restated Corporate Services Agreement dated
                January 3, 1993, between Thermo Electron Corporation and
                the Registrant (filed as Exhibit 10.3 to the
                Registrant's Annual Report on Form 10-K for the year
                ended January 2, 1993 [File No. 1-10574] and
                incorporated herein by reference).
                                       17PAGE
<PAGE>
                                  EXHIBIT INDEX

   Exhibit
   Number       Description of Exhibit                                   Page
   --------------------------------------------------------------------------

    10.2        Form of Indemnification Agreement for Directors and
                Officers of the Registrant (filed as Exhibit 10.13 to
                the Registrant's Transition Report on Form 10-K for the
                six months ended December 29, 1990 [File No. 1-10574]
                and incorporated herein by reference).

    10.3        Thermo Electron Corporate Charter as amended and
                restated effective January 3, 1993 (filed as Exhibit
                10.5 to the Registrant's Annual Report on Form 10-K for
                the year ended January 2, 1993 [File No. 1-10574] and
                incorporated herein by reference).

    10.4        Consulting Agreement between the Registrant and Peter
                Richman, as of August 5, 1993 (filed as Exhibit 10.25 to
                the Registrant's Quarterly Report on Form 10-Q for the
                quarter ended July 3, 1993 [File No. 1-10574] and
                incorporated herein by reference).

    10.5        Lease Agreement dated August 2, 1993 between Comtest
                Invest B.V. and Comtest Instrumentation B.V. (filed as
                Exhibit 10.6 to the Registrant's Annual Report on Form
                10-K for the fiscal year ended January 1, 1994 [File No.
                1-10574] and incorporated herein by reference).

    10.6        Note dated July 2, 1993 from the Registrant to Thermo
                Electron Corporation (filed as Exhibit 10.7 to the
                Registrant's Annual Report on Form 10-K for the fiscal
                year ended January 1, 1994 [File No. 1-10574] and
                incorporated herein by reference).

    10.7        Master Repurchase Agreement dated as of January 1, 1994
                between the Registrant and Thermo Electron Corporation
                (filed as Exhibit 10.8 to the Registrant's Annual Report
                on Form 10-K for the fiscal year ended January 1, 1994
                [File No. 1-10574] and incorporated herein by
                reference).

   10.8 - 10.18 Reserved.

    10.19       1985 Stock Option Plan of the Registrant (filed as
                Exhibit 10.14 to the Registrant's Annual Report on Form
                10-K for the fiscal year ended June 30, 1985 [File No.
                0-8245] and incorporated herein by reference). (Maximum
                number of shares issuable is 200,000 shares, after
                adjustment to reflect 1-for-3 reverse stock split
                effected in November 1992 and 3-for-2 stock split
                effected in November 1993).
                                       18PAGE
<PAGE>
                                  EXHIBIT INDEX
   Exhibit
   Number       Description of Exhibit                                   Page
   --------------------------------------------------------------------------

    10.20       1990 Stock Option Plan, as amended, of the Registrant
                (filed as Exhibit 10.2 to the Registrant's Quarterly
                Report on Form 10-Q for the quarter ended July 2, 1994
                [File No. 1-10574] and incorporated herein by
                reference). (Maximum number of shares issuable is
                400,000 shares, after adjustment to reflect share
                increases in 1993 and 1994, 1-for-3 reverse stock split
                effected in November 1992, and 3-for-2 stock split
                effected in November 1993).

    10.21       Equity Incentive Plan of the Registrant (filed as
                Exhibit 10.49 to the Registrant's Annual Report on Form
                10-K for the year ended December 31, 1994 [File No.
                1-11406] and incorporated herein by reference).

    10.22       Deferred Compensation Plan for Directors of the
                Registrant (filed as Exhibit 10.23 to the Registrant's
                Quarterly Report on Form 10-Q for the quarter ended July
                3, 1993 [File No. 1-10574] and incorporated herein by
                reference).

    10.23       Directors' Stock Option Plan of the Registrant (filed as
                Exhibit 10.23 to the Registrant's Annual Report on Form
                10-K for the year ended December 31, 1994 [File No.
                1-11406] and incorporated herein by reference). 

                In addition to the stock-based compensation plans of the
                Registrant, the executive officers of the Registrant may
                be granted awards under stock-based compensation plans
                of the Registrant's parent corporations, Thermedics Inc.
                and Thermo Electron Corporation, and their subsidiaries,
                for services rendered to the Registrant or to such
                affiliated corporations. Such plans are listed under
                Exhibits 10.24 - 10.91.

    10.24       Thermo Electron Corporation Incentive Stock Option Plan
                (filed as Exhibit 4(d) to Thermo Electron's Registration
                Statement on Form S-8 [Reg. No. 33-8993] and
                incorporated herein by reference). (Maximum number of
                shares issuable in the aggregate under this plan and the
                Thermo Electron Nonqualified Stock Option Plan is
                9,035,156 shares, after adjustment to reflect share
                increases approved in 1984 and 1986, share decrease
                approved in 1989, and 3-for-2 stock splits effected in
                October 1986, October 1993, and May 1995.)

    10.25       Thermo Electron Corporation Nonqualified Stock Option
                Plan (filed as Exhibit 4(e) to Thermo Electron's
                Registration Statement on Form S-8 [Reg. No. 33-8993]
                and incorporated herein by reference). (Plan amended in
                1984 to extend expiration date to December 14, 1994;
                maximum number of shares issuable in the aggregate under
                this plan and the Thermo Electron Incentive Stock Option
                Plan is 9,035,156 shares, after adjustment to reflect
                share increases approved in 1984 and 1986, share
                decrease approved in 1989, and 3-for-2 stock splits
                effected in October 1986, October 1993, and May 1995.)
                                       19PAGE
<PAGE>
                                  EXHIBIT INDEX
   Exhibit
   Number       Description of Exhibit                                   Page
   --------------------------------------------------------------------------

    10.26       Thermo Electron Corporation Equity Incentive Plan (filed
                as Exhibit 10.1 to Thermo Electron's Quarterly Report on
                Form 10-Q for the quarter ended July 2, 1994  [File No.
                1-8002] and incorporated herein by reference). (Plan
                amended in 1989 to restrict exercise price for SEC
                reporting persons to not less than 50% of fair market
                value or par value; maximum number of shares issuable is
                7,050,000 shares, after adjustment to reflect 3-for-2
                stock splits effected in October 1993 and May 1995 and
                share increase approved in 1994.)

    10.27       Thermo Electron Corporation - Thermedics Inc.
                Nonqualified Stock Option Plan (filed as Exhibit 4 to
                Registration Statement on Form S-8 of Thermedics [Reg.
                No. 2-93747] and incorporated herein by reference).
                (Maximum number of shares issuable is 450,000 shares,
                after adjustment to reflect share increase approved in
                1988, 5-for-4 stock split effected in January 1985,
                4-for-3 stock split effected in September 1985, and
                3-for-2 stock splits effected in October 1986 and
                November 1993.)

    10.28       Thermo Electron Corporation - Thermo Instrument Systems
                Inc. (formerly Thermo Environmental Corporation)
                Nonqualified Stock Option Plan (filed as Exhibit 4(c) to
                a Registration Statement on Form S-8 of Thermo
                Instrument Systems Inc. [Reg. No.33-8034] and
                incorporated herein by reference). (Maximum number of
                shares issuable is 421,875 shares, after adjustment to
                reflect 3-for-2 stock splits effected in July 1993 and
                April 1995, and 5-for-4 stock split effected in December
                1995.)

    10.29       Thermo Electron Corporation - Thermo Instrument Systems
                Inc. Nonqualified Stock Option Plan (filed as Exhibit
                10.12 to Thermo Electron's Annual Report on Form 10-K
                for the fiscal year ended January 3, 1987 [File No.
                1-8002] and incorporated herein by reference). (Maximum
                number of shares issuable is 600,285 shares, after
                adjustment to reflect share increase approved in 1988,
                3-for-2 stock splits effected in January 1988, July
                1993, and April 1995 and 5-for-4 stock split effective
                in December 1995.)

    10.30       Thermo Electron Corporation - Thermo TerraTech Inc.
                (formerly Thermo Process Systems Inc.) Nonqualified
                Stock Option Plan (filed as Exhibit 10.13 to Thermo
                Electron's Annual Report on Form 10-K for the fiscal
                year ended January 3, 1987 [File No. 1-8002] and
                incorporated herein by reference). (Maximum number of
                shares issuable is 108,000 shares, after adjustment to
                reflect 6-for-5 stock splits effected in July 1988 and
                March 1989 and 3-for-2 stock split effected in September
                1989.)
                                       20PAGE
<PAGE>
                                  EXHIBIT INDEX
   Exhibit
   Number       Description of Exhibit                                   Page
   --------------------------------------------------------------------------

    10.31       Thermo Electron Corporation - Thermo Power Corporation
                (formerly Tecogen Inc.) Nonqualified Stock Option Plan
                (filed as Exhibit 10.14 to Thermo Electron's Annual
                Report on Form 10-K for the fiscal year ended January 3,
                1987 [File No. 1-8002] and incorporated herein by
                reference). (Amended in September 1995 to extend the
                plan expiration date to December 31, 1995.)

    10.32       Thermo Electron Corporation - Thermo Cardiosystems Inc.
                Nonqualified Stock Option Plan (filed as Exhibit 10.11
                to Thermo Electron's Annual Report on Form 10-K for the
                fiscal year ended December 29, 1990 [File No. 1-8002]
                and incorporated herein by reference). (Maximum number
                of shares issuable is 130,500 shares, after adjustment
                to reflect share increases approved in 1990 and 1992,
                3-for-2 stock split effected in January 1990, 5-for-4
                stock split effected in May 1990, and 2-for-1 stock
                split effected in November 1993.)

    10.33       Thermo Electron Corporation - Thermo Ecotek Corporation
                (formerly Thermo Energy Systems Corporation)
                Nonqualified Stock Option Plan (filed as Exhibit 10.12
                to Thermo Electron's Annual Report on Form 10-K for the
                fiscal year ended December 29, 1990 [File No. 1-8002]
                and incorporated herein by reference.)

    10.34       Thermo Electron Corporation - ThermoTrex Corporation
                (formerly Thermo Electron Technologies Corporation)
                Nonqualified Stock Option Plan (filed as Exhibit 10.13
                to Thermo Electron's Annual Report on Form 10-K for the
                fiscal year ended December 29, 1990 [File No. 1-8002]
                and incorporated herein by reference). (Maximum number
                of shares issuable is 180,000 shares, after adjustment
                to reflect 3-for-2 stock split effected in October
                1993.)

    10.35       Thermo Electron Corporation - Thermo Fibertek Inc.
                Nonqualified Stock Option Plan (filed as Exhibit 10.14
                to Thermo Electron's Annual Report on Form 10-K for the
                fiscal year ended December 28, 1991 [File No. 1-8002]
                and incorporated herein by reference). (Maximum number
                of shares issuable is 600,000 shares, after adjustment
                to reflect 2-for-1 stock split effected in September
                1992 and 3-for-2 stock split effected in September
                1995.)

    10.36       Thermo Electron Corporation - Thermo Voltek Corp. (formerly
                Universal Voltronics Corp.) Nonqualified Stock Option Plan
                (filed as Exhibit 10.17 to Thermo Electron's Annual Report on
                Form 10-K for the fiscal year ended January 2, 1993 [File No.
                1-8002] and incorporated herein by reference). (Maximum
                number of shares issuable is 57,500 shares, after adjustment
                to reflect 3-for-2 stock split effected in November 1993 and
                share increase approved in September 1995.)
                                       21PAGE
<PAGE>
                                  EXHIBIT INDEX
   Exhibit
   Number       Description of Exhibit                                   Page
   --------------------------------------------------------------------------

    10.37       Thermo Electron Corporation - Thermo BioAnalysis
                Corporation Nonqualified Stock Option Plan (filed as
                Exhibit 10.65 to Thermo Ecotek's Transition Report on
                Form 10-K for the nine months ended September 30, 1995
                [File No. 1-13572] and incorporated herein by
                reference).

    10.38       Thermo Electron Corporation - ThermoLyte Corporation
                Nonqualified Stock Option Plan (filed as Exhibit 10.66
                to Thermo Ecotek's Transition Report on Form 10-K for
                the nine months ended September 30, 1995 [File No.
                1-13572] and incorporated herein by reference).

    10.39       Thermo Electron Corporation - Thermo Remediation Inc.
                Nonqualified Stock Option Plan (filed as Exhibit 10.67
                to Thermo Ecotek's Transition Report on Form 10-K for
                the nine months ended September 30, 1995 [File No.
                1-13572] and incorporated herein by reference).

    10.40       Thermo Electron Corporation - ThermoSpectra Corporation
                Nonqualified Stock Option Plan (filed as Exhibit 10.68
                to Thermo Ecotek's Transition Report on Form 10-K for
                the nine months ended September 30, 1995 [File No.
                1-13572] and incorporated herein by reference).

    10.41       Thermo Electron Corporation - ThermoLase Corporation
                Nonqualified Stock Option Plan (filed as Exhibit 10.69
                to Thermo Ecotek's Transition Report on Form 10-K for
                the nine months ended September 30, 1995 [File No.
                1-13572] and incorporated herein by reference).

    10.42       Thermo Electron Corporation - ThermoQuest Corporation
                Nonqualified Stock Option Plan (filed as Exhibit 10.41
                to Thermo Cardiosystems' Annual Report on Form 10-K for
                the fiscal year ended December 30, 1995 [File No.
                1-10114] and incorporated herein by reference).

    10.43       Thermo Electron Corporation - Thermo Optek Corporation
                Nonqualified Stock Option Plan (filed as Exhibit 10.42
                to Thermo Cardiosystems' Annual Report on Form 10-K for
                the fiscal year ended December 30, 1995 [File No.
                1-10114] and incorporated herein by reference).

     10.44      Thermo Electron Corporation - Thermo Sentron Inc.
                Nonqualified Stock Option Plan (filed as Exhibit 10.43
                to Thermo Cardiosystems' Annual Report on Form 10-K for
                the fiscal year ended December 30, 1995 [File No.
                1-10114] and incorporated herein by reference).

     10.45      Thermo Electron Corporation - Trex Medical Corporation
                Nonqualified Stock Option Plan (filed as Exhibit 10.44
                to Thermo Cardiosystems' Annual Report on Form 10-K for
                the fiscal year ended December 30, 1995 [File No.
                1-10114] and incorporated herein by reference).
                                       22PAGE
<PAGE>
                                  EXHIBIT INDEX

   Exhibit
   Number       Description of Exhibit                                   Page
   --------------------------------------------------------------------------

    10.46       Thermo Ecotek Corporation (formerly Thermo Energy
                Systems Corporation) Incentive Stock Option Plan (filed
                as Exhibit 10.18 to Thermo Electron's Annual Report on
                Form 10-K for the fiscal year ended January 2, 1993
                [File No. 1-8002] and incorporated herein by reference).
                (Maximum number of shares issuable in the aggregate
                under this plan and the Thermo Ecotek Nonqualified Stock
                Option Plan is 900,000 shares, after adjustment to
                reflect share increase approved in December 1993.)

    10.47       Thermo Ecotek Corporation (formerly Thermo Energy
                Systems Corporation) Nonqualified Stock Option Plan
                (filed as Exhibit 10.19 to Thermo Electron's Annual
                Report on Form 10-K for the fiscal year ended January 2,
                1993 [File No. 1-8002] and incorporated herein by
                reference). (Maximum number of shares issuable in the
                aggregate under this plan and the Thermo Ecotek
                Incentive Stock Option Plan is 900,000 shares, after
                adjustment to reflect to share increase approved in
                December 1993.)

    10.48       Thermo Ecotek Corporation (formerly Thermo Energy
                Systems Corporation) Equity Incentive Plan (filed as
                Exhibit 10.46 to Thermo Process' Annual Report on Form
                10-K for the fiscal year ended April 2, 1994 [File No.
                1-9549] and incorporated herein by reference).

    10.49       Thermedics Inc. Incentive Stock Option Plan (filed as
                Exhibit 10(d) to Thermedics' Registration Statement on
                Form S-1 [Reg. No. 33-84380] and incorporated herein by
                reference). (Maximum number of shares issuable in the
                aggregate under this plan and the Thermedics
                Nonqualified Stock Option Plan is 1,931,923 shares,
                after adjustment to reflect share increases approved in
                1986 and 1992, 5-for-4 stock split effected in January
                1985, 4-for-3 stock split effected in September 1985,
                and 3-for-2 stock splits effected in October 1986 and
                November 1993.)

    10.50       Thermedics Inc. Nonqualified Stock Option Plan (filed as
                Exhibit 10(e) to Thermedics' Registration Statement on
                Form S-1 [Reg. No. 33-84380] and incorporated herein by
                reference). (Maximum number of shares issuable in the
                aggregate under this plan and the Thermedics Incentive
                Stock Option Plan is 1,931,923 shares, after adjustment
                to reflect share increases approved in 1986 and 1992,
                5-for-4 stock split effected in January 1985, 4-for-3
                stock split effected in September 1985, and 3-for-2
                stock splits effected in October 1986 and November
                1993.)



                                       23PAGE
<PAGE>
                                  EXHIBIT INDEX

   Exhibit
   Number       Description of Exhibit                                   Page
   --------------------------------------------------------------------------

    10.51       Thermedics Inc. Equity Incentive Plan (filed as Appendix
                A to the Proxy Statement dated May 10, 1993 of
                Thermedics [File No. 1-9567] and incorporated herein by
                reference). (Maximum number of shares issuable is
                1,500,000, after adjustment to reflect 3-for-2 stock
                split effected in November 1993.)

    10.52       Thermedics Inc. - Thermedics Detection Inc. Nonqualified
                Stock Option Plan (filed as Exhibit 10.20 to Thermo
                Electron's Annual Report on Form 10-K for the fiscal
                year ended January 2, 1993 [File No. 1-8002] and
                incorporated herein by reference).

     10.53      Thermedics Inc. - Thermo Sentron Inc. Nonqualified Stock
                Option Plan (filed as Exhibit 10.51 to Thermo
                Cardiosystems' Annual Report on Form 10-K for the fiscal
                year ended December 30, 1995 [File No. 1-10114] and
                incorporated herein by reference).

    10.54       Thermedics Detection Inc. Equity Incentive Plan (filed
                as Exhibit 10.69 to Thermedics' Annual Report on Form
                10-K for the fiscal year ended December 31, 1994 [File
                No. 1-9567] and incorporated herein by reference).

    10.55       Thermo Cardiosystems Inc. Incentive Stock Option Plan
                (filed as Exhibit 10(f) to Thermo Cardiosystems'
                Registration Statement on Form S-1 [Reg. No. 33-25144]
                and incorporated herein by reference). (Maximum number
                of shares issuable in the aggregate under this plan and
                the Thermo Cardiosystems Nonqualified Stock Option Plan
                is 1,143,750 shares, after adjustment to reflect share
                increase approved in 1992, 3-for-2 stock split effected
                in January 1990, 5-for-4 stock split effected in May
                1990, and 2-for-1 stock split effected in November
                1993.)

    10.56       Thermo Cardiosystems Inc. Nonqualified Stock Option Plan
                (filed as Exhibit 10(g) to Thermo Cardiosystems'
                Registration Statement on Form S-1 [Reg. No. 33-25144]
                and incorporated herein by reference). (Maximum number
                of shares issuable in the aggregate under this plan and
                the Thermo Cardiosystems Incentive Stock Option Plan is
                1,143,750 shares, after adjustment to reflect share
                increase approved in 1992, 3-for-2 stock split effected
                in January 1990, 5-for-4 stock split effected in May
                1990, and 2-for-1 stock split effected in November
                1993.)

    10.57       Thermo Cardiosystems Inc. Equity Incentive Plan (filed
                as Attachment A to the Proxy Statement dated May 5, 1994
                of Thermo Cardiosystems [File No. 1-10114] and
                incorporated herein by reference).

                                       24PAGE
<PAGE>
                                  EXHIBIT INDEX

   Exhibit
   Number       Description of Exhibit                                   Page
   --------------------------------------------------------------------------

    10.58       Thermo Sentron Inc. Equity Incentive Plan (filed as
                Exhibit 10.57 to Thermo Cardiosystems' Annual Report on
                Form 10-K for the fiscal year ended December 30, 1995
                [File No. 1-10114] and incorporated herein by
                reference).

    10.59       Thermo Instrument Systems Inc. Incentive Stock Option
                Plan (filed as Exhibit 10(c) to Thermo Instrument's
                Registration Statement on Form S-1 [Reg. No. 33-6762]
                and incorporated herein by reference). (Maximum number
                of shares issuable in the aggregate under this plan and
                the Thermo Instrument Nonqualified Stock Option Plan is
                2,812,500 shares, after adjustment to reflect share
                increase approved in 1990, 3-for-2 stock splits effected
                in January 1988, July 1993, and April 1995, and 5-for-4
                stock split effected in December 1995.)

    10.60       Thermo Instrument Systems Inc. Nonqualified Stock Option
                Plan (filed as Exhibit 10(d) to Thermo Instrument's
                Registration Statement on Form S-1 [Reg. No. 33-6762]
                and incorporated herein by reference). (Maximum number
                of shares issuable in the aggregate under this plan and
                the Thermo Instrument Incentive Stock Option Plan is
                2,812,500 shares, after adjustment to reflect share
                increase approved in 1990, 3-for-2 stock splits effected
                in January 1988,  July 1993, and April 1995, and 5-for-4
                stock split effected in December 1995.)

    10.61       Thermo Instrument Systems Inc. Equity Incentive Plan
                (filed as Appendix A to the Proxy Statement dated April
                27, 1993 of Thermo Instrument Systems [File No. 1-9786]
                and incorporated herein by reference). (Maximum number
                of shares issuable is 4,031,250 shares, after adjustment
                to reflect share increase approved in December 1993,
                3-for-2 stock splits effected in July 1993 and April
                1995, and 5-for-4 stock split effected in December
                1995.)

    10.62       Thermo Instrument Systems Inc. (formerly Thermo
                Environmental Corporation) Incentive Stock Option Plan
                (filed as Exhibit 10(d) to Thermo Environmental's
                Registration Statement on Form S-1 [Reg. No. 33-329] and
                incorporated herein by reference). (Maximum number of
                shares issuable in the aggregate under this plan and the
                Thermo Instrument (formerly Thermo Environmental)
                Nonqualified Stock Option Plan is 1,160,156 shares,
                after adjustment to reflect share increase approved in
                1987, adjustment to reflect 3-for-2 stock splits
                effected in July 1993 and April 1995, and 5-for-4 stock
                split effected in December 1995.)

                                       25PAGE
<PAGE>
                                  EXHIBIT INDEX

   Exhibit
   Number       Description of Exhibit                                   Page
   --------------------------------------------------------------------------

    10.63       Thermo Instrument Systems Inc. (formerly Thermo
                Environmental Corporation) Nonqualified Stock Option
                Plan (filed as Exhibit 10(e) to Thermo Environmental's
                Registration Statement on Form S-1 [Reg. No. 33-329] and
                incorporated herein by reference). (Maximum number of
                shares issuable in the aggregate under this plan and the
                Thermo Instrument (formerly Thermo Environmental)
                Incentive Stock Option Plan is 1,160,156 shares, after
                adjustment to reflect share increase approved in 1987,
                3-for-2 stock splits effected in July 1993 and April
                1995, and 5-for-4 stock split effected in December
                1995.)

    10.64       Thermo Instrument Systems Inc. - ThermoSpectra
                Corporation Nonqualified Stock Option Plan (filed as
                Exhibit 10.45 to Thermo Power's Annual Report on Form
                10-K for the fiscal year ended October 1, 1994 [File No.
                1-10573] and incorporated herein by reference).

    10.65       Thermo Instrument Systems Inc. - Thermo BioAnalysis
                Corporation Nonqualified Stock Option Plan (filed as
                Exhibit 10.64 to Thermo Cardiosystems' Annual Report on
                Form 10-K for the fiscal year ended December 30, 1995
                [File No. 1-10114] and incorporated herein by
                reference).

    10.66       Thermo Instrument Systems Inc. - ThermoQuest Corporation
                Nonqualified Stock Option Plan (filed as Exhibit 10.65  
                to Thermo Cardiosystems' Annual Report on Form 10-K for
                the fiscal year ended December 30, 1995 [File No.
                1-10114] and incorporated herein by reference).

    10.67       ThermoSpectra Corporation Equity Incentive Plan (filed
                as Exhibit 10.59 to Thermo Power's Annual Report on Form
                10-K for the fiscal year ended October 1, 1994 [File No.
                1-10573] and incorporated herein by reference).

    10.68       Thermo BioAnalysis Corporation Equity Incentive Plan
                (filed as Exhibit 10.67 to Thermo Cardiosystems' Annual
                Report on Form 10-K for the fiscal year ended December
                30, 1995 [File No. 1-10114] and incorporated herein by
                reference).

    10.69       Thermo Optek Corporation Equity Incentive Plan (filed as
                Exhibit 10.68 to Thermo Cardiosystems' Annual Report on
                Form 10-K for the fiscal year ended December 30, 1995
                [File No. 1-10114] and incorporated herein by
                reference).

    10.70       ThermoQuest Corporation Equity Incentive Plan (filed as
                Exhibit 10.69 to Thermo Cardiosystems' Annual Report on
                Form 10-K for the fiscal year ended December 30, 1995
                [File No. 1-10114] and incorporated herein by
                reference).
                                       26PAGE
<PAGE>
                                  EXHIBIT INDEX

   Exhibit
   Number       Description of Exhibit                                   Page
   --------------------------------------------------------------------------

    10.71       ThermoTrex Corporation (formerly Thermo Electron
                Technologies Corporation) Incentive Stock Option Plan
                (filed as Exhibit 10(h) to ThermoTrex's Registration
                Statement on Form S-1 [Reg. No. 33-40972] and
                incorporated herein by reference). (Maximum number of
                shares issuable in the aggregate under this plan and the
                ThermoTrex Nonqualified Stock Option Plan is 1,945,000
                shares, after adjustment to reflect share increases
                approved in 1992 and 1993 and 3-for-2 stock split
                effected in October 1993.)

    10.72       ThermoTrex Corporation (formerly Thermo Electron
                Technologies Corporation) Nonqualified Stock Option Plan
                (filed as Exhibit 10(i) to ThermoTrex's Registration
                Statement on Form S-1 [Reg. No. 33-40972] and
                incorporated herein by reference). (Maximum number of
                shares issuable in the aggregate under this plan and the
                ThermoTrex Incentive Stock Option Plan is 1,945,000
                shares, after adjustment to reflect share increases
                approved in 1992 and 1993 and 3-for-2 stock split
                effected in October 1993.)

    10.73       ThermoTrex Corporation - ThermoLase Corporation
                (formerly ThermoLase Inc.) Nonqualified Stock Option
                Plan (filed as Exhibit 10.53 to Thermedics' Annual
                Report on Form 10-K for the fiscal year ended January 1,
                1994 [File No. 1-9567] and incorporated herein by
                reference).

    10.74       ThermoTrex Corporation - Trex Medical Corporation
                Nonqualified Stock Option Plan (filed as Exhibit 10.73
                to Thermo Cardiosystems' Annual Report on Form 10-K for
                the fiscal year ended December 30, 1995 [File No.
                1-10114] and incorporated herein by reference).

    10.75       ThermoLase Corporation (formerly ThermoLase Inc.)
                Incentive Stock Option Plan (filed as Exhibit 10.55 to
                Thermedics' Annual Report on Form 10-K for the fiscal
                year ended January 1, 1994 [File No. 1-9567] and
                incorporated herein by reference). (Maximum number of
                shares issuable in the aggregate under this plan and the
                ThermoLase Nonqualified Stock Option Plan is 2,800,000
                shares, after adjustment to reflect share decrease
                approved in 1993 and 2-for-1 stock splits effected in
                March 1994 and June 1995.)

    10.76       ThermoLase Corporation (formerly ThermoLase Inc.)
                Nonqualified Stock Option Plan (filed as Exhibit 10.54
                to Thermedics' Annual Report on Form 10-K for the fiscal
                year ended January 1, 1994 [File No. 1-9567] and
                incorporated herein by reference). (Maximum number of
                shares issuable in the aggregate under this plan and the
                ThermoLase Incentive Stock Option Plan is 2,800,000
                shares, after adjustment to reflect share increase
                approved in 1993 and 2-for-1 stock splits effected in
                March 1994 and June 1995.)
                                       27PAGE
<PAGE>
                                  EXHIBIT INDEX

   Exhibit
   Number       Description of Exhibit                                   Page
   --------------------------------------------------------------------------

    10.77       ThermoLase Corporation Equity Incentive Plan (filed as
                Exhibit 10.81 to Thermo Process' Annual Report on Form
                10-K for the fiscal year ended April 1, 1995 [File No.
                1-9549] and incorporated herein by reference).

    10.78       Trex Medical Corporation Equity Incentive Plan (filed as
                Exhibit 10.77 to Thermo Cardiosystems' Annual Report on
                Form 10-K for the fiscal year ended December 30, 1995
                [File No. 1-10114] and incorporated herein by
                reference).

    10.79       Thermo Fibertek Inc. Incentive Stock Option Plan (filed
                as Exhibit 10(k) to Thermo Fibertek's Registration
                Statement on Form S-1 [Reg. No. 33-51172] and
                incorporated herein by reference).

    10.80       Thermo Fibertek Inc. Nonqualified Stock Option Plan
                (filed as Exhibit 10(l) to Thermo Fibertek's
                Registration Statement on Form S-1 [Reg. No. 33-51172]
                and incorporated herein by reference).

    10.81       Thermo Fibertek Inc. Equity Incentive Plan (filed as
                Attachment A to the Proxy Statement of Thermo Fibertek
                dated May 3, 1994 [File No. 1-11406] and incorporated
                herein by reference).

    10.82       Thermo Power Corporation (formerly Tecogen Inc.)
                Incentive Stock Option Plan, as amended (filed as
                Exhibit 10(h) to Thermo Power's Quarterly Report on Form
                10-Q for the quarter ended April 3, 1993 [File No.
                1-10573] and  incorporated herein by reference).
                (Maximum number of shares issuable in the aggregate
                under this plan and the Thermo Power Nonqualified Stock
                Option Plan is 950,000 shares, after adjustment to
                reflect share increases approved in 1990, 1992, and
                1993.)

    10.83       Thermo Power Corporation (formerly Tecogen Inc.)
                Nonqualified Stock Option Plan (filed as  Exhibit 10(i)
                to Thermo Power's Quarterly Report on Form 10-Q for the
                quarter ended April 3, 1993 [File No. 1-10573] and
                incorporated herein by reference). (Maximum number of
                shares issuable in the aggregate under this plan and the
                Thermo Power Incentive Stock Option Plan is 950,000
                shares, after adjustment to reflect share increases
                approved in 1990, 1992, and 1993.)

    10.84       Thermo Power Corporation Equity Incentive Plan (filed as
                Attachment A to the Proxy Statement dated February 18,
                1994 of Thermo Power [File No. 1-10573] and incorporated
                herein by reference).

                                       28PAGE
<PAGE>
                                  EXHIBIT INDEX

   Exhibit
   Number       Description of Exhibit                                   Page
   --------------------------------------------------------------------------

    10.85       Thermo Power - ThermoLyte Corporation Nonqualified Stock
                Option Plan (filed as Exhibit 10.84 to Thermo
                Cardiosystems' Annual Report on Form 10-K for the fiscal
                year ended December 30, 1995 [File No. 1-10114] and
                incorporated herein by reference).

    10.86       ThermoLyte Corporation Equity Incentive Plan (filed as
                Exhibit 10.104 to Thermo Ecotek's Transition Report on
                Form 10-K for the nine months ended September 30, 1995
                [File. No. 1-13572] and incorporated herein by
                reference).

    10.87       Thermo TerraTech Inc. (formerly Thermo Process Systems
                Inc.) Incentive Stock Option Plan (filed as Exhibit
                10(h) to Thermo TerraTech's Registration Statement on
                Form S-1 [Reg. No. 33-6763] and incorporated herein by
                reference). (Maximum number of shares issuable in the
                aggregate under this plan and the Thermo TerraTech
                Nonqualified Stock Option Plan is 1,850,000 shares,
                after adjustment to reflect share increases approved in
                1987, 1989 and 1992, 6-for-5 stock splits effected in
                July 1988 and March 1989, and 3-for-2 stock split
                effected in September 1989.)

    10.88       Thermo TerraTech Inc. (formerly Thermo Process Systems
                Inc.) Nonqualified Stock Option Plan (filed as Exhibit
                10(i) to Thermo TerraTech's Registration Statement on
                Form S-1 [Reg. No. 33-6763] and incorporated herein by
                reference). (Maximum number of shares issuable in the
                aggregate under this plan and the Thermo TerraTech
                Incentive Stock Option Plan is 1,850,000 shares, after
                adjustment to reflect share increases approved in 1987,
                1989, and 1992, 6-for-5 stock splits effected in July
                1988 and March 1989, and 3-for-2 stock split effected in
                September 1989.)

    10.89       Thermo TerraTech Inc. (formerly Thermo Process Systems
                Inc.) Equity Incentive Plan (filed as Exhibit 10.63 to
                Thermedics' Annual Report on Form 10-K for the fiscal
                year ended January 1, 1994 [File No. 1-9567] and
                incorporated herein by reference). (Maximum number of
                shares issuable is 1,750,000 shares, after adjustment to
                reflect share increase approved in 1994.)

    10.90       Thermo TerraTech Inc. (formerly Thermo Process Systems
                Inc.) - Thermo Remediation Inc. Nonqualified Stock
                Option Plan (filed as Exhibit 10(l) to Thermo
                TerraTech's Quarterly Report on Form 10-Q for the fiscal
                quarter ended January 1, 1994 [File No. 1-9549] and
                incorporated herein by reference).

    10.91       Thermo Remediation Inc. Equity Incentive Plan (filed as
                Exhibit 10.7 to Thermo Remediation's Registration
                Statement on Form S-1 [Reg. No. 33-70544] and
                incorporated herein by reference).
                                       29PAGE
<PAGE>
                                  EXHIBIT INDEX

   Exhibit
   Number       Description of Exhibit                                   Page
   --------------------------------------------------------------------------

    11          Statement re:  Computation of Earnings per Share.

    13          Annual Report to Shareholders for the year ended
                December 30, 1995 (only those portions incorporated
                herein by reference).

    21          Subsidiaries of the Registrant.

    23          Consent of Arthur Andersen LLP.

    27          Financial Data Schedule.






















                                                                    Exhibit 11

                               THERMO VOLTEK CORP.

                        COMPUTATION OF EARNINGS PER SHARE

                                                   Year Ended
                                       -------------------------------------
                                      December 30, December 31,  January 31,
                                              1995         1994         1994
                                      ------------ ------------  -----------
   Computation of Primary Earnings
     per Share:

   Net Income (a)                       $2,672,000   $1,118,000   $  480,000
                                        ----------   ----------   ----------
   Shares:                                            
    Weighted average shares outstanding  4,352,111    3,996,920    3,930,925

    Add: Shares issuable from assumed
         exercise of options (as
         determined by the application
         of the treasury stock method)     135,152            -            -
                                        ----------   ----------   ----------
    Weighted average shares outstanding,
     as adjusted (b)                     4,487,263    3,996,920    3,930,925
                                        ----------   ----------   ----------
   Primary Earnings per Share
    (a) / (b)                            $     .60    $     .28    $     .12
                                         =========    =========    =========
   Computation of Fully Diluted
    Earnings per Share:

   Income:
    Net income                          $2,672,000   $1,118,000   $  480,000

    Add: Convertible debt interest,
         net of tax                      1,123,000    1,200,000            -
                                        ----------   ----------   ----------
    Income applicable to common stock
     assuming dilution (c)              $3,795,000   $2,318,000   $  480,000
                                        ----------   ----------   ----------
   Shares:
    Weighted average shares outstanding  4,352,111    3,996,920    3,930,925

    Add: Shares issuable from assumed
         conversion of subordinated
         convertible obligations         4,521,067    4,813,513            -

         Shares issuable from assumed
         exercise of options (as
         determined by the application
         of the treasury stock method)     154,079      101,463            -
                                        ----------   ----------   ----------
    Weighted average shares outstanding,
     as adjusted (d)                     9,027,257    8,911,896    3,930,925
                                        ----------   ----------   ----------
   Fully Diluted Earnings per Share
    (c) / (d)                            $     .42    $     .26    $     .12
                                         =========    =========    =========

                                                                    Exhibit 13






















                               THERMO VOLTEK CORP.

            Consolidated Financial Statements as of December 30, 1995
PAGE
<PAGE>
   Thermo Voltek Corp.
   Consolidated Statement of Income

   (In thousands except per share amounts)         1995      1994      1993
   ------------------------------------------------------------------------

   Revenues (Note 12)                           $36,326   $23,641   $18,089
                                                -------   -------   -------
   Costs and Operating Expenses:
    Cost of revenues                             18,790    12,120     9,687
    Selling, general and administrative
     expenses (Note 10)                          11,766     8,027     6,008
    Research and development expenses             2,349     1,492     1,240
                                                -------   -------   -------
                                                 32,905    21,639    16,935
                                                -------   -------   -------

   Operating Income                               3,421     2,002     1,154

   Interest Income                                2,059     1,697       179
   Interest Expense (includes $706,
    $706, and $607 for notes to
    related parties) (Notes 9 and 10)            (2,130)   (2,216)     (807)
   Other Income (Note 6)                             14         -       225
                                                -------   -------   -------
   Income Before Provision for Income Taxes       3,364     1,483       751
   Provision for Income Taxes (Note 7)              692       365       271
                                                -------   -------   -------
   Net Income                                   $ 2,672   $ 1,118   $   480
                                                =======   =======   =======

   Earnings per Share:
    Primary                                     $   .60   $   .28   $   .12
                                                =======   =======   =======
    Fully diluted                               $   .42   $   .26   $   .12
                                                =======   =======   =======

   Weighted Average Shares:
    Primary                                       4,487     3,997     3,931
                                                =======   =======   =======
    Fully diluted                                 9,027     8,912     3,931
                                                =======   =======   =======


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






                                        2PAGE
<PAGE>
   Thermo Voltek Corp.
   Consolidated Balance Sheet

   (In thousands except share amounts)                       1995      1994
   ------------------------------------------------------------------------
   Assets
   Current Assets:
    Cash and cash equivalents                             $ 8,651   $ 8,955
    Available-for-sale investments, at
     quoted market value (amortized cost
     of $25,795 and $28,589) (includes
     $1,482 and $299 of related party
     investments) (Notes 2 and 10)                         26,038    28,105
    Accounts receivable, less allowances
     of $447 and $343                                       8,680     6,161
    Inventories                                             8,581     5,749
    Prepaid income taxes and other current
     assets (Note 7)                                        1,022       772
                                                          -------   -------
                                                           52,972    49,742
                                                          -------   -------

   Property, Plant and Equipment,
    at Cost, Net                                            3,144     2,106
                                                          -------   -------
   Other Assets                                               648       980
                                                          -------   -------
   Cost in Excess of Net Assets of
    Acquired Companies (Note 3)                            12,081     9,396
                                                          -------   -------
                                                          $68,845   $62,224
                                                          =======   =======
























                                        3PAGE
<PAGE>

   Thermo Voltek Corp.
   Consolidated Balance Sheet (continued)


   (In thousands except share amounts)                       1995      1994
   ------------------------------------------------------------------------
   Liabilities and Shareholders' Investment
   Current Liabilities:
    Notes payable (Note 9)                                $ 1,276   $   781
    Accounts payable                                        3,966     2,698
    Accrued payroll and employee benefits                   1,128       879
    Accrued income taxes                                    1,103       270
    Customer deposits                                         223       489
    Other accrued expenses (Note 3)                         2,611     1,255
    Due to parent company and Thermo
     Electron Corporation                                     839     1,380
                                                          -------   -------
                                                           11,146     7,752
                                                          -------   -------

   Subordinated Convertible Obligations
    (includes $11,500 of related party
    debt in 1995 and 1994) (Notes 9 and 10)                36,740    46,000
                                                          -------   -------

   Commitments (Note 8)

   Shareholders' Investment (Notes 4 and 5):
    Common stock, $.05 par value, 10,000,000
     shares authorized; 4,881,099 and
     4,038,445 shares issued                                  244       202
    Capital in excess of par value                         20,545    11,237
    Accumulated deficit                                      (185)   (2,857)
    Treasury stock at cost, 1,958 and 6,000 shares            (20)      (50)
    Cumulative translation adjustment                         229       260
    Net unrealized gain (loss) on
     available-for-sale investments (Note 2)                  146      (320)
                                                          -------   -------
                                                           20,959     8,472
                                                          -------   -------
                                                          $68,845   $62,224
                                                          =======   =======


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










                                        4PAGE
<PAGE>
   Thermo Voltek Corp.
   Consolidated Statement of Cash Flows

   (In thousands)                                   1995      1994      1993
   -------------------------------------------------------------------------
   Operating Activities:
    Net income                                  $  2,672  $  1,118  $    480
    Adjustments to reconcile net income to
     net cash provided by (used in)
     operating activities:
      Depreciation and amortization                1,529       948       591
      Provision for losses on accounts
       receivable                                    135       101        83
      Gain on curtailment of pension
       plan (Note 6)                                   -         -      (225)
      Changes in current accounts, excluding
       the effects of acquisitions:
        Accounts receivable                       (1,525)   (1,161)   (1,102)
        Inventories                               (2,527)        6       792
        Other current assets                         (44)      (42)       50
        Accounts payable                             968       532      (224)
        Other current liabilities                    720       976      (617)
      Other                                          (17)       44        75
                                                --------- --------  --------
         Net cash provided by (used in)
          operating activities                     1,911     2,522       (97)
                                                --------  --------  --------
   Investing Activities:
    Acquisitions, net of cash acquired (Note 3)   (4,127)   (1,269)   (1,069)
    Purchases of available-for-sale
     investments                                  (7,500)  (17,300)        -
    Proceeds from sale and maturities
     of available-for-sale investments            10,000     3,500         -
    Increase in short-term investments                 -         -   (14,500)
    Purchases of property, plant
     and equipment                                (1,364)     (734)     (333)
    Other                                            526      (289)        -
                                                --------  --------- --------
         Net cash used in investing
          activities                            $ (2,465) $(16,092) $(15,902)
                                                --------  --------  --------









                                        5PAGE
<PAGE>
   Thermo Voltek Corp.
   Consolidated Statement of Cash Flows (continued)


   (In thousands)                                   1995      1994      1993
   -------------------------------------------------------------------------
   Financing Activities:
    Net proceeds from issuance of
     subordinated convertible obligations
     (Notes 9 and 10)                           $      -  $      -  $ 37,483
    Purchase of subordinated convertible
     obligations (Note 9)                           (132)        -         -
    Issuance (repayment) of short-term
     obligations                                     435       747      (441)
    Net proceeds from issuance of Company
     common stock                                    324       268        29
    Other                                              -       (99)        -
                                                --------  --------  --------
         Net cash provided by financing
          activities                                 627       916    37,071
                                                --------  --------  --------

   Exchange Rate Effect on Cash                     (377)      151        (2)
                                                --------  --------  --------
   Increase (Decrease) in Cash and
    Cash Equivalents                                (304)  (12,503)   21,070
   Cash and Cash Equivalents at
    Beginning of Year                              8,955    21,458       388
                                                --------  --------  --------
   Cash and Cash Equivalents at
    End of Year                                 $  8,651  $  8,955  $ 21,458
                                                ========  ========  ========

   Cash Paid For:
    Interest                                    $  2,034  $  2,048  $    545
    Income taxes                                $    236  $    150  $    196

   Noncash Activities:
     Conversions of subordinated
      convertible obligations (Note 9)          $  9,111  $      -  $      -
                                                ========  ========  ========

     Fair value of assets of acquired
      companies                                 $  5,228  $  1,955  $  4,725
     Cash paid for acquired companies             (4,157)   (1,330)   (1,085)
                                                --------  --------  --------
       Liabilities assumed of acquired
        companies                               $  1,071  $    625  $  3,640
                                                ========  ========  ========


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







                                        6PAGE
<PAGE>
   Thermo Voltek Corp.
   Consolidated Statement of Shareholders' Investment


                                       Common Stock,      
                                      $.05 Par Value       Capital
                                    ------------------   in Excess   Accumu-
   (In thousands                       Number               of Par     lated
   except share amount)             of Shares    Amount      Value   Deficit
   -------------------------------------------------------------------------

   Balance January 2, 1993         2,620,253    $   131   $10,922    $(4,455)
   Net income                              -          -         -        480
   Effect of three-for-two
    stock split                    1,310,068         65       (65)         -
   Issuance of stock under
    employees' and directors'
    stock plans                       19,496          1        50          -
   Translation adjustment                  -          -         -          -
                                   ---------    -------   -------    -------
   Balance January 1, 1994         3,949,817        197    10,907     (3,975)
   Net income                              -          -         -      1,118
   Issuance of stock under
    employees' and directors'
    stock plans                       88,628          5       291          -
   Tax benefit related to 
    employees' and directors'
    stock plans                            -          -        39          -
   Effect of change in accounting
    principle (Note 2)                     -          -         -          -
   Change in net unrealized gain
    (loss) on available-for-sale 
    investments (Note 2)                   -          -         -          -
   Translation adjustment                  -          -         -          -
                                   ---------    -------   -------    -------
   Balance December 31, 1994       4,038,445        202    11,237     (2,857)
   Net income                              -          -         -      2,672
   Conversions of subordinated
    convertible obligations
    (Note 9)                         775,399         39     8,851          -
   Issuance of stock under
    employees' and directors'
    stock plans                       67,255          3       291          -
   Tax benefit related to
    employees' and directors' 
    stock plans                            -          -       166          -
   Change in net unrealized gain
    (loss) on available-for-sale
    investments (Note 2)                   -          -         -          -
   Translation adjustment                  -          -         -          -
                                   ---------    -------   -------    -------
   Balance December 30, 1995       4,881,099    $   244   $20,545    $  (185)
                                   =========    =======   =======    =======


                                        7PAGE
<PAGE>
   Thermo Voltek Corp.
   Consolidated Statement of Shareholders' Investment (continued)
                                                                 
                                                                         Net
                                                                   Unrealized  
                                Treasury Stock                    Gain (Loss)
                             --------------------   Cumulative  on Available-
   (In thousands                Number             Translation       for-sale
   except share amounts)     of Shares     Amount   Adjustment    Investments
   --------------------------------------------------------------------------

   Balance January 2, 1993         626   $     -      $     -        $     -
   Net income                        -         -            -              -
   Effect of three-for-two
    stock split                    313         -            -              -
   Issuance of stock under 
    employees' and directors'
    stock plans                  2,202       (22)           -              -
   Translation adjustment            -          -         (10)             -
                               -------    -------     -------        -------
   Balance January 1, 1994       3,141       (22)         (10)             -
   Net income                        -         -            -              -
   Issuance of stock under
    employees' and directors'
    stock plans                  2,859       (28)           -              -
   Tax benefit related to
    employees' and directors'
    stock plans                      -          -           -              -
   Effect of change in accounting
    principle (Note 2)               -         -            -             10
   Change in net unrealized gain
    (loss) on available-for-sale
    investments (Note 2)             -          -           -           (330)
   Translation adjustment            -          -         270              -
                               -------    -------     -------        -------
   Balance December 31, 1994     6,000       (50)         260           (320)
   Net income                        -         -            -              -
   Conversions of subordinated
    convertible obligations
    (Note 9)                         -         -            -              -
   Issuance of stock under
    employees' and directors'
    stock plans                 (4,042)       30            -              -
   Tax benefit related to
    employees' and directors'
    stock plans                      -         -            -              -
   Change in net unrealized gain
    (loss) on available-for-sale
    investments (Note 2)             -         -            -            466
   Translation adjustment            -         -          (31)             -
                               -------   -------      -------        -------
   Balance December 30, 1995     1,958   $   (20)     $   229        $   146
                               =======   =======      =======        =======

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


                                        8PAGE
<PAGE>
   Thermo Voltek Corp.
   Notes to Consolidated Financial Statements

   1.  Nature of Operations and Summary of Significant Accounting Policies

   Nature of Operations
   Thermo Voltek Corp. (the Company) designs, manufactures, and markets
   instruments that test electronic and electrical systems and components for
   immunity to pulsed electromagnetic interference; radio frequency power
   amplifiers that are used to test products for immunity to radio frequency
   interference and for laboratory, medical, and wireless communications
   applications; high-voltage power-conversion systems for use in industrial,
   medical, and environmental processes, and defense and scientific research
   applications; and specialized power supplies used in telecommunications
   equipment. The Company also provides electromagnetic compatibility (EMC)
   consulting and systems-integration services and distributes EMC-related
   products.

   Relationship with Thermedics Inc. and Thermo Electron Corporation
   As of December 30, 1995, Thermedics Inc. (Thermedics) owned 2,442,850
   shares of the common stock of the Company, representing 50% of such stock
   outstanding. Thermedics is a 51%-owned subsidiary of Thermo Electron
   Corporation (Thermo Electron). As of December 30, 1995, Thermo Electron
   owned 422,699 shares of the Company's common stock, representing 9% of such
   stock outstanding.

   Principles of Consolidation
   The accompanying financial statements include the accounts of the Company
   and its wholly owned subsidiaries. All material intercompany accounts and
   transactions have been eliminated.

   Fiscal Year
   The Company has adopted a fiscal year ending the Saturday nearest December
   31. References to 1995, 1994, and 1993 are for the fiscal years ended
   December 30, 1995, December 31, 1994, and January 1, 1994, respectively.

   Revenue Recognition
   The Company recognizes product revenues upon shipment of its products. The
   Company provides a reserve for its estimate of warranty costs at the time
   of shipment. Revenues and profits on substantially all contracts are
   recognized using the percentage-of-completion method. Revenues recorded
   under the percentage-of-completion method were $2,884,000 in 1995, $330,000
   in 1994, and $2,243,000 in 1993. The percentage of completion is determined
   by relating either the actual costs or actual labor incurred to date to
   management's estimate of total costs or total labor, respectively, to be
   incurred on each contract. If a loss is indicated on any contract in
   process, a provision is made currently for the entire loss. The Company's
   contracts generally provide for billing of customers upon the attainment of
   certain milestones specified in each contract. Revenues earned on contracts
   in process in excess of billings are included in inventories in the
   accompanying balance sheet and were not material at year-end 1995 and 1994.
   There are no significant amounts included in the accompanying balance sheet
   that are not expected to be recovered from existing contracts at current
   contract values, or that are not expected to be collected within one year,
   including amounts billed but not paid under retainage provisions.

                                        9PAGE
<PAGE>
   Thermo Voltek Corp.
   Notes to Consolidated Financial Statements

   1.  Nature of Operations and Summary of Significant Accounting Policies
        (Continued)

   Income Taxes
   In accordance with Statement of Financial Accounting Standards (SFAS) No.
   109, "Accounting for Income Taxes," the Company recognizes deferred income
   taxes based on the expected future tax consequences of differences between
   the financial statement basis and the tax basis of assets and liabilities
   calculated using enacted tax rates in effect for the year in which the
   differences are expected to be reflected in the tax return.

   Earnings per Share
   Primary earnings per share have been computed based on the weighted average
   number of shares outstanding and, in 1995, included common stock
   equivalents (stock options) computed using the treasury stock method. In
   1994 and 1993, the effect of common stock equivalents was immaterial. Fully
   diluted earnings per share assumes the effect of the conversion of the
   Company's dilutive convertible obligations and elimination of the related
   interest expense, the exercise of stock options, and their related income
   tax effects.

   Cash and Cash Equivalents
   As of December 30, 1995, $7,152,000 of the Company's cash equivalents were
   invested in a repurchase agreement with Thermo Electron. Under this
   agreement, the Company in effect lends excess cash to Thermo Electron,
   which Thermo Electron collateralizes with investments principally
   consisting of U.S. government agency securities, corporate notes,
   commercial paper, money market funds, and other marketable securities, in
   the amount of at least 103% of such obligation. The Company's funds subject
   to the repurchase agreement are readily convertible into cash by the
   Company and have an original maturity of three months or less. The
   repurchase agreement earns a rate based on the Commercial Paper Composite
   Rate plus 25 basis points, set at the beginning of each quarter. As of
   December 30, 1995, the Company's cash equivalents also include U.S.
   government agency discount notes, which have an original maturity of three
   months or less. Cash equivalents are carried at cost, which approximates
   market value.

   Available-for-sale Investments
   Pursuant to SFAS No. 115, "Accounting for Certain Investments in Debt and
   Equity Securities," effective January 2, 1994, the Company's debt and
   marketable equity securities are accounted for at market value (Note 2).
   Prior to 1994, these investments were carried at the lower of cost or
   market value.

   Inventories
   Inventories are stated at the lower of cost (on a first-in, first-out
   basis) or market value and include materials, labor, and manufacturing
   overhead. Included in inventory is approximately $1,278,000 and $1,259,000
   of demo equipment in 1995 and 1994, respectively. It is the Company's
   policy to include demo equipment in inventory for one year. After one year,
                                       10PAGE
<PAGE>
   Thermo Voltek Corp.
   Notes to Consolidated Financial Statements

   1.  Nature of Operations and Summary of Significant Accounting Policies
        (continued)

   the equipment is transferred to fixed assets and depreciated over a
   five-year period. The components of inventories are as follows:

   (In thousands)                                           1995      1994
   -----------------------------------------------------------------------

   Raw materials                                          $3,598   $1,996
   Work in process                                         3,059    1,814
   Finished goods                                          1,924    1,939
                                                          ------   ------
                                                          $8,581   $5,749
                                                          ======   ======

   Property, Plant and Equipment
   The costs of additions and improvements are capitalized, while maintenance
   and repairs are charged to expense as incurred. The Company provides for
   depreciation and amortization using the straight-line method over the
   estimated useful lives of the property as follows: buildings and
   improvements -- 5 to 25 years, machinery and equipment -- 3 to 10 years,
   and capitalized leases -- the shorter of the term of the lease or the life
   of the asset. Property, plant and equipment consist of the following:

   (In thousands)                                           1995      1994
   -----------------------------------------------------------------------

   Land and building                                      $1,788    $1,773
   Machinery, equipment and leasehold improvements         5,889     3,916
                                                          ------    ------
                                                           7,677     5,689
   Less: Accumulated depreciation and amortization         4,533     3,583
                                                          ------    ------
                                                          $3,144    $2,106
                                                          ======    ======

   Cost in Excess of Net Assets of Acquired Companies
   The excess of cost over the fair value of net assets of acquired businesses
   is amortized using the straight-line method over periods not exceeding 40
   years. Accumulated amortization was $943,000 and $576,000 at year-end 1995
   and 1994, respectively. The Company assesses the future useful life of this
   asset whenever events or changes in circumstances indicate that the current
   useful life has diminished. The Company considers the future undiscounted
   cash flows of the acquired businesses in assessing the recoverability of
   this asset.

   Foreign Currency
   All assets and liabilities of the Company's foreign subsidiaries are
   translated at year-end exchange rates, and revenues and expenses are
   translated at average exchange rates for the year in accordance with SFAS
   No. 52, "Foreign Currency Translation." Resulting translation adjustments
   are reflected as a separate component of shareholders' investment titled
   "Cumulative translation adjustment." Foreign currency transaction gains and
   losses are included in the accompanying statement of income and are not
   material for the three years presented.
                                       11PAGE
<PAGE>
   Thermo Voltek Corp.
   Notes to Consolidated Financial Statements

   1.  Nature of Operations and Summary of Significant Accounting Policies
        (continued)

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

   Presentation
   Certain amounts in 1994 and 1993 have been reclassified to conform to the
   presentation in the 1995 financial statements.


   2.  Available-for-sale Investments

   Effective January 2, 1994, the Company adopted SFAS No. 115, "Accounting
   for Certain Investments in Debt and Equity Securities." In accordance with
   SFAS No. 115, the Company's debt and marketable equity securities are
   considered available-for-sale investments in the accompanying balance sheet
   and are carried at market value, with the difference between cost and
   market value, net of related tax effects, recorded currently as a component
   of shareholders' investment titled "Net unrealized gain (loss) on
   available-for-sale investments." Effect of change in accounting principle
   in the accompanying 1994 statement of shareholders' investment represents
   the unrealized gain, net of related tax effects, pertaining to
   available-for-sale investments held by the Company on January 2, 1994.
        The aggregate market value, cost basis, and gross unrealized gains and
   losses of available-for-sale investments by major security type, as of
   December 30, 1995 and December 31, 1994, are as follows:

   1995                                                   Gross         Gross
                                  Market     Cost    Unrealized    Unrealized
   (In thousands)                  Value    Basis         Gains        Losses
   --------------------------------------------------------------------------

   Corporate bonds               $ 7,533  $ 7,362       $   182      $   (11)
   Government agency securities   13,464   13,396            71           (3)
   Money market preferred stock    2,660    2,655            24          (19)
   Other                           2,381    2,382             -           (1)
                                 -------  -------       -------      -------
                                 $26,038  $25,795       $   277      $   (34)
                                 =======  =======       =======      =======

   1994                                                   Gross         Gross
                                  Market     Cost    Unrealized    Unrealized
   (In thousands)                  Value    Basis         Gains        Losses
   --------------------------------------------------------------------------

   Corporate bonds               $ 9,133  $ 9,469       $     -      $  (336)
   Government agency securities   13,958   14,006             -          (48)
   Money market preferred stock    2,595    2,691             -          (96)
   Other                           2,419    2,423             -           (4)
                                 -------  -------       -------      -------
                                 $28,105  $28,589       $     -      $  (484)
                                 =======  =======       =======      =======
                                       12PAGE
<PAGE>
   Thermo Voltek Corp.
   Notes to Consolidated Financial Statements

   2.  Available-for-sale Investments (continued)

        Available-for-sale investments in the accompanying 1995 balance sheet
   include $17,565,000 with contractual maturities of one year or less and
   $8,473,000 with contractual maturities of more than one year through five
   years. Actual maturities may differ from contractual maturities as a result
   of the Company's intent to sell these securities prior to maturity and as a
   result of put and call options that enable either the Company and/or the
   issuer to redeem these securities at an earlier date.


   3.  Acquisitions

   On March 1, 1995, the Company acquired substantially all of the assets,
   subject to certain liabilities, of Kalmus Engineering Incorporated and 
   R.F. Power Labs, Incorporated (collectively, Kalmus) for $3,755,000 in
   cash. Kalmus is a manufacturer of radio frequency power amplifiers and
   systems used to test products for immunity to radio frequency interference
   and for medical imaging and telecommunications applications.
        Additionally, the Company acquired a component reliability product
   line in 1995 for approximately $402,000 in cash.
        On July 21, 1994, the Company's Comtest Limited subsidiary acquired
   Verifier Systems Limited (Verifier) for approximately $1,330,000 in cash.
   Verifier is a United Kingdom-based manufacturer of test equipment that
   performs electrical stress tests for semiconductor devices.
        On August 2, 1993, the Company acquired Comtest Instrumentation B.V.,
   a Netherlands-based company, and Comtest Limited, a U.K. operation
   (collectively, Comtest), for $831,000 in cash and the repayment of $238,000
   of Comtest's debt. Comtest distributes products used to test electronic
   equipment for electromagnetic compatibility (EMC), provides EMC-related
   consulting services, and manufactures specialized power supplies for
   telecommunications equipment. In connection with the financing of the
   acquisition of Comtest, the Company issued to Thermedics a $4.0 million
   principal amount 5% subordinated convertible note due 2003 (Note 10).
        These acquisitions have been accounted for using the purchase method
   of accounting, and their results of operations have been included in the
   accompanying financial statements from their respective dates of
   acquisition. The aggregate cost of the 1995, 1994, and 1993 acquisitions
   exceeded the estimated fair value of the acquired net assets by $6,410,000,
   which is being amortized over periods not exceeding 40 years. Allocation of
   the purchase price for these acquisitions was based on estimates of the
   fair value of the net assets acquired.


                                       13PAGE
<PAGE>
   Thermo Voltek Corp.
   Notes to Consolidated Financial Statements

   3.  Acquisitions (continued)

        Based on unaudited data, the following table presents selected
   financial information for the Company, Kalmus, and Comtest on a pro forma
   basis, assuming that the Company and Kalmus had been combined since the
   beginning of 1994 and that the Company and Comtest had been combined since
   the beginning of 1993. The acquisition of Verifier was not material to the
   Company's results of operations and financial position.

   (In thousands except per share amounts)         1995      1994      1993
   ------------------------------------------------------------------------

   Revenues                                     $37,051   $27,513   $21,535
   Net income                                     2,874     1,358       287
   Earnings per share:
    Primary                                         .64       .34       .07
    Fully diluted                                   .44       .29       .07

        The pro forma results are not necessarily indicative of future
   operations or the actual results that would have occurred had the
   acquisition of Kalmus been made at the beginning of 1994 or the acquisition
   of Comtest been made at the beginning of 1993.
        Other accrued expenses in the accompanying balance sheet includes
   approximately $260,000 and $329,000 at year-end 1995 and 1994,
   respectively, for estimated reserves associated with acquisitions.


   4.  Stock-based Compensation Plans

   The Company has stock-based compensation plans for its key employees,
   directors, and others. Two of the plans, adopted in 1985 and 1990, permit
   the grant of nonqualified and incentive stock options. A third plan,
   adopted in 1994, permits the grant of a variety of stock and stock-based
   awards as determined by the human resources committee of the Company's
   Board of Directors (the Board Committee), including restricted stock, stock
   options, stock bonus shares, or performance-based shares. To date, only
   nonqualified stock options have been awarded under this plan. The option
   recipients and the terms of options granted under these plans are
   determined by the Board Committee. Generally, options granted to date are
   exercisable immediately, but are subject to certain transfer restrictions
   and the right of the Company to repurchase shares issued upon exercise of
   the options at the exercise price, upon certain events. The restrictions
   and repurchase rights generally lapse ratably over periods ranging from
   four to ten years after the first anniversary of the grant date, depending
   on the term of the option, which may range from five to twelve years.
   Nonqualified stock options may be granted at any price determined by the
   Board Committee, although incentive stock options must be granted at not
   less than the fair market value of the Company's stock on the date of
   grant. To date, all options have been granted at fair market value. The
   Company also has a directors' stock option plan, adopted in 1993, that
   provides for the grant of stock options to outside directors pursuant to a
   formula approved by the Company's shareholders. Options awarded under this

                                       14PAGE
<PAGE>
   Thermo Voltek Corp.
   Notes to Consolidated Financial Statements

   4.  Stock-based Compensation Plans (continued)

   plan are exercisable six months after the date of grant and expire three or
   seven years after the date of grant. In addition to the Company's
   stock-based compensation plans, certain officers and key employees may also
   participate in the stock-based compensation plans of Thermo Electron or its
   majority-owned subsidiaries.
        No accounting recognition is given to options granted at fair market
   value until they are exercised. Upon exercise, net proceeds, including tax
   benefits realized, are credited to equity.
        A summary of the Company's stock option information is as follows:

                              1995              1994               1993
                         ---------------   ---------------   ---------------
                                   Range             Range             Range
                                      of                of                of
                                  Option            Option            Option
                         Number   Prices   Number   Prices   Number   Prices
   (In thousands except      of      per       of      per       of      per
   per share amounts)    Shares    Share   Shares    Share   Shares    Share
   -------------------------------------------------------------------------

   Options outstanding,           $ 1.62-           $ 1.62-          $ 1.62-
    beginning of year       493   $ 9.65      522   $ 9.65     294   $ 5.90
                                    8.75-             7.65-            4.83-
     Granted                111    16.40       78     8.83     260     9.65
                                    2.38-             1.62-            1.62-
     Exercised              (65)    8.00      (87)    5.90     (19)    5.90
                                    3.94-             2.00-            1.62-
     Lapsed or cancelled    (28)    9.65      (20)    8.83     (13)    5.90
                            ---   ------      ---   ------     ---   ------

   Options outstanding,           $ 1.62-           $ 1.62           $ 1.62
    end of year             511   $16.40      493   $ 9.65     522   $ 9.65
                            ===               ===              ===
                                  $ 1.62-           $ 1.62-          $ 1.62-
   Options exercisable      511   $16.40      492   $ 9.65     519   $ 9.65
                            ===               ===              ===
   Options availabe for
    grant                   104               220               78
                            ===               ===              ===


   5.  Common Stock

   At December 30, 1995, the Company had reserved 3,975,457 unissued shares of
   its common stock for possible issuance under stock-based compensation plans
   and for issuance upon possible conversion of the Company's subordinated
   convertible obligations.



                                       15PAGE
<PAGE>
   Thermo Voltek Corp.
   Notes to Consolidated Financial Statements

   6.  Employee Benefit Plans

   Employee Stock Purchase Plan
   Effective November 1993, substantially all of the Company's full-time U.S.
   employees are eligible to participate in an employee stock purchase plan
   sponsored by the Company. Prior to the November 1995 plan year, shares of
   the Company's and Thermo Electron's common stock could be purchased at the
   end of a 12-month plan year at 85% of the fair market value at the
   beginning of the plan year, and the shares purchased were subject to a
   one-year resale restriction. Effective November 1, 1995, the applicable
   shares of common stock may be purchased at 95% of the fair market value at
   the beginning of the plan year, and the shares purchased will be subject to
   a six-month resale restriction. Shares are purchased through payroll
   deductions of up to 10% of each participating employee's gross wages.
   During 1995 and 1994, the Company issued 6,872 shares and 3,213 shares,
   respectively, of its common stock under this plan. Prior to November 1993,
   the Company's eligible employees participated in an employee stock purchase
   plan sponsored by Thermedics.

   401(k) Savings Plan
   Effective October 1993, substantially all full-time employees at the
   Company's domestic divisions are eligible to participate in Thermo
   Electron's 401(k) savings plan. Contributions to the plan are made by both
   the employee and the Company. Company contributions are based upon the
   level of employee contributions. For this plan, the Company contributed and
   charged to expense $184,000, $196,000, and $35,000 in 1995, 1994, and 1993,
   respectively.

   Pension Plan
   As a result of a reduction in the number of employees at the Company's
   Universal Voltronics division, effective December 31, 1993, the Company
   curtailed the Universal Voltronics defined benefit pension plan.
   Participants of the plan will not earn additional defined benefits for
   future services. Effective January 1, 1994, the participants in this plan
   are eligible to participate in Thermo Electron's 401(k) savings plan. As a
   result of the curtailment to the pension plan, the Company recorded a gain
   of $225,000 in 1993, which is included in other income in the accompanying
   statement of income. Other disclosure requirements for defined benefit
   pension plans as prescribed by SFAS No. 87, "Employers' Accounting for
   Pensions," are not material to the Company's financial statements and,
   therefore, are not presented.


   7.  Income Taxes

   The components of income before provision for income taxes are as follows:

   (In thousands)                                   1995     1994     1993
   -----------------------------------------------------------------------

   Domestic                                      $2,616    $1,118   $  434
   Foreign                                          748       365      317
                                                 ------    ------   ------
                                                 $3,364    $1,483   $  751
                                                 ======    ======   ======

                                       16PAGE
<PAGE>
   Thermo Voltek Corp.
   Notes to Consolidated Financial Statements

   7.  Income Taxes (continued)

        The components of the provision for income taxes are as follows: 

   (In thousands)                                 1995      1994      1993
   -----------------------------------------------------------------------
   Currently payable:
    Federal                                     $  608    $   36    $   31
    Foreign                                        323       154       136
    State                                          276       108       103
                                                ------    ------    ------
                                                 1,207       298       270
                                                ------    ------    ------
   Deferred (prepaid), net:
    Federal                                       (412)       57         3
    State                                         (103)       10        (2)
                                                ------    ------    ------
                                                  (515)       67         1
                                                ------    ------    ------
                                                $  692    $  365    $  271
                                                ======    ======    ======

        The provision for income taxes that is currently payable does not
   reflect $166,000 of tax benefits allocated to capital in excess of par
   value in 1995.
        The provision for income taxes in the accompanying statement of income
   differs from the provision calculated by applying the statutory federal
   income tax rate of 34% to income before provision for income taxes due to
   the following:

   (In thousands)                                 1995      1994      1993
   -----------------------------------------------------------------------
   Provision for income taxes at
    statutory rate                              $1,144    $  504    $  255
   Increases (decreases) resulting from:
     Decrease in valuation allowance              (630)     (290)     (135)
     State income taxes, net of federal tax        114        77        67
     Nondeductible expenses                         86       101        73
     Foreign tax rate and tax regulation
      differential                                  68        10        11
     Foreign sales corporation                     (87)      (55)        -
     Alternative minimum tax                        (3)       18         -
                                                ------    ------    ------
                                                $  692    $  365    $  271
                                                ======    ======    ======






                                       17PAGE
<PAGE>
   Thermo Voltek Corp.
   Notes to Consolidated Financial Statements

   7.  Income Taxes (continued)

        Prepaid income taxes in the accompanying balance sheet consist of the
   following:

   (In thousands)                                 1995      1994
   -------------------------------------------------------------

   Prepaid income taxes:
    Federal tax net operating loss
     carryforwards                              $1,016    $  964
    Accruals and reserves                          702       732
    State tax loss carryforwards                    89       113
    Federal tax credit carryforwards               132       132
    Available-for-sale investments                 (97)      164
    Accrued compensation                            88       139
    Allowance for doubtful accounts                 78        36
                                                ------    ------
                                                 2,008     2,280
    Less: Valuation allowance                    1,209     1,839
                                                ------    ------
                                                $  799    $  441
                                                ======    ======

        The valuation allowance primarily relates to the uncertainty
   surrounding the realization of tax loss and credit carryforwards and
   certain other tax assets of the Company. The decrease in the valuation
   allowance relates to changes in the amount of estimated tax attributes and
   the utilization of a portion of the federal tax loss and credit
   carryforwards, which resulted in a decrease in the provision for income
   taxes of approximately $630,000, $290,000, and $135,000 in 1995, 1994, and
   1993, respectively.
        As of December 30, 1995, the Company has federal tax net operating
   loss carryforwards of approximately $3.0 million, subject to the
   limitations described below. These net operating loss carryforwards will
   begin to expire in 1998. In addition, the Company has investment tax credit
   carryforwards of approximately $53,000 and research credit carryforwards of
   approximately $79,000, which are also subject to the limitations described
   below. These tax credit carryforwards will begin to expire in 1996.
   Pursuant to U.S. Internal Revenue Code Sections 382 and 383, the
   utilization of the net operating loss and tax credit carryforwards is
   limited to the tax benefit of a deduction of approximately $240,000 per
   year with any unused portion of this annual limitation carried forward to
   future years.
        A provision has not been made for U.S. or additional foreign taxes on
   $1.0 million of undistributed earnings of foreign subsidiaries that could
   be subject to tax if remitted to the U.S. because the Company currently
   plans to keep these amounts permanently reinvested overseas. The Company
   believes that any additional U.S. tax liability due upon remittance of such
   earnings would be immaterial due to available U.S. foreign tax credits.


                                       18PAGE
<PAGE>
   Thermo Voltek Corp.
   Notes to Consolidated Financial Statements

   8.  Commitments

   The Company occupies office and operating facilities under operating leases
   expiring at various dates through 2000. The accompanying statement of
   income includes expenses from operating leases of $381,000, $363,000, and
   $268,000 in 1995, 1994, and 1993, respectively. The future minimum payments
   due under noncancellable operating leases as of December 30, 1995, are
   $382,000 in 1996; $320,000 in 1997; $326,000 in 1998; $330,000 in 1999; and
   $330,000 in 2000. Total future minimum lease payments are $1,688,000.


   9.  Short- and Long-term Obligations

   Short-term Obligations
   The Company's Comtest subsidiary has a line of credit, denominated in
   Netherlands guilders, under which approximately $932,000 may be borrowed at
   the Netherlands discount rate plus 125 basis points; a line of credit,
   denominated in British pounds sterling, under which approximately
   $1,163,000 may be borrowed at the British discount rate plus 100 basis
   points; and a line of credit, denominated in Italian lira, under which
   approximately $315,000 may be borrowed at the Italian discount rate plus
   200 basis points. Amounts borrowed under these arrangements are classified
   as notes payable in the accompanying balance sheet. The weighted average
   interest rate for these borrowings at year-end 1995 and 1994 was 7.6% and
   7.0%, respectively.

   Long-term Obligations
   In November 1993, the Company issued and sold in Europe $34,500,000
   principal amount of 3 3/4% subordinated convertible debentures due 2000.
   The debentures are convertible into shares of the Company's common stock at
   a conversion price of $11.75 per share. In lieu of issuing shares of the
   Company's common stock upon conversion, the Company has the option to pay
   holders of the debentures cash equal to the weighted average market price
   of the Company's common stock on the trading date prior to conversion.
   During 1995, $9,111,000 principal amount of these debentures was converted
   into 775,399 shares of the Company's common stock and the Company
   repurchased $149,000 principal amount of these debentures.
        Short- and long-term obligations in the accompanying balance sheet are
   guaranteed on a subordinated basis by Thermo Electron. Thermedics has
   agreed to reimburse Thermo Electron in the event Thermo Electron is
   required to make a payment under the guarantees.
        See Note 10 for long-term obligations of the Company held by
   Thermedics and Note 11 for fair value information pertaining to long-term
   obligations.


                                       19PAGE
<PAGE>
   Thermo Voltek Corp.
   Notes to Consolidated Financial Statements

   10. Related Party Transactions

   Corporate Services Agreement
   The Company and Thermo Electron have a corporate services agreement under
   which Thermo Electron's corporate staff provides certain administrative
   services, including certain legal advice and services, risk management,
   certain employee benefit administration, tax advice and preparation of tax
   returns, centralized cash management, and certain financial and other
   services, for which the Company paid Thermo Electron annually an amount
   equal to 1.20% of the Company's revenues in fiscal 1995 and 1.25% of the
   Company's revenues in fiscal 1994 and 1993. For these services, the Company
   was charged $436,000, $296,000, and $226,000 in 1995, 1994, and 1993,
   respectively. Beginning in fiscal 1996, the Company will pay an annual fee
   equal to 1.0% of the Company's revenues. The annual fee is reviewed and
   adjusted annually by mutual agreement of the parties. Management believes
   that the service fee charged by Thermo Electron is reasonable and that such
   fees are representative of the expenses the Company would have incurred on
   a stand-alone basis. The corporate services agreement is renewed annually
   but can be terminated upon 30 days' prior notice by the Company or upon the
   Company's withdrawal from the Thermo Electron Corporate Charter (the Thermo
   Electron Corporate Charter defines the relationship among Thermo Electron
   and its majority-owned subsidiaries). For additional items such as employee
   benefit plans, insurance coverage, and other identifiable costs, Thermo
   Electron charges the Company based upon costs attributable to the Company.

   Repurchase Agreement
   The Company invests excess cash in a repurchase agreement with Thermo
   Electron as discussed in Note 1.

   Short-term Investments
   At December 30, 1995, the Company's available-for-sale investments included
   $1,482,000 (amortized cost of $1,305,000) of 6 1/2% subordinated
   convertible debentures due 1997, which were purchased on the open market
   for $1,311,000. These debentures have a par value of $1,300,000 and were
   issued by Thermo TerraTech Inc., which is a majority-owned subsidiary of
   Thermo Electron.

   Subordinated Convertible Notes
   In connection with the financing of the acquisition of Comtest in August
   1993, the Company issued to Thermedics a $4.0 million principal amount of
   5% subordinated convertible note due 2003. The note is convertible into
   shares of the Company's common stock at a conversion price of $5.67 per
   share. The Company also repaid $1.5 million of amounts borrowed from Thermo
   Electron in 1993 with proceeds from this note.
        To help finance the Company's acquisition of KeyTek Instrument
   (KeyTek) in June 1992, the Company issued to Thermedics a $7.5 million
   principal amount 6 3/4% subordinated convertible note due 2002. The note is
   convertible into shares of the Company's common stock at a conversion price
   of $6.40 per share.

                                       20PAGE
<PAGE>
   Thermo Voltek Corp.
   Notes to Consolidated Financial Statements

   11. Fair Value of Financial Instruments

   The Company's financial instruments consist mainly of cash and cash
   equivalents, available-for-sale investments, accounts receivable, notes
   payable, accounts payable, due to parent company, and subordinated
   convertible obligations. The carrying amounts of these financial
   instruments, with the exception of available-for-sale investments and
   subordinated convertible obligations, approximates fair value due to their
   short-term nature.
        Available-for-sale investments are carried at fair value in the
   accompanying balance sheet. The fair values were determined based on quoted
   market prices. See Note 2 for fair value information pertaining to these
   financial instruments.
        The carrying amount and fair value of the Company's subordinated
   convertible obligations were $36,740,000 and $61,449,000, respectively, as
   of December 30, 1995, and $46,000,000 and $47,001,000, respectively, as of
   December 31, 1994. The fair value exceeds the carrying value primarily due
   to the market price of the Company's common stock at year-end 1995
   exceeding the conversion price.
        The fair value of subordinated convertible obligations was determined
   based on quoted market prices and on borrowing rates available to the
   Company at the respective year-ends.


   12. Geographical Information

   The Company, which operates in one business segment, designs, manufactures,
   and markets instruments that test electronic and electrical systems and
   components for immunity to pulsed electromagnetic interference (EMI),
   provides related consulting services, and designs, manufactures, and
   markets high-voltage power-conversion systems. Revenues from electronic
   test instruments and services were $31,580,000, $19,009,000, and
   $13,206,000 in 1995, 1994, and 1993, respectively. Revenues from
   high-voltage power systems were $4,746,000, $4,632,000, and $4,883,000 in
   1995, 1994, and 1993, respectively.










                                       21PAGE
<PAGE>
   Thermo Voltek Corp.
   Notes to Consolidated Financial Statements

   12. Geographical Information (continued)

        The following table shows data for the Company by geographic area.

   (In thousands)                                  1995      1994      1993
   ------------------------------------------------------------------------
   Revenues:
    United States                               $23,375   $16,262   $15,306
    The Netherlands                               6,977     5,156     2,655
    United Kingdom                                6,967     2,865       633
    Italy                                         2,143         -         -
    Transfers between geographic areas (a)       (3,136)     (642)     (505)
                                                -------   -------   -------
                                                $36,326   $23,641   $18,089
                                                =======   =======   =======

   Income before provision for income taxes:
    United States                               $ 3,343   $ 2,296   $ 1,302
    The Netherlands                                 405       170       345
    United Kingdom                                  388       244       (10)
    Italy                                           123         -         -
    Corporate and eliminations (b)                 (838)     (708)     (483)
                                                -------   -------   -------
    
    Total operating income                        3,421     2,002     1,154
    Interest expense, net                           (71)     (519)     (628)
    Other income                                     14         -       225
                                                -------   -------   -------
                                                $ 3,364   $ 1,483   $   751
                                                =======   =======   =======

   Identifiable assets:
    United States                               $21,816   $15,749   $15,810
    The Netherlands                               5,238     5,076     3,439
    United Kingdom                                5,015     3,273     1,032
    Italy                                         1,914         -         -
    Corporate (c)                                34,862    38,126    37,190
                                                -------   -------   -------
                                                $68,845   $62,224   $57,471
                                                =======   =======   =======

   Export revenues included in United States
    revenues above (d):
     Europe                                     $ 4,598   $ 1,661   $ 2,278
     Asia                                         4,994     3,704     1,747
     Other                                          330       422       588
                                                -------   -------   -------
                                                $ 9,922   $ 5,787   $ 4,613
                                                =======   =======   =======

   (a)Transfers between geographic areas are accounted for at prices that are
      representative of transactions with unaffiliated parties.
   (b)Primarily general and administrative expenses.
   (c)Primarily cash and cash equivalents and available-for-sale investments.
   (d)In general, export sales are denominated in U.S. dollars.


                                       22PAGE
<PAGE>

                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


   To the Shareholders and Board of Directors of Thermo Voltek Corp.:

   We have audited the accompanying consolidated balance sheets of Thermo
   Voltek Corp. (a Delaware corporation and 50%-owned subsidiary of Thermedics
   Inc.) and subsidiaries as of December 30, 1995 and December 31, 1994, and
   the related consolidated statements of income, shareholders' investment,
   and cash flows for each of the three years in the period ended December 30,
   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 generally accepted auditing
   standards. 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
   Thermo Voltek Corp. and subsidiaries as of December 30, 1995 and December
   31, 1994, and the results of their operations and their cash flows for each
   of the three years in the period ended December 30, 1995, in conformity
   with generally accepted accounting principles.

     As discussed in Note 2 to the consolidated financial statements,
   effective January 2, 1994, the Company changed its method of accounting for
   investments in debt and marketable equity securities.



                                              Arthur Andersen LLP



   Boston, Massachusetts
   February 7, 1996






                                       23PAGE
<PAGE>

   Thermo Voltek Corp.
   Management's Discussion and Analysis of Financial Condition and Results of
   Operations

   Overview

   The Company designs, manufactures, and markets instruments that test
   electronic and electrical systems and components for immunity to pulsed
   electromagnetic interference (pulsed EMI) through its KeyTek Instrument
   division (KeyTek), and designs, manufactures, and markets high-voltage
   power-conversion systems, modulators, fast-response protection systems, and
   related high-voltage equipment for industrial, medical, and environmental
   processes, and for defense and scientific research applications, through
   its Universal Voltronics division. Through its Comtest Instrumentation B.V.
   and Comtest Limited subsidiaries (collectively, Comtest), the Company
   provides electromagnetic compatibility (EMC) consulting and
   systems-integration services, distributes a range of EMC-related products,
   and manufactures and markets specialized power supplies for
   telecommunications equipment. In July 1994, Comtest acquired Verifier
   Systems Limited (Verifier), which manufactures a line of electrostatic
   discharge test equipment that performs electrical stress tests for
   semiconductor devices. In March 1995, the Company acquired Kalmus
   Engineering Incorporated and R. F. Power Labs, Incorporated (collectively,
   Kalmus), which manufacture radio frequency power amplifiers and systems
   used to test products for immunity to radio frequency interference and for
   medical imaging and telecommunications applications.
        The Company's strategy is to expand through a combination of internal
   product development and the acquisition of new businesses and technologies.
   The Company acquired Comtest to gain additional expertise in EMC
   technologies and further access to European markets, and acquired Verifier
   to expand the Company's component-testing product line. The acquisition of
   Kalmus expanded the Company's EMC-testing line to include radio frequency
   interference testing products. The Company's strategy is to make additional
   acquisitions to expand the range of EMC products and services it can offer
   to its customers.
        The Company sells its products primarily in the United States and
   Europe. Approximately 36% of the Company's sales in 1995 originated in
   Europe. Although the Company seeks to charge its customer in the same
   currency as its operating costs, the Company's financial performance and
   competitive position can be affected by currency exchange rate fluctuations
   affecting the relationship between the U.S. dollar and foreign currencies.

   Results of Operations

   1995 Compared With 1994
   -----------------------

   Revenues increased 54% to $36.3 million in 1995 from $23.6 million in 1994.
   The increase in revenues is primarily the result of the inclusion of $4.7
   million in revenues from Kalmus, which was acquired in March 1995, an
   increase of $3.1 million in revenues from Comtest, and an increase of $2.5
   million in revenues due to the inclusion of revenues for the full year of
   1995 from Verifier, which was acquired in July 1994. The increase in
   revenues from Comtest resulted primarily from the introduction in 1995 of a

                                       24PAGE
<PAGE>
   Thermo Voltek Corp.
   Management's Discussion and Analysis of Financial Condition and Results of
   Operations

   1995 Compared With 1994 (continued)
   -----------------------

   new radio frequency interference immunity tester product line and, to a
   lesser extent, the favorable effects of currency translation due to a
   weaker U.S. dollar in 1995. The balance of the increase in sales resulted
   from greater demand at KeyTek and, to a lesser extent, Universal
   Voltronics.
        The gross profit margin decreased to 48% in 1995 from 49% in 1994, due
   primarily to higher European sales in 1995 in one of KeyTek's product
   lines, which have lower margins due to competitive pricing pressures and,
   to a lesser extent, higher costs associated with an upgraded product at
   KeyTek. These decreases were offset in part by the inclusion of
   higher-margin Verifier revenues.
        Selling, general and administrative expenses as a percentage of
   revenues decreased to 32% in 1995 from 34% in 1994, due primarily to lower
   costs as a percentage of revenues at KeyTek and Universal Voltronics as a
   result of higher sales volume in 1995, and lower selling, general and
   administrative expenditures as a percentage of revenues at Kalmus. Research
   and development expenses as a percentage of revenues remained unchanged at
   6% in 1995 and 1994.
        Interest income increased to $2.1 million in 1995 from $1.7 million in
   1994, due primarily to higher prevailing interest rates in 1995. Interest
   expense was $2.1 million in 1995, compared with $2.2 million in 1994. The
   decrease in interest expense resulting from the conversion of $9.1 million
   principal amount of the Company's subordinated convertible obligations
   during 1995 was substantially offset by the inclusion of interest expense
   associated with increased borrowings under Comtest's outstanding line of
   credit.
        The effective tax rate was 21% in 1995 and 25% in 1994. These rates
   are below the statutory federal income tax rate due primarily to the
   utilization of tax net operating loss carryforwards, offset in part by the
   impact of state income taxes. The decrease in the effective tax rate in
   1995 was due to increased utilization of tax net operating loss
   carryforwards.

   1994 Compared With 1993
   -----------------------

   Revenues increased 31% to $23.6 million in 1994 from $18.1 million in 1993.
   The increase was due primarily to the inclusion of $6.4 million in revenues
   from Comtest, which was acquired in August 1993 (compared with $2.8 million
   in revenues for the period from August 1993 to year-end 1993), an increase
   of $1.2 million in revenues from KeyTek, and the inclusion of $1.0 million
   in revenues from Verifier, which was acquired in July 1994. The increase in
   revenues at KeyTek was due primarily to greater demand and, to a lesser
   extent, a bulk sale of inventory of its older product lines in the second
   quarter of 1994. An increase in commercial sales of $1.7 million at
   Universal Voltronics, primarily to one customer in the automotive industry,
   was more than offset by a decline of $1.9 million in contract revenues. The
   decrease in contract revenues at Universal Voltronics was due to the
   completion of certain contracts, primarily a contract with the U.S. Navy,
   which were not replaced by new contracts.
                                       25PAGE
<PAGE>
   Thermo Voltek Corp.
   Management's Discussion and Analysis of Financial Condition and Results of
   Operations 

   1994 Compared With 1993 (continued)
   -----------------------

        The gross profit margin increased to 49% in 1994 from 46% in 1993. The
   increase was due primarily to higher gross margins on increased commercial
   sales at Universal Voltronics relative to lower-margin government contract
   revenues in 1993 and, to a lesser extent, the inclusion of higher-margin
   Verifier revenues.
        Selling, general and administrative expenses as a percentage of
   revenues remained relatively unchanged at 34% in 1994, compared with 33% in
   1993. Research and development expenses increased to $1.5 million in 1994
   from $1.2 million in 1993, due primarily to higher development expenditures
   for new and existing product lines at KeyTek.
        Interest income increased to $1.7 million in 1994 from $0.2 million in
   1993, and interest expense increased to $2.2 million in 1994 from $0.8
   million in 1993, primarily as a result of the Company's issuance of $34.5
   million principal amount of 3 3/4% subordinated convertible debentures in
   November 1993.
        The effective tax rate was 25% in 1994 and 36% in 1993. These rates
   are below the statutory federal income tax rate due primarily to the
   utilization of tax net operating loss carryforwards, offset in part by the
   impact of state income taxes. The decrease in the effective tax rate in
   1994 was due to increased utilization of tax net operating loss
   carryforwards.

   Liquidity and Capital Resources

   Working capital was $41.8 million at December 30, 1995, compared with $42.0
   million at December 31, 1994. Included in working capital are cash, cash
   equivalents, and short-term investments of $34.7 million at 
   December 30, 1995, compared with $37.1 million at December 31, 1994. During
   1995, $1.9 million of cash was provided by operating activities, compared
   with $2.5 million of cash during 1994. On March 1, 1995, the Company's
   KeyTek division acquired substantially all of the assets, subject to
   certain liabilities, of Kalmus for $3.8 million in cash (Note 3). During
   1995 the Company expended $1.4 million for property, plant and equipment.
        In 1996, the Company expects to make capital expenditures of
   approximately $1.5 million. As part of its strategy for growth, the Company
   regularly reviews opportunities to acquire businesses and core technologies
   that will complement the Company's products and services, although the
   Company currently has no agreements or commitments with respect to any such
   acquisitions. The Company believes its existing resources are sufficient to
   meet the capital requirements of its existing operations for the
   foreseeable future.



                                       26PAGE
<PAGE>
   Thermo Voltek Corp.

   Selected Financial Information


   (In thousands except
   per share amounts)            1995(a)   1994(b)   1993(c)   1992(d)   1991
   --------------------------------------------------------------------------

   Statement of Income Data:
    Revenues                 $36,326   $23,641   $18,089   $12,998   $ 6,502
    Net income (loss)          2,672     1,118       480       390      (316)
    Earnings (loss) per share:
     Primary                     .60       .28       .12       .10      (.08)
     Fully diluted               .42       .26       .12       .10      (.08)

   Balance Sheet Data:
    Working capital          $41,826   $41,990   $42,023   $ 6,482   $ 5,583
    Total assets              68,845    62,224    57,471    16,364     7,266
    Long-term obligations     36,740    46,000    46,000     7,500         -
    Shareholders' equity      20,959     8,472     7,097     6,598     6,208


   Quarterly Information (Unaudited)

   (In thousands except per share amounts)

   1995                                   First(a) Second     Third    Fourth
   --------------------------------------------------------------------------
   Revenues                            $ 7,308   $ 8,554   $ 9,442   $11,022
   Gross profit                          3,488     4,042     4,659     5,347
   Net income                              415       603       744       910
   Earnings per share:
    Primary                                .10       .14       .16       .18
    Fully diluted                          .08       .10       .11       .13

   1994                                   First    Second     Third(b) Fourth
   --------------------------------------------------------------------------
   Revenues                            $ 4,928   $ 5,476   $ 5,789   $ 7,448
   Gross profit                          2,419     2,711     2,995     3,396
   Net income                              198       268       325       327
   Earnings per share:
    Primary                                .05       .07       .08       .08
    Fully diluted                          .05       .06       .07       .07

   (a)Reflects the March 1995 acquisition of Kalmus Engineering Incorporated
      and R.F. Power Labs, Incorporated.
   (b)Reflects the July 1994 acquisition of Verifier Systems Limited.
   (c)Reflects the August 1993 acquisition of Comtest Instrumentation B.V.
      and Comtest Limited, the issuance of a $4.0 million principal amount 5%
      subordinated convertible note to Thermedics Inc., and the issuance of
      $34.5 million principal amount of 3 3/4% subordinated convertible
      debentures.
   (d)Reflects the June 1992 acquisition of KeyTek Instrument, and the
      issuance of a $7.5 million principal amount 6 3/4% subordinated
      convertible note to Thermedics Inc.


                                       27PAGE
<PAGE>

   Thermo Voltek Corp.

   Common Stock Market Information
   The following table shows the market range for the Company's common stock
   based on reported sale prices on the American Stock Exchange (symbol TVL)
   for 1995 and 1994.

                                   1995                1994
                            -----------------   -----------------
               Quarter         High       Low      High       Low
               --------------------------------------------------

               First        $11 3/4   $ 7 7/8   $10 3/8   $ 8 5/8
               Second        15 3/4    10         8 7/8     8 1/8
               Third         17 1/8    13 7/8     8 5/8     7
               Fourth        16 5/8    14 1/2     8 7/8     7 5/8

        As of January 26, 1996, the Company had 444 holders of record of its
   common stock. This does not include holdings in street or nominee names.
   The closing market price on the American Stock Exchange for the Company's
   common stock on January 26, 1996, was $19 3/8 per share.

   Stock Transfer Agent
   American Stock Transfer & Trust Company is the stock transfer agent and
   maintains shareholder activity records. The agent will respond to questions
   on issuances of stock certificates, changes of ownership, lost stock
   certificates, and changes of address. For these and similar matters, please
   direct inquiries to:

        American Stock Transfer & Trust Company
        Shareholder Services Department
        40 Wall Street, 46th Floor
        New York, New York 10005
        (718) 921-8200

   Shareholder Services
   Shareholders of Thermo Voltek Corp. who desire information about the
   Company are invited to contact John N. Hatsopoulos, Chief Financial
   Officer, Thermo Voltek Corp., 81 Wyman Street, P.O. Box 9046, Waltham,
   Massachusetts 02254-9046, (617) 622-1111. A mailing list is maintained to
   enable shareholders whose stock is held in street name, and other
   interested individuals, to receive quarterly reports, annual reports, and
   press releases as quickly as possible. Quarterly reports and press releases
   are also available through the Internet at Thermo Electron's home page on
   the World Wide Web (http://www.thermo.com).

   Dividend Policy
   The Company has never paid cash dividends and does not expect to pay cash
   dividends in the foreseeable future because its policy has been to use
   earnings to finance expansion and growth. Payment of dividends will rest
   within the discretion of the Board of Directors and will depend upon, among
   other factors, earnings, capital requirements, and financial condition.



                                       28PAGE
<PAGE>
   Thermo Voltek Corp.

   Form 10-K Report
   A copy of the Annual Report on Form 10-K for the fiscal year ended December
   30, 1995, as filed with the Securities and Exchange Commission, may be
   obtained at no charge by writing to John N. Hatsopoulos, Chief Financial
   Officer, Thermo Voltek Corp., 81 Wyman Street, P.O. Box 9046, Waltham,
   Massachusetts 02254-9046.

   Annual Meeting
   The annual meeting of shareholders will be held on Monday, May 20, 1996, at
   9:15 a.m. at the Turnberry Isle Resort & Club, Aventura, Florida.









                                       29PAGE
<PAGE>



                                                                    Exhibit 21


                               THERMO VOLTEK CORP.

                         SUBSIDIARIES OF THE REGISTRANT


   At March 6, 1996, Thermo Voltek Corp. owned the following companies:

                                    State or Jurisdiction      Registrant's %
   Name                                of Incorporation         of Ownership
   -------------------------------------------------------------------------

   Comtest Europe B.V.                    Netherlands               100%

     Comtest Instrumentation, B.V.        Netherlands               100%

     Comtest Limited                     United Kingdom             100%

   KeyTek FSC, Ltd.                    U.S. Virgin Islands          100%

   TVL Securities Corporation               Delaware                100%

   UVC Realty Corp.                         New York                100%    



                                                                    Exhibit 23


                    Consent of Independent Public Accountants
                    -----------------------------------------


        As independent public accountants, we hereby consent to the
   incorporation by reference of our reports dated February 7, 1996 included
   in or incorporated by reference into Thermo Voltek Corp.'s Annual Report on
   Form 10-K for the year ended December 30, 1995, into the Company's
   previously filed Registration Statements as follows:  Registration
   Statement No. 33-74484 on Form S-3, Registration Statement No. 33-52802 on
   Form S-8, Registration Statement No. 33-71780 on Form S-8, Registration
   Statement No. 33-70646 on Form S-8, Registration Statement No. 33-71782 on
   Form S-8, Registration Statement No. 33-71784 on Form S-8, Registration
   Statement No. 33-85954 on Form S-8, and Registration Statement No.
   033-65277 on Form S-8.


                                                    Arthur Andersen LLP




   Boston, Massachusetts
   March 8, 1996


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THERMO
VOLTEK CORP.'S ANNUAL REPORT ON FORM 10-K FOR THE YEAR ENDED DECEMBER 30,1995
AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-30-1995
<PERIOD-END>                               DEC-30-1995
<CASH>                                           8,651
<SECURITIES>                                    26,038
<RECEIVABLES>                                    9,127
<ALLOWANCES>                                       447
<INVENTORY>                                      8,581
<CURRENT-ASSETS>                                52,972
<PP&E>                                           7,677
<DEPRECIATION>                                   4,533
<TOTAL-ASSETS>                                  68,845
<CURRENT-LIABILITIES>                           11,146
<BONDS>                                         25,240
<COMMON>                                           244
                                0
                                          0
<OTHER-SE>                                      20,715
<TOTAL-LIABILITY-AND-EQUITY>                    68,845
<SALES>                                         36,326
<TOTAL-REVENUES>                                36,326
<CGS>                                           18,790
<TOTAL-COSTS>                                   18,790
<OTHER-EXPENSES>                                 2,439
<LOSS-PROVISION>                                   135
<INTEREST-EXPENSE>                               2,130
<INCOME-PRETAX>                                  3,364
<INCOME-TAX>                                       692
<INCOME-CONTINUING>                              2,672
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     2,672
<EPS-PRIMARY>                                      .60
<EPS-DILUTED>                                      .42
        


</TABLE>


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