<PAGE>
SECURITIES AND EXCHANGE COMMISSION
Washington, D. C.
20549
__________________________________
FORM 10-Q/A
QUARTERLY REPORTS UNDER SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the Quarter Ended May 31, 1995
Commission File No. 0-6936-3
WD-40 COMPANY
(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
California 95-1797918
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification Number)
1061 Cudahy Place, San Diego, California 92110
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code: 619/275-1400
Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days:
Yes X No
------- -------
Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date:
Common Stock as of July 10, 1995 7,702,555
---------
<PAGE>
PART II OTHER INFORMATION
Item 6. Exhibits and Reports on Form 8-K.
(a) Exhibits.
(b) Reports on Form 8-K.
No reports on Form 8-K were filed during the quarter
ended May 31, 1995.
SIGNATURES
----------
Pursuant to the requirements of the Securities and Exchange
Act of 1934, the Registrant has duly caused this report to be signed in
its behalf by the undersigned thereunto duly authorized.
WD-40 COMPANY
Registrant
Date: July 10, 1995 _________________________________
Robert D. Gal,
Treasurer
(Principal FInancial Officer)
12
<TABLE> <S> <C>
<PAGE>
<ARTICLE> 5
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> AUG-31-1995
<PERIOD-START> MAR-01-1995
<PERIOD-END> MAY-31-1995
<CASH> 8,354,000
<SECURITIES> 15,507,000
<RECEIVABLES> 21,721,000
<ALLOWANCES> 556,000
<INVENTORY> 2,004,000
<CURRENT-ASSETS> 48,580,000
<PP&E> 6,446,000
<DEPRECIATION> 2,924,000
<TOTAL-ASSETS> 58,212,000
<CURRENT-LIABILITIES> 9,646,000
<BONDS> 4,021,000
<COMMON> 6,055,000
0
0
<OTHER-SE> 38,490,000
<TOTAL-LIABILITY-AND-EQUITY> 58,212,000
<SALES> 29,916,000
<TOTAL-REVENUES> 30,245,000
<CGS> 13,220,000
<TOTAL-COSTS> 9,035,000
<OTHER-EXPENSES> 215,000
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 79,000
<INCOME-PRETAX> 7,696,000
<INCOME-TAX> 2,800,000
<INCOME-CONTINUING> 4,896,000
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 4,896,000
<EPS-PRIMARY> 0.63
<EPS-DILUTED> 0.63
</TABLE>
