WILSON BROTHERS
10-Q, 1996-05-29
GLASS PRODUCTS, MADE OF PURCHASED GLASS
Previous: WHITTAKER CORP, 8-K, 1996-05-29
Next: CRAIG CORP, SC 13D/A, 1996-05-29



8

This document is done in CGTimes - Use PortNew Printer.
                            FORM 10-Q
                                
               SECURITIES AND EXCHANGE COMMISSION
                                
                     Washington, D.C.  20549

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

For the quarterly period ended                     March 31, 1996
                                
                               OR

[  ] TRANSITION  REPORT PURSUANT TO SECTION 13 OR  15(d)  OF  THE
     SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

For the transition period from _______________ to _______________

Commission file number     1-3329
                                
                         WILSON BROTHERS
     (Exact name of registrant as specified in its charter)

           ILLINOIS                          36-1971260
(State or other jurisdiction of           (I.R.S. Employee
incorporation or organization)          Identification No.)

    902 South Main Street
       Point Marion, PA                        15474
(Address of principal executive offices)     (Zip Code)

Registrant's telephone number, including area code:    (412) 725-
5231
     
     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
     
     There  were  3,321,039  shares of Common  Stock  ($1.00  par
value) outstanding at May 8, 1996.
Part I. Financial Information, Item 1.  Financial Statements

                Wilson Brothers and Subsidiaries
                   CONSOLIDATED BALANCE SHEETS
                           (Unaudited)
                                           March 31,   December 31,
                                              1996          1995

                 Assets                        (In thousands)
Current assets
     Cash and equivalents                  $   190       $    428
     Receivables, less allowances of $127,000 in 1996
     and $130,000 in 1995                      675          785
     Inventories                               523          436
     Other                                     102           33
          Total current assets               1,490        1,682
Properties, at cost                          2,305        2,296
Less accumulated depreciation              (1,898)       (1,883)
                                               407          413
Note receivable, less valuation reserve of $450,000 as of
March 31, 1996 and December 31, 1995             -            -
                                           $ 1,897       $2,095
Liabilities and Stockholders' Deficiency
Current liabilities:
     Short-term borrowings                 $   291       $  245
     Current portion of long-term debt           3            4
     Accounts payable                          575          621
     Accrued salaries and other employee costs           325
     381
     Environmental reserve                     845          845
     Accrued interest due majority owners      408          377
     Due to majority owners                  1,230        1,230
     Other current liabilities                 160          206
          Total current liabilities          3,837        3,909
Note payable to majority owners              1,500        1,500
Other liabilities                              616          616
                                             2,116        2,116
Commitments and Contingencies
Stockholders' deficiency:
     Preferred stock, $1 par value; authorized 5,000,000
     shares; none issued                         -
     -
     Common stock, $1 per value; authorized 10,000,000
     shares; issued and outstanding 3,321,039 shares      3,321
     3,321
     Capital in excess of par value          7,464        7,464
     Accumulated deficit                    (14,841)     (14,715)
          Total stockholders' deficiency    (4,056)      (3,930)
                                            $1,897       $2,095
See accompanying notes to consolidated financial statements.
                                
                Wilson Brothers and Subsidiaries
  CONSOLIDATED STATEMENTS OF OPERATIONS AND ACCUMULATED DEFICIT
                           (Unaudited)



                                 For the Three Months
                                    Ended March 31,
                                    1996     1995
                       (In thousands except per share amounts)

Net sales                           $1,165   $1,096

Cost of sales                         955    1,038
Selling, general and administrative expenses   308           336
                                    1,263    1,374

Loss from operations                 (98)    (278)

Other expense (income):
   Interest expense - majority owners           30      32
   Interest expense                     7        6
   Other, net                         (9)        -
                                       28       38
      Loss from operations before
        provision for income taxes  (126)    (316)

Provision for income taxes              -        -

      Net loss                      (126)    (316)

Accumulated deficit - beginning     (14,715) (14,113)

Accumulated deficit - ending       $(14,841)     $(14,429)

Loss per share                      $(0.04)  $(0.10)



See accompanying notes to consolidated financial statements.
                Wilson Brothers and Subsidiaries
              CONSOLIDATED STATEMENTS OF CASH FLOWS
                           (Unaudited)
                                

                                 For the Three Months
                                     Ended March 31,
                             1996               1995
                 (In thousands except per share
                            amounts)
Cash flows from operating activities:
   Net loss from operations          $(126)  $(316)
   Adjustments to reconcile net loss to net
     cash used in operating activities:
   Depreciation and amortization       15       24
   Decrease in receivables, net       110      325
   Decrease (increase) in inventories(87)       25
   (Increase) in other current assets(69)     (42)
   Decrease in accounts payable      (46)    (243)
   (Decrease) increase in accrued salaries and
      other current liabilities      (71)        3
   Net cash (used in)
   operating activities              (274)   (224)
Cash flows from (used in) investing activities:
   Collection of  note receivable       -      150
   Capital expenditures               (9)        -
   Net cash provided by investing activities   (9)           150
Cash flows from financing activities:
   Repayment of long-term debt        (1)          (2)
   Increase in short-term borrowings   46       32
   Net cash provided by financing activities    45
30
Net decrease in cash and equivalents (238)    (44)
Cash and equivalents at beginning of period    428           136
Cash and equivalents at end of period   $    190$       92

See accompanying notes to consolidated financial statements.
 (1)  Summary of Significant Accounting Policies

     Basis of Presentation

     The   consolidated  information  included  herein  has  been
     prepared  by  Wilson Brothers (the "Company") without  audit
     for  filing  with  the  Securities and  Exchange  Commission
     pursuant  to  the  rules and regulations of the  Commission.
     The   financial  information  presented  herein,  while  not
     necessarily  indicative of results to be  expected  for  the
     year,  reflects all normal and recurring adjustments,  which
     in  the  opinion  of  the  Company are  necessary  for  fair
     presentation of the financial results for the periods shown.
     This  financial  information should be read  in  conjunction
     with  the consolidated financial statements included in  the
     Company's  Annual  Report on Form 10-K for  the  year  ended
     December 31, 1995.

     Wilson Brothers (the "Company") is a holding company whose
     business is conducted through its wholly-owned subsidiary
     Houze Glass Company ("Houze").  Houze operates in the
     specialty advertising business and engages in the decoration
     of glass and ceramic items.  Houze's products are primarily
     distributed throughout the United  States through sales
     representatives.

     Principles of Consolidation

     The  consolidated financial statements include the  accounts
     of the Company and its subsidiaries, all of which are wholly-
     owned.   All significant intercompany items and transactions
     have been eliminated in consolidation

     Loss per Share

     Loss  per  share has been computed using only  the  weighted
     average  number  of  outstanding  shares  of  common   stock
     (3,321,039  shares in each period), since the  inclusion  of
     common stock equivalents (shares issuable upon conversion of
     the note referred to in Note 6) would be antidilutive.

 (2) Discontinued Operations

     On September 28, 1993, the Company's Board of Directors authorized the sale
     or liquidation  of  its  wholly-owned subsidiary Northern  Engineering
     Corporation  ("Northern"),  the  Company's  crane   business
     segment.  On May 12, 1994, the Company sold all of the outstanding shares
     of Northern to a corporation controlled by a former director of
     the Company.
     
     In  consideration for the sale of the Northern  shares,  the
     Company  received  $10,000, plus a secured  promissory  note
     (the  "Note") in the principal amount of $750,000  repayable
     on  or  before  May  1, 1999, which bears  interest  payable
     quarterly   at   8  percent  per  annum.    Such   note   is
     collateralized  by certain real property  of  Northern  (the
     "Mortgaged Property").  The
     Mortgaged Property was not appraised in connection with  the
     transaction.  If the Mortgaged Property is sold, all of  the
     principal  and  interest  is immediately  due  and  payable.
     Effective October 28, 1994, the Company agreed to reduce the
     percentage from 50 percent to 30 percent of the amount  that
     the  Company  shall be entitled to receive if the  Mortgaged
     Property  is  sold in excess of $750,000.  In exchange,  the
     purchaser made a partial prepayment of the principal of  the
     Note in the amount of $150,000 which was paid by November 7,
     1994, and has made an additional $150,000 partial prepayment
     on January 15, 1995.  The purchaser had the option to prepay
     the  remaining  principal balance of the Note  by  June  30,
     1995.   Such  prepayment was not made,  and  therefore,  the
     purchaser was to additionally compensate the Company $50,000
     by  July  15, 1995, of which $10,000 has been  paid.   As  a
     result,  the Company believes that the principal  amount  of
     the   Note   and  accrued  interest  thereon  may   not   be
     collectible, and therefore has made a full valuation reserve
     in  the  March  31,  1996 and December  31,  1995  financial
     statements  in  the amount of $450,000 for  principal,  plus
     $6,000  for accrued interest.  The Company intends to pursue
     all opportunities for collection, including repossession and
     liquidation of the Mortgaged Property.

 (3) Inventories

     Inventories,  stated at the lower of cost (first-in,  first-
     out  basis)  or market, consisting of materials,  labor  and
     overhead, are as follows:

                                                 March        31,
December 31,
                                           1996          1995
                                          (In thousands)
     
     Raw materials                    $ 406,000   $365,000
     Work in process                    10,000              1,000
     Finished goods                    107,000      70,000
                                      $523,000    $436,000

 (4) Notes Receivable from Affiliates

     From  June  1987 through May 1989, the Company made  certain
     secured  loans  to Pennsylvania Engineering  Corp.  ("PEC"),
     which  may  be  deemed  to have been  an  affiliate  of  the
     Company.  In connection therewith, as of December 31,  1994,
     the  Company  was owed a principal balance of $1,555,000  on
     its  outstanding  loans  to PEC and  $1,032,000  of  accrued
     interest and $78,000 of fees.  PEC filed for bankruptcy.  On
     December   28,  1994,  the  Company  received   $60,000   in
     satisfaction  of the mortgage from the sale of certain  real
     property  owned by PEC's subsidiary, Lectromelt Corporation.
     Such  proceeds were applied to accrued interest  receivable,
     and  a  comparable amount was charged against the  valuation
     reserve  and  recorded as other income in the  statement  of
     operations.   On  September 11, 1995, the  Company  and  the
     Bankruptcy   Trustee  for  PEC  entered  into  a  Settlement
     Agreement pursuant to which the Company's claims against PEC
     were  recognized as an allowed, general unsecured  claim  in
     the  amount  of  $1,399,986 and provided  for  a  contingent
     minimum  distribution to the Company in settlement  of  such
     claim  in  an  amount equal to at least 33  percent  of  its
     allowed  claim.   The  Settlement  Agreement  permitted  the
     Company  to  withdraw from the settlement if  the  Trustee's
     proposed distribution plan provided for distribution to  the
     Company of less than 33 percent of the recognized claim.  On
     October   16,  1995,  the  Bankruptcy  Court  approved   the
     Trustee's  settlement with the Company and on  November  16,
     1995  the Trustee made a distribution to the Company in  the
     amount  of  $472,541  in full and final  settlement  of  the
     Company's claim against PEC.  Such proceeds were applied  to
     accrued  interest  receivable, and a comparable  amount  was
     charged against the valuation reserve and recorded as  other
     income in the statement of operations.
     

(5)  Short-term Borrowings
     
     On  March  4, 1994, Houze entered into an agreement  with  a
     bank  for  a revolving line of credit facility in an  amount
     not  to  exceed $400,000.  Advances on such line  of  credit
     bear  interest at the lending bank's prime rate  plus  3.5%.
     In  addition, the bank is entitled to reimbursement of  fees
     for auditing Houze's accounts receivable during the term  of
     the  commitment.   Advances are collateralized  by  accounts
     receivable,  inventory  and  an  assignment  of  a  $100,000
     Certificate  of  Deposit from Fay Penn Economic  Development
     Council  and  are guaranteed by the Company  and  Mr.  Bruce
     Paparella,  the  Company's President and  Mr.  Sanford,  the
     Company's  Vice President and Chief Financial Officer.   The
     revolving line of credit facility maturity was extended from
     December 30, 1994 to June 30, 1996 with a limit of $500,000.
     No assurances can be given as to the success of obtaining an
     extension  or refinancing subsequent to June  30,  1996.   A
     failure  by Houze to renegotiate such credit facility  would
     have a material adverse effect on the Company.
     
(6)  Note Payable to Majority Owners
     Note  payable  to majority owners as of March 31,  1996  and
     December 31, 1995 in the amount of $1,500,000 bears interest
     at  the  prime rate and is convertible to 956,937 shares  of
     the   Company's  common  stock.   On  April  21,  1996,  Mr.
     Paparella, the Company's President, Chief Executive  Officer
     and A Director, died from Cancer.  Mr. Paparella's estate is
     the owner of a 37.5% interest in such Note and, as such,  is
     the  beneficial  owner of 358,852 shares  of  the  Company's
     Common  Stock issuable upon the election of Mr.  Paparella's
     estate  to  convert such interest in the Note.  In  December
     1994,  Mr.  Kanders made a gift of his 25% interest  in  the
     Note   to   a  charitable  foundation  and  such  charitable
     foundation is the beneficial owner of 239,234 shares of  the
     Company's  Common  Stock  issuable upon  conversion  of  its
     interest in the Note.  On April 18, 1995, John Sanford,  the
     Company's  Vice  President  and  Chief  Financial   Officer,
     acquired a $362,500 interest in such convertible note.  As a
     result,   Mr.  Sanford is the beneficial  owner  of  231,259
     shares  issuable  to him upon his election  to  convert  his
     interest  in  the notes.  Conversion by the majority  owners
     would  be  dilutive of their individual percentage ownership
     of the Company's aggregate outstanding common stock.

 (7) Commitments and Contingencies
     The  Company has incurred losses from operations and  as  of
     March   31, 1996, the Company had a stockholders' deficiency
     of  $4.0  million and a consolidated working capital deficit
     of $2.3 million.
     
     The  Company's ability to meet its cash requirements in  the
     next  year is dependent upon substantial improvement in  the
     results  of  operations  and  cash  flows,  maintaining  and
     renewing  its financing from its bank or others.   If  these
     conditions are not satisfactorily achieved, the Company  may
     be  unable  to  generate sufficient cash flow  to  meet  its
     requirements,  including payments of amounts  which  may  be
     expended for environmental remediation described below,  and
     therefore, may be unable to continue operations.

     The  financial  statements have been  prepared  on  a  going
     concern   basis,  and  accordingly,  do  not   include   any
     adjustments    relating    to   the    recoverability    and
     classification of recorded asset amounts nor the amounts and
     classification of liabilities that might be necessary should
     the  Company  be  unable  to continue  in  existence  or  be
     required to sell its assets.

     The Company has become aware that certain of the products of
     Houze  may have concentrations of lead and cadmium at levels
     which   might  constitute  hazardous  waste.   While   after
     testing,  it  was ascertained that products currently  being
     produced  are  within acceptable levels,  certain  products,
     generally  those  produced prior to 1980,  had  unacceptable
     levels  of  lead  and  cadmium.   These  products  had  been
     disposed  of  in a disposal site located on the property  of
     the  decorative glass segment.  The Pennsylvania  Department
     of  Environmental Regulation ("PDER") and the Company agreed
     to  a consent order on September 22, 1994, which outlines  a
     plan  for  Houze  to  remove  and  encapsulate  all  of  the
     hazardous waste and thereby comply with residual waste  pile
     closure  requirements.  The Company intends to fully  comply
     with  the  requirements of the consent order.  The estimated
     cost of the Company's original plan of
     remediation  was  increased during  1993  by  $700,000  from
     $200,000, based on advice from its outside consultant.   The
     additional  costs were provided for in the 1993 consolidated
     financial statements.  At March 31, 1996 the reserve balance
     was $845,000.
     
     While  the Company believes that the total cost of the  plan
     agreed  to by the PDER in the consent order discussed  above
     will  not exceed the amount reserved, the Company is  unable
     at  this  time to make a final determination of the cost  of
     implementation,  and  therefore,  has  not   adjusted   such
     reserve.  During the years ended December 31, 1995 and 1994,
     $41,000  and  $14,000,  respectively,  was  charged  to  the
     reserve  for costs incurred in connection with the Company's
     compliance  with the PDER's plan to encapsulate all  of  the
     hazardous waste.
     
     By  agreement dated January 1, 1995, the Company, Houze  and
     Triarc  agreed to settle an outstanding claim  by  a  former
     officer  of Houze for bonuses owed.  The agreement  provides
     that  Houze  will  pay to the former officer  the  aggregate
     amount  of  $37,500 in several installments by December  31,
     1996 of which $31,350 was paid in 1995.  The original amount
     of   such   claim  previously  recorded  in  the   financial
     statements  of  approximately  $116,000  plus  interest  was
     reduced accordingly.
     
     In  addition to the litigation noted above, the  Company  is
     from  time  to  time  involved in other  routine  litigation
     incidental  to  its business, the outcome of  which  in  the
     opinion  of  management  will not have  a  material  adverse
     effect  on the Company's consolidated financial position  or
     results of operations.

Item   2.  Management's  Discussion  and  Analysis  of  Financial
Condition and Results of Operations

Financial Condition and Liquidity

As previously reported in the Company's Annual Report on Form 10-
K,  on  January  10,  1994, Mr. Paparella  acquired  from  Triarc
1,296,436  shares  of  the Company's common  stock,  Mr.  Kanders
acquired  from  Triarc  648,217 shares of  the  Company's  common
stock,  Triarc  assigned to Mr. Paparella and  Mr.  Kanders  that
certain  note  made by the Company and owned  by  Triarc  with  a
remaining  principal  balance  of  $1,500,000  which  note  bears
interest  at the prime rate and at the time was convertible  into
956,937  shares  of the Company's common stock (the  "Convertible
Note"), and Triarc assigned to Mr. Paparella and Mr. Kanders  cer
tain accounts receivable by Triarc in the amount at September 30,
1993 of $1,230,000 (the "Accounts Receivable").  As a consequence
of  said transactions, Mr. Paparella owned a 75% interest in  the
Convertible Note and the Accounts Receivable and Mr.  Kanders  ob
tained  a  25% interest in the Convertible Note and the  Accounts
Receivable and, Mr. Paparella and Mr. Kanders together  owned  ap
proximately 59% of the Company's outstanding common stock and, as
a  result  of such transactions, may be deemed to have controlled
the  Company.   The  Company  has been informed  that,  effective
December 30, 1994, Mr. Kanders entered into three separate  stock
purchase agreements pursuant to which Mr. Kanders transferred the
aggregate  of 648,217 shares of the Company's common stock  owned
by him to four individuals, including Mr. Paparella who purchased
348,217  shares for $5,000.  The remainder of these  shares  were
sold  by Mr. Kanders to three individuals who are not related  to
Mr.  Paparella.  In addition, the Company has been informed that,
on  December 22, 1994 Mr. Kanders made a gift of his 25%  portion
of  the  Convertible  Note,  which was convertible  into  239,234
shares of Common Stock (representing 6.9% of the Common Stock  on
a  fully  diluted basis assuming the Convertible Note  was  fully
converted into such shares of Common Stock), and Mr. Kanders' 25%
interest  in  the Accounts Receivable to a charitable foundation,
Choate  Rosemary Hall Foundation, Inc., leaving Mr. Kanders  with
no  remaining beneficial interest in the Company's common  stock.
On April 18, 1995, John Sanford, the Company's Vice President and
Chief  Financial Officer, acquired in a private transaction  with
Mr.  Walter Carucci, a $362,500 interest in such convertible note
which  is convertible into 231,259 shares of the Company's Common
Stock  and,  as  such,  Mr.  Sanford may  be  deemed  to  be  the
beneficial  owner  of 231,259 shares issuable  to  him  upon  his
election to convert his interest in the notes.  In addition,  Mr.
Sanford also acquired, in a private transaction with Mr. Carucci,
a  warrant  to  purchase 648,218 shares of the  Company's  Common
Stock from Mr. Paparella, exercisable commencing in January 1996.

On  April 21, 1996, Mr. Bruce Paparella, the Company's President,
Chief  Executive  Officer and a Director died from  cancer.   Mr.
John  Sanford,  the  Company's Vice  President,  Chief  Financial
Officer,  Secretary and a Director is the acting Chief  Executive
Officer of the Company.

As  a  result  of these transactions, as of March 31,  1996,  Mr.
Paparella's  estate  beneficially owns 1,644,653  shares  of  the
Company's  outstanding Common Stock, representing 49.5%  of  such
Common  Stock  and, in addition, Mr. Paparella's estate  and  Mr.
Sanford  beneficially  own  358,852 shares  and  231,259  shares,
respectively, of the Company's common stock issuable upon  conver
sion  of  their  respective interests in  the  Convertible  Note.
Assuming  Mr.  Paparella's estate and Mr. Sanford's interests  in
the  Convertible  Note are fully converted into  such  shares  of
common  stock,  Mr.  Paparella's estate and Mr.  Sanford  may  be
deemed to beneficially own the aggregate of 2,003,505 shares  and
231,259   shares  of  common  stock,  respectively,  constituting
approximately 57.1% of the common stock of the Company and may be
deemed to control the Company.

As previously reported in the Company's Annual Report on Form 10-
K,  effective  September 28, 1993, the Company  discontinued  the
operations  of  its wholly-owned subsidiary Northern  Engineering
Corporation ("Northern").  On May 12, 1994, the Company sold  all
of the outstanding shares of Northern to a corporation controlled
by  a  former director of the Company.  In consideration for  the
sale of the Northern shares, the Company received $10,000, plus a
secured  promissory note (the "Note") in the principal amount  of
$750,000 repayable on or before May 1, 1999, which bears interest
payable   quarterly  at  8  percent  per  anum.  Such   note   is
collateralized  by  certain  real  property  of   Northern   (the
"Mortgaged Property").  The Mortgaged Property was not  appraised
in connection with the transaction.  If the Mortgaged Property is
sold,  all of the principal and interest is immediately  due  and
payable. Effective October 28, 1994, the Company agreed to reduce
the  percentage from 50 percent to 30 percent of the amount  that
the  Company  shall  be  entitled to  receive  if  the  Mortgaged
Property  is  sold  in  excess  of  $750,000.  In  exchange,  the
purchaser made a partial prepayment of the principal of the  Note
in the amount of $150,000 which was paid by November 7, 1994, and
agreed  to  make an additional $150,000 partial prepayment  which
was  paid  on January 15, 1995.  The purchaser had the option  to
prepay  the remaining principal balance of the Note by  June  30,
1995.  Such prepayment was not made, and therefore, the purchaser
was  to  additionally compensate the Company $50,000 by July  15,
1995,  of  which only $10,000 has been paid.  As  a  result,  the
Company  believes  that  the principal amount  of  the  Note  and
accrued interest thereon may not be collectible, and therefore as
of  September  30,  1995  made a full valuation  reserve  in  the
financial  statements of $450,000 for the principal  balance  and
$6,000 for the accrued interest balance on the note.  The Company
intends  to  pursue  all opportunities for collection,  including
repossession and liquidation of the Mortgaged Property.

On  November 16, 1995, the Company received $472,541 representing
the net proceeds distributed in connection with the resolution of
all  litigation claims of Northern, retained by the Company after
the  sale of Northern, with Pennsylvania Engineering Corporation.
These  proceeds were applied to interest and principal under  the
Note.   The  Consolidated Financial Statements included elsewhere
in  this Quarterly Report on Form 10-Q reflect the stock sale  of
Northern.

The  following  discussion and analysis  of  financial  condition
pertains  primarily  to  Houze, which  represents  the  principal
business of the Company.

As previously reported in the Company's Annual Report on Form 10-
K, on March 11, 1994, Houze entered into an agreement with a bank
for  a  revolving  line of credit facility in an  amount  not  to
exceed  $400,000. The line of credit has since been increased  to
$500,000 and extended to June 30, 1996.  Advances on such line of
credit bear interest at the lending bank's prime rate plus  3.5%.
In  addition, the bank is entitled to reimbursement of  fees  for
auditing  Houze's  accounts receivable during  the  term  of  the
commitment.   Advances are collateralized by accounts receivable,
inventory and an assignment of a $100,000 Certificate of  Deposit
from Fay Penn Economic Development Council and are guaranteed  by
the Company and Messrs. Paparella and Sanford.  No assurances can
be  given  as  to  the  success  of  obtaining  an  extension  or
refinancing subsequent to June 30, 1996.  A failure by  Houze  to
renegotiate such credit facility beyond June 30, 1996 would  have
a material adverse effect on the Company.

As previously reported in the Company's Annual Report on Form 10-
K,  the  Company's ability to meet its cash requirements  in  the
next  year  is  dependent  upon substantial  improvement  in  the
results  of operations and cash flows, maintaining and  obtaining
new  financing from banks or others.  If these conditions are not
satisfactorily  achieved, the Company may be unable  to  generate
sufficient cash flow to meet its requirements, including payments
of  amounts  which may be expended for environmental remediation,
and therefore, may be unable to continue operations.

The  financial  statements have been prepared on a going  concern
basis,  and accordingly, do not include any adjustments  relating
to  the  recoverability  and  classification  of  recorded  asset
amounts  nor  the amounts and classification of liabilities  that
might  be  necessary should the Company be unable to continue  in
existence or be required to sell its assets.


Results of Operations


Three  Months  Ended March 31, 1996 Compared  with  the
Three Months Ended March 31, 1995

Net  sales increased $69,000 in the three months ended March  31,
1996  as compared to the three months ended March 31, 1995.   The
increase in net sales was due to an increased volume of mug units
sales  of  approximately 115,000 offset by  a  decreased  average
sales  price per unit of approximately $.22.  Decreased  cost  of
sales  was  primarily  due  to increased operational  efficiency,
including  significant reduction in units lost during  production
and better utilization of labor shift capacity.

The  Company  has  continued refining its cost reduction  program
instituted  in January 1, 1995 which was  primarily  targeted  to
reduce  cost of sales and administrative expenses.  The  decrease
in  selling,  general and administrative expenses for  the  three
months  ended  March  31, 1996 compared to  March  31,  1995,  is
attributable  primarily to favorable reductions in administrative
salaries and other administrative costs.



                Wilson Brothers and Subsidiaries


Part II. Other Information

Item 6. Exhibits and Reports on Form 8-K

  (a)     Exhibits
     None.

  (b)     Reports on Form 8-K

     The Registrant did not file any reports on Form 8-K during
the three months ended March 31,             1996.


                Wilson Brothers and Subsidiaries
                                
                            Signature

Pursuant to the requirements 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.

Wilson Brothers


Date:     ____________                  By:
___________________________
                                   John Sanford
                                   Vice President and Chief
Financial Officer






[ARTICLE] 5
[MULTIPLIER] 1,000
<TABLE>
<S>                             <C>
[PERIOD-TYPE]                   3-MOS
[FISCAL-YEAR-END]                          DEC-31-1996
[PERIOD-END]                               MAR-31-1996
[CASH]                                             190
[SECURITIES]                                         0
[RECEIVABLES]                                      802
[ALLOWANCES]                                       127
[INVENTORY]                                        523
[CURRENT-ASSETS]                                  1490
[PP&E]                                            2305
[DEPRECIATION]                                    1898
[TOTAL-ASSETS]                                    1897
[CURRENT-LIABILITIES]                             3837
[BONDS]                                              0
[COMMON]                                          3321
[PREFERRED-MANDATORY]                                0
[PREFERRED]                                          0
[OTHER-SE]                                      (7377)
[TOTAL-LIABILITY-AND-EQUITY]                      1897
[SALES]                                           1165
[TOTAL-REVENUES]                                  1165
[CGS]                                              955
[TOTAL-COSTS]                                     1263
[OTHER-EXPENSES]                                   (9)
[LOSS-PROVISION]                                     0
[INTEREST-EXPENSE]                                  37
[INCOME-PRETAX]                                  (126)
[INCOME-TAX]                                         0
[INCOME-CONTINUING]                              (126)
[DISCONTINUED]                                       0
[EXTRAORDINARY]                                      0
[CHANGES]                                            0
[NET-INCOME]                                     (126)
[EPS-PRIMARY]                                    (.04)
[EPS-DILUTED]                                    (.04)
</TABLE>


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