ARTRA GROUP INC
10-Q, 1996-05-20
COSTUME JEWELRY & NOVELTIES
Previous: CRAIG CORP, 10-Q, 1996-05-20
Next: DVL INC /DE/, 10-Q, 1996-05-20



                      SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q


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

                  For the quarterly period ended March 28, 1996

                                       OR

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

                        For the transition period from to

                          Commission file number 1-3916


                            ARTRA GROUP INCORPORATED
             (Exact name of registrant as specified in its charter)



               Pennsylvania                               25-1095978
     --------------------------------                  -----------------
       State or other jurisdiction                      I.R.S. Employer
     of incorporation or organization                  Identification No.
 

   500 Central Avenue, Northfield, IL                        60093
 --------------------------------------                     --------
 Address of principal executive offices                     Zip Code

 Registrant's telephone number, including area code:   (847) 441-6650


                                 Not Applicable
--------------------------------------------------------------------------------
Former name, former address and former fiscal year, if changed since last report


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.
                                                       
              Class                           Outstanding at April 30, 1996  
  -------------------------------            ------------------------------- 
  Common stock, without par value                       7,492,418

<PAGE>


                            ARTRA GROUP INCORPORATED

                                      INDEX


           
                                                                         Page
                                                                        Number
                                                                        ------

PART I    FINANCIAL INFORMATION

 Item 1.  Financial Statements (Unaudited)

           Condensed Consolidated Balance Sheets
               March 28, 1996 and December 28, 1995                        2

           Condensed Consolidated Statements of Operations
               Three Months Ended March 28, 1996 
               and March 30, 1995                                          4

           Condensed Consolidated Statement of Changes
               in Shareholders' Equity (Deficit)
               Three Months Ended March 28, 1996                           5

           Condensed Consolidated Statements of Cash Flows
               Three Months Ended March 28, 1996 
               and March 30, 1995                                          6

           Notes to Consolidated Financial Statements                      7


 Item 2.   Management's Discussion and Analysis of
               Financial Condition and Results of Operations              22



PART II    OTHER INFORMATION

 Item 6.   Exhibits and Reports on Form 8-K                               30



SIGNATURES                                                                31
<PAGE>
                         PART I - FINANCIAL INFORMATION

Item 1.     Financial Statements

                    ARTRA GROUP INCORPORATED AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                            (Unaudited in thousands)


                                                      March 28,   December 28,
                                                        1996          1995
                                                     ----------   -----------
                                     ASSETS

Current assets:
 Cash and equivalents                                      $71        $2,347
 Restricted cash and equivalents                            -            552
 Receivables, less allowance for doubtful
    accounts of $203 in 1996 and $250 in 1995           10,502        10,897
 Inventories                                            17,174        16,634
 Available -for-sale securities                             -          1,427
 Other                                                     593           324
                                                     ----------   -----------
               Total current assets                     28,340        32,181
                                                     ----------   -----------


Property, plant and equipment                           44,680        44,273
Less accumulated depreciation and amortization          18,009        17,335
                                                     ----------   -----------
                                                        26,671        26,938
                                                     ----------   -----------

Other assets:
 Available -for-sale securities                         19,830        15,519
 Excess of cost over net assets acquired,
    net of accumulated amortization of 
    $1,854 in 1996 and $1,778 in 1995                    3,182         3,258
 Other                                                     121            53
                                                     ----------   -----------
                                                        23,133        18,830
                                                     ----------   -----------
                                                       $78,144       $77,949
                                                     ==========   ===========

The  accompanying  notes  are an  integral  part of the  condensed  consolidated
financial statements.
<PAGE>
                                                             
                    ARTRA GROUP INCORPORATED AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                            (Unaudited in thousands)

                                                      March 28,   December 28,
                                                        1996          1995
                                                     ----------   -----------
                                   LIABILITIES
  
Current liabilities:
 Notes payable, including amounts due to 
  related parties of $3,125 in 1996
  and $5,675 in 1995                                     $12,697       $25,300
 Current maturities of long-term debt                      3,246         3,512
 Accounts payable, including amounts due to a 
  related party of $389 in 1996 and $399 in 1995          12,166        10,925
 Accrued expenses                                         10,244        14,106
 Income taxes                                                415           203
 Liabilities of discontinued operations                    3,145         4,500
                                                      -----------   -----------
             Total current liabilities                    41,913        58,546
                                                      -----------   -----------

Long-term debt                                            37,551        34,113
Other noncurrent liabilities                               1,065           650
Commitments and contingencies

Redeemable common stock, issued 283,965 shares             4,860         4,774
ARTRA redeemable preferred stock payable to a 
 related party, $1,000 par value; Series A, 
 6% cumulative payment-in-kind, including  
 accumulated dividends,net of unamortized 
 discount of $1,504 in 1996 and $1,575 in 1995; 
 redeemable March 1, 2000 at $1,000 per share 
 plus accrued dividends; authorized 2,000,000
 shares all series; issued 3,750 shares                    3,842         3,694
Bagcraft redeemable preferred stock payable to 
 a related party, cumulative $.01 par value, 
 13.5%; including accumulated dividends;
 redeemable in 1997 with a liquidation preference 
 equal to $100 per share; issued 8,650 shares 
 in 1996 and 50,000 shares in 1995                         1,920        10,794
BCA Holdings preferred stock:
 Series A, $1.00 par value, 6% cumulative, 
  including accumulated dividends;
  liquidation preference of $1,000 per share;
  10,000 shares authorized; issued 3,675 shares            4,198         4,143
 Series B payable to a related party, 
  $1.00 par value, 13.5% cumulative,
  including accumulated dividends; 
  redeemable in 1997 with a liquidation
  preference of $1,000 per share; 
  8,135 shares authorized and issued                       8,266            -

                         SHAREHOLDERS' EQUITY (DEFICIT)
Common stock, no par value; 
 authorized 7,500,000 shares;
 issued 7,216,035 shares in 1996 and 
 7,102,979 shares in 1995                                  5,625         5,540
Additional paid-in capital                                38,546        38,526
Unrealized appreciation of investments                    23,365        21,047
Receivable from related party, 
 including accrued interest                               (4,294)       (4,318)
Accumulated deficit                                      (88,606)      (98,755)
                                                      -----------   -----------
                                                         (25,364)      (37,960)
Less treasury stock (7,582 shares in 1996 and 
 57,038 shares in 1995), at cost                             107           805
                                                      -----------   -----------
                                                         (25,471)      (38,765)
                                                      -----------   -----------
                                                         $78,144       $77,949
                                                      ===========   ===========

The  accompanying  notes  are an  integral  part of the  condensed  consolidated
financial statements.
<PAGE>

                    ARTRA GROUP INCORPORATED AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                      (In thousands, except per share data)





                                                           Three Months Ended
                                                        ----------------------- 
                                                        March 28,     March 30,
                                                           1996          1995*
                                                        ---------    ---------- 

Net sales                                                $28,402       $28,111
                                                        ---------    ----------

Costs and expenses:
   Cost of goods sold,                  
     exclusive of depreciation and amortization           23,141        23,779
   Selling, general and administrative                     3,800         4,479
   Depreciation and amortization                             976           991
                                                        ---------    ----------
                                                          27,917        29,249
                                                        ---------    ----------

Operating earnings (loss)                                    485        (1,138)
                                                        ---------    ----------

Other income (expense):
   Interest expense                                       (1,747)       (1,811)
   Realized gain on disposal of 
    available-for-sale securities                          1,799            -
   Other income (expense), net                              (131)            8
                                                        ---------    ----------
                                                             (79)       (1,803)
                                                        ---------    ----------

Earnings (loss) from continuing operations 
   before income taxes and minority interest                 406        (2,941)
Provision for income taxes                                    -             -
Minority interest                                            553          (224)
                                                        ---------    ----------
Earnings (loss) from continuing operations                   959        (3,165)
Earnings from discontinued operations                         -             75
                                                        ---------    ----------
Earnings (loss) before extraordinary credit                  959        (3,090)
Extraordinary credit, net discharge of indebtedness        9,424         9,113
                                                        ---------    ----------
Net earnings                                              10,383         6,023
Dividends applicable to redeemable preferred stock          (148)         (135)
Reduction of retained earnings applicable to 
   redeemable common stock                                   (86)          (78)
                                                        ---------    ----------
Earnings applicable to common shares                     $10,149        $5,810
                                                        =========    ==========

Earnings (loss) per share:
   Continuing operations                                   $0.09        ($0.50)
   Discontinued operations                                    -           0.01
                                                        ---------    ----------
   Earnings (loss) before extraordinary credit              0.09         (0.49)
   Extraordinary credit                                     1.23          1.35
                                                        ---------    ----------
   Net earnings                                            $1.32         $0.86
                                                        =========    ==========

Weighted average number of shares of common stock 
   and common stock equivalents outstanding                7,673         6,705
                                                        =========    ==========


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

______________________________________________
*  As reclassified for discontinued operations.
<PAGE>

                    ARTRA GROUP INCORPORATED AND SUBSIDIARIES
  CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY (DEFICIT)
                        (In thousands, except share data)

<TABLE>
<CAPTION>
             
                                                                                                                      
                                                                 Unrealized  Receivable                                    Total  
                                    Common Stock     Additional Appreciation    From                  Treasury Stock   Shareholders'
                                -------------------    Paid-in       of        Related   Accumulated  --------------      Equity
                                  Shares    Dollars    Capital   Investments    Party     (Deficit)   Shares  Dollars    (Deficit)
                                ----------  -------   --------  -----------  ---------- ------------ -------- -------   -----------

<S>                              <C>         <C>       <C>          <C>        <C>         <C>        <C>      <C>        <C>      
Balance at December 28, 1995     7,102,979   $5,540    $38,526      $21,047    ($4,318)    ($98,755)  57,038   ($805)     ($38,765)
 Net earnings                            -        -          -            -          -       10,383        -       -        10,383
 Common stock issued
  to pay liabilities                47,512       36        244            -          -            -        -       -           280
 Common stock as additional 
  consideration for 
  short-term borrowings             50,544       38       (295)           -          -            -  (49,456)    698           441
 Net decrease in receivable 
  from related party, 
  including accrued interest             -        -          -            -         24            -        -       -            24
 Increase in unrealized       
  appreciation of investments            -        -          -        2,318          -            -        -       -         2,318
 Exercise of stock options          15,000       11         71            -          -            -        -       -            82
 Redeemable common 
  stock accretion                        -        -          -            -          -         (148)       -       -          (148)
 Redeemable preferred
  stock dividends                        -        -          -            -          -          (86)       -       -           (86)
                                ----------  -------   --------    ---------  ---------  -----------  -------  ------    ---------- 
Balance at March 28, 1996        7,216,035   $5,625    $38,546      $23,365    ($4,294)    ($88,606)   7,582   ($107)     ($25,471)
                                ==========  =======   ========    =========  =========  ===========  =======  ======    ========== 

</TABLE>

The  accompanying  notes  are an  integral  part of the  condensed  consolidated
financial statements.
<PAGE>
                    ARTRA GROUP INCORPORATED AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (Unaudited in thousands)



                                                          Three Months Ended
                                                        -----------------------
                                                        March 28,     March 30,
                                                           1996          1995
                                                        ---------     ---------

Net cash flows from (used by) 
 operating activities,                                     ($648)         $455
                                                        ---------     ---------

Cash flows from investing activities:
 Additions to property, plant and equipment                 (719)         (647)
 Retail fixtures                                              -           (338)
 Proceeds from sale of COMFORCE common stock                 633            -
 Payment of liabilites with restricted cash                   -            550
 Decrease in unexpended plant construction funds             552           263
 Other                                                        37            -
                                                        ---------     ---------
Net cash flows from (used by) investing activities           503          (172)
                                                        ---------     ---------

Cash flows from financing activities:
 Net increase (decrease) in short-term debt               (5,571)        1,460
 Proceeds from long-term borrowings                       35,914        31,746
 Reduction of long-term debt                             (32,557)      (35,406)
 Other                                                        83           176
                                                        ---------     ---------
Net cash flows used by financing activities               (2,131)       (2,024)
                                                        ---------     ---------

Decrease in cash and cash equivalents                     (2,276)       (1,741)
Cash and equivalents, beginning of period                  2,347         2,070
                                                        ---------     ---------
Cash and equivalents, end of period                          $71          $329
                                                        =========     =========

Supplemental cash flow information:
 Cash paid during the period for:
  Interest                                                $2,396        $1,487
  Income taxes paid, net                                       8             5


Supplemental schedule of noncash 
 investing and financing activities:
Supplemental schedule of noncash 
 investing and financing activities:
  BCA Holdings redeemable preferred stock 
   issued in exchange for Bagcraft 
   redeemable preferred stock                              8,135            -
  Issue common stock and redeemable 
   common stock to pay down current liabilities              280           174


The  accompanying  notes  are an  integral  part of the  condensed  consolidated
financial statements.
<PAGE>

                    ARTRA GROUP INCORPORATED AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



1.       BASIS OF PRESENTATION AND FINANCIAL RESTRUCTURING

ARTRA GROUP  Incorporated's  ("ARTRA" or the "Company")  condensed  consolidated
financial  statements are presented on a going concern basis, which contemplates
the  realization  of assets and the  satisfaction  of  liabilities in the normal
course of business.  In the opinion of the Company,  the accompanying  condensed
consolidated  financial  statements  reflect  all normal  recurring  adjustments
necessary to present fairly the financial position as of March 28, 1996, and the
results of  operations  and  changes in cash flows for the three  month  periods
ended March 28, 1996 and March 30,  1995.  The  Company has  suffered  recurring
losses from  operations and has a net capital  deficiency.  As a result of these
factors, the Company has experienced  difficulty in obtaining adequate financing
to replace certain current credit arrangements, certain of which are in default,
to fund its debt service and liquidity requirements in 1996. These factors raise
substantial  doubt about the Company's  ability to continue as a going  concern.
The financial  statements do not include any adjustments  that might result from
the outcome of this uncertainty.  See Note 7 Notes Payable, and Note 8 Long Term
Debt,  for  further  discussion  of  the  status  of  credit   arrangements  and
restrictions  on the ability of operating  subsidiaries  to fund ARTRA corporate
obligations.  Due to its  limited  ability to receive  operating  funds from its
operating  subsidiaries,  ARTRA has historically met its operating  expenditures
with funds generated by alternative sources, such as private placements of ARTRA
common stock and notes, sales of ARTRA common stock with put options, loans from
officers/directors  and private  investors,  as well as through  sales of assets
and/or other equity infusions.  ARTRA plans to continue to seek such alternative
sources of funds to meet its future operating expenditures.

ARTRA,  through its  wholly-owned  subsidiary,  Bagcraft  Corporation of America
("Bagcraft"),  currently  operates in one industry  segment as a manufacturer of
packaging products principally serving the food industry. Prior to September 28,
1995, ARTRA's then 62.9% owned subsidiary, The COMFORCE Corporation ("COMFORCE",
formerly The Lori Corporation "Lori"), operated as a designer and distributor of
popular-priced  fashion  costume  jewelry and  accessories.  In  September  1995
COMFORCE adopted a plan to discontinue its jewelry business.

On October 17,  1995,  COMFORCE  acquired  all of the capital  stock of COMFORCE
Global Inc.  ("Global"),  formerly  Spectrum Global  Services,  Inc. d/b/a YIELD
Global.  Global  provides  telecommunications  and computer  technical  staffing
services  worldwide to Fortune 500 companies and maintains an extensive,  global
database of technical  specialists  with an emphasis on wireless  communications
capability.

Effective July 4, 1995, COMFORCE and ARTRA entered into employment or consulting
services  agreements  with certain  individuals  to manage Lori's entry into and
development of the  telecommunications  and computer technical staffing services
business. As additional  compensation,  the agreements provided for the issuance
in aggregate of a 35% common stock  interest in COMFORCE.  After the issuance of
the COMFORCE common shares,  plus the effects of the issuance of COMFORCE common
shares sold by private  placements  and other  COMFORCE  common shares issued in
conjunction with the Global acquisition, ARTRA's common stock ownership interest
in COMFORCE common stock was reduced to approximately  25% at December 28, 1995.
Accordingly,  in October 1995,  the accounts of COMFORCE and its  majority-owned
subsidiaries were deconsolidated from ARTRA's consolidated  financial statements
and ARTRA's  investment  in COMFORCE was  accounted  for under the equity method
through the end of fiscal 1995. At March 28, 1996 ARTRA's common stock ownership
interest in COMFORCE common stock was reduced to  approximately  21%. See Note 5
for a further discussion of ARTRA's investment in COMFORCE.

Effective October 26, 1995,  Bagcraft completed the sale of the business assets,
subject to the buyer's  assumption of certain  liabilities,  of its wholly-owned
subsidiary,   Arcar  Graphics,   Inc.  ("Arcar"),   for  cash  of  approximately
$20,300,000.  The net  proceeds,  after  extinguishment  of  certain  Arcar debt
obligations,  of  approximately  $10,400,000,  were used to reduce Bagcraft debt
obligations.

In February  1996, a bank agreed to discharge  all amounts under its ARTRA notes
($12,063,000  plus  accrued   interest)  and  certain   obligations  of  ARTRA's
president,  Peter R. Harvey for ARTRA's cash payment of $5,050,000, Mr. Harvey's
cash payment of $100,000  and Mr.  Harvey's  $850,000  note payable to the bank.
ARTRA recognized a gain on the discharge of
<PAGE>

                    ARTRA GROUP INCORPORATED AND SUBSIDIARIES
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (continued)



this  indebtedness  of $9,424,000 in the first quarter of 1996. The cash payment
due the bank was funded  principally  with  proceeds  received from a short-term
loan  agreement  along with proceeds  received  from the Bagcraft  subsidiary in
conjunction  with the  issuance  of BCA  Holdings,  Inc.  ("BCA"  the  parent of
Bagcraft)  preferred  stock.  See Notes 6, 7 and 10 for further  discussions  of
these transactions.

ARTRA intends to continue to negotiate with its creditors to extend due dates to
allow  ARTRA to  maximize  value  from  possible  sale of assets  and to explore
various other sources of funding to meet its future operating  expenditures.  If
ARTRA is unable to negotiate  extensions with its creditors and complete certain
transactions,  ARTRA could suffer severe adverse consequences,  and as a result,
ARTRA may be forced to  liquidate  its assets or file for  protection  under the
Bankruptcy Code.

These condensed  consolidated  financial  statements are presented in accordance
with the  requirements  of Form 10-Q and  consequently  do not  include  all the
disclosures  required in the Company's annual report on Form 10-K.  Accordingly,
the Company's  annual report on Form 10-K for the fiscal year ended December 28,
1995, as filed with the  Securities and Exchange  Commission,  should be read in
conjunction  with  the  accompanying  consolidated  financial  statements.   The
condensed  consolidated  balance  sheet as of December 28, 1995 was derived from
the audited consolidated  financial statements in the Company's annual report on
Form 10-K.

Reported  interim results of operations are based in part on estimates which may
be subject to year-end  adjustments.  In addition,  these  quarterly  results of
operations are not necessarily indicative of those expected for the year.

The Company  has  adopted a 52/53 week  fiscal year ending the last  Thursday of
December.


2.       CHANGE OF BUSINESS

         Arcar Graphics, Inc.

Effective  April 8, 1994,  Bagcraft  purchased the business  assets,  subject to
buyer's  assumption  of  certain  liabilities,  of  Arcar,  a  manufacturer  and
distributor of waterbase  inks.  Effective  October 26, 1995,  Bagcraft sold the
business assets,  subject to the buyer's assumption of certain  liabilities,  of
Arcar  for  cash  of  approximately  $20,300,000,  resulting  in a net  gain  of
$8,483,000.  The net  proceeds,  after  extinguishment  of  certain  Arcar  debt
obligations,  of  approximately  $10,400,000,  were used to reduce Bagcraft debt
obligations.


         COMFORCE

In September,  1995, COMFORCE adopted a plan to discontinue its jewelry business
and recorded a provision of $1,000,000  for the estimated  costs to complete the
disposal of the fashion costume jewelry business.

Effective  October 17,  1995,  COMFORCE  acquired  all of the  capital  stock of
COMFORCE Global, Inc. ("Global"),  formerly Spectrum Global Services, Inc. d/b/a
YIELD Global,  for  consideration  of  approximately  $6.4 million,  net of cash
acquired.  This  consideration  consisted of cash to the seller of approximately
$5.1 million, fees of approximately  $700,000,  including a fee of $500,000 to a
related  party,   and  500,000  shares  of  COMFORCE   common  stock  issued  as
consideration  for various fees and guarantees  associated with the transaction.
The 500,000 shares issued by COMFORCE  consisted of (i) 100,000 shares issued to
an  unrelated  party for  guaranteeing  the purchase  price to the seller,  (ii)
100,000 shares issued to ARTRA in consideration of its guaranteeing the purchase
price to the seller and agreeing to enter into a liability  assumption agreement
as discussed below,  (iii) 150,000 issued to two unrelated  parties for advisory
services in connection with the  acquisition,  and (iv) 150,000 shares issued to
Peter  R.  Harvey,  then  a  vice  president  and  director  of  COMFORCE,   for
guaranteeing the payment of the purchase price to the seller and other
<PAGE>

                    ARTRA GROUP INCORPORATED AND SUBSIDIARIES
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (continued)



guarantees to facilitate the  transaction.  The shares issued to Peter R. Harvey
and  ARTRA  are  subject  to  ratification  by  COMFORCE's  stockholders.  These
transactions have been approved by COMFORCE's current  management  personnel and
ARTRA,  which  together  own a  majority  of the  outstanding  common  shares of
COMFORCE and, therefore, such ratification is expected.

Global provides  telecommunications  and computer  technical  staffing  services
worldwide to Fortune 500 companies and maintains an extensive,  global  database
of technical specialists with an emphasis on wireless communications capability.

Additionally, in conjunction with the Global acquisition, ARTRA agreed to assume
substantially  all pre-existing  Lori liabilities and indemnify  COMFORCE in the
event any future liabilities arise concerning pre-existing environmental matters
and business related litigation. Accordingly, at March 28, 1996 and December 28,
1995,  respectively,   $3,145,000  and  $4,500,000  of  such  pre-existing  Lori
liabilities  were  classified in ARTRA's  condensed  consolidated  balance at as
current liabilities of discontinued operations.

Effective July 4, 1995, COMFORCE and ARTRA entered into employment or consulting
services  agreements  with certain  individuals  to manage Lori's entry into and
development of the  telecommunications  and computer technical staffing services
business. As additional  compensation,  the agreements provided for the issuance
in aggregate of a 35% common stock  interest in COMFORCE.  After the issuance of
the COMFORCE  common  shares,  plus the effects of other  transactions,  ARTRA's
common  stock  ownership  interest  in  COMFORCE  common  stock was  reduced  to
approximately 21% and 25% at March 28, 1996 and December 28, 1995, respectively.
Accordingly,  in October 1995,  the accounts of COMFORCE and its  majority-owned
subsidiaries were deconsolidated from ARTRA's consolidated financial statements.
See Note 5 for a further  discussion  of the  accounting  treatment  of  ARTRA's
investment in COMFORCE.

The Company's consolidated financial statements have been reclassified to report
separately  the  results  of  operations  of Arcar and  COMFORCE's  discontinued
jewelry business prior to the deconsolidation of COMFORCE and its majority-owned
subsidiaries  effective  October 1995.  The operating  results (in thousands) of
Bagcraft's  discontinued  Arcar subsidiary and COMFORCE's  discontinued  jewelry
business for the three months ended March 30, 1995 consist of:

       Net sales                                       $   6,964
                                                       ========= 

       Loss from discontinued operations
          before income taxes                          $      85
       Provision for income taxes
                                                             (10)
                                                       --------- 
       Earnings from  discontinued operations          $      75
                                                       ========= 


3.       CONCENTRATION OF RISK

The accounts  receivable of the Company's Bagcraft  subsidiary at March 28, 1996
consist  primarily  of amounts due from  companies  in the food  industry.  As a
result, the collectibility of these receivables is dependent, to an extent, upon
the economic condition and financial stability of the food industry. Credit risk
is minimized as a result of the large  number and diverse  nature of  Bagcraft's
customer base.  Bagcraft's major customers include some of the largest companies
in the food industry. At March 28, 1996, Bagcraft had 10 customers with accounts
receivable  balances that  aggregated  approximately  40% of the Company's total
trade accounts receivable.  In fiscal year 1995 no single customer accounted for
10% or more of Bagcraft's sales.
<PAGE>

                    ARTRA GROUP INCORPORATED AND SUBSIDIARIES
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (continued)



4.       INVENTORIES

Inventories (in  thousands) consist of:
                                                                                
                                                                        
                                              March 28,   December 28,
                                                1996          1995
                                              -------       -------

      Raw materials and supplies              $ 4,649      $  5,645
      Work in process                             230            40
      Finished goods                           12,295        10,949
                                              -------       -------
                                              $17,174       $16,634
                                              =======       =======
                                                                        


5.            INVESTMENT IN COMFORCE CORPORATION

In prior years and until October 1995, COMFORCE was a majority-owned  subsidiary
of ARTRA and,  accordingly,  the  accounts  of COMFORCE  and its  majority-owned
subsidiaries were included in the consolidated  financial  statements of ARTRA..
As discussed in Note 2, primarily due to the issuances of COMFORCE common shares
in conjunction with the acquisition of Global, ARTRA's common stock ownership in
COMFORCE was reduced to approximately 25% at December 28, 1995. Accordingly,  in
October 1995, the accounts of COMFORCE and its majority-owned  subsidiaries were
deconsolidated  from  ARTRA's  consolidated  financial  statements  and  ARTRA's
investment in COMFORCE was accounted for under the  requirements  of APB Opinion
No. 18 "The Equity Method of Accounting for Investments in Common Stock" through
the end of fiscal 1995.

Effective  December 28, 1995, John Harvey and Peter R. Harvey,  ARTRA's chairman
and  president,  respectively,  resigned as  directors  of COMFORCE and Peter R.
Harvey  resigned as a vice president of COMFORCE.  Due to such factors as a lack
of board of directors  representation and participation in policy formulation by
ARTRA,  as well as a lack of interchange of managerial  personnel,  ARTRA is not
able to exercise significant influence over the operating and financial policies
of  COMFORCE.  Additionally,   assuming  contemplated  additional  issuances  of
COMFORCE common shares, on a fully diluted basis ARTRA's  ownership  interest in
COMFORCE  will be  reduced  to less than 20%.  In the  opinion  of the  Company,
effective December 28, 1995, ARTRA's investment in COMFORCE ceased to conform to
the requirements of APB Opinion No. 18. Accordingly,  ARTRA adopted SFAS No. 115
"Accounting for Certain  Investments in Debt and Equity  Securities." Under this
statement, at December 28, 1995, ARTRA's investment in COMFORCE was reclassified
as available for sale and was stated at fair value. The adoption of SFAS No. 115
resulted in an increase to shareholders' equity in the fourth quarter of 1995 of
$21,047,000.

In February  1996,  ARTRA sold 200,000 of its COMFORCE  common shares to certain
officers,  directors and key employees of ARTRA for notes totaling $400,000.  As
additional consideration for a February 1996 short-term loan (see Notes 6 and 8)
a lender  received  25,000  COMFORCE common shares held by ARTRA. In March 1996,
ARTRA  sold  93,000  COMFORCE  shares  in  the  market,  with  the  proceeds  of
approximately  $630,000 used for working  capital.  The above mentioned  318,000
COMFORCE  common shares were  classified in the Company's  consolidated  balance
sheet at December 28, 1995 in current assets as "Available-for-sale securities."
The disposition of these 318,000  COMFORCE shares during the quarter ended March
28, 1996  resulted in realized  gains of  $1,799,000,  with cost  determined  by
average cost.

At March 28, 1996 and December 28, 1995 ARTRA's remaining investment in COMFORCE
(1,983,036  shares,  currently  a  21%  common  stock  ownership  interest)  was
classified in the Company's condensed  consolidated  balance sheet in noncurrent
assets  as  "Available-for-sale   securities."  At  March  28,  1996  the  gross
unrealized  gain  relating to ARTRA's  investment  in  COMFORCE,  reflected as a
separate component of shareholders' equity, was $23,365,000.
<PAGE>

                    ARTRA GROUP INCORPORATED AND SUBSIDIARIES
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (continued)



6.       EXTRAORDINARY GAINS

         ARTRA Debt Restructuring

In February  1996, a bank agreed to discharge  all amounts under its ARTRA notes
($12,063,000  plus  accrued   interest)  and  certain   obligations  of  ARTRA's
president,  Peter R. Harvey for ARTRA's cash payment of $5,050,000, Mr. Harvey's
cash payment of $100,000  and Mr.  Harvey's  $850,000  note payable to the bank.
ARTRA  recognized a gain on the  discharge of this  indebtedness  of  $9,424,000
($1.23 per share) in the first  quarter of 1996.  The cash  payment due the bank
was funded  principally with proceeds  received from the Bagcraft  subsidiary in
conjunction  with the issuance of BCA  Holdings,  Inc.  (the parent of Bagcraft)
preferred  stock along with proceeds  received from a short-term  loan agreement
with an unaffiliated  company that was subsequently  repaid.  See Notes 7 and 10
for further  discussions of these transactions.  As additional  compensation for
its loan and for  participating  in the  above  discharge  of  indebtedness  the
unaffiliated  company received 150,000 shares of ARTRA common stock (with a then
fair market value of $661,000 after a discount for restricted marketability) and
25,000  shares of COMFORCE  common  stock held by ARTRA (with a then fair market
value of $200,000).

The  extraordinary  gain resulting from the discharge of bank debt is calculated
(in thousands) as follows:

     Amounts due the bank:
       ARTRA notes                                               $  12,063
       Accrued interest                                              2,656
                                                                  --------
                                                                    14,719
     Cash payment to  the bank                       $   5,050
     Less amount applicable to 
       Peter R. Harvey indebtedness                     (1,089)
                                                      --------
                                                                    (3,961)
                                                                  -------- 
     Bank debt discharged                                           10,758
     Less fair market value of ARTRA 
       common stock issued as consideration
       for a loan used in par to fund  
       the discharge of bank debt                                     (661)
     Less fair market value of COMFORCE 
       common stock issued as  consideration
       for a loan used in par to fund  
       the discharge of bank debt                                     (200)
     Other fees and expenses                                          (473)
                                                                  --------
              Net extraordinary gain                             $   9,424
                                                                  ======== 


The amount of the  $5,050,000  cash payment to the bank  applicable  to Peter R.
Harvey  ($1,089,000)  was  charged  to  amounts  due from  Peter R.  Harvey.  As
collateral  for this  advance and other  previous  advances  (see Note 14),  Mr.
Harvey provided ARTRA a $2,150,000 security interest in certain real estate.


         COMFORCE Debt Restructuring

Per terms of a debt settlement  agreement,  borrowings due a bank under the loan
agreements  of COMFORCE  and its  discontinued  jewelry  business  and  Fill-Mor
(approximately  $25,000,000 as of December 23, 1994),  plus amounts due the bank
for accrued  interest and fees were reduced to $10,500,000 (of which  $7,855,000
pertained  to  COMFORCE's  obligation  to the bank and  $2,645,000  pertained to
Fill-Mor's  obligation to the bank). As a result of the reduction of amounts due
the bank, in December  1994,  the Company  recognized an  extraordinary  gain of
$8,965,000 ($1.57 per share) in December 1994.
<PAGE>

                    ARTRA GROUP INCORPORATED AND SUBSIDIARIES
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (continued)



On March 31, 1995, the bank was paid $750,000 and the remaining  indebtedness of
COMFORCE and Fill-Mor was discharged,  resulting in an additional  extraordinary
gain to the  Company of  $9,113,000  ($1.35  per share) in the first  quarter of
1995.


7.       NOTES PAYABLE

Notes payable (in thousands) consist of:

                                                    March 28,    December 28,
                                                       1996          1995
                                                     -------       -------
      ARTRA bank notes payable, 
        at various interest rates                   $     -       $ 12,063
      Amounts due to related parties, 
        interest from 8% to 12%                        3,125         5,675
      ARTRA 12% convertible 
       subordinated promissory notes
                                                       1,975         2,500
      Other, interest from 8% to 20%                   7,597         5,062
                                                     -------       -------
                                                    $ 12,697      $ 25,300
                                                     =======       =======

         Bank Notes Payable

At December 28, 1995,  $12,063,000 of ARTRA notes, plus accrued  interest,  were
payable to a bank. The notes provided for interest at the prime rate. These bank
notes were  collateralized  by, among other things,  100% of the common stock of
ARTRA's BCA  subsidiary,  the parent of  Bagcraft,  a secondary  position on the
assets of BCA and any and all net  proceeds  arising  from its  lawsuit  against
Salomon  Brothers,  Inc.,  Salomon Brothers Holding Company Inc.  (collectively,
"Salomon") D.P. Kelly & Associates,  L.P.  ("Kelly") and all of the directors of
Emerald for breaches of fiduciary  duty by the directors of Emerald,  induced by
Salomon  and  Kelly,  in  connection  with  the   reorganization  of  Envirodyne
Industries, Inc. ("Envirodyne") as discussed in Note 13. Additionally,  the bank
notes  were  collateralized  by a  $5,500,000  personal  guaranty  of a  private
investor. As additional compensation, the private investor received 1,833 shares
of ARTRA common stock for each month the guaranty was  outstanding.  Among other
things, the bank notes prohibited the payment of cash dividends by ARTRA.

In February  1996, a bank agreed to discharge  all amounts under its ARTRA notes
($12,063,000  plus  accrued   interest)  and  certain   obligations  of  ARTRA's
president,  Peter R. Harvey for ARTRA's cash payment of $5,050,000, Mr. Harvey's
cash payment of $100,000  and Mr.  Harvey's  $850,000  note payable to the bank.
ARTRA  recognized a gain on the  discharge of this  indebtedness  of  $9,424,000
($1.23 per share) in the first quarter of 1996 and recorded a receivable for Mr.
Harvey's prorata share ($1,089,000) of the debt discharge funded by the Company.
The cash payment due the bank was funded principally with proceeds received from
the Bagcraft  subsidiary in conjunction with the issuance of BCA Holdings,  Inc.
(the  parent of  Bagcraft)  preferred  stock (see Note 10) along  with  proceeds
received from a short-term  loan  agreement  with an  unaffiliated  company.  As
collateral for his advance and other previous advances (see Note 14), Mr. Harvey
provided ARTRA a $2,150,000 security interest in certain real estate.
<PAGE>

                    ARTRA GROUP INCORPORATED AND SUBSIDIARIES
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (continued)



         Amounts Due To Related Parties

At March 28, 1996 and December 28, 1995, the Company had outstanding  borrowings
from its Chairman,  John Harvey, of $125,000 and $175,000,  respectively.  Since
January,  1995,  John  Harvey's  borrowings  have been  evidenced  by  unsecured
short-term notes bearing  interest at 12%. As additional  compensation the loans
provide for the issuance of warrants to purchase ARTRA common shares, the number
of which is  determined  by the  number of days the loans are  outstanding.  The
warrants  expire five years from the date of issuance.  Through  April 30, 1996,
John Harvey has received  warrants to purchase an aggregate of 66,045  shares of
ARTRA  common  stock at  prices  ranging  from  $3.75  to  $6.125  per  share as
additional compensation for his loans to ARTRA.

On March 31,  1994,  ARTRA  entered  into a series of  agreements  with its bank
lender and with a private  corporation  that had  guaranteed  $2,500,000  of the
ARTRA bank notes discharged in February 1996 as noted above. A major shareholder
and executive officer of the private corporation is an ARTRA director. Per terms
of the agreements,  the private corporation  purchased $2,500,000 of ARTRA notes
from  ARTRA's  bank and the  bank  released  the  private  corporation  from its
$2,500,000 loan guaranty.  As consideration  for purchasing  $2,500,000 of ARTRA
bank notes,  the private  corporation  received a  $2,500,000  note payable from
ARTRA bearing interest at the prime rate.

As additional  consideration,  the private corporation has received an option to
put  back to  ARTRA  the  49,980  shares  of  ARTRA  common  stock  received  as
compensation for its former  $2,500,000 ARTRA loan guaranty at a price of $15.00
per  share.  The put  option  is  exercisable  on the  later of the day that the
$2,500,000 note payable to the private  corporation  becomes due or the date the
ARTRA bank notes have been paid in full. The option price increases by $2.25 per
share annually ($19.50 per share at March 28, 1996). The $2,500,000 note payable
to the private  corporation  is  reflected  in the above table as amounts due to
related  parties.  During the first  quarter of 1996,  the  $2,500,000  note and
related  accrued  interest  was  paid in full  principally  with  proceeds  from
additional short-term borrowings.

At March 28, 1996 and December 28, 1995,  ARTRA had  outstanding  borrowings  of
$3,000,000 from an unaffiliated  company currently  holding  approximately 7% of
ARTRA's  outstanding  common  stock..  The  loans  are  evidenced  by  unsecured
short-term  notes bearing  interest at 10%. As additional  compensation  for the
above loans, the lender received five year warrants expiring in 1998 to purchase
an aggregate of 86,250 ARTRA common shares at prices ranging from $6.00 to $7.00
per share. In December 1995 the unaffiliated  company received 126,222 shares of
ARTRA common in payment of past due interest through October 31, 1995.


         Convertible Subordinated Promissory Notes

In December  1995,  ARTRA  completed a private  placement of  $2,500,000  of 12%
convertible  subordinated  promissory  notes due March 21, 1996.  As  additional
consideration  the  noteholders  received  15,000 ARTRA  common  shares per each
$100,000 of notes issued,  or an aggregate of 375,000 ARTRA common  shares.  The
ARTRA common shares were valued at $1,266,000  ($3.375 per share) based upon the
closing market value of ARTRA common stock on the date of issue,  discounted for
restricted marketability. In the event the notes and all accrued interest is not
paid in full at maturity,  the  noteholders  have the option to convert all or a
portion of the amount due into shares of ARTRA common at a  conversion  price of
$3.00 per share.  The  proceeds  from the private  placement,  held in escrow at
December  28,  1995,  were used to pay down other debt  obligations  in January,
1996. At March 28, 1996, the outstanding principal amount due on these notes was
reduced  to  $1,975,000.  In April  1996 the  remaining  outstanding  notes were
repaid, principally with proceeds from a new private placement of ARTRA notes.
<PAGE>

                    ARTRA GROUP INCORPORATED AND SUBSIDIARIES
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (continued)



         Other

In  conjunction  with the discharge of bank debt  discussed  above,  the Company
entered  into a  $1,900,000  short-term  loan  agreement  with  an  unaffiliated
company.  The loan, due May 26, 1996, with interest at 12% is collateralized by,
among other things,  the common stock of ARTRA's BCA  subsidiary.  As additional
compensation  for its loan  and for  participating  in the  above  discharge  of
indebtedness  the  unaffiliated  company received 150,000 shares of ARTRA common
stock (with a then fair market value of $661,000 after a discount for restricted
marketability)  and 25,000 shares of COMFORCE common stock held by ARTRA (with a
then  fair  market  value of  $200,000).  Additionally,  for a cash  payment  of
$500,000 to ARTRA,  the lender  purchased  an option to acquire up to 40% of the
common stock of Bagcraft for nominal  consideration.  The borrowings  under this
short-term loan agreement were repaid in April,  1996 and, per terms of the loan
agreement, ARTRA repurchased the option for a cash payment of $550,000.

At March 28, 1996 and December 28, 1995, other notes payable includes short-term
borrowings of $5,197,000  and  $5,062,000,  respectively,  payable under various
short-term loan agreements with  unaffiliated  companies and private  investors.
These loans bear interest at varying rates from 8% to 20%.


8.       LONG-TERM DEBT

Long-term debt (in thousands) consists of:
                                                         March 28,  December 28,
                                                            1996        1995
                                                          -------     -------
   Bagcraft Credit Agreement,
       Term loan A, 
         interest at the prime rate plus 1.75%           $ 12,000   $  12,000
       Term loan B, 
         interest at the prime rate plus 3%                 4,000       4,600
       Revolving credit loan,
         interest at the prime rate plus 1.5%              13,341       9,231
       Unamortized discount                                  (185)         -
   Bagcraft
       City of Baxter Springs, Kansas
         loan agreements,
         interest at varying rates                         11,641      11,794
                                                          -------     -------
                                                           40,797      37,625
   Current scheduled maturities                            (3,246)     (3,512)
                                                          -------     -------
                                                         $ 37,551    $ 34,113
                                                          =======     =======


         Bagcraft

Bagcraft's  Credit  Agreement that provides for a revolving  credit loan and two
separate term loans. The term loans are separate  facilities  initially totaling
$12,000,000  (Term Loan A) and $8,000,000 (Term Loan B), bearing interest at the
lender's index rate plus 1.75% and 3%, respectively. At March 28, 1996, interest
rates on Term Loan A and Term Loan B were 10 % and 11.25% respectively.

The amount available to Bagcraft under the revolving credit loan is subject to a
borrowing base, as defined in the agreement, up to a maximum of $18,000,000.  At
March 28, 1996 and December 28, 1995, approximately $277,000 and $6,600,000,
<PAGE>

                    ARTRA GROUP INCORPORATED AND SUBSIDIARIES
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (continued)



respectively,  was available and unused by Bagcraft  under the revolving  credit
loan.  Borrowings  under the revolving credit loan bear interest at the lender's
index rate plus 1.5% and are  payable  upon  maturity  of the Credit  Agreement,
unless  accelerated under terms of the Credit  Agreement.  At March 28, 1996 the
interest rate on the revolving credit loan was 9.75%.

Effective  February 1, 1996,  the Credit  Agreement was amended  whereby,  among
other  things,  the maturity  date of the Credit  Agreement  was extended  until
September 30, 1997, certain loan covenants were amended.  The principal payments
under Term Loan B were modified to include  twenty-three monthly installments of
$200,000  from  November 15, 1995 to  September  30,  1997,  with the  remaining
balance payable at maturity (September 30, 1997).  Additionally,  in conjunction
with a preferred stock exchange  agreement between BCA (the parent of Bagcraft),
Bagcraft and the holder of  Bagcraft's  13.5%  cumulative  redeemable  preferred
stock,  the lender  consented to an advance to Bagcraft of $4,135,000  under the
revolving credit loan to be transferred to ARTRA as a dividend (see Note 10).

As additional compensation for borrowings under the Credit Agreement, the lender
received a detachable warrant, expiring in December 1998, allowing the holder to
purchase up to 10% of the fully  diluted  common equity of Bagcraft at a nominal
value. Under certain  conditions  Bagcraft is required to repurchase the warrant
from the lender.  The determination of the repurchase price of the warrant is to
be based on the warrant's pro rata share of the highest of book value, appraised
value or market  value of  Bagcraft.  In  connection  with the  February 1, 1996
amendment to the Credit  Agreement,  the warrant agreement was amended to permit
the holder to purchase 13% of the fully diluted common equity of Bagcraft at the
original  nominal  purchase price and to extend the expiration  date to December
17, 1999.

Borrowings under the Credit Agreement are collateralized by substantially all of
the assets of  Bagcraft.  The Credit  Agreement,  as amended,  contains  various
restrictive  covenants,  that among  other  restrictions,  require  Bagcraft  to
maintain minimum levels of tangible net worth and liquidity  levels,  and limits
capital  expenditures  and restricts  additional  loans,  dividend  payments and
payments to related parties. In addition, the Credit Agreement prohibits changes
in ownership of Bagcraft.  At March 28, 1996 Bagcraft was in compliance with the
provisions of its Credit Agreement.

In March,  1994  Bagcraft  and the City of Baxter  Springs,  Kansas  completed a
$12,500,000  financing package associated with the construction of a new 265,000
sq. ft. production  facility in Baxter Springs,  Kansas.  The financing package,
funded by a  combination  of  Federal,  state and local  funds,  consists of the
following  loan  agreements  payable by Bagcraft  directly to the City of Baxter
Springs:

         A $7,000,000  promissory  note payable in ten  installments of $700,000
         due annually on July 21 of each year beginning in 1995 through maturity
         on July 21,  2004.  Interest,  at varying  rates from 4.6% to 6.6%,  is
         payable  semi-annually.  At March  28,  1996  and  December  28,  1995,
         Bagcraft  had  outstanding  borrowings  of  $6,300,000  under this loan
         agreement.

         A $5,000,000 subordinated promissory note payable as follows:  $150,000
         due in 1996;  $2,425,000  due in 1998;  and $2,425,000 due in 1999. The
         subordinated  promissory  note  is  non-interest  bearing,  subject  to
         certain repayment  provisions as defined in the agreement (as amended).
         At March 28, 1996 and  December  28,  1995,  Bagcraft  had  outstanding
         borrowings of $4,850,000 and $5,000,000,  respectively, under this loan
         agreement.

         Two separate $250,000 subordinated  promissory notes payable in varying
         installments  through  January 20, 2025.  The  subordinated  promissory
         notes are non-interest bearing, subject to certain repayment provisions
         as defined in the  agreement.  At March 28, 1996 and December 28, 1995,
         Bagcraft  had   outstanding   borrowings   of  $491,000  and  $494,000,
         respectively, under this loan agreement.

Borrowings under the above loan agreements are collateralized by a first lien on
the land and building at the Baxter Springs, Kansas production facility and by a
second lien on certain machinery and equipment. Under certain circumstances,
<PAGE>

                    ARTRA GROUP INCORPORATED AND SUBSIDIARIES
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (continued)



repayment of the borrowings  under the above loan  agreements is subordinated to
the repayment of obligations under Bagcraft's Credit Agreement.  At December 28,
1995 $552,000 of borrowings  from the above loan agreements was reflected in the
condensed  consolidated  balance sheet in current assets as restricted  cash and
equivalents.  These funds,  invested in interest  bearing cash  equivalents  and
restricted for expenditures  associated with the Baxter Springs,  Kansas project
were expended during the first quarter of 1996.


9.       REDEEMABLE COMMON STOCK

ARTRA has entered  into  various  agreements  under which it has sold its common
shares along with options that require ARTRA to  repurchase  these shares at the
option of the holder, principally one year after the date of each agreement. The
difference  between the option price and the net proceeds  received is amortized
over the life of the options by a charge to retained earnings. At March 28, 1996
and December 28, 1995 options are outstanding that, if exercised,  would require
ARTRA to repurchase  283,965 shares of its common stock for an aggregate  amount
of $4,860,000 and $4,774,000, respectively.


10.      REDEEMABLE PREFERRED STOCK

On September 27, 1989,  ARTRA received a proposal to purchase BCA, the parent of
Bagcraft,  from Sage Group, Inc.  ("Sage"),  a privately-owned  corporation that
owned 100% of the outstanding common stock of BCA. Sage was merged with and into
Ozite  Corporation  ("Ozite")  on August  24,  1990.  Peter R.  Harvey,  ARTRA's
President, and John Harvey, ARTRA's Chairman of the Board of Directors, were the
principal  shareholders  of Sage and are the  principal  shareholders  of Ozite.
Effective  March 3, 1990, a  wholly-owned  subsidiary of ARTRA  acquired 100% of
BCA's issued and  outstanding  common shares for  consideration  of  $5,451,000,
which  included  772,000 shares of ARTRA common stock and 3,750 shares of $1,000
par value junior non-convertible  payment-in-kind  redeemable Series A Preferred
Stock with an estimated fair value of $1,012,000, net of unamortized discount of
$2,738,000. The Series A Preferred Stock accrues dividends at the rate of 6% per
annum and is redeemable by ARTRA on March 1, 2000 at a price of $1,000 per share
plus accrued dividends.  Accumulated dividends of $1,596,000 and $1,519,000 were
accrued at March 28, 1996 and December 28, 1995, respectively.

In 1987,  Bagcraft  obtained  financing  from a subsidiary  of Ozite through the
issuance of a $5,000,000  unsecured  subordinated note, due June 1, 1997. During
1992, per agreement with the noteholder,  the interest payments were remitted to
ARTRA and the  noteholder  received  675 shares of BCA Series A preferred  stock
($1.00 par value,  6% cumulative with a liquidation  preference  equal to $1,000
per  share)  with a  liquidation  value of  $675,000.  In  December,  1993,  the
unsecured  subordinated note and accrued interest thereon were paid in full from
proceeds of Bagcraft's Credit Agreement. Per agreement with the noteholder,  the
accrued interest outstanding on the note of $3,000,000 was remitted to ARTRA and
the noteholder  received an additional 3,000 shares BCA preferred stock having a
liquidation value of $3,000,000.

In 1987,  Bagcraft issued to a subsidiary of Ozite $5,000,000 of preferred stock
(50,000  shares  of  13.5%  cumulative,   redeemable   preferred  stock  with  a
liquidation  preference equal to $100 per share)  redeemable by Bagcraft in 1997
at a price of $100 per share plus accrued dividends. Dividends, which accrue and
are payable semiannually on June 1 and December 1 of each year, are reflected in
the  Company's  condensed  consolidated  statement  of  operations  as  minority
interest.  The  holder has agreed to forego  dividend  payments  as long as such
payments  are  prohibited  by  Bagcraft's  lenders.   Accumulated  dividends  of
$5,794000  were  accrued  at  December  28,  1995.  After  giving  effect to the
preferred stock exchange  discussed below,  8,650 shares of Bagcraft  redeemable
preferred stock with  accumulated  dividends of $1,055,000  were  outstanding at
March 28, 1996.

Effective  February 15, 1996, BCA,  Bagcraft and Ozite entered into an agreement
to exchange  certain  preferred  stock between the  Companies.  Per terms of the
exchange agreement BCA issued 8,135 shares of BCA Series B preferred stock
<PAGE>

                    ARTRA GROUP INCORPORATED AND SUBSIDIARIES
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (continued)



(13.5%  cumulative,  redeemable  preferred  stock with a liquidation  preference
equal to $1,000 per share,  or a total carrying value of $8,135,000) to Ozite in
exchange  for 41,350  shares of  Bagcraft  redeemable  preferred  stock  (with a
liquidation  preference  equal to $100 per share plus  accumulated  dividends of
$4,838,000,  or a total  carrying  value of  $8,973,000).  The  preferred  stock
exchange  resulted in a gain of $838,000  which was  reflected in the  Company's
condensed consolidated statement of operations as minority interest.

The BCA Series B  preferred  stock is  redeemable  on June 1, 1996.  Accumulated
dividends of $131,000 were accrued at March 28, 1996.

In conjunction with the preferred stock exchange  agreement,  Bagcraft's  lender
consented  to advance of  $4,135,000  under  Bagcraft's  revolving  credit to be
transferred to ARTRA as a dividend. ARTRA used the funds from this dividend plus
funds from a short-term  loan  agreement to fund a payment to its bank lender in
accordance with provisions of its debt discharge agreement as discussed in Notes
6 and 7.


11.      INCOME TAXES

The 1996 and 1995  extraordinary  credits  represent net gains from discharge of
indebtedness.  No income tax expense is  reflected  in the  Company's  financial
statements resulting from the extraordinary  credits and from the Company's 1996
earnings  from  continuing  operations  due  to  the  utilization  of  tax  loss
carryforwards.

At March 28, 1996, the Company and its  subsidiaries had Federal income tax loss
carryforwards  of  approximately  $36,000,000  available  to be applied  against
future taxable income,  if any. ARTRA's tax loss  carryforwards of approximately
$25,000,000   expire   principally  in  2003  -  2010.   Additionally,   ARTRA's
discontinued  Ultrasonix  and Ratex  subsidiaries  had  Federal  income tax loss
carryforwards  of  approximately  $11,000,000  available  to be applied  against
future taxable income, if any. In recent years, the Company has issued shares of
its  common  stock to repay  various  debt  obligations,  as  consideration  for
acquisitions,  to fund working  capital  obligations  and as  consideration  for
various  other  transactions.  Section 382 of the Internal  Revenue Code of 1986
limits a corporation's  utilization of its Federal income tax loss carryforwards
when certain changes in the ownership of a corporation's common stock occurs. In
the  opinion  of  management,  the  Company  is not  currently  subject  to such
limitations   regarding  the   utilization   of  its  Federal  income  tax  loss
carryforwards.  Should the  Company  continue to issue a  significant  number of
shares of its common stock,  it could trigger a limitation that would prevent it
from   utilizing  a  substantial   portion  of  its  Federal   income  tax  loss
carryforwards.


12.      EARNINGS PER SHARE

Earnings  (loss) per share is computed by dividing  net  earnings  (loss),  less
dividends  applicable to redeemable  preferred stock and redeemable common stock
accretion  by the weighted  average  number of shares of common stock and common
stock equivalents (redeemable common stock, stock options and warrants),  unless
anti-dilutive,  outstanding during each period. Fully diluted earnings per share
are not presented since the result is equivalent to primary earnings per share.


13.      LITIGATION

The Company and its subsidiaries are the defendants in various  business-related
litigation and environmental  matters.  At March 28, 1996 and December 28, 1995,
the Company had accrued $1,800,000 and $1,500,000,  respectively,  for potential
business-related   litigation  and   environmental   liabilities.   While  these
litigation and environmental matters involve wide ranges of potential liability,
management  does not believe the outcome of these  matters  will have a material
<PAGE>

                    ARTRA GROUP INCORPORATED AND SUBSIDIARIES
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (continued)



adverse effect on the Company's  financial  statements.  However,  ARTRA may not
have available  funds to pay liabilities  arising out of these  business-related
litigation and environmental  matters or, in certain  instances,  to provide for
its legal defense.

In  November  1993,  ARTRA  filed suit in the  Circuit  Court of the  Eighteenth
Judicial  Circuit for the State of Illinois (the "State Court  Action")  against
Salomon  Brothers,  Inc.,  Salomon Brothers Holding  Company,  Inc.,  Charles K.
Bobrinskoy,  Michael J. Zimmerman  (collectively,  "Salomon  Defendants"),  D.P.
Kelly & Associates, L.P. ("DPK"), Donald P. Kelly ("Kelly Defendants" along with
DPK),  James F.  Massey and  William  Rifkind  relating  to the  acquisition  of
Envirodyne in 1989. Envirodyne  subsequently filed a Chapter 11 bankruptcy which
provided ARTRA with no value in  Envirodyne's  parent's  stock.  On November 22,
1993, ARTRA filed a First Amended Complaint.  The defendants removed the case to
the Bankruptcy  Court in which the Emerald  Chapter 11 case is pending.  On July
15,  1994 all but two of ARTRA's  causes of action  were  remanded  to the state
court. The Bankruptcy Court retained  jurisdiction of ARTRA's claims against the
defendants  for  breaching  their  fiduciary  duty as  directors  of  Emerald to
Emerald's  creditors and interference  with ARTRA's  contractual  relations with
Emerald.  On April 7, 1995, the Company's appeal of the Bankruptcy Court's order
retaining  jurisdiction  over two  claims  was  denied.  On July 26,  1995,  the
Bankruptcy Court entered an order  dismissing  these claims.  On August 4, 1995,
ARTRA appealed from the Bankruptcy Court's dismissal order. That appeal is still
pending.

On July 18, 1995,  ARTRA filed a Fourth Amended  Counterclaim in the State Court
Action for breach of fiduciary  duty,  fraudulent  misrepresentation,  negligent
misrepresentation, breach of contract and promissory estopel. In the State Court
Action, ARTRA seeks compensatory damages of $136.2 million,  punitive damages of
$408.6 million and approximately $33 million in fees paid to Salomon. The causes
of action for breach of the fiduciary duty of due care were repleaded to reserve
ARTRA's right to appeal the State  Court's  dismissal of the causes of action in
the Third  Amended  Complaint.  Defendant  Kelly was  dismissed  with  prejudice
pursuant to a stipulation between ARTRA and the Kelly Defendants.

On or about  March 1, 1996,  DPK  brought a motion for  summary  judgment  as to
ARTRA's claims for breach of contract and promissory  estoppel.  DPK's motion is
currently pending.

Effective  December  31,  1989,  ARTRA  completed  the  disposal  of its  former
scientific  products  segment  with the sale of its Welch  subsidiary,  formerly
Sargent-Welch   Scientific  Company,  to  a  privately  held  corporation  whose
president and sole  shareholder was a vice president of Welch prior to the sale.
The  consideration  received by ARTRA  consisted of cash at closing,  $2,625,000
payable June 30, 1997, with interest at 10% beginning June 30, 1990, under terms
of a noncompetition agreement and the buyer's subordinated note in the principal
amount of $2,500,000.

In December,  1991 Welch filed a lawsuit  against  ARTRA  alleging  that certain
representations, warranties and covenants made by ARTRA, which were contained in
the  parties'  Stock  Purchase   Agreement,   were  false.   Welch  was  seeking
compensatory damages in the amount of $3,800,000.  Subsequently, ARTRA had filed
a  counterclaim  predicated  upon  Welch's  breach of the  payment  terms of the
parties' Non-Competition  Agreement and the Subordinated Note executed by Welch.
ARTRA was seeking damages in the amount of approximately $5,300,000 plus accrued
interest. On November 23, 1994, the Circuit Court of Cook County Law Division in
Chicago  granted a judgment  in favor of ARTRA  affirming  the  validity  of the
amounts due under the  Non-Competition  Agreement and the  Subordinated  Note of
$2,625,000 and $2,500,000, respectively.

In June 1995 ARTRA  entered  into an  agreement  to settle  amounts due ARTRA by
Welch under terms of the noncompetition agreement and the subordinated security.
Per terms of the settlement  agreement,  ARTRA received cash of $3,000,000 and a
subordinated note in the principal amount of $640,000 payable June 30, 2001.

In January,  1985 the United  States  Environmental  Protection  Agency  ("EPA")
notified the Company's Bagcraft subsidiary that it was a potentially responsible
party under the  Comprehensive  Environmental  Responsibility  Compensation  and
Liability  Act  ("CERCLA")  for alleged  release of hazardous  substances at the
Cross Brothers site near Kankakee, Illinois.
<PAGE>

                    ARTRA GROUP INCORPORATED AND SUBSIDIARIES
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (continued)



Although  Bagcraft  has denied  liability  for the site,  it has entered  into a
settlement  agreement with the EPA, along with the other third party defendants,
to resolve all claims  associated with the site except for state claims. In May,
1994  Bagcraft  paid  $850,000  plus  accrued  interest  of $29,000 to  formally
extinguish  the EPA claim.  Bagcraft  filed  suit in 1993 in the  United  States
District  Court for the Northern  District of Illinois,  against its insurers to
recover its liability costs in connection with the Cross Brothers case. Bagcraft
was subsequently  reimbursed by its insurers for its liability costs incurred in
connection  with the EPA claim.  With  regard to the state  action,  Bagcraft is
participating  in  settlement  discussions  with the  State and  thirteen  other
potential  responsible  parties to resolve all claims associated with the State.
The maximum  state  claim is $1.1  million for all  participants.  Bagcraft  has
accrued  $120,000  related  to  the  State  action  in the  Company's  condensed
consolidated financial statements at March 28, 1996 and December 28, 1995.

Bagcraft  was  listed  as a de  minimis  contributor  at the  American  Chemical
Services,  Inc. off-site  disposal  location in Griffith,  Indiana and the Duane
Marine off-site  disposal  location in Perth Amboy, New Jersey.  These sites are
included in the EPA's National  Priorities List. Bagcraft is presently unable to
determine its liability, if any, with respect to this site.

Bagcraft has been notified by the Federal Environment  Protection Agency that it
is a potentially responsible party for the disposal of hazardous substances at a
site on Ninth  Avenue in Gary,  Indiana.  The Company has no records  indicating
that it deposited  hazardous  substances  at this site and intends to vigorously
defend itself in this matter.

Bagcraft   is   presently   undertaking   a   soil   remediation   project   for
solvent-contaminated   soil  at  its   Chicago   manufacturing   facility.   The
environmental  firm responsible for implementing the remediation has recommended
that a soil vapor extraction  process be used, at an estimated cost of $175,000.
Although there can be no assurances that remediation  costs will not exceed this
estimate,  in the  opinion  of  management,  no  material  additional  costs are
anticipated.

In  April  1994,  the  EPA  notified  the  Company  that  it  was a  potentially
responsible party for the disposal of hazardous  substances  (principally  waste
oil) at a disposal site in Palmer,  Massachusetts  generated by a  manufacturing
facility formerly operated by the Clearshield Plastics Division  ("Clearshield")
of Harvel Industries,  Inc. ("Harvel"), a majority owned subsidiary of ARTRA. In
1985,  Harvel was merged into ARTRA's  Fill-Mor  subsidiary.  This site has been
included on the EPA's National  Priorities  List. In February 1983,  Harvel sold
the assets of Clearshield to Envirodyne.  The alleged waste disposal occurred in
1977 and 1978, at which time Harvel was a majority-owned subsidiary of ARTRA. In
May 1994,  Envirodyne and its Clearshield  National,  Inc. subsidiary sued ARTRA
for indemnification in connection with this proceeding.  The cost of clean-up at
the Palmer, Massachusetts site has been estimated to be approximately $7 million
according  to proofs of claim  filed in the  adversary  proceeding.  A committee
formed by the named potentially  responsible parties has estimated the liability
respecting the activities of Clearshield to be $400,000.  ARTRA has not made any
independent  investigation  of the  amount  of its  potential  liability  and no
assurances can be given that it will not substantially exceed $400,000.

In a case titled Sherwin-Williams Company v. ARTRA GROUP Incorporated,  filed in
1991 in the United States District Court for Maryland,  Sherwin-Williams Company
("Sherwin-Williams")  brought  suit against  ARTRA and other former  owners of a
paint  manufacturing  facility in  Baltimore,  Maryland for recovery of costs of
investigation and clean-up of hazardous  substances which were stored,  disposed
of or otherwise released at this manufacturing facility. This facility was owned
by Baltimore  Paint and Chemical  Company,  formerly a subsidiary  of ARTRA from
1968 to 1980.  Sherwin-William's  current  projection of the cost of clean-up is
approximately  $5 to $6 million.  The Company  has filed  counterclaims  against
Sherwin-Williams  and cross claims  against other former owners of the property.
The Company also is  vigorously  defending  this action and has raised  numerous
defenses.  Currently,  the case is in its  early  stages  of  discovery  and the
Company cannot determine what, if any, its liability may be in this matter.

ARTRA was named as a defendant  in United  States v.  Chevron  Chemical  Company
brought  in the  United  States  District  Court  for the  Central  District  of
California  respecting  Operating  Industries,   Inc.  site  in  Monterey  Park,
<PAGE>

                    ARTRA GROUP INCORPORATED AND SUBSIDIARIES
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (continued)



California. This site is included on the EPA's National Priorities List. ARTRA's
involvement  stemmed from the alleged  disposal of hazardous  substances  by The
Synkoloid  Company  ("Synkoloid")  subsidiary  of  Baltimore  Paint and Chemical
Company,  which was formerly owned by ARTRA.  Synkoloid  manufactured  spackling
paste, wall coatings and related products,  certain of which generated hazardous
substances as a by-product of the manufacturing process.

ARTRA  entered  into a  consent  decree  with the EPA in which it  agreed to pay
$85,000  for one phase of the  clean-up  costs  for this  site;  however,  ARTRA
defaulted on its payment  obligation.  ARTRA is presently unable to estimate the
total  potential  liability for clean-up  costs at this site,  which clean-up is
expected to continue for a number of years.  The consent decree,  even if it had
been honored by ARTRA,  was not  intended to release  ARTRA from  liability  for
costs  associated with other phases of the clean-up at this site. The Company is
presently  unable determine what, if any,  additional  liability it may incur in
this matter.

In a case  titled  City of  Chicago  v. NL  Industries,  Inc.  and  ARTRA  GROUP
Incorporated,  filed in the Circuit Court of Cook County,  Illinois, the City of
Chicago  alleged that ARTRA (and NL  Industries,  Inc.) had  improperly  stored,
discarded and disposed of hazardous  substances  at the subject  site,  and that
ARTRA had conveyed the site to Goodwill  Industries to avoid clean-up  costs. At
the time the suit was  filed,  the  City of  Chicago  claimed  to have  expended
$1,000,000 in clean-up costs.

ARTRA and NL Industries,  Inc. have counter sued each other and have filed third
party actions against the subsequent owners of the property. The City of Chicago
has made an offer to settle the matter for $350,000 for all parties. The parties
are currently conducting discovery. The Company is presently unable to determine
ARTRA's liability, if any, in connection with this case.

In a case titled  Illinois  Environmental  Protection  Agency v. NL  Industries,
Inc., ARTRA GROUP  Incorporated,  et al, the Illinois  Environmental  Protection
Agency filed suit alleging all former owners contributed to the contamination of
the site. The suit was dismissed, but subject to possible appeal. The Company is
presently unable to determine ARTRA's liability, if any, in connection with this
case.

The EPA has identified  ARTRA GROUP  Incorporated  as a potentially  responsible
party in an action  involving  the  former  manufacturing  facility.  The EPA is
currently   investigating   the  site  to  determine  the  extent  and  type  of
contamination,  if any.  The Company is presently  unable to  determine  ARTRA's
liability, if any, in connection with this case.


14.      RELATED PARTY TRANSACTIONS

Advances to Peter R. Harvey,  ARTRA's  president,  classified  in the  condensed
consolidated  balance  sheet as a  reduction  of  common  shareholders'  equity,
consist of:

                                                     March 28,    December 28,
                                                       1996           1995
                                                     --------       -------- 
                                                         (in  thousands)
                                                                 
    Total advances, including accrued interest       $   5,451     $   5,369
    Less interest for the period 
      January 1, 1993 to date, 
      accrued and fully reserved                        (1,157)       (1,051)
                                                      --------      --------
          Net advances                               $   4,294     $   4,318
                                                      ========      ========
<PAGE>

                    ARTRA GROUP INCORPORATED AND SUBSIDIARIES
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (continued)



ARTRA has total  advances  due from its  president,  Peter R.  Harvey,  of which
$5,451,000 and $5,369,000,  including accrued interest,  remained outstanding at
March 28, 1996 and  December 28, 1995 The  advances  bear  interest at the prime
rate  plus 2%  (10.25%  at March  28,  1996  and  10.5% at  December  28,  1995,
respectively).  This  receivable  from Peter R. Harvey has been  classified as a
reduction of common  shareholders'  equity.  See Note 6 for an  additional  1996
advance for Mr.  Harvey's  prorata share of debt  discharged by a bank. The debt
discharge was principally funded by ARTRA.

In May, 1991, ARTRA's wholly-owned Fill-Mor subsidiary made advances to Peter R.
Harvey.  The advances  provided for interest at the prime rate plus 2%. At March
30, 1995 advances of $1,540,000,  including accrued interest,  were outstanding.
In April,  1995,  these  advances from ARTRA's  Fill-Mor  subsidiary to Peter R.
Harvey were transferred to ARTRA as a dividend.

Commencing January 1, 1993 to date,  interest on all advances to Peter R. Harvey
has been accrued and fully reserved.  Interest accrued and fully reserved on the
advances to Peter R. Harvey for the three  months ended March 28, 1996 and March
30, 1995 totaled $106,000 and $104,000, respectively.

Peter R.  Harvey  has not  received  other  than  nominal  compensation  for his
services  as an officer or director  of ARTRA or any of its  subsidiaries  since
October  of  1990.  Additionally,  Mr.  Harvey  has  agreed  not to  accept  any
compensation  for his  services as an officer or director of ARTRA or any of its
subsidiaries  until  his  obligations  to  ARTRA,  described  above,  are  fully
satisfied.

Under  Pennsylvania  Business  Corporation  Law of 1988,  ARTRA (a  Pennsylvania
corporation)  is  permitted to make loans to officers  and  directors.  Further,
under the Delaware General Corporation Law, Fill-Mor (a Delaware corporation) is
permitted  to make  loans to an officer  (including  any  officer  who is also a
director,  as in the case of Peter R. Harvey),  whenever, in the judgment of the
directors, the loan can reasonably be expected to benefit Fill-Mor.

At the September 19, 1991 meeting, ARTRA's Board of Directors discussed, but did
not act on a proposal to ratify the  advances  made by ARTRA to Peter R. Harvey.
The 1992  advances made by ARTRA to Mr. Harvey were ratified by ARTRA's Board of
Directors.  In the case of the loan made by Fill-Mor to Mr. Harvey, the Board of
Directors of Fill-Mor  approved the borrowing of funds from Fill-Mor's bank loan
agreement, a condition of which was the application of a portion of the proceeds
thereof to the payment of certain of Mr. Harvey's loan  obligations to the bank.
However,  the  resolutions did not acknowledge the use of such proceeds for this
purpose  and the  formal  loan  documents  with the bank did not set forth  this
condition (though in fact, the proceeds were so applied by the bank).

As partial  collateral  for  amounts due from Peter R.  Harvey,  the Company has
received the pledge of 1,523 shares of ARTRA redeemable  preferred stock (with a
liquidation value of $1,523,000,  plus accrued dividends) which are owned by Mr.
Harvey.  In  addition,  Mr.  Harvey has  pledged a 25%  interest  in  Industrial
Communication Company (a private company). Such interest is valued by Mr. Harvey
at $800,000 to  $1,000,000.  During 1995,  Peter R. Harvey entered into a pledge
agreement with ARTRA whereby Mr. Harvey pledged additional collateral consisting
of  42,067  shares  of  ARTRA  common  stock  and  707,281  shares  of  Puretech
International,  Inc.,  a publicly  traded  corporation.  In  February  1996,  as
collateral for a 1996 advance  representing  Mr. Harvey's  prorata share of debt
discharged by a bank and other previous  advances,  Mr. Harvey  provided ARTRA a
$2,150,000 security interest in certain real estate.

In  conjunction  with Lori's  October 1995  acquisition  of Global (see Note 2),
ARTRA agreed to assume  substantially  all  pre-existing  Lori  liabilities  and
indemnify  COMFORCE  in  the  event  any  future  liabilities  arise  concerning
pre-existing environmental matters and business related litigation. Accordingly,
at March 28, 1996 and December 28, 1995, respectively, $3,145,000 and $4,500,000
of such  pre-existing  Lori  liabilities  were  classified in ARTRA's  condensed
consolidated balance at as current liabilities of discontinued operations.

For a discussion of certain other related party debt obligations see Note 7.
<PAGE>

Item 2.              MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS



The following  discussion  supplements  the  information  found in the financial
statements and related notes:

Changes in Business

         Arcar

As  discussed  in  Note  2 to the  Company's  condensed  consolidated  financial
statements,  effective April 8, 1994,  Bagcraft  purchased the business  assets,
subject to buyer's assumption of certain  liabilities,  of Arcar, a manufacturer
and distributor of waterbase inks. Effective October 26, 1995, Bagcraft sold the
business assets,  subject to the buyer's assumption of certain  liabilities,  of
Arcar  for  cash  of  approximately  $20,300,000,  resulting  in a net  gain  of
$8,483,000.  The net  proceeds,  after  extinguishment  of  certain  Arcar  debt
obligations,  of  approximately  $10,400,000,  were used to reduce Bagcraft debt
obligations.


         COMFORCE

In  September,  1995,  COMFORCE  Corporation  (formerly  Lori) adopted a plan to
discontinue its jewelry  business and recorded a provision of $1,000,000 for the
estimated  costs  to  complete  the  disposal  of the  fashion  costume  jewelry
business.

Effective  October 17,  1995,  COMFORCE  acquired  all of the  capital  stock of
COMFORCE Global, Inc. ("Global"),  formerly Spectrum Global Services, Inc. d/b/a
YIELD Global,  for  consideration  of  approximately  $6.4 million,  net of cash
acquired.  This  consideration  consisted of cash to the seller of approximately
$5.1 million, fees of approximately  $700,000,  including a fee of $500,000 to a
related  party,   and  500,000  shares  of  COMFORCE   common  stock  issued  as
consideration  for various fees and guarantees  associated with the transaction.
The 500,000 shares issued by COMFORCE  consisted of (i) 100,000 shares issued to
an  unrelated  party for  guaranteeing  the purchase  price to the seller,  (ii)
100,000 shares issued to ARTRA in consideration of its guaranteeing the purchase
price to the seller and agreeing to enter into a liability  assumption agreement
as discussed below,  (iii) 150,000 issued to two unrelated  parties for advisory
services in connection with the  acquisition,  and (iv) 150,000 shares issued to
Peter  R.  Harvey,  then  a  vice  president  and  director  of  COMFORCE,   for
guaranteeing  the  payment  of the  purchase  price  to  the  seller  and  other
guarantees to facilitate the  transaction.  The shares issued to Peter R. Harvey
and ARTRA are  subject  to  ratification  by  COMFORCE  's  stockholders.  These
transactions have been approved by COMFORCE 's current management  personnel and
ARTRA,  which  together  own a  majority  of the  outstanding  common  shares of
COMFORCE and, therefore, such ratification is expected.

Global provides  telecommunications  and computer  technical  staffing  services
worldwide to Fortune 500 companies and maintains an extensive,  global  database
of technical specialists with an emphasis on wireless communications capability.

Effective July 4, 1995, COMFORCE and ARTRA entered into employment or consulting
services  agreements  with certain  individuals  to manage Lori's entry into and
development of the  telecommunications  and computer technical staffing services
business. As additional  compensation,  the agreements provided for the issuance
in aggregate of a 35% common stock  interest in COMFORCE.  After the issuance of
the COMFORCE  common  shares,  plus the effects of other  transactions,  ARTRA's
common  stock  ownership  interest  in  COMFORCE  common  stock was  reduced  to
approximately 21% and 25% at March 28, 1996 and December 28, 1995, respectively.
Accordingly,  in October 1995,  the accounts of COMFORCE and its  majority-owned
subsidiaries were deconsolidated from ARTRA's consolidated financial statements.
See Note 5 to the Company's condensed  consolidated  financial  statements for a
further  discussion  of  the  accounting  treatment  of  ARTRA's  investment  in
COMFORCE.
<PAGE>

Liquidity and Capital Resources

         Cash and Cash Equivalents and Working Capital

Cash and cash  equivalents  decreased  $2,276,000  during the three months ended
March 28,  1996.  Cash flows used by operating  activities  of $648,000 and cash
flows  used by  financing  activities  of  $2,131,000  exceeded  cash flows from
investing  activities of $503,000.  Cash flows used by operating activities were
principally  attributable to a reduction of debt obligations,  exclusive of bank
debt  discharged.  Cash  flows used by  financing  activities  were  principally
attributable to a net reduction of short-term borrowings,  partially offset by a
net increase in long-term debt. Cash flows from investing activities principally
represent proceeds from the sale of COMFORCE common stock.

The Company's  consolidated working capital deficiency decreased  $12,792,000 to
$13,573,000  during the three  months  ended  March 28,  1996.  The  decrease in
working  capital  deficiency  is  principally  attributable  to an  agreement to
discharge amounts due on ARTRA bank notes and related accrued interest.


         Status of Debt Agreements and Operating Plan

At December 28, 1995 the Company's corporate entity was in default of provisions
of certain of its credit  agreements.  Under  certain debt  agreements  ARTRA is
limited in the amounts it can withdraw from its Bagcraft  operating  subsidiary.
In  February,  1996, a bank lender  agreed to  discharge  amounts due under bank
notes of the corporate entity  ($12,063,000  plus accrued  interest) and certain
obligations of the Company's president,  Peter R. Harvey.  Effective February 1,
1996,  Bagcraft's  credit  agreement was extended until  September 30, 1997. See
Notes 6, 7 and 8 to the Company's condensed  consolidated  financial  statements
and discussion below.


         ARTRA Corporate

At December 28, 1995,  $12,063,000 in ARTRA notes, plus accrued  interest,  were
payable  to a bank.  The notes  provided  for  interest  at the prime  rate.  In
February  1996,  a bank agreed to  discharge  all amounts  under its ARTRA notes
($12,063,000  plus  accrued   interest)  and  certain   obligations  of  ARTRA's
president,  Peter R. Harvey for ARTRA's cash payment of $5,050,000, Mr. Harvey's
cash payment of $100,000  and Mr.  Harvey's  $850,000  note payable to the bank.
ARTRA  recognized a gain on the  discharge of this  indebtedness  of  $9,424,000
($1.23 per share) in the first quarter of 1996 and recorded a receivable for Mr.
Harvey's prorata share ($1,089,000) of the debt discharge funded by the Company.
The cash payment due the bank was funded principally with proceeds received from
the Bagcraft  subsidiary in conjunction with the issuance of BCA Holdings,  Inc.
("BCA",  the  parent of  Bagcraft)  preferred  stock  (see Notes 6 and 10 to the
Company's  condensed  consolidated  financial  statements)  along with  proceeds
received from a short-term  loan  agreement  with an  unaffiliated  company.  As
collateral  for his  advance  and other  previous  advances  (see Note 14 to the
Company's  condensed  consolidated  financial  statements),  Mr. Harvey provided
ARTRA a $2,150,000 security interest in certain real estate.

In  conjunction  with the discharge of bank debt  discussed  above,  the Company
entered  into a  $1,900,000  short-term  loan  agreement  with  an  unaffiliated
company.  The loan, due May 26, 1996, with interest at 12% is collateralized by,
among other things,  the common stock of ARTRA's BCA  subsidiary.  As additional
compensation  for its loan  and for  participating  in the  above  discharge  of
indebtedness  the  unaffiliated  company received 150,000 shares of ARTRA common
stock (with a then fair market value of $661,000 after a discount for restricted
marketability)  and 25,000 shares of COMFORCE common stock held by ARTRA (with a
then  fair  market  value of  $200,000).  Additionally,  for a cash  payment  of
$500,000 to ARTRA,  the lender  purchased  an option to acquire up to 40% of the
common stock of Bagcraft for nominal  consideration.  The borrowings  under this
short-term  loan  agreement were repaid in April 1996 and, per terms of the loan
agreement, ARTRA repurchased the option for a cash payment of $550,000.

In December  1995,  ARTRA  completed a private  placement of  $2,500,000  of 12%
convertible  subordinated  promissory  notes due March 21, 1996.  As  additional
consideration the noteholders received 15,000 ARTRA common shares per each
<PAGE>

$100,000 of notes issued,  or an aggregate of 375,000 ARTRA common  shares.  The
ARTRA common shares were valued at $1,266,000  ($3.375 per share) based upon the
closing market value of ARTRA common stock on the date of issue,  discounted for
restricted marketability. In the event the notes and all accrued interest is not
paid in full at maturity,  the  noteholders  have the option to convert all or a
portion of the amount due into shares of ARTRA common at a  conversion  price of
$3.00 per share.  The  proceeds  from the private  placement,  held in escrow at
December  28,  1995,  were used to pay down other debt  obligations  in January,
1996. At March 28, 1996, the outstanding principal amount due on these notes was
reduced to  $1,975,000.  In April,  1996, the remaining  outstanding  notes were
repaid principally with proceeds from a new private placement of ARTRA notes.

In April 1996, ARTRA completed a private  placement of approximately  $6,700,000
of 12%  promissory  notes due April 15, 1997.  The notes are  collateralized  by
ARTRA's interest in all of the common stock of BCA Holdings, Inc. (the parent of
Bagcraft.  As additional  consideration  the  noteholders  received  warrants to
purchase an  aggregate of 335,000  ARTRA  common  shares at a price of $6.00 per
share.  The  warrants  become  exercisable  August 15, 1996 and expire April 15,
1999.  The proceeds  from this private  placement  were used to pay down various
ARTRA debt obligations.

As  discussed  in  Note 14 to the  Company's  condensed  consolidated  financial
statements, ARTRA has total advances due from its president, Peter R. Harvey, of
which  $5,451,000  and  $5,369,000,   including   accrued   interest,   remained
outstanding  at March 28, 1996 and December 28, 1995 The advances  bear interest
at the prime rate plus 2% (10.25% at March 28,  1996 and 10.5% at  December  28,
1995, respectively). This receivable from Peter R. Harvey has been classified as
a reduction of common shareholders' equity.

In May, 1991, ARTRA's wholly-owned Fill-Mor subsidiary made advances to Peter R.
Harvey.  The advances  provided for interest at the prime rate plus 2%. At March
30, 1995 advances of $1,540,000,  including accrued interest,  were outstanding.
In April,  1995,  these  advances from ARTRA's  Fill-Mor  subsidiary to Peter R.
Harvey were transferred to ARTRA as a dividend.

Commencing January 1, 1993 to date,  interest on all advances to Peter R. Harvey
has been accrued and fully reserved.

Peter R.  Harvey  has not  received  other  than  nominal  compensation  for his
services  as an officer or director  of ARTRA or any of its  subsidiaries  since
October  of  1990.  Additionally,  Mr.  Harvey  has  agreed  not to  accept  any
compensation  for his  services as an officer or director of ARTRA or any of its
subsidiaries  until  his  obligations  to  ARTRA,  described  above,  are  fully
satisfied.

Under  Pennsylvania  Business  Corporation  Law of 1988,  ARTRA (a  Pennsylvania
corporation)  is  permitted to make loans to officers  and  directors.  Further,
under the Delaware General Corporation Law, Fill-Mor (a Delaware corporation) is
permitted  to make  loans to an officer  (including  any  officer  who is also a
director,  as in the case of Peter R. Harvey),  whenever, in the judgment of the
directors, the loan can reasonably be expected to benefit Fill-Mor.

At the September 19, 1991 meeting, ARTRA's Board of Directors discussed, but did
not act on a proposal to ratify the  advances  made by ARTRA to Peter R. Harvey.
The 1992  advances made by ARTRA to Mr. Harvey were ratified by ARTRA's Board of
Directors.  In the case of the loan made by Fill-Mor to Mr. Harvey, the Board of
Directors of Fill-Mor  approved the borrowing of funds from Fill-Mor's bank loan
agreement, a condition of which was the application of a portion of the proceeds
thereof to the payment of certain of Mr. Harvey's loan  obligations to the bank.
However,  the  resolutions did not acknowledge the use of such proceeds for this
purpose  and the  formal  loan  documents  with the bank did not set forth  this
condition (though in fact, the proceeds were so applied by the bank).

As partial  collateral  for  amounts due from Peter R.  Harvey,  the Company has
received the pledge of 1,523 shares of ARTRA redeemable  preferred stock (with a
liquidation value of $1,523,000,  plus accrued dividends) which are owned by Mr.
Harvey.  In  addition,  Mr.  Harvey has  pledged a 25%  interest  in  Industrial
Communication Company (a private company). Such interest is valued by Mr. Harvey
at $800,000 to  $1,000,000.  During 1995,  Peter R. Harvey entered into a pledge
agreement with ARTRA whereby Mr. Harvey pledged additional collateral consisting
of  42,067  shares  of  ARTRA  common  stock  and  707,281  shares  of  Puretech
International, Inc., a publicly traded corporation. As additional collateral for
the above  mentioned  advances  and a 1996 advance for Mr.  Harvey's  prorata of
certain bank debt  discharged,  Mr. Harvey provided ARTRA a $2,150,000  security
interest in certain real estate.
<PAGE>

ARTRA has entered  into  various  agreements  under which it has sold its common
shares along with options that require ARTRA to  repurchase  these shares at the
option of the holder,  principally one year after the date of each agreement. At
December 28, 1995,  options are  outstanding  that, if exercised,  would require
ARTRA to repurchase  283,965 shares of its common stock for an aggregate  amount
of approximately $4,860,000.  ARTRA does not have available funds to satisfy its
obligations if these options were  exercised.  However the holders of redeemable
common stock have the option to sell their  shares in the market  subject to the
limitations  of Securities  Act Rule 144. At its  discretion  and subject to its
financial  ability,  ARTRA could reimburse the  optionholders for any short-fall
resulting from such sale.

As  discussed in Note 10 to the  condensed  consolidated  financial  statements,
ARTRA,  Bagcraft and  Bagcraft's  parent BCA have various  redeemable  preferred
stock issues with an aggregate  carrying  value of  $18,226,000  outstanding  at
March 28, 1997.  These  redeemable  preferred stock issues have various maturity
dates commencing in 1997.

The Company has suffered  recurring losses from operations and has a net capital
deficiency. As a result of these factors, the Company has experienced difficulty
in obtaining adequate financing to replace certain current credit  arrangements,
certain  of  which  are in  default,  to fund  its debt  service  and  liquidity
requirements in 1996. Due to its limited ability to receive operating funds from
its  operating   subsidiaries,   ARTRA   historically   has  met  its  operating
expenditures  with  funds  generated  by such  alternative  sources  as  private
placements of ARTRA common stock and notes, sales of ARTRA common stock with put
options, loans from officers/directors and private investors, as well as through
sales of assets and/or other equity  infusions.  ARTRA plans to continue to seek
such alternative sources of funds to meet its future operating expenditures.

ARTRA does not currently have available funds to repay amounts due under various
loan  arrangements,  principally  with  private  investors,  some of  which  are
currently  past  due.  ARTRA  will  continue  to  have  significant   levels  of
indebtedness  in the future.  The level of  indebtedness  may affect the rate at
which or the ability of ARTRA to effectuate the refinancing or  restructuring of
debt.  ARTRA  intends to continue to negotiate  with its creditors to extend due
dates to allow  ARTRA to  maximize  value  from  possible  sale of assets and to
explore  various  other  sources  of  funding  to  meet  its  future   operating
expenditures.  If ARTRA is unable to negotiate extensions with its creditors and
complete the above  mentioned  transactions,  ARTRA could suffer severe  adverse
consequences,  and as a result,  ARTRA may be forced to liquidate  its assets or
file for protection under the Bankruptcy Code.

ARTRA's corporate entity has no material commitments for capital expenditures.


         Bagcraft

Bagcraft's  Credit  Agreement that provides for a revolving  credit loan and two
separate term loans. The term loans are separate  facilities  initially totaling
$12,000,000  (Term Loan A) and $8,000,000 (Term Loan B), bearing interest at the
lender's  index  rate  plus  1.75%  and 3%,  respectively.  At March  28,  1996,
outstanding  borrowings  on Term  Loan A and Term  Loan B were  $12,000,000  and
$4,000,000, respectively, with interest rates of 10 % and 11.25% respectively.

The amount available to Bagcraft under the revolving credit loan is subject to a
borrowing base, as defined in the agreement, up to a maximum of $18,000,000.  At
March 28, 1996 and  December 28, 1995,  approximately  $277,000 and  $6,600,000,
respectively,  was available and unused by Bagcraft  under the revolving  credit
loan.  Borrowings  under the revolving credit loan bear interest at the lender's
index rate plus 1.5% and are  payable  upon  maturity  of the Credit  Agreement,
unless  accelerated under terms of the Credit  Agreement.  At March 28, 1996 the
interest rate on the revolving credit loan was 9.75%.

Effective  February 1, 1996,  the Credit  Agreement was amended  whereby,  among
other  things,  the maturity  date of the Credit  Agreement  was extended  until
September 30, 1997, certain loan covenants were amended.  The principal payments
under Term Loan B were modified to include  twenty-three monthly installments of
$200,000  from  November 15, 1995 to  September  30,  1997,  with the  remaining
balance payable at maturity (September 30, 1997).  Additionally,  in conjunction
with a preferred stock exchange  agreement between BCA (the parent of Bagcraft),
Bagcraft and the holder of  Bagcraft's  13.5%  cumulative  redeemable  preferred
stock,  the lender  consented to an advance to Bagcraft of $4,135,000  under the
revolving  credit loan to be  transferred to ARTRA as a dividend (see Note 10 to
the Company's condensed consolidated financial statements).
<PAGE>
As additional compensation for borrowings under the Credit Agreement, the lender
received a detachable warrant, expiring in December 1998, allowing the holder to
purchase up to 10% of the fully  diluted  common equity of Bagcraft at a nominal
value. Under certain  conditions  Bagcraft is required to repurchase the warrant
from the lender.  The determination of the repurchase price of the warrant is to
be based on the warrant's pro rata share of the highest of book value, appraised
value or market  value of  Bagcraft.  In  connection  with the  February 1, 1996
amendment to the Credit  Agreement,  the warrant agreement was amended to permit
the holder to purchase 13% of the fully diluted common equity of Bagcraft at the
original  nominal  purchase price and to extend the expiration  date to December
17, 1999.

Borrowings under the Credit Agreement are collateralized by substantially all of
the assets of  Bagcraft.  The Credit  Agreement,  as amended,  contains  various
restrictive  covenants,  that among  other  restrictions,  require  Bagcraft  to
maintain minimum levels of tangible net worth and liquidity  levels,  and limits
capital  expenditures  and restricts  additional  loans,  dividend  payments and
payments to related parties. In addition, the Credit Agreement prohibits changes
in ownership of Bagcraft.  At March 28, 1996 Bagcraft was in compliance with the
provisions of its Credit Agreement.

In March,  1994  Bagcraft  and the City of Baxter  Springs,  Kansas  completed a
$12,500,000  financing package associated with the construction of a new 265,000
sq. ft. production  facility in Baxter Springs,  Kansas.  The financing package,
funded by a  combination  of  Federal,  state and local  funds,  consists of the
following  loan  agreements  payable by Bagcraft  directly to the City of Baxter
Springs:

         A $7,000,000  promissory  note payable in ten  installments of $700,000
         due annually on July 21 of each year beginning in 1995 through maturity
         on July 21,  2004.  Interest,  at varying  rates from 4.6% to 6.6%,  is
         payable  semi-annually.  At March  28,  1996  and  December  28,  1995,
         Bagcraft  had  outstanding  borrowings  of  $6,300,000  under this loan
         agreement.

         A $5,000,000 subordinated promissory note payable as follows:  $150,000
         due in 1996;  $2,425,000  due in 1998;  and $2,425,000 due in 1999. The
         subordinated  promissory  note  is  non-interest  bearing,  subject  to
         certain repayment  provisions as defined in the agreement (as amended).
         At March 28, 1996 and  December  28,  1995,  Bagcraft  had  outstanding
         borrowings of $4,850,000 and $5,000,000,  respectively, under this loan
         agreement.

         Two separate $250,000 subordinated  promissory notes payable in varying
         installments  through  January 20, 2025.  The  subordinated  promissory
         notes are non-interest bearing, subject to certain repayment provisions
         as defined in the  agreement.  At March 28, 1996 and December 28, 1995,
         Bagcraft  had   outstanding   borrowings   of  $491,000  and  $494,000,
         respectively, under this loan agreement.

Borrowings under the above loan agreements are collateralized by a first lien on
the land and building at the Baxter Springs, Kansas production facility and by a
second lien on certain  machinery and  equipment.  Under certain  circumstances,
repayment of the borrowings  under the above loan  agreements is subordinated to
the repayment of obligations under Bagcraft's Credit Agreement.  At December 28,
1995 $552,000 of borrowings  from the above loan agreements was reflected in the
condensed  consolidated  balance sheet in current assets as restricted  cash and
equivalents.  These funds,  invested in interest  bearing cash  equivalents  and
restricted for expenditures  associated with the Baxter Springs,  Kansas project
were expended during the first quarter of 1996.

The  Kansas  facility  replaced  Bagcraft's  production  facilities  in  Joplin,
Missouri  and  Carteret,   NJ.  Additionally,   Bagcraft  converted  its  former
manufacturing facility in Forest Park, Georgia into a distribution facility.

Bagcraft has historically  funded its capital  requirements  with cash flow from
operations and funds  available under its revolving  credit loan.  These sources
should  provide  sufficient  cash  flow to fund  Bagcraft's  short-term  capital
requirements.  As discussed  above, it is anticipated  that Bagcraft's  recently
amended  Credit  Agreement  will provide  Bagcraft  with the ability to fund its
long-term capital requirements.

Bagcraft  anticipates  that  its  1996  capital  expenditures,  principally  for
manufacturing  equipment,  will be  approximately  $2,500,000 and will be funded
principally from the above mentioned credit facilities and also from operations.
<PAGE>

         Investment In COMFORCE Corporation

At December 28, 1995 ARTRA held common stock  ownership  interest in COMFORCE of
approximately 25%.

In February 1996,  ARTRA sold 200,000 COMFORCE common shares COMFORCE to certain
officers,  directors and key employees of ARTRA for notes totaling $400,000.  As
additional consideration for a February 1996 short-term loan the lender received
25,000 COMFORCE  common shares held by ARTRA.  In March 1996,  ARTRA sold 93,000
COMFORCE shares in the market, with the proceeds of approximately  $630,000 used
for working  capital.  The above mentioned  318,000  COMFORCE common shares were
classified in the Company's  consolidated  balance sheet at December 28, 1995 in
current  assets as  "Available-for-sale  securities."  The  disposition of these
318,000  COMFORCE  shares  during the quarter  ended March 28, 1996  resulted in
realized gains of $1,799,000, with cost determined by average cost.

At March 28, 1996 ARTRA's remaining  investment in COMFORCE  (1,983,036  shares,
currently a 21% common stock ownership interest) was classified in the Company's
condensed consolidated balance sheet in noncurrent assets as "Available-for-sale
securities."  At March 28, 1996 the gross  unrealized  gain  relating to ARTRA's
investment  in  COMFORCE,  reflected as a separate  component  of  shareholders'
equity, was $23,365,000.

Additionally, in conjunction with the Global acquisition, ARTRA agreed to assume
substantially  all pre-existing  Lori liabilities and indemnify  COMFORCE in the
event any future liabilities arise concerning pre-existing environmental matters
and business related litigation. Accordingly, at March 28, 1996 and December 28,
1995,  respectively,   $3,145,000  and  $4,500,000  of  such  pre-existing  Lori
liabilities  were  classified in ARTRA's  condensed  consolidated  balance at as
current  liabilities  of  discontinued  operations.  See Note 5 to the condensed
consolidated financial statements for a further discussion of ARTRA's investment
in COMFORCE.


The common  stock and  virtually  all the assets of the Company and its Bagcraft
subsidiary  have been pledged as collateral  for  borrowings  under various loan
agreements.  Under certain debt agreements the Company is limited in the amounts
it can withdraw from its operating subsidiaries.  At March 28, 1996 and December
28, 1995,  substantially all cash and equivalents on the Company's  consolidated
balance  sheet  were  restricted  to use  by and  for  the  Company's  operating
subsidiaries.


         Litigation

The Company and its subsidiaries are the defendants in various  business-related
litigation and environmental  matters. See Note 13 to the Company's consolidated
financial  statements.  At March 28, 1996 and December 28, 1995, the Company had
accrued $1,800,000 and $1,500,000 respectively,  for potential  business-related
litigation and environmental liabilities.  However, as discussed above ARTRA may
not  have   available   funds   to  pay   liabilities   arising   out  of  these
business-related  litigation and environmental matters or, in certain instances,
to provide for its legal defense. ARTRA could suffer severe adverse consequences
in the event of an unfavorable judgment in any of these matters.


         Net Operating Loss Carryforwards

At March 28, 1996, the Company and its  subsidiaries had Federal income tax loss
carryforwards  of  approximately  $36,000,000  available  to be applied  against
future taxable income,  if any. ARTRA's tax loss  carryforwards of approximately
$25,000,000   expire   principally  in  2003  -  2010.   Additionally,   ARTRA's
discontinued  Ultrasonix  and Ratex  subsidiaries  had  Federal  income tax loss
carryforwards  of  approximately  $11,000,000  available  to be applied  against
future taxable income, if any. In recent years, the Company has issued shares of
its  common  stock to repay  various  debt  obligations,  as  consideration  for
acquisitions,  to fund working  capital  obligations  and as  consideration  for
various  other  transactions.  Section 382 of the Internal  Revenue Code of 1986
limits a corporation's  utilization of its Federal income tax loss carryforwards
when certain changes in the ownership of a corporation's common stock occurs. In
the  opinion  of  management,  the  Company  is not  currently  subject  to such
limitations   regarding  the   utilization   of  its  Federal  income  tax  loss
carryforwards.  Should the  Company  continue to issue a  significant  number of
shares of its common stock,  it could trigger a limitation that would prevent it
from   utilizing  a  substantial   portion  of  its  Federal   income  tax  loss
carryforwards.
<PAGE>

Results of Operations

On October  26,  1995,  Bagcraft,  completed  the sale of the  business  assets,
subject  to  the  buyer's  assumption  of  certain  liabilities,  of  its  Arcar
subsidiary.

In September,  1995, COMFORCE adopted a plan to discontinue its jewelry business
and recorded a provision of $1,000,000  for the estimated  costs to complete the
disposal of the jewelry business.

The Company's consolidated financial statements have been reclassified to report
separately  the  results  of  operations  of Arcar and  COMFORCE's  discontinued
jewelry business prior to the deconsolidation of COMFORCE and its majority-owned
subsidiaries  effective  October 1995.  The  following  discussion of results of
operations  is presented for the  Company's  continuing  operations at March 28,
1996, which were conducted by the Company's wholly-owned Bagcraft subsidiary.

The  Company's  Bagcraft  subsidiary  sells all of its products  directly to its
customers.  On a very limited  basis certain  customers may be offered  extended
payment  terms beyond 30 days  depending  upon  prevailing  trade  practices and
financial strength.


Three Months Ended March 28, 1996 vs. Three Months Ended March 30, 1995

Net sales from  continuing  operations of $28,402,000 for the three months ended
March 28, 1996 were  $291,000,  or 1.0%,  higher than net sales from  continuing
operations for the three months ended March 30, 1995. The 1996 sales increase is
attributable  to several  1995 price  increases  in response to the  significant
increases  in paper  costs in the  second  half of 1994 and in early 1995 and to
increased international sales in 1996.

The Company's cost of sales from  continuing  operations of $23,141,000  for the
three  months ended March 28, 1996  decreased  $638,000 as compared to the three
months ended March 30, 1995.  Cost of sales from  continuing  operations  in the
three months  ended March 28, 1996 was 81.5% of net sales  compared to a cost of
sales  percentage  of 84.6% for the three  months  ended  March  30,  1995.  The
decrease in cost of sales and cost of sales percentage is primarily attributable
to lower paper costs and improved production efficiencies in 1996.

Selling,  general and  administrative  expenses from continuing  operations were
$3,800,000 in the three months ended March 28, 1996 as compared to $4,479,000 in
the three  months  ended March 30,  1995.  Selling,  general and  administrative
expenses  were 13.4% of net sales in the three  months  ended  March 28, 1996 as
compared to 15.0% of net sales in the three  months  ended March 30,  1995.  The
1996  decrease in  selling,  general and  administrative  expenses is  primarily
attributable to professional fees related to certain consulting  projects during
1995.

The Company had  operating  earnings in the three months ended March 28, 1996 of
$485,000 as compared to operating  loss of  $1,138,000 in the three months ended
March 30, 1995.  The 1996  increase in  operating  earnings is  attributable  to
improved  operating  margins  and  to  the  decrease  in  selling,  general  and
administrative expenses as noted above.

Interest expense from continuing  operations in the three months ended March 28,
1996 decreased $64,000 as compared to the three months ended March 30, 1995. The
1996 decrease is  principally  due to the February 1996  discharge of ARTRA bank
indebtedness,  partially offset by loan fees on 1996 short-term  borrowings used
to pay down certain debt obligations.

The 1996 and 1995  extraordinary  credits  represent net gains from discharge of
indebtedness.  No income tax expense is  reflected  in the  Company's  financial
statements resulting from the extraordinary  credits and from the Company's 1996
earnings  from  continuing  operations  due  to  the  utilization  of  tax  loss
carryforwards.  Due to the Company's tax loss  carryforwards and the uncertainty
of future  taxable  income,  no income tax benefit was  recognized in connection
with the Company's 1995 pre-tax loss.
<PAGE>

Impact of Inflation and Changing Prices

Inflation has become a less significant factor in our economy;  however,  to the
extent permitted by competition, the Company generally passes increased costs to
its customers by increasing sales prices over time.



Recently Issued Accounting Pronouncements

         Impairment of Long-Lived Assets

SFAS No.  121,  "Accounting  for the  Impairment  of  Long-Lived  Assets and for
Long-Lived  Assets to be  Disposed  Of",  requires  that  long-lived  assets and
certain  identifiable  intangibles  to be held and used by an entity be reviewed
for impairment  whenever  events or changes in  circumstances  indicate that the
carrying amount of an asset may not be  recoverable.  Impairment is evaluated by
comparing future cash flows (undiscounted and without interest charges) expected
to result from the use or sale of the asset and its eventual disposition, to the
carrying amount of the asset. This new accounting principle is effective for the
Company's  fiscal year ending  December  26,  1996.  The Company  believes  that
adoption will not have a material impact on its financial statements.


         Stock-Based Compensation

SFAS No. 123, "Accounting for Stock-Based  Compensation",  encourages,  but does
not require,  companies to recognize  compensation  expense for grants of stock,
stock options, and other equity instruments to employees based on new fair value
accounting  rules.   Although  expense  recognition  for  employee  stock  based
compensation is not mandatory,  the pronouncement requires companies that choose
not to adopt the new fair value accounting, to disclose the pro-forma net income
and earnings per share under the new method.  This new  accounting  principle is
effective for the Company's  fiscal year ending  December 26, 1996.  The Company
believes  that  adoption  will  not  have a  material  impact  on its  financial
statements  as the  Company  will not adopt the new fair value  accounting,  but
instead comply with the disclosure requirements.


<PAGE>

                           PART II - OTHER INFORMATION



Item 6.  EXHIBITS AND REPORTS ON FORM 8-K


                  (a)      Exhibits:


                           EXHIBIT 11

                   Computation  of earnings  per share and  equivalent  share of
                   common  stock for the three  months  ended March 28, 1996 and
                   March 30, 1995.



                  (b)      Reports on Form 8-K:

                   On February 6, 1996 the Company  filed Form 8-K/A,  Amendment
                   No.  2, to amend  its  Form 8-K  dated  October  17,  1995 to
                   provide item 7(a) Financial  Statements of Business  Acquired
                   and item 7(b) Pro Forma  Financial  Information  relating  to
                   COMFORCE Corporation's acquisition of COMFORCE Global, Inc.


<PAGE>



                                   SIGNATURES



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 thereunder duly authorized.




                                  

                                                 ARTRA GROUP INCORPORATED
                                                 ________________________
                                                       Registrant







Dated:   May 20, 1996                                JAMES D. DOERING
                                                  _______________________
                                                    Vice President and 
                                                  Chief Financial Officer


                                                                      EXHIBIT 11

                    ARTRA GROUP INCORPORATED AND SUBSIDIARIES
                    COMPUTATION OF EARNINGS (LOSS) PER SHARE
                      AND EQUIVALENT SHARE OF COMMON STOCK
                     (In thousands except per share amounts)

                                                         
                                                            Three Months Ended
                                                            -------------------
  Line                                                      March 28,  March 30,
                                                              1996       1995*
---------                                                   --------    -------

 AVERAGE SHARES OUTSTANDING
 1    Weighted average number of shares of 
          common stock outstanding during the period           7,401      6,689
 2    Net additional shares assuming stock options 
          and warrants exercised and proceeds 
          used to purchase treasury shares                       272         52
                                                            ---------   --------
 3    Weighted average number of shares and 
          equivalent shares of common stock 
          outstanding during the period                        7,673      6,741
                                                            =========   ========

 EARNINGS (LOSS)
 4    Earnings (loss )from continuing operations                 959     (3,165)
 5    Less dividends applicable 
          to redeemable preferred stock                         (148)      (135)
 6    Less redeemable common stock accretion                     (86)       (78)
                                                            =========   ========
 7    Amount for per share computation                          $725    ($3,378)
                                                            =========   ========

 8    Earnings (loss) before extraordinary credit                959     (3,089)
 9    Less dividends applicable 
          to redeemable preferred stock                         (148)      (135)
 10   Less redeemable common stock accretion                     (86)       (78)
                                                            =========   ========
 11   Amount for per share computation                          $725    ($3,302)
                                                            =========   ========

 12   Net earnings                                           $10,383     $6,023
 13   Less dividends applicable 
          to redeemable preferred stock                         (148)      (135)
 14   Less redeemable common stock accretion                     (86)       (78)
                                                            ---------   --------
 15   Amount for per share computation                       $10,149      5,810
                                                            =========   ========

 PER SHARE AMOUNTS
      Earnings (loss) from continuing operations
        (line 7 / line 3)                                      $0.09     ($0.50)
                                                            =========   ========

      Earnings (loss) before extraordinary credit
        (line 11 / line 3)                                     $0.09     ($0.49)
                                                            =========   ========

      Net earnings
        (line 15 / line 3)                                     $1.32      $0.86
                                                            =========   ========

       Earnings  (loss) per share is computed by dividing net  earnings  (loss),
       less redeemable  preferred  stock  dividends and redeemable  common stock
       accretion,  by the weighted  average number of shares of common stock and
       common stock  equivalents  (redeemable  common  stock,  stock options and
       warrants),  unless  anti-dilutive,  outstanding during the period.  Fully
       diluted  earnings  (loss) per share are not presented since the result is
       equivalent to primary earnings (loss) per share.

_______________________________________________
*  As reclassified for discontinued operations.

<TABLE> <S> <C>


<ARTICLE> 5
<LEGEND>
THIS SCHEDULE  CONTAINS  SUMMARY  INFORMATION  EXTRACTED  FROM FORM 10-Q FOR THE
QUARTERLY  PERIOD  ENDED  MARCH 28,  1996 AND IS  QUALIFIED  IN ITS  ENTIRETY BY
REFERENCE TO SUCH FORM 10-Q.

</LEGEND>
<CIK>                                       0000200243
<NAME>                        ARTRA GROUP INCORPORATED
<MULTIPLIER>                                     1,000
<CURRENCY>                                     dollars
       
<S>                             <C>
<PERIOD-TYPE>                   3-mos
<FISCAL-YEAR-END>                           DEC-26-1996
<PERIOD-START>                              DEC-29-1995
<PERIOD-END>                                MAR-28-1996
<EXCHANGE-RATE>                                 1.000
<CASH>                                             71
<SECURITIES>                                        0
<RECEIVABLES>                                  10,705
<ALLOWANCES>                                      203 
<INVENTORY>                                    17,174
<CURRENT-ASSETS>                               28,340
<PP&E>                                         44,680
<DEPRECIATION>                                 18,009
<TOTAL-ASSETS>                                 78,144
<CURRENT-LIABILITIES>                          41,913
<BONDS>                                             0
                          18,226
                                         0
<COMMON>                                        5,625
<OTHER-SE>                                    (31,096)
<TOTAL-LIABILITY-AND-EQUITY>                   78,144
<SALES>                                        28,402 
<TOTAL-REVENUES>                               28,402
<CGS>                                          23,141
<TOTAL-COSTS>                                  23,141
<OTHER-EXPENSES>                                2,555 
<LOSS-PROVISION>                                    0
<INTEREST-EXPENSE>                              1,747
<INCOME-PRETAX>                                   959 
<INCOME-TAX>                                        0
<INCOME-CONTINUING>                               959 
<DISCONTINUED>                                      0 
<EXTRAORDINARY>                                 9,424
<CHANGES>                                           0
<NET-INCOME>                                   10,383 
<EPS-PRIMARY>                                    1.32 
<EPS-DILUTED>                                       0
        


</TABLE>


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