DDL ELECTRONICS INC
10-K, 1996-10-11
PRINTED CIRCUIT BOARDS
Previous: LEE SARA CORP, 424B3, 1996-10-11
Next: ALLIANCE GROWTH & INCOME FUND INC, 497, 1996-10-11



                     SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C.  20549

                                FORM 10-K  
(Mark One)
 [X]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE 
      ACT OF 1934
                   For the fiscal year ended June 30, 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    1-8101
                                                  ___________
Exact Name of Registrant as
Specified in Its Charter:      DDL ELECTRONICS, INC.
                             ______________________________
          DELAWARE                                       33-0213512
 _____________________________                            _____________
 State or Other Jurisdiction of                        I.R.S. Employer  
Incorporation or Organization No.                       Identification

Address of Principal Executive Offices:     2151 Anchor Court
                                            Newbury Park, CA 91320
                                           _________________________
Registrant's Telephone Number:              (805) 376-9415
                                           _________________________

Securities registered pursuant to Section 12(b) of the Act:
       Title of each class         Name of each exchange on which registered
    _________________________       ________________________________________
   Common Stock, $.01 Par Value            New York Stock Exchange
                                           Pacific Stock Exchange
   7% Convertible Subordinated
     Debentures due May 15, 2001           New York Stock Exchange

   8-1/2% Convertible Subordinated
     Debentures due August 1, 2008         New York Stock Exchange

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

Indicate by check mark whether the registrant:  (1) has filed all reports 
required to be filed by Section 13 or 15(d) of the Securities Exchange Act 
of 1934 during the preceding 12 months (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 by check mark if disclosure of delinquent filers pursuant to Item 
405 of Regulation S-K is not contained herein, and will not be contained, to 
the best of registrant's knowledge, in definitive proxy or information 
statements incorporated by reference in Part III of this Form 10-K or any 
amendment to this Form 10-K.  [ ] 

The aggregate market value of the voting stock held by non-affiliates of the 
registrant based on the closing price as reported by the New York Stock 
Exchange on October 9, 1996 was $20,448,000. The registrant had 23,046,914 
shares of Common Stock outstanding as of October 9, 1996.

                     DOCUMENTS INCORPORATED BY REFERENCE

Specified parts of the registrant's Annual Report to Stockholders for its 
fiscal year ended June 30, 1996 are incorporated by reference into Parts I 
and II hereof. Specified parts of the registrant's Proxy Statement for its 
1996 Annual Meeting of Stockholders are incorporated by reference into Part 
III hereof.
                              EXHIBIT INDEX
                               See page 14


<PAGE>
                                 PART I

Item 1.   Business

     The Company provides customized, integrated electronic manufacturing 
services ("EMS") to original equipment manufacturers ("OEMs") in the 
computer, telecommunications, instrumentation, medical, industrial and 
aerospace industries. The Company also fabricates multilayer printed circuit 
boards ("PCBs") for use primarily in the computer, communications and 
instrumentation industries.  The Company's EMS operations are located in 
Southern California and Northern Ireland.  Its PCB facilities are located in 
Northern Ireland. 

     The Company entered the EMS business by acquiring its domestic EMS 
operations in 1985 and by organizing its European EMS operations in 1990. 
Since 1985, the Company has made substantial capital expenditures in its 
Northern Ireland EMS and PCB fabrication facilities.  In fiscal 1995, the 
Company liquidated or sold all assets associated with its PCB and ECM 
operations in the United States. 


RECENT DEVELOPMENTS

     Acquisition of SMTEK, Inc.

     In January 1996, as the first step toward rebuilding a domestic 
presence in the EMS industry, the Company acquired SMTEK, Inc. ("SMTEK"), a 
provider of integrated electronic manufacturing services.  SMTEK specializes 
in the design and manufacture of complex printed circuit board assemblies 
and modules utilizing surface mount technology ("SMT") for sale to 
government-related and commercial customers.  In conjunction with this 
acquisition, Gregory L. Horton, SMTEK's Chief Executive Officer and 
President, was appointed Chief Executive Officer and President of the 
Company.  In addition, the Company's principal corporate office was 
relocated from Oregon to SMTEK's facility in Newbury Park, California.
 
     The consideration paid by the Company to purchase SMTEK consisted of 
1,000,000 shares of common stock and $7,199,000 in cash.  The cash portion 
of the purchase price was financed principally by short-term bridge loans 
extended to the Company in November 1995 and January 1996 in the aggregate 
amount of $7,000,000, bearing interest at 10% per annum (the "Bridge 
Loans"). The Company refinanced the Bridge Loans in February 1996 by issuing 
$5,300,000 in aggregate amount of 10% Senior Secured Notes due July 1, 1997 
(the "10% Senior Notes") and $3,500,000 in aggregate amount of 10% 
Cumulative Convertible Debentures due February 28, 1997 (the "10% 
Convertible Debentures").  As compensation for placing the Notes and the 
Debentures, the Company paid to Rickel & Associates, Inc. ("Rickel") a fee 
of $352,000 and issued to Rickel 572,683 shares of common stock valued at 
$716,000.  Rickel also received certain compensation for making and 
arranging the Bridge Loans.

     Changes in the Company's capitalization

     The 10% Convertible Debentures, which were sold to offshore investors, 
were convertible into common stock at any time after 60 days at a conversion 
price equal to 82% of the market price of the Company's common stock at the 
time of conversion.  In May and June 1996, the holders of all of the 10% 
Convertible Debentures elected to convert such debentures into common stock.  
As a result of these conversions, a total of 2,698,275 new shares of common 
stock were issued, and stockholders' equity increased by $3,188,000, net of 
remaining unamortized issue costs. 

	Primarily as a result of the common stock issued in connection with 
the acquisition of SMTEK and the conversion of the 10% Convertible 
Debentures, the Company's outstanding common stock at June 30, 1996 amounted 
to 22,998,879 shares, compared to 16,062,979 shares at the end of fiscal 
1995.

     Reduction of certain obligations

     In March 1996, the Company entered into a settlement agreement with 
certain of its former officers, key employees and directors (the 
"Participants") to restructure its outstanding obligations under several 
consulting programs and deferred fee arrangements which had provided for 
payments to the Participants after their retirement from the Company or from 
its board of directors. Under terms of the settlement, the Participants 
agreed to relinquish all future payments due them under these consulting 
programs and deferred fee arrangements in return for an aggregate of 595,872 
common stock purchase warrants, Series G.  The exercise price of these 
warrants is $2.50 per warrant.  The Company will subsidize the exercise of 
warrants by crediting the Participants with $2.50 for each warrant 
exercised.  The warrants may be called for redemption by the Company at any 
time after June 1, 1996, if DDL's common stock closes above $4.00 per share, 
at a redemption price of $.05 per warrant.  The Company is obligated to pay 
the Participants $2.50 for each warrant which remains unexercised on the 
June 1, 1998 warrant expiration date, payable in semiannual installments 
over two to ten years.  

     The Company has recorded a liability for the present value of these 
future payments, which amounted to $941,000 at June 30, 1996.  As a result 
of this settlement agreement, the Company recorded an extraordinary gain of 
$2,356,000, net of $197,000 of compensation expense related to the "call" 
feature of the warrants.

FINANCIAL INFORMATION BY BUSINESS SEGMENT AND GEOGRAPHICAL AREA

     The Company is engaged in two lines of business -- electronic 
manufacturing services and printed circuit board fabrication.  Information 
with respect to these segments' sales, operating income (loss), identifiable 
assets, depreciation and amortization, and capital expenditures for each of 
the last three fiscal years is set forth in Note 11 to the consolidated 
financial statements of the accompanying 1996 Annual Report to Stockholders. 
Such information is incorporated herein by this reference and is made a part 
hereof.

ELECTRONIC MANUFACTURING SERVICES AND PRINTED CIRCUIT BOARD
FABRICATION BUSINESSES 

     The EMS and PCB fabrication industries and the markets in which the 
Company's customers compete are characterized by rapid technological 
change and product obsolescence.  As a result, the end services provided 
and products made by the Company's EMS and PCB fabrication customers 
have relatively short product lives.  The Company believes that its 
future success in these industries is dependent on its ability to 
continue to incorporate new technology into its EMS and PCB fabrication 
processes, to satisfy increasing customer demands for quality and timely 
delivery and to be responsive to future changes in this dynamic market. 
The EMS industry, in general, has experienced increased customer demand 
as customers move away from captive or in-house EMS capabilities and 
out-source production.  At the same time, the number of EMS providers is 
growing, thus increasing competition, keeping margins low and forcing 
sudden changes in the EMS customer base.

     The PCB fabrication market is highly fragmented.  Numerous factors, 
however, have caused a shift toward consolidation in the PCB fabrication 
industry, including extreme competition, substantial excess production 
capacity experienced by the industry prior to the current fiscal year, the 
greatly increased capital and technical requirements to service the advanced 
multilayer PCB fabrication market and the inability of many PCB fabricators 
to keep up with the changing demands and expectations of customers on 
matters such as technical board characteristics, quality and timely delivery 
of product.

     Description of Products and Services--EMS
     
     Production of electronic assemblies for a customer is only performed 
when a firm order is received.  Customer cancellations of orders are 
infrequent and are subject to cancellation charges.  More often, a customer 
will delay shipment of orders based on its actual or anticipated needs.  
Customer orders are produced based on one of two production methods, either 
"turnkey" (where the Company provides all materials, labor and equipment 
associated with producing the customers' product) or "consigned" (the 
Company provides labor and equipment only for manufacturing product).  

     The Company's EMS operations provide turnkey electronic manufacturing 
services using both surface mount and through-hole interconnection 
technologies.  The Company conducts the EMS portion of its business through 
its SMTEK subsidiary in Southern California, which serves customers 
primarily on the West Coast of the U.S., and through its DDL Electronics 
Limited ("DDL-E") subsidiary, which serves customers primarily in Western 
Europe.  SMTEK and DDL-E do not fabricate any of the components or PCBs used 
in these processes, but from time to time they have procured PCBs from the 
Company's PCB fabricator, Irlandus Circuits Limited ("Irlandus").  EMS sales 
represented approximately 67%, 47% and 59% of the Company's consolidated 
sales for the fiscal years ended June 30, 1996, 1995 and 1994, respectively. 

    Since turnkey electronic contract manufacturing may be a substitute for 
all or some portion of a customer's captive EMS capability, continuous 
communication between the Company and the customer is critical.  To 
facilitate such communication, the Company's EMS businesses maintain 
customer service departments whose personnel work closely with the customer 
throughout the assembly process.  The Company's engineering and service 
personnel coordinate with the customer on the implementation of new and re-
engineered products, thereby providing the customer with feedback on such 
issues as ease of assembly and anticipated production lead times.  Component 
procurement is commenced after component specifications are verified and 
approved sources are confirmed with the customer.  Concurrently, assembly 
routing and procedures for conformance with the workmanship standards of the 
Institute for Interconnecting and Packaging Electronic Circuits are defined 
and planned.  Additionally, in-circuit test fixtures are designed and 
developed.  In-circuit tests are normally performed on all assembled circuit 
boards for turnkey projects.  Such tests verify that components have been 
properly inserted and meet certain functional standards and that electrical 
circuits are properly completed.  In addition, under protocols specified by 
the customer, the Company performs customized functional tests designed to 
ensure that the board or assembly will perform its intended function.  The 
Company's personnel monitor all stages of the assembly process in an effort 
to provide flexible and rapid responses to the customer's requirements, 
including changes in design, order size and delivery schedule.

    The materials procurement element of the Company's turnkey services 
consists of the planning, purchasing, expediting and financing of the 
components and materials required to assemble a board-level or system-level 
assembly.  Customers have increasingly required the Company and other 
independent providers of electronic manufacturing services to purchase some 
or all components directly from component manufacturers or distributors and 
to finance the components and materials.  In establishing a turnkey 
relationship with an independent provider of electronic manufacturing 
services, a customer typically incurs costs in qualifying that EMS provider 
and, in some cases, its sources of component supply, refining product design 
and developing mutually compatible information and reporting systems.  With 
this relationship established, the Company believes that customers 
experience significant difficulty in expeditiously and effectively 
reassigning a turnkey project to a new assembler or in taking on the project 
themselves.  At the same time, the Company faces the obstacle of attracting 
new customers away from existing EMS providers or from performing services 
in-house.

     Description of Products and Services--PCB Fabrication
     
     The Company fabricates and sells advanced, multilayer PCBs based on 
designs and specifications provided by the Company's customers.  These 
specifications are developed either solely through the design efforts of the 
customer or through the design efforts of the customer working together with 
the Company's design and engineering staff.  Customers submit requests for 
quotations on each job and the Company prepares bids based on its own cost 
estimates.  The Company conducts its PCB fabrication business through its 
Irlandus subsidiary located in Northern Ireland.  The Company's fabrication 
facilities in Anaheim, California were shut down in fiscal year 1992 and its 
Beaverton, Oregon facility was sold in fiscal  1995.  PCB sales represented 
approximately 33%, 53% and 41% of the Company's consolidated sales for the 
fiscal years ended June 30, 1996, 1995 and 1994, respectively, with 
multilayer boards constituting a substantial portion of the sales.

    PCBs range from simple single- and double-sided boards to multilayer 
boards with more than 20 layers.  When PCBs are joined with electronic 
components in the assembly process, they comprise the basic building blocks 
for electronic equipment.  Single-sided PCBs are used in electronic games 
and automobile ignition systems, whereas multilayer PCBs are used in more 
advanced applications such as computers, office equipment, communications, 
instrumentation and defense systems.

    PCBs consist of fine lines of a conductive material, such as copper, 
which are bonded to a non-conductive panel, typically rigid laminated epoxy 
glass.  The conductive pathways in the PCBs form electrical circuits and 
replace wire as a means of connecting electronic components.  On 
technologically advanced multilayer boards, conductive pathways between 
layers are connected with traditional plated through-holes and may 
incorporate surface mount technology. "Through-holes" are holes drilled 
entirely through the board that are plated with a conductive material and 
constitute the primary connection between the circuitry on the different 
layers of the board and the electronic components attached to the boards 
later.  "Surface mount" boards are boards on which electrical components are 
soldered onto the surface instead of being inserted into through-holes.  
Although substantially more complex and difficult to produce, surface mount 
boards can substantially reduce wasted space associated with through-hole 
technology and permit greatly increased surface and inner layer densities.  
Complex boards may also have "via" or "blind-via" holes that connect inner 
layers of a multilayer board or connect an inner layer to the outside of the 
board.

    The development of increasingly sophisticated electronic equipment, 
which combines higher performance and reliability with reduced size and 
cost, has created a demand for increased complexity, miniaturization and 
density in electronic circuitry.  In response to this demand, multilayer 
technology is advancing rapidly on many fronts, including the widespread use 
of surface mount technology.  More sophisticated boards are being created by 
decreasing the width of the tracks on the board and increasing the amount of 
circuitry that can be placed on each layer.  Fabricating advanced multilayer 
PCBs requires high levels of capital investment and complex, rapidly 
changing production processes.

    As the sophistication and complexity of PCBs increase, manufacturing 
yields typically fall.  Historically, the Company relied on tactical quality 
procedures, in which defects are assumed to exist and quality inspectors 
examine product lot by lot and board by board to identify deficiencies, 
using automated optical inspection and electrical test equipment.  This 
traditional approach to quality control is not adequate, however, to produce 
acceptably high yields in an advanced multilayer PCB fabrication 
environment, as it focuses on identifying, rather than preventing, defects.  
In recognition of this limitation, Irlandus is striving to create a positive 
environment encompassing management's awareness, process understanding, and 
operator involvement in identifying and correcting production problems 
before defects occur.

     Quality standards

     The International Standards Organization ("ISO") has published 
internationally recognized standards of workmanship and quality.  Both 
Irlandus and DDL-E have achieved ISO 9002 certification, which the Company 
believes will be increasingly necessary to attract business.  SMTEK has been 
certified for Mil-Q-9858A, which is the highest military quality standard, 
and NHB-5300.4, which is the primary quality standard for products used in 
the U.S. space program.  SMTEK is currently working to obtain ISO 9001 
certification, which it expects to receive by February 1997. 

     EMS Facilities

     SMTEK conducts its operations from a 78,000 square foot facility, which 
is leased from an unaffiliated party through May 31, 2000.  The monthly rent 
was approximately $28,500 during fiscal 1996 and is subject to a 4% increase 
each year.  SMTEK has the option to extend the lease term for three renewal 
periods of three years each.  The lease rate during the renewal periods is 
subject to adjustment based on changes in the Consumer Price Index for the 
local area.
  
     DDL-E conducts its operations from a 67,000 square foot facility in 
Northern Ireland that was purchased in 1989.  Prior to DDL-E commencing 
operations in the spring of 1990, approximately 1,600,000 pounds sterling 
(approximately $2,700,000) was expended on auto-insertion equipment, surface 
mount device placement equipment, wave solder equipment, visual inspection 
equipment and automated test equipment.  The Company believes that this 
facility possesses the technology required to compete effectively and that 
the facility is capable of supporting projected growth for up to the next 
two years.


     Fabrication Facilities

     Irlandus occupies a 63,000 square foot production facility and an 
adjacent 9,000 square foot office and storage facility.  Irlandus' existing 
capacity is expected to be adequate to meet anticipated order levels for the 
next three years.

     Markets and Customers

     The Company's sales in the EMS and PCB fabrication businesses and the 
percentage of its consolidated sales to the principal end-user markets it 
serves for the last three fiscal years were as follows (dollars in 
thousands):
                                     Year Ended June 30,
                    ----------------------------------------------------
    Markets             1996                1995                1994 
 ------------       ------------        ------------        ------------
Computer          $ 4,049   12.2%     $ 7,115   24.1%     $23,905   49.3%
Communications      4,189   12.6        6,926   23.4        8,396   17.3
Commercial
 aviation           2,277    6.9           -      -            -      -
Financial           3,155    9.5        2,067    7.0           -      -  
Industrial & 
 Instrumentation    7,621   23.0        6,044   20.4        6,196   12.8
Medical             4,429   13.4        4,668   15.8        6,533   13.4
Government/
  Military          4,847   14.6        1,362    4.6        1,411    2.9
Automotive             -      -           175     .6          889    1.8
Other               2,569    7.8        1,219    4.1        1,199    2.5
                   ------  -----       ------  -----       ------  -----
    Total         $33,136  100.0%     $29,576  100.0%     $48,529  100.0%
                   ======  =====       ======  =====       ======  =====

    The Company markets its EMS and PCB fabrication services through both a 
direct sales force and independent manufacturers' representatives.  The 
Company's marketing strategy is to develop close relationships with, and to 
increase sales to, certain existing and new major EMS and PCB fabrication 
customers.  This includes becoming involved at an early stage in the design 
of PCBs for these customers' new products.  The Company believes that this 
strategy is necessary to keep abreast of rapidly changing technological 
needs and to develop new EMS and PCB fabrication processes, thereby 
enhancing the Company's EMS and PCB capabilities and its position in the 
industry.  As a result of this strategy, however, fluctuations experienced 
by one or more of these customers in demand for their products may have and 
have had adverse effects on the Company's sales and profitability.

    During fiscal 1996, the Company's EMS and PCB businesses served 
approximately 55 and 175 customers, respectively.  The Company's five 
largest customers accounted for 37%, 21% and 45% of consolidated sales 
during fiscal years 1996, 1995 and 1994, respectively. The Company's largest 
customer accounted for approximately 9.5% of consolidated sales in fiscal 
1996.


     Raw Materials and Suppliers

     In its EMS business, the Company uses numerous suppliers of electronic 
components and other materials.  The Company's customers may specify the 
particular manufacturers and components, such as the Intel 80486 
microprocessor, to be used in the EMS process.  To the extent these 
components are not available on a timely basis or are in short supply 
because of allocations imposed by the component manufacturer, and the 
customer is unwilling to accept a substitute component, delays may occur.  
Such delays are experienced in the EMS business from time to time and have 
caused sales and inventory fluctuations in the Company's EMS business.

    The principal materials used by the Company in its PCB fabrication 
processes are copper laminate, epoxy glass, copper alloys, gold and various 
chemicals, all of which are readily available to the Company from various 
sources.  The Company believes that its sources of materials for its 
fabrication business are adequate for its needs and that it is not 
substantially dependent upon any one supplier.

     Industry Conditions and Competition

     The markets in which the EMS and PCB fabrication businesses operate are 
intensely competitive and have experienced excess production capacity during 
the past few years.  Seasonality is not a factor in the EMS and PCB 
fabrication businesses.  There has been significant downward pressure on the 
prices that the Company is able to charge for its EMS and PCB fabrication 
services.  More recently, market conditions have improved, resulting in an 
increase in  product demand.  While the Company believes that market 
conditions will continue to improve, it does not believe that prices will 
increase as quickly.  EMS and PCB fabrication customers are increasing their 
orders, but are reluctant to pay more for such services, primarily due to 
the industry's excess capacity and price competition.  Additionally, 
competition is principally based on price, product quality, technical 
capability and the ability to deliver products on schedule.  Both the price 
of and the demand for EMS and PCBs are sensitive to economic conditions, 
changing technologies and other factors.  The technology used in EMS and 
fabrication of PCBs is widely available, and there are a large number of 
domestic and foreign competitors.  Many of these firms are larger than the 
Company and have significantly greater financial, marketing and other 
resources.  In addition, the Company faces a competitive disadvantage 
against better financed competitors because the Company's current financial 
situation causes certain customers to be reluctant to do business with the 
Company's operating units.  Many of the Company's competitors have also made 
substantial capital expenditures in recent years and operate technologically 
advanced EMS and fabrication facilities.  In addition, some of the Company's 
customers have substantial in-house EMS capability, and to a lesser extent, 
PCB fabrication capacity.  There is a risk that when these customers are 
operating at less than full capacity they will use their own facilities 
rather than purchase from the Company.  Despite this risk, management 
believes that the Company has not experienced a significant loss of business 
to in-house fabricators or assemblers.  There also are risks that other 
customers, particularly in the EMS market, will develop their own in-house 
capabilities, that additional competitors will acquire the ability to 
produce advanced, multilayer boards in commercial quantities, or the ability 
to provide EMS, and that foreign firms, including large, technologically 
advanced Japanese firms, will increase their share of the United States or 
European market.


     Price competition is particularly intense in the computer market, which 
in fiscal years 1995 and 1994 was the Company's largest market segment.  
This has caused price erosion and lower margins, particularly in the 
Company's PCB fabrication business.  Significant improvement in the 
Company's PCB gross margins may not be achieved in the near future due to 
excess PCB production capacity worldwide and substantial competitive 
pressures in the Company's principal markets.  Generally, the Company's 
customers are reducing inventory levels and seeking lower prices from their 
vendors, such as the Company, to compete effectively.


GENERAL

     Backlog  

     At June 30, 1996, 1995 and 1994, the Company's EMS and PCB fabrication 
businesses had combined backlogs of $17,669,000, $9,247,000 and $6,902,000, 
respectively.  Backlog is comprised of orders believed to be firm for 
products that have scheduled shipment dates during the next 12 months.  Some 
orders in the backlog may be canceled under certain conditions.  
Historically, a substantial portion of the Company's orders have been for 
shipment within 90 days of the placement of the order and, therefore, 
backlog information as of the end of a particular period is not necessarily 
indicative of trends in the Company's business.  In addition, the timing of 
orders from major customers may result in significant fluctuations in the 
Company's backlog and operating results from period to period.

     Backlog at June 30, 1996 includes SMTEK, the EMS business acquired by 
the Company in January 1996.  The Company's backlog at June 30, 1995 
consisted only of the backlog of the Company's European subsidiaries.  The 
increase from fiscal year 1994 to fiscal 1995 reflected higher order demand 
from existing EMS customers and new outstanding orders from new EMS 
customers.

     Environmental Regulation 

     Federal, state and local provisions relating to the protection of the 
environment affect the Company's PCB fabrication operations.   In 1983, the 
United States and the State of California filed a legal action against the 
owners and operators of the Stringfellow hazardous waste disposal site 
located near Riverside, California, as well as against a number of 
generators and transporters of chemical substances who allegedly disposed of 
waste at the site (the "Primary Defendants").  The action seeks to cause the 
Primary Defendants to clean up the site, to reimburse government plaintiffs 
for remediation costs incurred by them and to recover compensation for 
alleged damage to natural resources.  The Primary Defendants have initiated 
a defense of the case.  The State of California also has been found liable 
for, among other things, its negligent selection, inspection, design, 
construction, operation and failure to remedy the site.  In 1988, the 
Primary Defendants filed third-party complaints against the Company's 
Anaheim, California-based Aeroscientific Corp. subsidiary ("Aero Anaheim") 
and about 185 other alleged responsible parties.  The U.S. Environmental 
Protection Agency ("EPA") has estimated that about 34 million gallons of 
waste were disposed of at the Stringfellow site and has estimated that Aero 
Anaheim may have been responsible for having generated about 9,300 gallons 
or 0.0273 percent of the total waste disposed.  The government plaintiffs, 
however, have been unable to estimate the value of their principal claims.  
EPA's cleanup estimates have ranged from $400 million to $1 billion, 
depending on which cleanup proposal is selected.  At the present time, the 
Company cannot determine how the allocation of responsibility in this case 
will ultimately be made or what share of responsibility might be imposed on 
state and local governments.  The EPA contends that site owners and 
operators and waste generators are jointly and severally liable under 
federal law.  In 1994, the Company was given the opportunity to participate 
in a de minimis settlement negotiated with the EPA and the Primary 
Defendants.  The Company's share of the settlement and administration costs 
would have been approximately $120,000.  The Company decided not to 
participate in the settlement at that time because of its limited cash 
resources.  However, the Company accrued this amount as its estimate of the 
liability it will ultimately bear in this matter.  The Company is currently 
exploring the feasibility of entering into a settlement with the Primary 
Defendants in which that same amount would be paid over several years.  No 
assurances can be given, however, that any such settlement will be achieved.

     The Company is aware of certain chemicals that exist in the ground at 
Aero Anaheim's previously leased facility in Anaheim.  The Company has 
notified the appropriate governmental agencies and is proceeding with 
remediation and investigative studies regarding soil and groundwater 
contamination.  The Company believes that it will be required to implement a 
continuing remedial program for the site.  The installation of water and 
soil extraction wells was completed in August 1994.  A plan for soil 
remediation was completed about the same time and was implemented beginning 
in 1995.  Investigative work to determine the full extent of potential 
groundwater pollution has not yet been completed.  The Company retained the 
services of an environmental engineering firm in May 1995 to begin the vapor 
extraction of pollutant from the soil and to perform exploratory hydro-punch  
testing to determine the full extent and cost of the cleanup of the 
potential groundwater contamination.  These processes are in their 
preliminary stages and a complete and accurate estimate of the full and 
potential costs cannot be determined at this time.  The Company believes, 
however, that the resolution of these matters will require a significant 
cash outlay.  Initial estimates from environmental engineering firms 
indicate that it could cost from $1,000,000 to $3,000,000 to fully clean up 
the site and could take as long as ten years to complete.  The Company and 
Aero Anaheim entered into an agreement to share the costs of environmental 
remediation with the owner of the Anaheim property.  Under this agreement, 
the Company is obligated to pay 80% of the site's total remediation costs up 
to $725,000 (i.e., up to the Company's $580,000 share) with any costs above 
$725,000 being shared equally between the Company and the property owner.  
Through June 30, 1996, the Company has paid $420,000 as its share of the 
remediation costs (including cash placed in an escrow account for payment of 
expenses).  At June 30, 1996, the Company has a reserve of $608,000, which 
represents its estimated share of future remediation costs at this site.  
Based on consultation with the environmental engineering firms, management 
believes that the Company has made adequate provision for the liability 
based on probable loss. It is possible, however, that the future remediation
 costs at this site may differ significantly from the estimates, and may exceed 
the amount of the reserve.

     From time to time the Company is also involved in other waste disposal 
remediation efforts and proceedings associated with its other facilities.  
Based on information currently available to the Company, management does not 
believe that the costs of such efforts and proceedings will have a material 
adverse effect on the Company's business or financial condition.


     Employees  

     At June 30, 1996, the Company had approximately 480 employees.

<PAGE>
Item 2.  Properties

    The following table lists principal plants and properties of the Company 
and its subsidiaries:
                                                       Owned
                                            Square       or
         Location                           Footage    Leased
       ------------                         ------     ------

  Newbury Park, California                   78,000     Leased 
  Craigavon, Northern Ireland                63,000     Owned
  Craigavon, Northern Ireland                67,000     Owned
  Craigavon, Northern Ireland                 9,000     Owned

   The Northern Ireland properties are pledged as security for installment 
loans payable to the Industrial Development Board for Northern Ireland, from 
which the properties were purchased.  These loans had an aggregate 
outstanding balance of approximately $1,265,000 at June 30, 1996.  

Item 3.  Legal Proceedings

     As to other litigation matters that are not specifically described 
under the caption "General - Environmental Regulation" in Item 1 above, no 
material legal proceedings are presently pending to which the Company or any 
of its property is subject, other than ordinary routine litigation 
incidental to the Company's business. 

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

     At the 1995 Annual Meeting of Stockholders held on July 11, 1996, 
Richard K. Vitelle was elected a Class III director by the stockholders. 
Directors whose terms of office continued after the meeting were Erven P. 
Tallman, Gregory L. Horton, Melvin Foster, Bernee D.L. Strom and Robert G. 
Wilson. In addition to the election of a director, the stockholders approved 
the Company's 1996 Stock Incentive Plan, the 1996 Non-Employee Directors 
Stock Option Plan and a plan of warrant compensation for non-employee 
directors who had joined the Board of Directors on May 31, 1995 and had 
served since that date without other compensation from the Company. 
Following is a summary of the voting:
                                                Votes     Votes 
                                   Votes For   Against  Abstained  Unvoted
                                   --------    -------   -------   -------
Election of Richard K. Vitelle
 as Class III director            19,929,689   258,381       -          -

Approval of 1996 Stock
 Incentive Plan                   10,303,288   841,857    93,126   8,949,799

Approval of 1996 Non-Employee
 Directors Stock Option Plan      11,715,005   513,083   103,716   7,856,266

Approval of plan of warrant
 compensation for non-employee
 directors                        11,088,984   526,350   111,489   8,461,247


     At a Board of Directors meeting immediately following the 1995 Annual 
Meeting, Mr. Tallman resigned from the board, and Karen Beth Brenner was 
elected a director to fill Mr. Tallman's seat.
<PAGE>
                                PART II

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

     The information set forth under the caption "Market and Dividend 
Information" in the Company's 1996 Annual Report to Stockholders is 
incorporated herein by reference and made a part hereof.

Item 6.  Selected Financial Data

     The information set forth under the caption "Five-Year Financial 
Summary" in the Company's 1996 Annual Report to Stockholders is incorporated 
herein by reference and made a part hereof.

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

     The information set forth under the caption "Management's Discussion 
and Analysis of Financial Condition and Results of Operations" in the 
Company's 1996 Annual Report to Stockholders is incorporated herein by 
reference and made a part hereof.

Item 8.  Financial Statements and Supplementary Data

     Reference is made to the financial statements and financial schedules 
included later in this Report under Item 14.

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

     Not applicable.


                                PART III

Item 10. Directors and Executive Officers of the Registrant
    
     This information is incorporated by reference to the Company's proxy 
statement for its 1996 Annual Meeting of Stockholders.

Item 11. Executive Compensation

     This information is incorporated by reference to the Company's proxy 
statement for its 1996 Annual Meeting of Stockholders.

Item 12. Security Ownership of Certain Beneficial Owners and Management

     This information is incorporated by reference to the Company's proxy 
statement for its 1996 Annual Meeting of Stockholders.

Item 13. Certain Relationships and Related Transactions

     This information is incorporated by reference to the Company's proxy 
statement for its 1996 Annual Meeting of Stockholders.

<PAGE>
                                PART IV

Item 14. Exhibits, Financial Statement Schedules and Reports on Form 8-K
                                                         
                                                           1996 Annual
                                                            Report to
                                                           Stockholders
                                                              ------
(a)(1) List of Financial Statements

List of data incorporated by reference:
  Report of KPMG Peat Marwick LLP on consolidated
   financial statements                                         12 
  Consolidated balance sheets as of June 30, 1996
   and 1995                                                     13 
  Consolidated statements of operations for the
   years ended June 30, 1996, 1995 and 1994                     15 
  Consolidated statements of cash flows for the
   years ended June 30, 1996, 1995 and 1994                     16 
  Consolidated statements of stockholders'
   equity (deficit) for the years ended June 30,
   1996, 1995 and 1994                                          17 
  Notes to consolidated financial statements                    18 


(a)(2)  List of Financial Statement Schedules for the
         years ended June 30, 1996, 1995 and 1994:*
        
         VIII - Valuation and Qualifying
                Accounts and Reserves                           32 

         IX   - Short-Term Bank Borrowings                     N/A


                                                    Form 10-K
                                                     -------
(a)(3)   List of Exhibits:                   

         Exhibit Index                                  14 


(b) Reports on Form 8-K:

    The Company did not file any reports on Form 8-K during the quarter 
ended June 30, 1996.






*   Schedules other than those listed are omitted since they are
    not applicable, not required, or the information required to be
    set forth therein is included in the consolidated financial
    statements or in the notes thereto.

<PAGE>

                                 SIGNATURES

     Pursuant to the requirements of Section 13 or 15(d) of the Securities 
Exchange Act of 1934, the registrant has duly caused this report to be 
signed on its behalf by the undersigned, thereunto duly authorized, on 
October 10, 1996.


                                          DDL ELECTRONICS, INC.


                                          /s/ Gregory L. Horton 
                                         -----------------------
                                         Gregory L. Horton
                                         Chief Executive Officer, 
                                          President and Chairman
                                          of the Board of Directors



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


      Signature                      Title                      Date
         
/s/ Gregory L. Horton        Chief Executive Officer,      October 10, 1996
- -----------------------       President and Chairman      ------------------
   Gregory L. Horton          of the Board


/s/ Richard K. Vitelle       Vice President-Finance and    October 10, 1996
- -----------------------       Administration, Chief       ------------------
   Richard K. Vitelle         Financial Officer, Treasurer,
                              Secretary and Director


/s/ Karen B. Brenner         Director                      October 10, 1996
- -----------------------                                   ------------------
   Karen B. Brenner


/s/ Melvin Foster            Director                      October 10, 1996
- -----------------------                                   ------------------
   Melvin Foster


                             Director                      
- -----------------------                                   ------------------
   Robert G. Wilson


                             Director                     
- -----------------------                                   ------------------
   Bernee D. L. Strom




<PAGE>
      
                            EXHIBIT INDEX


Exhibit
Number    Description
- ------    -----------

 3.1      Amended and Restated Certificate of Incorporation of the 
          Company (incorporated by reference to Exhibit 4.1 of the 
          Company's Registration Statement on Form S-8, Commission File 
          No. 33-7440).

 3.2      Bylaws of the Company, amended and restated effective March 
          1995 (incorporated by reference to Exhibit 3-b of the 
          Company's 1995 Annual Report on Form 10-K).

 4.1      Certificate of Designation, Preferences and Rights of Series A 
          Junior Participating Preferred Stock of the Company 
          (incorporated by reference to Exhibit 4.2 of the Company's 
          Registration Statement on Form S-8, Commission File No. 33-7440).

 4.2      Certificate of Designation, Preferences and Rights of Series B 
          Convertible Preferred Stock of the Company (incorporated by 
          reference to Exhibit 4.3 of the Company's Registration 
          Statement on Form S-8, Commission File No. 33-7440).

 4.3      Indenture dated July 15, 1988, applicable to the Company's
          8-1/2% Convertible Subordinated Debentures due August 1, 2008
          (incorporated by reference to Exhibit 4-c of the Company's 1988 
          Annual Report on Form 10-K). 

 4.3.1    Supplemental Indenture relating to the Company's 8-1/2% 
          Convertible Subordinated Debentures due August 1, 2008 
          (incorporated by reference to Exhibit 4-b of the Company's 
          1991 Annual Report on Form 10-K).

 4.4      Indenture relating to the Company's 7% Convertible 
          Subordinated Debentures due 2001 (incorporated by reference to 
          Exhibit 4-c of the Company's 1991 Annual Report on Form 10-K).

 4.5      Rights Agreement dated as of June 10, 1989, between the 
          Company and Bank of America, as Rights Agent (incorporated by 
          reference to Exhibit 1 to the Company's Report on Form 8-K 
          dated June 15, 1989).

 4.5.1    Amendment to Rights Agreement dated as of February 21, 1991, 
          amending the Rights Agreement dated as of June 10, 1989, 
          between the Company and Bank of America, as Rights Agent 
          (incorporated by reference to Exhibit 4.7 of Registration 
          Statement No. 33-39115). 

 4.6      Warrant Agreement for Series A Warrants by and between the
          Company and American Stock Transfer & Trust Company (the
          "Transfer Agent") dated as of November 11, 1992 (incorporated
          by reference to Exhibit 28.2 of the Company's Current Report
          on Form 8-K dated January 7, 1993).


 4.6.1    Second Amendment to the Warrant Agreement for Series A
          Warrants by and between the Company and the Transfer Agent
          dated as of July 31, 1995 (incorporated by reference to
          Exhibit 4-e of the Company's Registration Statement on Form
          S-3, Commission File No. 333-02969).

 4.7      Series C Warrant Agreement dated as of July 1, 1995 between
          the Company and Fechtor, Detwiler & Co., Inc. covering 250,000
          shares and expiring on June 30, 2000 (incorporated by reference to
          Exhibit 4-f of the Company's Registration Statement on Form
          S-3, Commission File No. 333-02969).

 4.8      Series C Warrant Agreement dated as of July 1, 1995 between
          the Company and Fortuna Capital Management covering 100,000
          shares and expiring on June 30, 2000 (incorporated by reference to
          Exhibit 4-g of the Company's Registration Statement on Form
          S-3, Commission File No. 333-02969).

 4.9      Series C Warrant Agreement dated as of July 1, 1995 between
          the Company and Karen Brenner covering 50,000 shares and expiring
          on June 30, 2000 (incorporated by reference to Exhibit 4-h of
          the Company's Registration Statement on Form S-3, Commission
          File No. 333-02969).
         
 4.10     Series C Warrant Agreement dated as of July 1, 1995 between
          the Company and Barry Kaplan covering 15,000 shares and expiring 
          on June 30, 2000  (incorporated by reference to Exhibit 4-k of
          the Company's Registration Statement on Form S-3, Commission
          File No. 333-02969).

 4.11     Series D Warrant Agreement dated as of July 1, 1995 between
          the Company and Charles Linn Haslam covering 250,000 shares
          and expiring on June 30, 2000 (incorporated by reference to
          Exhibit 4-i of the Company's Registration Statement on Form
          S-3, Commission File No. 333-02969).
         
 4.12     Form of Warrant and Contingent Payment Agreement for Series G
          Warrants dated as of March 31, 1996 between the Company and
          each of several former officers, key employees and directors
          of the Company under various consulting agreements and
          deferred fee arrangements covering an aggregate 595,872 shares
          expiring on June 1, 1998 (incorporated by reference to Exhibit
          4-l of the Company's Registration Statement on Form S-3,
          Commission File No. 333-02969).

 4.13     Form of Warrant Agreement for Series H Warrants dated July 1,
          1995 among the Company and each of several current or former
          non-employee directors covering an aggregate of 300,000 shares
          expiring on June 30, 2000 (incorporated by reference to
          Exhibit C of the Company's Proxy Statement for the fiscal 1995
          Annual Stockholders Meeting).

 4.14     Securities Purchase Agreement dated February 29, 1996
          relating to the Company's 10% Senior Secured Notes due July 1,
          1997 issued February 29, 1996 in the aggregate amount of
          $5,300,000 ("Securities Purchase Agreement") (incorporated by
          reference to Exhibit 4-m of the Company's Registration
          Statement on Form S-3, Commission File No. 333-02969).


 4.14.1   Form of 10% Senior Secured Notes due July 1, 1997 in the
          aggregate amount of $5,300,000 ("10% Senior Secured Notes")
          (incorporated by reference to Exhibit 10.1 filed with the
          Company's Quarterly Report on Form 10-Q for the quarter ended
          March 31, 1996).  

 4.14.2   Form of Series E Warrant dated February 29, 1996 covering an
          aggregate 1,500,000 shares and expiring on February 28, 2001
          (incorporated by reference to Exhibit 4-n of the Company's
          Registration Statement on Form S-3, Commission File No.
          333-02969).

 4.14.3   Form of Series F Warrant dated February 29, 1996 covering an
          aggregate 1,060,000 shares and expiring on July 1, 1997,
          exercisable in the event of default on the Company's 10%
          Senior Secured Notes.

 4.14.4   Registration Rights Agreement dated as of February 29, 1996
          between the Company and Rickel & Associates, Inc. ("Rickel")
          (incorporated by reference to Exhibit 4-o of the Company's
          Registration Statement on Form S-3, Commission File No.
          333-02969).

 4.14.5   Registration Rights Agreement dated as of February 29, 1996
          among the Company and each of the Purchasers referred to
          therein (incorporated by reference to Exhibit 4-p of the
          Company's Registration Statement on Form S-3, Commission File
          No. 333-02969).

 4.14.6   Pledge Agreement dated as of February 29, 1996 among Rickel,
          First Union National Bank ("FUNB") and the Company
          (incorporated by reference to Exhibit 4-q of the Company's
          Registration Statement on Form S-3, Commission File No.
          333-02969).

 4.14.7   Collateral Agency Agreement dated as of February 29, 1996
          among Rickel, each Purchaser under the Securities Purchase
          Agreement, FUNB and the Company (incorporated by reference to
          Exhibit 4-r of the Company's Registration Statement on Form
          S-3, Commission File No. 333-02969).

 4.14.8   Engagement Letter dated as of January 30, 1996 between Rickel
          and the Company (incorporated by reference to Exhibit 4-s of
          the Company's Registration Statement on Form S-3, Commission
          File No. 333-02969).

 4.15     Form of Offshore Securities Subscription Agreement and Form of 
          Debenture dated as of February 28, 1996 covering the offer and 
          sale under Regulation S of $3,500,000 aggregate amount of the 
          Company's 10% Cumulative Convertible Debentures due February 
          28, 1997 (incorporated by reference to Exhibit 10.2 filed with 
          the Company's Quarterly Report on Form 10-Q for the quarter 
          ended March 31, 1996).

 4.16     Offshore Securities Subscription Agreement dated as of March 
          1, 1996 covering the offer and sale under Regulation S of 600,000 
          shares of the Company's Common Stock (incorporated by reference to 
          Exhibit 10.3 filed with the Company's Quarterly Report on Form 
          10-Q for the quarter ended March 31, 1996).

 10.1     1985 Stock Incentive Plan (incorporated by reference to
          Exhibit 4a of Registration Statement No. 33-3172).

 10.2     1987 Stock Incentive Plan (incorporated by reference to 
          Exhibit 4a of Registration Statement No. 33-18356)

 10.3     1991 General Nonstatutory Stock Option Plan (incorporated by 
          reference to Exhibit 10-cf of the Company's 1993 Annual Report
          on Form 10-K).

 10.4     1993 Stock Incentive Plan (incorporated by reference to
          Exhibit 4.7 of the Company's Registration Statement on Form
          S-8, Commission file No. 33-74400).

 10.5     1996 Stock Incentive Plan (incorporated by reference to 
          Exhibit A of the Company's Proxy Statement for the fiscal 1995 
          Annual Stockholders Meeting). 

 10.6     1996 Non-Employee Directors Stock Option Plan (incorporated by 
          reference to Exhibit B of the Company's Proxy Statement for the
          fiscal 1995 Annual Stockholders Meeting).

 10.7     Form of Indemnity Agreement with officers and directors
          (incorporated by reference to Exhibit 10-o of the Company's
          1987 Annual Report on Form 10-K).

 10.8     Standard Industrial Lease-Net dated August 1, 1984, among the
          Company, Aeroscientific Corp., and Bradmore Realty Investment
          Company, Ltd. (incorporated by reference to Exhibit 10-w of
          the Company's 1990 Annual Report on Form 10-K).

 10.8.1   Second Amendment to Lease among Bradmore Realty Investment
          Company, Ltd., the Company and the Company's Aeroscientific
          Corp. subsidiary, dated July 2, 1993 (incorporated by
          reference to Exhibit 10-cd of Registration Statement No.
          33-63618).

 10.9     Standard Industrial Lease - Net dated October 15, 1992,
          between L.N.M. Corporation-Desert Land Managing Corp. and the
          Company's A.J. Electronics, Inc. subsidiary (incorporated by
          reference to Exhibit 10.2 of the Company's Quarterly Report on
          Form 10-Q for the quarter ended October 2, 1993).

 10.10    Grant Agreement dated September 16, 1987 between Irlandus
          Circuits Limited and the Industrial Development Board for
          Northern Ireland ("IDB") (incorporated by reference to Exhibit
          10.13 of the Company's Registration Statement No. 33-22856).

 10.10.1  Agreement dated March 10, 1992 between Irlandus Circuits
          Limited and the IDB amending the Grant Agreement dated
          September 16, 1987, between Irlandus and the IDB (incorporated
          by reference to Exhibit 10-br of the Company's 1992 Annual
          Report on Form 10-K).

 10.11    Grant Agreement dated August 29, 1989, between DDL Electronics
          Limited and the IDB (incorporated by reference to Exhibit 10.29
          of the Company's Registration Statement No. 33-39115).


 10.11.1  Agreement dated May 2, 1996, between DDL Electronics Limited
          and the IDB amending the Grant Agreement dated August 29,
          1989, between DDL Electronics and the IDB.

 10.12    Form of Land Registry for the Company's Northern Ireland 
          subsidiaries dated November 4, 1993 (incorporated by reference 
          to Exhibit 10.1 of the Company's Quarterly Report of Form 10-Q 
          for the quarter ended September 30, 1993).

 10.13    Agreement for Purchase of Shares dated October 6, 1995 between
          DDL Electronics, Inc., as buyer, and the shareholders of SMTEK 
          (incorporated by reference to Exhibit 99.1 filed with the 
          Company's Current Report on Form 8-K dated January 12, 1996).

 10.14    Employment Agreement and Letter of Understanding and Agreement
          dated October 15, 1995 between the Company and Gregory L. 
          Horton (incorporated by reference to Exhibit 99.2 filed with 
          the Company's Current Report on Form 8-K dated January 12, 
          1996).

 10.15    Employment Agreement dated September 12, 1996 between the 
          Company and Richard K. Vitelle.

 11       Statement re Computation of Per Share Earnings.

 13       Annual Report to security holders.

 21       Subsidiaries of the Registrant.

 23       Consent of KPMG Peat Marwick, LLP.

 27       Financial Data Schedule.

 99       Undertaking for Form S-8 Registration Statement.





                    [1996 ANNUAL REPORT TO STOCKHOLDERS]

                       

                     DDL ELECTRONICS, INC. AND SUBSIDIARIES 
                               FINANCIAL SUMMARY
                    (In thousands except per share amounts)



                
                                 Year Ended June 30
                    --------------------------------------------
                    1996      1995      1994      1993      1992   
                    ----      ----      ----      ----      ----

Sales             $33,136   $29,576  $ 48,529  $ 57,883  $ 58,516 

Operating Loss     (1,167)   (4,970)   (6,948)   (5,067)  (22,703)

Extraordinary 
 Item               2,356     2,441       -       6,100       -    

Net Income (Loss)   1,598        75    (8,354)    1,073   (22,305)

Earnings (Loss)  
 Per Share         $  .09    $  .00   $ ( .55)  $   .10   $ (3.34)










DESCRIPTION OF BUSINESS

     DDL Electronics, Inc. provides customized, integrated electronic 
manufacturing services ("EMS") to original equipment manufacturers 
("OEMs") in the computer, telecommunications, instrumentation, medical, 
industrial and aerospace industries. The Company also fabricates 
multilayer printed circuit boards ("PCBs") for use primarily in the 
computer, communications and instrumentation industries.  The Company's 
EMS operations are located in Southern California and Northern Ireland.  
Its PCB facilities are located in Northern Ireland. 


<PAGE>

To Our Stockholders:

     These are very exciting times at DDL Electronics, Inc.  With the 
introduction of our new management team and the acquisition of SMTEK, Inc., 
a world class electronic manufacturing services (EMS) provider, DDL is 
poised for continued revenue growth and improved earnings.  DDL's difficult 
history is well known and has presented some interesting challenges for the 
new management team.  A turnaround is clearly underway and we are on track 
with our revitalization effort and rapid expansion into the EMS market.  

     For fiscal 1996, revenues were $33,136,000, an increase of 60% over 
pro forma revenues for fiscal 1995 of $20,811,000 (after excluding 1995 
sales of divested operations).  DDL's balance sheet was strengthened 
considerably during fiscal 1996, and we ended the year with stockholders' 
equity at its highest level in nearly five years.  And earlier this month 
we obtained a $2.5 million bank line of credit for U.S. working capital 
requirements.  
     
     Investment in equipment and facilities has made our operating units 
capable of performing at a sales level several times greater than current 
revenues.  We are strengthening our sales and marketing efforts in both the 
U.S. and Europe to take advantage of this available capacity.  As we 
increase the use of these facilities, we expect to see improvement in 
profitability at each operating unit.  Also encouraging is the fact that 
the European printed circuit board market is emerging from a five-month 
downturn. 

     Strong bookings and bidding activity in the first quarter of fiscal 
1997 bode well for improved operating performance.  At the end of this 
latest quarter, total backlog exceeded $22 million.  Growth in backlog is 
due to strong market demand and a focus on key customer partnerships, with 
a concerted effort to achieve total customer satisfaction.  Repeat business 
is becoming our greatest source of new bookings.  Growth in backlog has 
been accompanied by shortened cycle times and improved on-time delivery 
performance, which has accelerated the conversion of backlog into revenue.  

     We are diligently pursuing strategic acquisitions in order to increase 
our purchasing power and more effectively utilize our capabilities in the 
areas of product engineering, design and test engineering.  We are also 
taking steps to increase the degree of vertical integration between the 
Company's EMS and PCB operations, which should improve overall 
profitability.

     In the last six months, we have improved internal performance 
measures, implemented a business team approach to managing contracts and 
initiated employee motivation programs, the cumulative effect of which has 
been to strengthen our ability to provide high quality product engineering, 
design, automated production and post-production support services.

     Looking ahead, we will focus on a broad spectrum of operational 
improvements, including implementing paperless purchasing transactions and 
electronic data interchange with suppliers and customers, enhancing 
existing production tracking systems and statistical process controls, and 
developing more automated job cost accounting systems and tighter controls 
over material flows.  

     We are excited about the market demand for EMS and PCBs worldwide.  
The Company has a diverse customer base, strong backlog, modern equipment, 
dedicated staff and an international presence.  We are committed to meeting 
or exceeding customers' expectations, which we consider to be essential to 
enhancing shareholder value.


 /s/ GREGORY L. HORTON
Chairman, CEO and President
October 10, 1996


<PAGE>

                   DDL ELECTRONICS, INC. AND SUBSIDIARIES
                         FIVE-YEAR FINANCIAL SUMMARY
                   (In thousands except per share amounts)

                                            Year ended June 30
                               --------------------------------------------
OPERATING DATA                 1996      1995      1994      1993      1992
                               ----      ----      ----      ----      ----
Sales                       $ 33,136  $ 29,576  $ 48,529  $ 57,883  $ 58,516

Costs and expenses:
 Cost of goods sold           29,494    26,516    47,860    55,052    57,688
 Administrative and 
  selling expenses             4,175     6,497     7,617     7,898     9,692
 Goodwill amortization           634        -         -         -         -
 Restructuring charges            -      1,533        -         -     13,839
                              ------    ------    ------    ------    ------
Total costs and expenses      34,303    34,546    55,477    62,950    81,219
                              ------    ------    ------    ------    ------
Operating loss                (1,167)   (4,970)   (6,948)   (5,067)  (22,703)

Non-operating income(expense):
 Investment income               246       109       168       280       639
 Interest expense               (911)     (883)   (1,110)   (1,107)   (1,830)
 Gain on sale of assets           -      3,317         2       264     1,589
 Earthquake expenses              -         -       (500)       -         - 
 Other income (expense), net     (36)       61        34        -         - 
                              ------    ------    ------    ------    ------
Total non-operating
 income (expense)               (701)    2,604    (1,406)     (563)      398
                              ------    ------    ------    ------    ------
Loss from continuing
 operations before
 income taxes                 (1,868)   (2,366)   (8,354)   (5,630)  (22,305)

Income tax benefit             1,110        -         -         -         - 
                              ------    ------    ------    ------    ------
Loss from continuing 
 operations                     (758)   (2,366)   (8,354)   (5,630)  (22,305)

Income (loss) from 
 discontinued operations,
 less applicable income
 taxes                            -         -         -        603        -  
                              ------    ------    ------    ------    ------
Loss before extraordinary
 item                           (758)   (2,366)   (8,354)   (5,027)  (22,305)

Extraordinary item - Gain
 on debt extinguishment        2,356     2,441        -      6,100        - 
                              ------    ------    ------    ------    ------
Net income (loss)            $ 1,598   $    75   $(8,354)  $ 1,073  $(22,305)
                              ======    ======    ======    ======    ======


Earnings (loss) per share:
 Primary:
   Continuing operations      $(0.04)   $(0.15)   $(0.55)   $(0.56)   $(3.34)
   Discontinued operations        -         -         -       0.06        - 
   Extraordinary item           0.13      0.15        -       0.60        -
                               -----     -----     -----     -----     -----
       Total                  $ 0.09    $   -     $(0.55)   $ 0.10    $(3.34) 
                               =====     =====     =====     =====     =====
 Fully diluted:
   Continuing operations      $(0.03)   $(0.15)   $(0.55)   $(0.37)   $(3.34)
   Discontinued operations        -         -         -       0.04        -  
   Extraordinary item           0.12      0.15        -       0.42        - 
                               -----     -----     -----     -----     -----
       Total                  $ 0.09    $   -     $(0.55)   $ 0.09    $(3.34)
                               =====     =====     =====     =====     =====


                                                 June 30
                                ------------------------------------------
BALANCE SHEET DATA             1996      1995      1994      1993      1992
                               ----      ----      ----      ----      ----
Current assets               $15,493   $ 8,876   $12,018   $20,085   $23,116

Current liabilities          $11,979   $ 8,904   $21,277   $14,289   $16,950

Working capital (deficit)    $ 3,514   $   (28)  $(9,259)  $ 5,796   $ 6,166

Current ratio                    1.3       1.0       0.6       1.4       1.4

Total assets                 $28,087   $12,590   $23,258   $33,739   $46,626

Long-term debt               $10,935   $ 7,030   $ 6,870   $20,393   $35,959

Stockholders' equity   
  (deficit)                  $ 5,173   $(3,344)  $(4,889)  $  (943)  $(6,283)

Equity (deficit)  
   per share                 $  0.22   $ (0.21)  $ (0.34)  $ (0.08)  $ (0.92)

Shares outstanding (000s)     22,999    16,063    14,469    11,973     6,863


<PAGE>

   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                      AND RESULTS OF OPERATIONS


Introductory Statement

     The Company provides customized, integrated electronic manufacturing 
services ("EMS") to original equipment manufacturers ("OEMs") in the 
computer, telecommunications, instrumentation, medical, industrial and 
aerospace industries. The Company also fabricates multilayer printed circuit 
boards ("PCBs") for use primarily in the computer, communications and 
instrumentation industries.  The Company's EMS operations are located in 
Southern California and Northern Ireland.  Its PCB facilities are located in 
Northern Ireland. 

     The Company entered the EMS business by acquiring its domestic EMS 
operations in 1985 and by organizing its European EMS operations in 1990. 
Since 1985, the Company has made substantial capital expenditures in its 
Northern Ireland EMS and PCB fabrication facilities.  In fiscal 1995, the 
Company liquidated or sold all assets associated with its PCB and ECM 
operations in the United States. 

     In January 1996, as the first step toward rebuilding a domestic 
presence in the EMS industry, the Company acquired SMTEK, Inc. ("SMTEK"), a 
provider of integrated electronic manufacturing services.  SMTEK specializes 
in the design and manufacture of complex printed circuit board assemblies 
and modules utilizing surface mount technology ("SMT") for sale to 
government-related and commercial customers.

     Historically, DDL was a diversified holding company with operations 
in the areas of EMS and PCB fabrication, broadband communications 
equipment and other businesses.  In the past several years, the Company 
focused its activities in the area of advanced EMS and PCB fabrication.  
During fiscal 1995 the Company sold substantially all the assets of its 
U.S. EMS and PCB operations.  The sales enabled the Company to pay off 
senior debt, thereby reducing the Company's future financing costs.

     The Company has incurred operating losses in recent years.  These 
operating losses amounted to $1,167,000, $4,970,000 and $6,948,000 in 
the fiscal years ended June 30, 1996, 1995 and 1994, respectively.  
Although the Company had net income for the years ended June 30, 1996 
and 1995 of $1,598,000 and $75,000, respectively, fiscal 1996's net 
income included an extraordinary gain of $2,356,000 and an income tax 
benefit of $1,110,000, while fiscal 1995's net income included an 
extraordinary gain of $2,441,000 and a gain of on sales of assets of 
$3,317,000.


Results of Operations

    The following table sets forth the Company's sales and other
operating data as percentages of revenues:
                                        
                                          Year Ended June 30     
                                       -----------------------
                                       1996     1995      1994
                                       ----     ----      ----
                                                
Sales                                 100.0%    100.0%    100.0%
Cost of goods sold                     89.0      89.7      98.6
                                      -----     -----     -----
Gross profit                           11.0      10.3       1.4

Administrative and selling expenses    12.6      21.9      15.7
Goodwill amortization                   1.9        -         -
Restructuring charges                    -        5.2        -  
                                      -----     -----     -----
Operating loss                         (3.5)    (16.8)    (14.3)

Investment income                        .8        .4        .3
Interest expense                       (2.8)     (3.0)     (2.3)
Gain on sale of assets                   -       11.2        -
Earthquake expenses                      -         -       (1.0)
Other income (expense), net             (.1)       .2        .1 
                                      -----     -----     -----
Loss before income taxes               (5.6)     (8.0)    (17.2)

Income tax benefit                      3.3        -         - 
                                      -----     -----     -----
Loss before extraordinary item         (2.3)     (8.0)    (17.2)

Extraordinary item - Gain on
 debt extinguishment                    7.1       8.3        -
                                      -----     -----     -----
Net income (loss)                       4.8%       .3%    (17.2)%
                                      =====     =====     =====

Earnings (loss) per share:
  Loss before extraordinary
   item                              $(0.04)   $(0.15)   $(0.55)
  Extraordinary item                   0.13      0.15        - 
                                       ----      ----      ----
                                     $ 0.09    $   -     $(0.55)
                                       ====      ====      ====


     During fiscal 1995, the Company closed the operations of its A.J. 
Electronics, Inc. subsidiary ("A.J."). The Company recorded restructuring 
charges of $1,533,000 for the costs associated with the shut down and 
disposal of the assets of A.J., including asset write-downs of $552,000, 
additional bad debt write-offs of $136,000, lease termination costs of 
$211,000 and all other exit costs totaling $634,000.  Substantially all of 
the operating assets of A.J. were sold in January 1995 for total 
consideration, in the form of cash and debt assumption, of approximately 
$1,041,000.  


     In December 1994, the Company sold essentially all the assets of its 
Aeroscientific Oregon subsidiary ("Aero Oregon") for proceeds of 
approximately $9,200,000 in cash and the assumption by the purchaser of 
approximately $300,000 of capitalized lease obligations, which resulted in a 
gain of $3,317,000.  With the proceeds of this sale, the Company
paid off $5,300,000 of industrial revenue bonds and settled a $6,941,000 
bank term loan for a cash payment of $4,500,000, which resulted in an 
extraordinary gain on debt extinguishment of $2,441,000.

     Following are the Company's unaudited pro forma consolidated 
operating results for the years ended June 30, 1995 and 1994, which 
exclude the operations of Aero Oregon and A.J., the gain on sale of 
Aero Oregon's assets and the A.J. restructuring charges, as compared 
with actual operating results for the year ended June 30, 1996 (in 
thousands):
                                          Year ended June 30
                                   -------------------------------
                                   1996         1995          1994
                                   ----         ----          ----
                                             (Pro forma)   (Pro forma)

Sales                             $33,136      $20,811       $20,958
                                   ------       ------        ------
Cost of goods sold                 29,494       17,873        19,653
Administrative and
 selling expenses                   4,175        5,062         4,214
Goodwill amortization                 634           -             -
                                   ------       ------        ------
Total costs and expenses           34,303       23,037        23,867
                                   ------       ------        ------
Operating loss                     (1,167)      (2,226)       (2,909)
Non-operating expense, net           (701)        (538)         (641) 
                                   ------       ------        ------
Loss before income taxes           (1,868)      (2,764)       (3,550)
Income tax benefit                  1,110           -             -
                                   ------       ------        ------
Loss before extraordinary item       (758)      (2,764)       (3,550)
Extraordinary item - Gain on
 debt extinguishment                2,356        2,441            -
                                   ------       ------        ------
Net income (loss)                 $ 1,598      $  (323)      $(3,550)
                                   ======       ======        ======

Fiscal 1996 vs. 1995 

     Sales for fiscal 1996 were $33,136,000, compared to $29,576,000 
for fiscal 1995.  Included in fiscal 1995 sales are revenues from A.J. 
and Aero Oregon.  A.J.'s operations were discontinued and ultimately 
liquidated in fiscal 1995, and Aero Oregon's manufacturing facility and 
related assets were sold in December 1994.  Aero Oregon and A.J. 
represented $8,765,000 of fiscal 1995 sales.  After giving effect to a 
pro forma adjustment to exclude sales of Aero Oregon and A.J. from 
prior year's revenues, sales in fiscal 1996 increased $12,325,000 over 
sales of fiscal 1995.  Of this increase, $8,668,000 represents revenues 
of SMTEK, which was acquired in January 1996.  Sales growth at DDL 
Electronics, Ltd. ("DDL-E") accounted for most of the remaining 
increase in consolidated sales. DDL-E added several new turnkey 
customers that have contributed to sales growth in fiscal 1996 and have 
reduced the relative volume of sales made on a consignment basis. For 
"turnkey" sales, DDL-E provides all materials, labor and equipment 
associated with producing the customers' products, while "consigned" 
sales are those in which the customers furnish the materials and DDL-E 
provides only the labor and equipment to manufacture the product.  
Material costs typically represent about 70% of the turnkey method's 
sales price.  Thus, a shift in order mix from consigned to turnkey can 
result in higher sales but lower gross profit margins.

     Gross profit (sales less cost of goods sold) for fiscal 1996 
improved by $582,000 compared to fiscal 1995.  The acquisition of SMTEK 
in January 1996 accounted for $1,600,000 of the increase, offset by a 
decline in gross profit of the Northern Ireland operations of 
approximately $800,000. Gross profit as a percentage of sales declined 
from 14.1% (on a pro forma basis without Aero Oregon and A.J.) for 
fiscal 1995 to 11.0% for fiscal 1996.  DDL-E's gross profit declined by 
$705,000, and its gross profit as a percentage of sales declined from 
14.5% in fiscal 1995 to 5.9% in fiscal 1996 due to a decrease in 
consignment sales and an increase in turnkey sales volume.  Also, the 
cost of direct materials as a percent of turnkey sales in fiscal 1996 
was higher than in fiscal 1995.  An increase in the number of 
production employees handling the higher sales volume and additional 
costs incurred for previously deferred equipment maintenance further 
contributed to the decline in DDL-E's gross profit percentage.  Gross 
profit of Irlandus Circuits Limited ("Irlandus") decreased by $88,000 
and its gross profit percentage declined from 12.7% to 11.4% from 1995 
to 1996.  Irlandus' gross profit declined primarily due to changes in 
product mix.

     The operating loss for fiscal 1996 improved by $3,803,000, from a 
loss in fiscal 1995 of $4,970,000 to a loss of $1,167,000 in fiscal 
1996.  The fiscal 1996 operating loss includes goodwill amortization 
expense of $634,000 arising from the acquisition of SMTEK in January 
1996.  On a pro forma basis, after giving effect to the exclusion of 
Aero Oregon and A.J. from fiscal 1995 operating results, the 
improvement in the operating loss was $1,059,000. A substantial portion 
of fiscal 1995's operating costs were attributable to accrual of 
restructuring charges associated with the discontinuance of A.J.'s 
operations and disposal of its assets. The restructuring charge of 
$1,533,000 in fiscal 1995 was comprised of a writedown of assets to 
liquidation value, accrual of expected lease termination costs and 
provision for operating expenses through A.J.'s ultimate and final 
disposal.

     Net non-operating income (expense) declined from $2,604,000 in 
fiscal 1995 to ($701,000) in fiscal 1996.  This change is attributable 
principally to a non-recurring gain of $3,317,000 on the sale of assets 
of Aero Oregon in fiscal 1995.

     During fiscal 1996, the Company recognized an income tax benefit 
associated with its application for federal tax refunds as permitted 
under section 172(f) of the Internal Revenue Code.  In the aggregate, 
the Company applied for federal tax refunds of $2,175,000, net of costs 
associated with applying for such refunds.  Through June 30, 1996, the 
Company had received $1,871,000 of net refunds plus interest on such 
refunds of $106,000, and has recognized as an income tax benefit 
$1,110,000 net of certain expenses. Because of the possibility that the 
tax returns underlying these refunds may be subject to audit by the 
Internal Revenue Service and a portion of the refunds disallowed, the 
Company has not yet recognized a tax benefit for the remainder of the 
refunds received to date, or for the refunds still expected to be 
received.  Nonetheless, the Company feels that its claim for refund and 
carry back of net operating losses can be substantiated and is 
supported by law, and that the Company will ultimately collect and 
retain a substantial portion of the refunds applied for.

     For fiscal 1995, the loss before extraordinary item was 
$2,366,000, or ($0.15) per share. On a pro forma basis, excluding the 
non-recurring gain on sale of assets and the operations of A.J. and 
Aero Oregon, fiscal 1995 would have shown a loss before extraordinary 
item of $2,764,000. For fiscal 1996, the loss before extraordinary item 
was $758,000, or ($0.04) per share, which includes the effect of the 
$1,110,000 income tax benefit discussed above. 

     Net income for fiscal 1996 was $1,598,000, or $0.09 per share, 
compared to $75,000, or $0.00 per share, for fiscal 1995.  Net income 
for fiscal 1996 includes an extraordinary gain on debt extinguishment 
of $2,356,000 associated with the reduction of the Company's 
outstanding obligations to certain former officers, employees and 
directors in March 1996, as further described in Note 6 to the 
accompanying consolidated financial statements. Net income for fiscal 
1995 includes an extraordinary gain on debt extinguishment of 
$2,441,000 associated with the retirement of the Company's senior bank 
debt in December 1994.

Fiscal 1995 vs. 1994

     Sales for fiscal 1995 were $29,576,000, a decrease of $18,953,000 
from fiscal 1994.  The reduction in sales resulted from the closure of 
A.J.'s operations in November 1994 and the sale of Aero Oregon's 
facility in December 1994.  Approximately $13,550,000 and $5,256,000 of 
the decline in sales was due to the reduced business volume at A.J. and 
Aero Oregon, respectively.  After giving effect to the pro forma 
adjustment of sales for fiscal years 1995 and 1994 to eliminate A.J. and 
Aero Oregon, sales declined by $147,000.  Gross profit improved by 
$2,391,000 to $3,060,000 or, as a percentage of sales, to 10.3% in 1995 
from 1.4% in 1994. The low gross profit percentage in fiscal 1994 was 
the result of disruptions to A.J.'s EMS operations caused by the Los 
Angeles earthquake in January 1994, and by the Company's decision to 
seek high volume, low margin orders in an effort to fill its PCB 
facilities during fiscal 1994.  Subsequently, the Company refocused its 
PCB business to concentrate on higher margin, quick-turn prototype 
boards.

     A.J.'s continuing operations were severely damaged by the 1994 Los 
Angeles earthquake.  After the earthquake A.J. met its existing customer 
commitments, but lost new business from existing customers and potential 
customers while the plant was being reconstructed.  Because of A.J.'s 
substantial decline in business, cash outflow and no opportunity for 
relief financing, management ceased operations and liquidated A.J.'s 
assets in fiscal 1995.

     The Company's PCB business, in both the United States and Europe, 
continued to be adversely affected by underutilization of existing 
capacity which, together with intense competition from companies within 
the PCB industry, has contributed to a reduction in sales.  The 
Company's domestic PCB production, formerly performed at Aero Oregon's 
facility, was particularly impacted by its underutilization.  In late 
1994, Aero Oregon changed its product mix and service strategy, 
concentrating on higher margin, quick-turn or prototype business.  Aero 
Oregon's operating results improved but could not improve quickly enough 
to take advantage of improvements in the PCB industry's market.  As a 
result, management decided to sell its Oregon facility to a Japanese PCB 
company interested in acquiring a production facility in the  United 
States. Consideration for the sale of Aero Oregon's assets included 
approximately $9,200,000 in cash and assumption by the buyer of 
approximately $300,000 of capitalized lease obligations.  The sale 
resulted in a gain of $3,317,000.  Proceeds from the sale of Aero 
Oregon's assets were used to pay off all of the Company's senior debt 
with two banks.  This included negotiating a reduction in the amount 
owed to one of the banks of $2,441,000, resulting in an extraordinary 
gain in that amount in fiscal 1995.

     The Company's operating loss for fiscal 1995 was lower by 
$1,978,000 than its fiscal 1994 operating loss.  The fiscal 1995 
operating loss included $1,533,000 in restructuring charges associated 
with the shut down and liquidation of A.J., and approximately $1,400,000 
of non-recurring general and administrative expenses associated with the 
Company's change in board and management as the result of a proxy 
contest, increases in expected remediation costs associated with the 
Company's former Anaheim facility and an increase in the obligation to 
certain former officers, key employees and directors of the Company 
under consulting agreements and deferred fee arrangements.  

     Investment income declined in fiscal 1995 by $59,000 due to a lower 
average monthly balance of investable funds, despite a higher ending 
cash balance.  Interest expense declined during fiscal 1995 as compared 
to fiscal 1994 as a result of the payoff of the Company's senior debt.

     The current year's net loss before extraordinary item was 
$5,988,000 lower than in fiscal 1994 due to the $3,317,000 gain 
resulting from the sale of Aero Oregon's assets, and reduced interest 
expense resulting from the complete payoff of the Company's senior debt 
in December 1994. 

    Improvement in the Company's loss before extraordinary item for 
fiscal 1995 was  due to the Company's sale or liquidation of  
unprofitable operations, improved operating margins at the Company's 
continuing subsidiaries, lower debt costs resulting from payoff of the 
Company's senior debt and gain realized from the sale of Aero Oregon's 
facility and manufacturing assets.  This was partially offset by 
restructuring charges associated with the liquidation of A.J. and 
additional general and administrative costs recorded in the last quarter 
of fiscal 1995. 

Inflation

    Changes in product mix from year to year and highly competitive 
markets make it difficult to accurately assess the impact of inflation 
on profit margins.  Management generally believes that business has not 
been affected materially and adversely by inflationary increases in 
costs and expenses.  On the other hand, the current low inflationary 
environment has inhibited the Company's ability to increase the price of 
its products and services.

Liquidity and Capital Resources

     The Company's primary source of liquidity is its cash and cash 
equivalents, which amounted to $2,519,000 at June 30, 1996.  During the 
year ended June 30, 1996, cash and cash equivalents decreased by 
$398,000.  This net cash outflow consisted of cash used to acquire SMTEK 
of $7,638,000, cash used by operating activities of $555,000, capital 
expenditures of $910,000, and the effect of exchange rate changes on 
cash of $79,000, partially offset by cash inflows of $6,558,000 from new 
borrowings net of debt repayments and debt issue costs, proceeds from 
issuances of common stock of $1,997,000, and proceeds from government 
grants of $229,000. 

     Components of operating working capital, net of the effects of the 
business acquired, increased by $1,508,000 during fiscal 1996, which 
consisted of a $726,000 increase in costs and estimated earnings in 
excess of billings on uncompleted contracts, a $1,881,000 increase in 
inventories and an $86,000 increase in prepaid expenses and other 
current assets, partially offset by increases in current liabilities of 
$915,000 and a decrease in accounts receivable of $270,000.  The 
increase in operating working capital is primarily the result of the 
acquisition of SMTEK in 1996. 

     The Company's EMS and PCB fabrication businesses require continuing 
investment in plant and equipment to remain competitive.  Recently, 
however, the Company's financial position has severely restricted its 
ability to make capital investments in its facilities. Capital 
expenditures during fiscal 1996, 1995 and 1994 were approximately 
$1,599,000, $643,000 and $805,000, respectively.  The Company 
anticipates it will need to increase its capital spending in the coming 
years in order to stay competitive as technology improves.  Management 
estimates that capital expenditures of as much as $1,500,000 may be 
required in fiscal 1997.  Of that amount, the substantial majority is 
expected to be financed by a combination of capital leases, secured 
loans and other borrowings.

     In February 1996, the Company issued 10% Senior Secured Notes due 
July 1, 1997 in the aggregate amount of $5,300,000 (the "10% Senior 
Notes") and 10% Cumulative Convertible Debentures due February 28, 1997 
in the aggregate amount of $3,500,000 (the "10% Convertible 
Debentures"). The proceeds of these borrowings were used to pay off the 
principal of and accrued interest on the $7,000,000 bridge loans which 
had been taken out to finance the acquisition of SMTEK, to pay 
acquisition costs and to provide working capital for SMTEK. In March 
1996, to raise additional working capital for SMTEK, the Company sold 
600,000 shares of common stock to an offshore investor which generated 
net proceeds of $1,112,000. 

     The 10% Senior Notes are secured by (i) 1,060,000 shares of common 
stock and (ii) warrants, Series F, to purchase 1,060,000 shares of common 
stock (the "Collateral Warrants"), all of which have been placed into an 
escrow account.  In the event the Collateral Warrants are required to retire 
the 10% Senior Notes, each warrant would be exercisable into one share of 
common stock at a price which is 6% less than the market value of the 
Company's common stock at the time of exercise. If the 10% Senior Notes are 
repaid from sources other than the Collateral Warrants, then the Collateral 
Warrants expire and can no longer be exercised.  The Company also deposited 
$375,000 into a restricted cash account maintained by an escrow agent, such 
amount to be used for interest payments on the 10% Senior Notes.  At June 
30, 1996, this restricted cash amounted to $208,000, and is included in 
prepaid expenses and other current assets in the accompanying Consolidated 
Balance Sheet.

     The 10% Convertible Debentures, which were sold to offshore 
investors, were convertible into common stock at any time after 60 days 
at a conversion price equal to 82% of the market price of the Company's 
common stock at the time of conversion.  In May and June 1996, the 
holders of all of the 10% Convertible Debentures elected to convert such 
debentures into common stock.  As a result of these conversions, a total 
of 2,698,275 new shares of common stock were issued, and stockholders' 
equity increased by $3,188,000, net of the remaining unamortized issue 
costs. 

     As indicated above, the 10% Senior Notes mature on July 1, 1997.  The 
Company plans to retire this $5,300,000 indebtedness at or prior to maturity 
by issuing new common stock.  The note holders have the option to accept 
common stock in lieu of cash.  If the note holders do not so elect, then the 
Company plans to issue stock to other parties to raise the payoff amount.  
Under certain circumstances, as set forth in the agreements governing the 
10% Senior Notes, the Company can apply some or all of the 1,060,000 common 
stock shares held in escrow toward the payoff of these notes.  The total 
number of new shares of common stock which will need to be issued to fund 
the retirement of these notes depends on several factors, including: (i) 
whether the notes are paid off prior to the maturity date; (ii) if paid 
prior to maturity, whether the prepayment is partial or complete; and (iii) 
the market price of the Company's common stock at the time of issuance.

     The Company's financial statements are presented on a going concern 
basis, which contemplates the realization of assets and satisfaction of 
liabilities in the normal course of business.  The Company incurred 
operating losses of $1,167,000, $4,970,000 and $6,948,000 and negative cash 
flows from operating activities of $555,000, $264,000 and $2,710,000 for the 
years ended June 30, 1996, 1995 and 1994, respectively.

     The achievement of sustained operating profitability is the most 
significant internal factor bearing on the Company's long-term viability. No 
assurance can be given that the Company will attain operating profitability 
or that cash generated from non-operating sources will be adequate to fund 
future cash needs.  As a necessary step to improve the Company's results of 
operations, the Company is actively pursuing strategic acquisition 
candidates that might better assure growth of the Company in the markets and 
industries in which it has expertise.      

     Management anticipates that the Company will continue to incur 
operating losses for at least the near term future due to its current level 
of fixed costs for manufacturing overhead relative to its current sales 
volume, as well as amortization expense of the goodwill arising from the 
acquisition of SMTEK.  Operating losses are expected to continue until such 
time as sales increase to a level necessary to absorb fixed costs and offset 
goodwill amortization.  No assurance can be given as to whether or when 
sales increases may be achieved.  Sales increases will depend in part upon 
strengthening the Company's sales and marketing functions for its existing 
operations and improving its price competitiveness in the EMS industry by 
achieving economies of scale in the procurement of electronic components. 

     At June 30, 1996, the Company's total cash and cash equivalents 
amounted to $2,519,000.  As of September 30, 1996, total cash and cash 
equivalents had declined to $1,349,000 due primarily to working capital 
requirements at the Company's EMS operation in Northern Ireland. In 
October 1996, the Company finalized an accounts receivable-based working 
capital bank line of credit for its U.S. EMS operation, which provides 
for borrowings of up to $2,500,000 at an interest rate of prime plus 
1.25%.  Management believes that the Company's cash resources and 
borrowing capacity on its working capital lines of credit are sufficient 
to fund operations for at least the next year.



<PAGE>

                         Independent Auditors' Report




The Board of Directors and Stockholders
DDL Electronics, Inc.:

We have audited the accompanying consolidated balance sheets of DDL 
Electronics, Inc. and subsidiaries as of June 30, 1996 and 1995, and the 
related consolidated statements of operations, stockholders' equity 
(deficit), and cash flows for each of the years in the three-year period 
ended June 30, 1996.  These consolidated financial statements are the 
responsibility of the Company's management.  Our responsibility is to 
express an opinion on these consolidated financial statements based on 
our audits. 

We conducted our audits in accordance with generally accepted auditing 
standards.  Those standards require that we plan and perform the audits 
to obtain reasonable assurance about whether the financial statements 
are free of material misstatement.  An audit includes examining, on a 
test basis, evidence supporting the amounts and disclosures in the 
financial statements.  An audit also includes assessing the accounting 
principles used and significant estimates made by management, as well as 
evaluating the overall financial statement presentation.  We believe 
that our audits provide a reasonable basis for our opinion.  

In our opinion, the consolidated financial statements referred to above 
present fairly, in all material respects, the financial position of DDL 
Electronics, Inc. and subsidiaries as of June 30, 1996 and 1995, and the 
results of their operations and cash flows for each of the years in the 
three-year period ended June 30, 1996 in conformity with generally 
accepted accounting principles. 



/s/ KPMG PEAT MARWICK LLP

Los Angeles, California
September 6, 1996, except for
 the last paragraph of Note 12,
 which is as of October 9, 1996


<PAGE>

                   DDL ELECTRONICS, INC. AND SUBSIDIARIES
                        Consolidated Balance Sheets
                              (In thousands)


                                                             June 30
                                                        -----------------
                                                        1996         1995
                                                        ----         ----
           Assets

Current assets:
  Cash and cash equivalents                           $ 2,519      $ 2,917
  Accounts receivable, net (Note 3)                     5,620        3,600
  Costs and estimated earnings
   in excess of billings on 
   uncompleted contracts (Note 4)                       3,026           -
  Inventories (Note 5)                                  4,014        2,188
  Prepaid expenses and other
   current assets                                         314          171
                                                       ------       ------
       Total current assets                            15,493        8,876
                                                       ------       ------
Property, equipment and improvements,
 at cost (Notes 6 and 10):
  Buildings and improvements                            5,604        5,217
  Plant equipment                                      13,999        9,486
  Office and other equipment                            1,444        1,268
                                                       ------       ------
                                                       21,047       15,971
Less:  Accumulated depreciation
 and amortization                                     (15,130)     (12,662)
                                                       ------       ------
Property, equipment and
 improvements, net                                      5,917        3,309
                                                       ------       ------
Other assets:
  Goodwill, net                                         5,708           -
  Debt issue costs                                        533           44
  Deposits and other assets                               436          361
                                                       ------       ------
                                                        6,677          405
                                                       ------       ------

                                                      $28,087      $12,590
                                                       ======       ======

<PAGE>
                   DDL ELECTRONICS, INC. AND SUBSIDIARIES
                        Consolidated Balance Sheets
                    (In thousands except share amounts)
                              (continued)
 

                                                            June 30
                                                        -----------------
                                                        1996         1995
                                                        ----         ----
   Liabilities and Stockholders' Equity (Deficit)

Current liabilities:
  Current portion of long-term debt (Note 6)          $   603      $   633
  Accounts payable                                      7,485        5,283
  Accrued payroll and employee benefits                   777          601
  Other accrued liabilities (Note 9)                    3,114        2,387
                                                       ------       ------

       Total current liabilities                       11,979        8,904
                                                       ------       ------

Long-term debt, less current
 portion (Note 6)                                      10,935        7,030
                                                       ------       ------

Commitments and contingencies (Note 10)

Stockholders' equity (deficit) (Notes 6 and 8):
  Preferred stock, $1 par value; 1,000,000
   shares authorized; no shares issued
   or outstanding                                         -            -
  Common stock, $.01 par value; 50,000,000
   shares authorized; 22,998,879 and
   16,062,979 shares issued and outstanding
   at June 30, 1996 and 1995, respectively               230          161
  Additional paid-in capital                          29,304       20,983
  Common stock held in escrow                         (1,325)          -
  Accumulated deficit                                (22,000)     (23,598)
  Foreign currency translation adjustment             (1,036)        (890)
                                                      ------       ------
      Total stockholders' equity (deficit)             5,173       (3,344)
                                                      ------       ------

                                                     $28,087      $12,590
                                                      ======       ======




        See accompanying notes to consolidated financial statements.  

<PAGE>

                   DDL ELECTRONICS, INC. AND SUBSIDIARIES
                    Consolidated Statements of Operations
                   (In thousands except per share amounts)


                                                   Year ended June 30
                                             ------------------------------
                                             1996         1995         1994
                                             ----         ----         ----

Sales                                      $33,136      $29,576      $48,529
                                            ------       ------       ------
Costs and expenses:
  Cost of goods sold                        29,494       26,516       47,860
  Administrative and selling expenses        4,175        6,497        7,617
  Goodwill amortization                        634           -            -
  Restructuring charges (Note 2)                -         1,533           -
                                            ------       ------       ------
                                            34,303       34,546       55,477
                                            ------       ------       ------
Operating loss                              (1,167)      (4,970)      (6,948)
                                            ------       ------       ------
Non-operating income (expense):
  Interest income                              246          109          168
  Interest expense                            (911)        (883)      (1,110)
  Gain on sale of assets (Note 2)               -         3,317            2
  Earthquake expenses                           -            -          (500)
  Other income (expense), net                  (36)          61           34
                                            ------       ------       ------
                                              (701)       2,604       (1,406) 
                                            ------       ------       ------
Loss before income taxes                    (1,868)      (2,366)      (8,354)

Income tax benefit (Note 7)                  1,110           -            -
                                            ------       ------       ------
Loss before extraordinary item                (758)      (2,366)      (8,354) 

Extraordinary item - 
  Gain on debt extinguishment
  (Notes 2 and 6)                            2,356        2,441           -
                                            ------       ------       ------

Net income (loss)                          $ 1,598      $    75      $(8,354)
                                            ======       ======       ======


Earnings (loss) per share:
  Loss before extraordinary item           $ (0.04)     $ (0.15)     $ (0.55)
  Extraordinary item                          0.13         0.15           -
                                            ------       ------       ------
  Earnings (loss) per share                $  0.09      $    -       $ (0.55)
                                            ======       ======       ======
Share used in computing
 earnings (loss) per share                  18,807       15,971       15,097
                                            ======       ======       ======



        See accompanying notes to consolidated financial statements.  

<PAGE>      
                 DDL ELECTRONICS, INC. AND SUBSIDIARIES
                    Consolidated Statements of Cash Flows
                              (In thousands)
                                                   Year ended June 30
                                              ------------------------------
                                              1996         1995         1994
                                              ----         ----         ----
Cash flows from operating activities:
  Net income (loss)                         $ 1,598      $    75      $(8,354)
  Adjustments to reconcile net income 
   (loss) to net cash used by operating
   activities:
    Depreciation and amortization             2,028        1,505        3,120
    Gain on debt extinguishment              (2,356)      (2,441)          - 
    Gain on sale of assets                       -        (3,317)          (2)
    Net (increase) decrease in operating
     working capital, net of effects 
     of business acquired (Note 9)           (1,508)       4,009        2,648
    (Increase) decrease in deposits and 
      other assets                              (93)           2           27
    Benefit of non-capital grants              (265)        (139)        (150)
    Other                                        41           42            1
                                             ------       ------       ------
Net cash used by operating activities          (555)        (264)      (2,710)
                                             ------       ------       ------
Cash flows from investing activities:
  Capital expenditures                         (910)        (547)        (711)
  Purchase of SMTEK, Inc., net of
   cash acquired (Note 2)                    (7,638)          -            -
  Proceeds from sale of assets (Note 2)          -         9,936           18
                                             ------       ------       ------
Net cash provided by (used in)  
 investing activities                        (8,548)       9,389         (693)
                                             ------       ------       ------
Cash flows from financing activities:
  Proceeds from long-term debt                8,800          612          272
  Payments of long-term debt                 (1,870)     (10,819)      (1,633)
  Debt issue costs                             (372)          -            -
  Proceeds from issuance of common 
   stock, net                                 1,112          980           -
  Proceeds from exercise of stock options       437          287           94
  Proceeds from exercise of stock warrants      448           -         3,455
  Proceeds from issuance of preferred stock      -            -           675
  Proceeds from foreign government grants       229          202          268
                                             ------       ------       ------
Net cash provided by (used in)  
 financing activities                         8,784       (8,738)       3,131
                                             ------       ------       ------
Effect of exchange rate changes on cash         (79)         (10)          44
                                             ------       ------       ------
Increase (decrease) in cash 
 and cash equivalents                          (398)         377         (228)
Cash and cash equivalents at
 beginning of year                            2,917        2,540        2,768
                                             ------       ------       ------
Cash and cash equivalents at end of year    $ 2,519      $ 2,917      $ 2,540
                                             ======       ======       ======


        See accompanying notes to consolidated financial statements.

<PAGE>
<TABLE>
<CAPTION>
                                             DDL ELECTRONICS, INC. AND SUBSIDIARIES
                                    Consolidated Statements of Stockholders'  Equity (Deficit)
                                            Years ended June 30, 1996, 1995 and 1994                                               
                                               (In thousands except share amounts)            
                                                            
                                        Common Stock       Common Stock                                Foreign       Total
                           Preferred   --------------     held in escrow      Additional               currency  stockholders'
                             Stock                 Par    ---------------      paid-in   Accumulated  translation   equity
                             shares    Shares     value   Shares     Value      capital    deficit    adjustment   (deficit) 
                             ------    ------     -----   ------     -----      -------    -------     -------     -------
<S>                          <C>     <C>         <C>    <C>          <C>       <C>        <C>         <C>          <C> 

Balance at June 30, 1993       -     11,972,880  $ 120         -      $   -    $ 15,380   $(15,319)   $(1,124)     $  (943)        
Net loss                       -            -        -         -          -          -      (8,354)       -         (8,354)
Exercise of warrants           -      2,370,148     24         -          -       3,431        -          -          3,455
Issuance of preferred stock   450           -        -         -          -         675        -          -            675
Conversion of debentures       -         30,500      -         -          -          61        -          -             61
Exercise of stock options      -         95,190      1         -          -          93        -          -             94
Compensation expense on
 stock option grants           -            -        -         -          -           6        -          -              6
Translation adjustments        -            -        -         -          -           -        -          117          117
                             ----    ----------   ----   ---------      -----    ------     ------     ------       ------
Balance at June 30, 1994      450    14,468,718    145         -          -      19,646    (23,673)    (1,007)      (4,889)
Net income                     -            -        -         -          -          -          75        -             75
Issuance of common stock       -        760,000      8         -          -         972        -          -            980
Conversion of debentures       -         43,000      -         -          -          86        -          -             86
Exercise of stock options      -        450,447      5         -          -         282        -          -            287
Shares retired                 -            (27)     -         -          -          -         -          -            -
Conversion of Series B
 preferred stock to common   (450)      340,841      3         -          -          (3)       -          -            -
Translation adjustments        -            -        -         -          -          -         -          117          117
                             ----    ----------   ----   ---------      -----    ------     ------     ------       ------
Balance at June 30, 1995       -     16,062,979    161         -          -      20,983    (23,598)      (890)      (3,344)
Net income                     -            -        -         -          -          -       1,598        -          1,598
Stock issued as partial pay-
 ment for SMTEK acquisition    -      1,000,000     10         -          -         791        -          -            801
Stock issued as debt 
 placement fee                 -        572,683      6         -          -         710        -          -            716
Stock issued as collateral
 for 10% senior notes          -      1,060,000     10  (1,060,000)    (1,325)    1,315        -          -            - 
Sale of common stock           -        600,000      6         -           -      1,106        -          -          1,112
Conversion of debentures       -      2,764,275     28         -           -      3,292        -          -          3,320
Exercise of stock options      -        595,442      6         -           -        431        -          -            437
Exercise of warrants           -        323,500      3         -           -        445        -          -            448
Warrant compensation costs     -            -        -         -           -        196        -          -            196 
Other stock transactions       -         20,000      -         -           -         35        -          -             35
Translation adjustments        -            -        -         -           -         -         -         (146)        (146)
                             ----    ----------   ----   ---------      -----    ------     ------     ------       ------
Balance at June 30, 1996       -     22,998,879  $ 230  (1,060,000)   $(1,325)  $29,304   $(22,000)   $(1,036)     $ 5,173
                             ====    ==========   ====   =========      =====    ======     ======     ======       ====== 

                                  See accompanying notes to consolidated financial statements. 

</TABLE>
<PAGE>

                 DDL ELECTRONICS, INC. AND SUBSIDIARIES
               Notes to Consolidated Financial Statements


Note 1 - Summary of Significant Accounting Policies

DESCRIPTION OF BUSINESS

     DDL Electronics, Inc. provides customized, integrated electronic 
manufacturing services ("EMS") to original equipment manufacturers ("OEMs") 
in the computer, telecommunications, instrumentation, medical, industrial 
and aerospace industries. The Company also manufactures multilayer printed 
circuit boards ("PCBs") for use primarily in the computer, communications 
and instrumentation industries.  The Company's EMS operations are located in 
Southern California and Northern Ireland.  The Company's PCB facilities are 
located in Northern Ireland. 

     The consolidated financial statements include the accounts of DDL 
Electronics, Inc. and its subsidiaries (collectively, the "Company").  All 
significant intercompany transactions and accounts have been eliminated in 
consolidation. 

ACCOUNTING PERIOD

     The Company utilizes a 52-53 week fiscal year ending on the Friday 
closest to June 30 which, for fiscal years 1996, 1995 and 1994, fell on June 
28, June 30 and July 1, respectively.  In these consolidated financial 
statements, the fiscal year-end for all years is shown as June 30 for 
clarity of presentation.

CASH EQUIVALENTS

     For financial reporting purposes, cash equivalents consist primarily of 
money market instruments and bank certificates of deposit that have original 
maturities of three months or less.  

FAIR VALUE OF FINANCIAL INSTRUMENTS

     As of June 30, 1996, the carrying amount of the Company's cash and cash 
equivalents, accounts receivable and accounts payable approximate their fair 
value because of the short maturity of those instruments.  The carrying 
amount of long-term debt was $11,538,000 and the fair value was $11,159,000 
as of June 30, 1996.  The fair value of the Company's long-term debt is 
estimated based on the quoted market prices for the same or similar issues 
or on the current rates offered to the Company for debt of the same 
remaining maturities.  All financial instruments are held for purposes other 
than trading. 

CONCENTRATIONS OF CREDIT RISK

     Financial instruments that potentially subject the Company to 
concentrations of credit risk consist principally of money market 
instruments and trade receivables.  The Company invests its excess cash in 
money market instruments and certificates of deposit with high credit 
quality financial institutions and, by policy, limits the amount of credit 
exposure to any one issuer.  Concentrations of credit risk with respect to 
trade receivables exist because the Company's EMS and PCB operations rely 
heavily on a relatively small number of customers.  The Company performs 
ongoing credit evaluations of its customers and generally does not require 
collateral.  The Company maintains reserves for potential credit losses and 
such losses, to date, have been within management's expectations. 

INVENTORIES

     Manufacturing inventories are stated at the lower of cost or net 
realizable value, with cost determined principally by use of the first-in, 
first-out method.  

LONG-LIVED ASSETS 

     Property, equipment and improvements are stated at cost.  Depreciation 
and amortization are computed on the straight-line and declining balance 
methods.  The principal estimated useful lives are:  buildings - 20 years; 
improvements - 10 years; plant, office and other equipment - 3 to 7 years.  
Upon the retirement of assets, costs and the related accumulated 
depreciation are eliminated from the accounts and any gain or loss is 
included in income.  Property, equipment and improvements acquired by the 
Company's foreign subsidiaries are recorded net of capital grants received 
from the Industrial Development Board for Northern Ireland.

     Goodwill represents the excess of acquisition cost over the fair value 
of net assets of a purchased business, and is being amortized over five 
years, which is the expected period of benefit. 

     Statement of Financial Accounting Standards No. 121 (SFAS 121), 
"Accounting for the Impairment of Long-Lived Assets and Long-Lived Assets to 
be Disposed Of," was issued in March 1995.  SFAS 121 requires that long-
lived assets and certain intangible assets be reviewed for impairment in 
value, based upon undiscounted future cash flows, and that appropriate 
losses be recognized whenever it is determined that the carrying amount of 
an asset may not be recovered.  The Company adopted SFAS 121 in fiscal year 
1996 and such adoption did not have a material effect on the Company's 
financial position or results of operations.

REVENUE AND COST RECOGNITION

     The Company's Northern Ireland operating units recognize sales and cost 
of sales upon shipment of products.  

     SMTEK, the Company's U.S. operating unit which was acquired during 
1996, has historically generated the majority of its revenue through long-
term contracts with suppliers of electronic components and products to the 
federal government. Consequently, SMTEK uses the percentage of completion 
method to recognize sales and cost of sales.  SMTEK determines percentage 
complete on the basis of costs incurred to total estimated costs.  Contract 
costs include all direct material and labor costs and those indirect costs 
related to contract performance, such as indirect labor, supplies, tools, 
repairs and depreciation costs.  Selling, general and administrative costs 
are charged to expense as incurred.  In the period in which it is determined 
that a loss will result from the performance of a contract, the entire 
amount of the estimated loss is charged to income.  Other changes in 
contract price and estimates of costs and profits at completion are 
recognized prospectively.  This method recognizes in the current period the 
cumulative effect of the changes on current and prior periods.  The asset 
"Costs and estimated earnings in excess of billings on uncompleted 
contracts" represents revenues recognized in excess of amounts billed.  
Included in SMTEK's sales and cost of sales amounts are revenues from 
engineering design and test services, which are immaterial in relation to 
consolidated revenue from product sales.

INCOME TAXES

     Effective July 1, 1993, the Company adopted, on a prospective basis, 
Statement of Financial Accounting Standards No. 109 (SFAS 109), "Accounting 
for Income Taxes."  SFAS 109 is an asset and liability approach that 
requires the recognition of deferred tax assets and liabilities for the 
expected future tax consequences of events that have been recognized in the 
Company's financial statements or tax returns.  In estimating future tax 
consequences, SFAS 109 generally considers all expected future events other 
than enactments of changes in tax law or statutorily imposed rates.  The 
effect on deferred tax assets and liabilities of a change in tax rates is 
recognized in income in the period that includes the enactment date.

EARNINGS (LOSS) PER SHARE

     Earnings (loss) per share is computed by dividing net income by the 
weighted average number of shares of common stock outstanding and common 
stock equivalents.  The determination of common stock equivalents assumes 
exercise of those outstanding stock options and warrants to purchase stock 
that have a dilutive effect on earnings per share (calculated by the 
treasury stock method).

FOREIGN CURRENCY TRANSLATION

     The financial statements of DDL's Northern Ireland subsidiaries have 
been translated into U.S. dollars from their functional currency, British 
pounds sterling, in the accompanying statements in accordance with Statement 
of Financial Accounting Standards No. 52.   Balance sheet amounts have been 
translated at the exchange rate on the balance sheet date and income 
statement amounts have been translated at average exchange rates in effect 
during the period.  The net translation adjustment is carried as a component 
of stockholders' equity.  

USE OF ESTIMATES

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

RECENT ACCOUNTING PRONOUNCEMENT

     Statement of Financial Accounting Standards No. 123 (SFAS 123), 
"Accounting for Stock-Based Compensation," becomes effective for the 
Company's fiscal year 1997.  SFAS 123 establishes new financial accounting 
and reporting standards for stock-based compensation plans.  Entities will 
be allowed to measure compensation expense for stock-based compensation to 
employees under SFAS 123 or the existing standard, which is Accounting 
Principles Board Opinion (APBO) No. 25, "Accounting for Stock Issued to 
Employees."  Entities electing to remain with the APBO 25 accounting method 
will be required to make pro forma disclosures of net income and earnings 
per share as if the SFAS 123 accounting method had been applied.  The 
Company plans to adopt only the disclosure requirements of SFAS 123; 
accordingly, such adoption will not affect the Company's financial position, 
results of operations or cash flows.


CHANGES IN CLASSIFICATION

     Certain reclassifications have been made to the fiscal 1995 and 1994 
financial statements to conform with the fiscal 1996 financial statement 
presentation.  Such reclassifications had no effect on the Company's results 
of operations or stockholders' equity (deficit).  


Note 2 - BUSINESS ACQUISITION, LIQUIDATION AND DIVESTITURE

LIQUIDATION AND DIVESTITURE

     During fiscal 1995, the Company closed the operations of its A.J. 
Electronics, Inc. subsidiary ("A.J."). The Company recorded restructuring 
charges of $1,533,000 for the costs associated with the shut down and 
disposal of the assets of A.J., including asset write-downs of $552,000, 
additional bad debt write-offs of $136,000, lease termination costs of 
$211,000, and all other exit costs totaling $634,000.  Substantially all of 
the operating assets of A.J. were sold in January 1995 for total 
consideration, in the form of cash and debt assumption, of approximately 
$1,041,000.  

     In December 1994, the Company sold essentially all the assets of its 
Aeroscientific Oregon subsidiary ("Aero Oregon") for proceeds of 
approximately $9,200,000 in cash and the assumption by the purchaser of 
approximately $300,000 of capitalized lease obligations, which resulted in a 
gain of $3,317,000.  With the proceeds of this sale, the Company
paid off $5,300,000 of industrial revenue bonds and settled a $6,941,000 
bank term loan for a cash payment of $4,500,000, which resulted in an 
extraordinary gain on debt extinguishment of $2,441,000.

ACQUISITION 

     On January 12, 1996, the Company acquired 100% of the outstanding stock 
of SMTEK, Inc. ("SMTEK"), a provider of integrated electronic contract 
manufacturing services.  The purchase price of $8,000,000 was paid in cash 
of $7,199,000 and 1,000,000 shares of unregistered common stock which was 
valued at $801,000. The Company also incurred acquisition-related fees and 
other costs totaling $495,000.  The cash portion of the purchase price was 
financed through the issuance of short-term 10% bridge loans in the 
aggregate amount of $7,000,000 (the "Bridge Loans"). The Bridge Loans were 
repaid in February 1996 through the issuance of 10% Senior Secured  Notes in 
the aggregate amount of $5,300,000 and 10% Cumulative Convertible Debentures 
in the aggregate amount of $3,500,000. As further described in Note 6, in 
May and June 1996 the holders of the 10% Cumulative Convertible Debentures 
converted these debentures to equity. 

     The acquisition of SMTEK has been accounted for using the purchase 
method.  In accordance with Accounting Principles Board Opinion No. 16, the 
total investment made in SMTEK of $8,495,000 has been allocated to the 
assets and liabilities acquired at their estimated fair values at the 
acquisition date, which resulted in the recognition of goodwill of 
$6,342,000.  Accumulated amortization of goodwill was $634,000 as of June 
30, 1996.


     Following is unaudited pro forma information presented as if the 
acquisition of SMTEK had occurred on July 1, 1995 and on July 1, 1994, 
respectively (in thousands except per share amounts):

                                    Year ended June 30
                                    ------------------
                                     1996        1995 (A)    
                                     ----        ----
    Sales                         $ 40,918     $ 43,776   
    Loss before
     extraordinary item           $ (1,792)    $ (4,793)
    Net income (loss)             $    564     $ (2,352) 
    Earnings (loss) per share     $   0.03     $  (0.11)

(A) These pro forma results include the operations of Aero Oregon and 
    A.J., the assets of which were sold in fiscal 1995.  Excluding 
    the fiscal 1995 operating results of Aero Oregon and A.J., and the 
    related gain on sale of Aero Oregon's assets and the A.J. 
    restructuring charges, the fiscal 1995 pro forma sales, loss before 
    extraordinary item, net loss and loss per share are $34,960,000, 
    $(5,191,000), $(2,750,000) and $(0.13), respectively.


Note 3 - ACCOUNTS RECEIVABLE

     The components of accounts receivable are as follows (in thousands):

                                                        June 30 
                                                   ------------------
                                                   1996          1995
                                                   ----          ----
  Trade receivables                              $ 5,456       $ 3,511
  Other receivables                                  296           270
  Less allowance for doubtful accounts              (132)         (181)
                                                  ------        ------
                                                 $ 5,620       $ 3,600
                                                  ======        ======

     Included in other receivables at June 30, 1996 and 1995 are grants due 
from the Industrial Development Board for Northern Ireland of $251,000 and 
$140,000, respectively (Note 10).  


Note 4 - COSTS AND ESTIMATED EARNINGS IN EXCESS OF BILLINGS ON 
         UNCOMPLETED CONTRACTS

     The components of costs and estimated earnings in excess of billings on 
uncompleted contracts at June 30, 1996 are as follows (in thousands):
                                       
     Costs incurred on uncompleted
      contracts                                  $11,181
     Estimated earnings                            1,544 
                                                  ------
                                                  12,725
     Less:  Billings to date                      (9,613)
            Customer advances and
             progress payments                       (86)
                                                  ------
                                                 $ 3,026  
                                                  ====== 

     Costs and estimated earnings in excess of billings on uncompleted 
contracts consists of revenue recognized under electronics assembly 
contracts which amounts were not billable at the balance sheet date, net of 
$52,000 of billings in excess of costs and estimated earnings.  Essentially 
all of the unbilled receivables are expected to be billed within 90 days of 
the balance sheet date.


Note 5 - INVENTORIES

     Inventories consist of the following (in thousands):

                                                         June 30 
                                                   ------------------
                                                   1996          1995
                                                   ----          ----
  Raw materials                                  $ 2,853       $ 1,634
  Work in process                                  1,263           710
  Finished goods                                     146            -
  Less reserves                                     (248)         (156)
                                                  ------        ------
                                                 $ 4,014       $ 2,188
                                                  ======        ====== 


Note 6 - FINANCING ARRANGEMENTS

BANK CREDIT AGREEMENT:

     In December 1995, the Company entered into an agreement with Ulster 
Bank Markets which provides for multiple credit facilities for its Northern 
Ireland operations.  This agreement includes a working capital line of 
credit of 500,000 pounds sterling (approximately $750,000), and provides for 
interest on borrowings at the Bank's base rate (5.75% at June 30, 1996) plus 
1.50%.  The credit facilities are available to the Company until November 30,
1996, and are subject to renewal thereafter.  At June 30, 1996, there were no 
borrowings outstanding under this credit facility.  

ACQUISITION INDEBTEDNESS:

     In February 1996 the Company issued 10% Senior Secured Notes due July 
1, 1997 in the aggregate amount of $5,300,000 (the "10% Senior Notes") and 
10% Cumulative Convertible Debentures due February 28, 1997 in the aggregate 
amount of $3,500,000 (the "10% Convertible Debentures"). The proceeds of 
these borrowings were used to pay off the principal and accrued interest of 
the $7,000,000 Bridge Loans which had been taken out to finance the 
acquisition of SMTEK, pay acquisition costs, and provide working capital for 
SMTEK.   

     The 10% Convertible Debentures, which were sold to offshore investors, 
were convertible into common stock at any time after 60 days at a conversion 
price equal to 82% of the market price of the Company's common stock at the 
time of conversion.  In May and June 1996, the holders of all of the 10% 
Debentures elected to convert such debentures into common stock.  As a 
result of these conversions, a total of 2,698,275 new shares of common stock 
were issued and stockholders' equity increased by $3,188,000, net of the 
remaining unamortized issue costs associated with these debentures. 

     The 10% Senior Notes are secured by (i) 1,060,000 shares of common 
stock and (ii) warrants, Series F, to purchase 1,060,000 shares of common 
stock (the "Collateral Warrants"), all of which have been placed into an 
escrow account.  In the event the Collateral Warrants are required to redeem 
the 10% Senior Notes, each warrant would be exercisable into one share of 
common stock at a price which is 6% less than the market value of the 
Company's common stock at the time of exercise. If the 10% Senior Notes are 
repaid from sources other than the Collateral Warrants, then the Collateral 
Warrants expire and can no longer be exercised.  The Company also deposited 
$375,000 into a restricted cash account maintained by an escrow agent, such 
amount to be used for interest payments on the 10% Senior Notes.  At June 
30, 1996, this restricted cash amounted to $208,000, and is included in 
prepaid expenses and other current assets in the accompanying Consolidated 
Balance Sheet.

     In connection with the sale of the 10% Senior Notes and 10% Convertible 
Debentures, the Company paid $352,000 as a fee to the placement agent for 
these financings.  The Company also issued to the placement agent as 
additional compensation 572,683 shares of common stock valued at $716,000 
and warrants, Series E, to purchase 1,500,000 shares of common stock for 
$2.50 per share which are exercisable for five years.  As further described 
in Note 8, the Series E warrants contain an antidilution provision which has 
lowered the exercise price.


LONG-TERM DEBT

     Long-term debt consists of the following (in thousands):

                                                         June 30
                                                   ------------------
                                                   1996          1995
                                                   ----          ----
10% Senior Secured Notes, interest payable
 quarterly beginning on June 1, 1996,
 secured by 1,060,000 shares of common
 stock and 1,060,000 warrants, due
 July 1, 1997                                   $ 5,300         $   -

Mortgage notes payable secured by real
 property at the Northern Ireland
 operations, with interest at variable 
 rates (8.375% at June 30, 1996)                  1,265          1,346

Notes payable secured by equipment, 
 interest at 7.95% to 10.9%, payable
 in monthly installments through
 April 2001                                       1,523             -

Capitalized lease obligations (Note 10)             167            124

8-1/2% Convertible Subordinated Debentures
 ("CSDs"), due 2008, interest payable
 semi-annually and convertible at holders'
 option at a price of $10-5/8 per share
 at any time prior to maturity; redeemable
 by the Company at 101.7% of the principal
 amount during the 12 months ending July 31,
 1997 and subsequently at prices declining 
 to 100% at August 1, 1998, and thereafter        1,580          1,580

7% Convertible Subordinated Debentures, due 
 2001, interest payable semi-annually and 
 convertible at holders' option at a 
 conversion price of $2.00 per share at any
 time prior to maturity                             443            653

Obligations to former officers, employees and
 directors under consulting and deferred fee
 agreements                                         965          3,255

Other                                               295            705
                                                 ------         ------
                                                 11,538          7,663

  Less current maturities                           603            633
                                                 ------         ------
                                                $10,935        $ 7,030
                                                 ======         ======

     At June 30, 1996, one of the notes payable secured by equipment was 
further collateralized by an irrevocable standby letter of credit, which in 
turn is secured by the Company's restricted cash deposit of $145,000.  This 
amount is included in deposits and other assets in the accompanying 
Consolidated Balance Sheet at June 30, 1996.

     The aggregate amounts of minimum maturities of long-term debt for the 
indicated fiscal years (other than capitalized lease obligations, as 
described in Note 10) are as follows:  1997 - $537,000; 1998 - $5,862,000; 
1999 - $965,000; 2000 - $540,000; 2001 - $776,000; and thereafter - 
$2,691,000.

     During fiscal 1996, 1995 and 1994, holders of $132,000 $86,000 and 
$61,000, respectively, in principal of 7% CSDs exchanged such CSDs for 
common stock of 66,000, 43,000 and 30,500 shares, respectively.  Accrued 
interest related to the converted debentures was credited to income.   

     In March 1996, the Company entered into a settlement agreement with 
certain of its former officers, key employees and directors (the 
"Participants") to restructure its outstanding obligations under several 
consulting programs and deferred fee arrangements which had provided for 
payments to the Participants after their retirement from the Company or from 
its Board of Directors. Under terms of the settlement, the Participants 
agreed to relinquish all future payments due them under these consulting 
programs and deferred fee arrangements in return for an aggregate of 595,872 
common stock purchase warrants, Series G.  The exercise price is $2.50 per 
warrant.  The Company will subsidize the exercise of warrants by crediting 
the Participants with $2.50 for each warrant exercised.  The warrants may be 
called for redemption by the Company at any time after June 1, 1996, if 
DDL's common stock closes above $4.00 per share, at a redemption price of  
$.05 per warrant.  The Company is obligated to pay the Participants $2.50 
for each warrant which remains unexercised on the June 1, 1998 warrant 
expiration date, payable in semiannual installments over two to ten years.  
The Company has recorded a liability for the present value of these future 
payments, which amounted to $941,000 at June 30, 1996.  As the result of 
this settlement agreement, the Company recorded an extraordinary gain of 
$2,356,000, net of $197,000 of compensation expense related to the "call" 
feature of the warrants.


Note 7 - INCOME TAXES

     Temporary differences between financial statement carrying amounts and 
the tax bases of assets and liabilities that give rise to significant 
portions of the deferred tax assets and liabilities relate to the following 
(in thousands):
                                                        June 30
                                                 ---------------------
                                                 1996             1995
                                                 ----             ----
Deferred tax assets:
  Accrued employee benefits                    $   394          $ 1,228
  Warranty and loss reserves                       547              780
  Net operating loss carryforwards              13,240           19,890
  Other                                            272              148
                                                ------           ------
    Total deferred tax assets                   14,453           22,046
Deferred tax liabilities:
  Depreciation                                     (53)          (1,200)
                                                ------           ------
Net deferred tax assets before allowance        14,400           20,846

Less valuation allowance                       (14,400)         (20,846)
                                                ------           ------
Net deferred tax assets after allowance        $    -           $    -
                                                ======           ======

     In assessing the realizability of net deferred tax assets, management 
considers whether it is more likely than not that some portion or all of the 
net deferred tax assets will be realized.  The ultimate realization of net 
deferred tax assets is dependent upon the generation of future taxable 
income of approximately $36,000,000 prior to the expiration of the net 
operating loss carryforwards.  At June 30, 1996, the Company is uncertain 
whether it will realize the benefits of the net deferred tax assets and, 
therefore, has recorded a 100% valuation allowance to offset the assets.  
Based on a carryback of prior year net operating losses and a current year 
extraordinary gain on extinguishment of debt, the Company reduced its 
valuation allowance by $6,446,000 during fiscal 1996.  This change in 
estimate regarding the realizability of certain net operating losses has 
been reflected in the income tax benefit for fiscal 1996.

     The provision (benefit) for income taxes differs from an amount 
computed using the statutory federal income tax rate as follows (in 
thousands): 

                                                  Year ended June 30
                                              ------------------------ 
                                              1996      1995      1994
                                              ----      ----      ----
  Federal tax benefit computed at
   statutory rate                           $  (635)  $  (804)  $(2,840)
  State income tax, net of federal benefit       -          5        -
  Differences in taxation of foreign
   earnings, net                                114      (155)      807
  Amortization of debt issue costs             (108)       -         -
  Utilization of net operating losses        (1,110)       -         - 
  Deferred tax effect of temporary 
   differences                                7,086     1,438        -
  Net change in valuation allowance          (6,446)     (484)    2,049
  Other                                         (11)       -        (16)
                                             ------    ------    ------
    Income tax benefit                      $(1,110)  $    -    $    -
                                             ======    ======    ======

     During fiscal 1996, the Company recognized an income tax benefit 
associated with its application for federal tax refunds as permitted under 
section 172(f) of the Internal Revenue Code.  In the aggregate, the Company 
applied for federal tax refunds of $2,175,000, net of costs associated with 
applying for such refunds.  Through June 30, 1996, the Company had received 
$1,871,000 of net refunds plus interest on such refunds of $106,000, and has 
recognized as an income tax benefit $1,110,000 net of certain expenses. 
Because of the possibility that the tax returns underlying these refunds may 
be subject to audit by the Internal Revenue Service and a portion of the 
refunds disallowed, the Company has not yet recognized a tax benefit for the 
remainder of the refunds received to date, or for the refunds still expected 
to be received.  Nonetheless, the Company feels that its claim for refund 
and carry back of net operating losses ("NOL") can be substantiated and is 
supported by law, and that the Company will ultimately collect and retain a 
substantial portion of the refunds applied for. 

     As of June 30, 1996, the Company has U.S. federal and state net 
operating loss carryforwards of $35,307,000 and $29,909,000, respectively, 
expiring in 2001 through 2011. The NOL carryforward for federal alternative 
minimum tax purposes is approximately $26,998,000.  

     The Company's ability to use its NOL carryforwards to offset future 
taxable income is subject to annual limitations due to certain substantial 
stock ownership changes.  Utilization of NOLs incurred through July 1993 
became limited due to an ownership change.  NOLs incurred subsequent to July 
1993 are not subject to limitation.  The amount of the NOL carryforward 
arising prior to July 1993 which is subject to limitation is approximately 
$21,877,000.  The annual limitation is approximately $1,222,000.
  
     Pretax income (loss) from foreign operations for fiscal 1996, 1995 and 
1994 was $(338,000), $443,000 and $(5,430,000), respectively. It is not 
practicable to estimate the amount of tax that might be payable on the 
eventual remittance of such earnings. On remittance, the United Kingdom 
imposes withholding taxes that would then be available for use as a credit 
against the U.S. tax liability, if any, subject to certain limitations.   

     Income of the Company's Northern Ireland subsidiaries is sheltered by 
operating loss carryforwards for United Kingdom income tax purposes (the 
"U.K. NOL").  The income tax benefit from the U.K. NOL was $-0- in fiscal 
1996 and 1995, and $455,000 in fiscal 1994 which, in accordance with SFAS 
No. 109, has been treated as a reduction in the provision for income taxes.  
At June 30, 1996, the U.K. NOL amounted to approximately $11,378,000.  
Substantially all of these net operating losses from prior years can be 
carried forward by the Company's Northern Ireland subsidiaries for an 
indefinite period of time to reduce future taxable income.


Note 8 - STOCKHOLDERS' EQUITY

SALE OF COMMON STOCK

     In March 1996, the Company sold 600,000 shares of common stock to an 
offshore investor, generating net proceeds of $1,112,000.

STOCK OPTION PLANS

     The Company has in effect several stock-based plans under which non-
qualified and incentive stock options and restricted stock awards have been 
granted to directors, officers and other key employees.  Subject to the 
discretion of the Compensation Committee of the Board of Directors (the 
"Committee"), employee stock options generally become exercisable in 
installments of 33.3% per year, or over an alternative vesting period 
determined by the Committee, and generally have a 10-year term when granted. 

     The exercise price of all incentive stock options must be equal to or 
greater than the fair market value of the shares on the date of grant.  The 
exercise price of non-statutory stock options must be at least 85% of the 
fair market value of the common stock on the date of grant.  


     Activity under the option plans for fiscal years 1996, 1995 and 1994 
was as follows:
                                        Shares           Price per share
                                        ------           ---------------
Shares under option, June 30, 1993    1,683,593           .50  -    4.88

Granted                                 501,973           .50  -    1.88
Forfeited                              (225,810)          .69  -    4.88
Exercised                               (95,190)          .69  -    1.38
                                      ---------         -----      -----
Shares under option, June 30, 1994    1,864,566           .50  -    4.88

Granted                                 120,000          1.13  -    1.38
Forfeited                              (177,500)         1.38  -    2.38
Exercised                              (450,447)          .50  -    1.06
                                      ---------         -----      -----
Shares under option, June 30, 1995    1,356,619        $  .50  -  $ 4.88

Granted                                 906,042          1.63  -    1.75
Forfeited                               (33,928)         1.44               
Exercised                              (595,442)          .50  -    1.63
                                      ---------         -----      -----
Shares under option, June 30, 1996    1,633,291        $  .50  -  $ 4.88
                                      =========         =====      =====

     At June 30, 1996, options to purchase 637,955 shares were exercisable 
and 1,602,027 shares were available for future grants.  

PREFERRED STOCK PURCHASE RIGNTS

     1,000 preferred stock purchase rights, which may be exercised to 
purchase one-hundredth of a share of Series A Participating Junior Preferred 
Stock at a purchase price of $30, subject to adjustment, are outstanding at 
June 30, 1996.  The rights may be exercised only after commencement or 
public announcement that a person (other than a person receiving prior 
approval from the Company) has acquired or obtained the right to acquire 20% 
or more of the Company's outstanding common stock.  The rights, which do not 
have voting rights, may be redeemed by the Company at a price of $.01 per 
right within ten days after the announcement that a person has acquired 20% 
or more of the outstanding common stock of the Company and the redemption 
period may be extended under certain circumstances.  In the event that the 
Company is acquired in a merger or other business combination transaction, 
provision shall be made so that each holder of a right shall have the right 
to receive that number of shares of common stock of the surviving company 
which at the time of the transaction would have a market value of two times 
the exercise price of the right.  150,000 shares of Series A Junior 
Participating Preferred Stock, $1 par value, are authorized.

WARRANTS

     In fiscal 1993, the Company exchanged a portion of its outstanding 
convertible debentures for stock and common stock purchase warrants, Series 
A.  The remaining 223,500 of these Series A warrants were exercised during 
fiscal 1996 at $1.42 per share. 

     In fiscal 1995, the Company issued 100,000 warrants, Series B, to 
purchase common stock at $1.31 per share to offshore investors in connection 
with an earlier offering of common stock.  These warrants were exercised in 
April 1996. 

     During fiscal 1996, the Company issued the following common stock 
purchase warrants:

1. Series C warrants covering an aggregate of 455,000 shares were issued
   to four parties, including an investment banking firm, for consulting
   and financial advisory services.  These warrants are exercisable at
   $2.25 per share until June 30, 1998, and at $3.50 thereafter until 
   the warrant expiration date on June 30, 2000.  Fifty-thousand of the 
   Series C warrants were issued to an individual who was subsequently 
   elected a director of the Company.  Substantially all of these warrants
   were granted in June and July 1995 and had no intrinsic value on the 
   date of grant.

2. Series D warrants covering 50,000 shares were issued to the Company's 
   former general counsel as partial consideration for legal services 
   rendered under an agreement entered into in the prior year.  These
   warrants are exercisable at $1.50 per share until June 30, 1998, and
   at $2.50 thereafter until the warrant expiration date on June 30, 2000.
   The warrants had no intrinsic value on the date of grant.

3. Series E warrants covering an aggregate of 1,500,000 shares were 
   issued to an investment banking firm which served as placement agent 
   for the 10% Senior Notes and the 10% Convertible Debentures.  The 
   Series E warrants are exercisable until their expiration on February 
   28, 2001, and provided for an original exercise price of $2.50 per 
   share, subject to adjustment in the event the Company issues new 
   common stock at an effective price less than the effective exercise 
   price on the Series E warrants.  Primarily as a result of the 
   conversion of the 10% Convertible Debentures in May and June 1996 at 
   an average price of approximately $1.30, the effective exercise price
   on the Series E warrants was reduced to $2.33 as of June 30, 1996.  
   The Series E warrants were granted in September 1995 contingent upon 
   the placement of debt. The warrants had no intrinsic value on the 
   measurement date.

4. As further described in Note 6, the Series F warrants covering an 
   aggregate of 1,060,000 shares were issued as partial collateral for 
   the 10% Senior Notes.  These warrants are exercisable in the event of 
   a default by the Company on the 10% Senior Notes, and are exercisable 
   only so long as the 10% Senior Notes remain outstanding.

5. As further described in Note 6, the Series G warrants covering an 
   aggregate of 595,872 shares were issued to former officers, key 
   employees and directors of the Company.  The Series G warrants are 
   exercisable until their expiration on June 1, 1998. 

6. Series H warrants covering an aggregate 300,000 shares were issued to
   the Company's non-employee directors who served on the Company's 
   board without other compensation during the period from May 31, 1995 
   to June 30, 1996.  The Series H warrants are exercisable at $1.50 per 
   share until June 30, 1998, and at $2.50 thereafter until the warrant 
   expiration date on June 30, 2000.  There was no intrinsic value related
   to the warrants on the date of grant.


Note 9 - OTHER FINANCIAL INFORMATION

INFORMATION RELATING TO CONSOLIDATED STATEMENTS OF CASH FLOWS

     Net cash used by operating activities includes cash payments for 
interest (in thousands):

                                                 Year ended June 30,
                                             ---------------------------
                                             1996        1995       1994
                                             ----        ----       ----

  Interest paid                           $   732      $   883    $ 1,110
                                         

     Net (increase) decrease in operating working capital, net of the 
effects of the business acquired, consists of the following (in thousands):
                 
                                                 Year ended June 30,
                                             ---------------------------
                                             1996        1995       1994
                                             ----        ----       ----

  Decrease in accounts receivable          $   270     $ 2,030    $ 3,604
  Increase in costs and estimated
   earnings in excess of billings on
   uncompleted contracts                      (726)         -          -   
  (Increase) decrease in inventories        (1,881)      1,504      3,404 
  (Increase) decrease in prepaid expenses
   and other current assets                    (86)         62        881 
  Increase (decrease) in accounts payable      278         111     (4,678)
  Increase (decrease) in accrued payroll
   and employee benefits                        24        (406)      (178)
  Increase (decrease) in other
   accrued liabilities                         613         708       (385)
                                            ------      ------     ------
     Net (increase) decrease               $(1,508)    $ 4,009    $ 2,648
                                            ======      ======     ======

     Following is the supplemental schedule of non-cash investing and 
financing activities (in thousands):
                                                  Year ended June 30,
                                              --------------------------
                                              1996       1995       1994
                                              ----       ----       ----
  Capital expenditures financed by lease
    obligations and notes payable           $  689      $   96     $   94
  Debentures converted to equity             3,632          86         61
  Common stock issued as partial
   consideration for purchase of SMTEK, Inc.   801           -          -
  Common stock issued as debt placement fee    716           -          -
  Common stock issued as collateral for
   10% Senior Notes                          1,325           -          -
  Common stock issued to repay debt             35           -          - 
  Conversion of preferred stock to 
   common stock                                  -           3          -


OTHER ACCRUED LIABILITIES

     Other accrued liabilities consist of the following (in thousands):

                                             June 30 
                                        ------------------
                                        1996          1995
                                        ----          ----
    Environmental liabilities         $   728       $   932
    Accrued taxes payable                 951            - 
    Other                               1,435         1,455
                                       ------        ------
                                      $ 3,114       $ 2,387
                                       ======        ====== 

VALUATION AND QUALIFYING ACCOUNTS AND RESERVES

     Following is the Company's schedule of valuation and qualifying 
accounts and reserves for the last three years (in thousands):

                      Balance at   Charged to               Balance
                      Beginning    Costs and                 at End
                      of Period    Expenses    Deductions   of Period
                      ---------    --------    ---------    ---------

Allowance for doubtful accounts:
- -------------------------------
    Fiscal 1994          $945         $293        $(705)       $533
    Fiscal 1995           533           95         (447)        181
    Fiscal 1996           181           85         (134)        132

Inventory reserves  
- ------------------
    Fiscal 1994          $174         $266        $ (56)       $384
    Fiscal 1995           384           62         (290)        156
    Fiscal 1996           156          250         (158)        248


Note 10 - COMMITMENTS AND CONTINGENCIES

LEASE COMMITMENTS

     Future minimum lease payments at June 30, 1996, were as follows (in 
thousands):
                                              Capital     Operating
                                               leases       leases
                                               ------       ------
    Fiscal 1997                                 $  77      $   410
    Fiscal 1998                                    48          399
    Fiscal 1999                                    32          403
    Fiscal 2000                                    20          375
    Fiscal 2001                                    17           13
    Thereafter                                      1           26
                                                -----        -----
          Total                                   195      $ 1,626
                                                             =====
    Less:  Interest                               (28)
                                                -----
    Present value of minimum lease payments     $ 167
                                                =====

     The capitalized cost of the related assets (primarily plant equipment), 
which are pledged as security under the capital leases, was $370,000 and 
$359,000 at June 30, 1996, and 1995, respectively. Accumulated amortization 
on assets under capital leases amounted to $143,000 and $237,000 at June 30, 
1996 and 1995, respectively. 

     Rental expense for operating leases amounted to $229,000, $238,000 and 
$478,000 for fiscal 1996, 1995 and 1994, respectively.  The Company's 
principal operating leases are renewable at the fair rental value on the 
expiration dates. 

     SMTEK conducts its operations from a 78,000 square foot facility, which 
is leased from an unaffiliated party through May 31, 2000.  The monthly rent 
was approximately $28,500 during fiscal 1996 and is subject to a 4% increase 
each year.  SMTEK has the option to extend the lease term for three renewal 
periods of three years each.  The lease rate during the renewal periods is 
subject to adjustment based on changes in the Consumer Price Index for the 
local area.

GOVERNMENT GRANTS

     Pursuant to government grant agreements with the Industrial Development 
Board for Northern Ireland ("IDB"), the Company's Northern Ireland 
subsidiaries have been reimbursed for a portion of qualifying capital 
expenditures and for certain employment and interest costs.  Approximately 
$480,000 of the government grants received by the Company's DDL Electronics 
Limited subsidiary ("DDL-E") are subject to repayment if the employment 
level at this subsidiary falls below 134 employees during the two year 
period beginning on January 1, 1997.  At the present time, DDL-E has 
approximately 180 employees.  Management does not expect the employment at 
DDL-E to drop below the level that would give rise to a grant repayment 
obligation.  Irlandus Circuits Limited ("Irlandus"), the Company's other 
Northern Ireland-based operating company,  no longer has a grant repayment 
obligation based on maintenance of minimum employment levels.

     In addition to the contingent grant repayment liability based on DDL-
E's employment level, the Company would be obligated to repay grants in the 
event that DDL-E and/or Irlandus cease business, permanently discontinue 
production, or fail to pay to the IDB any amounts due under the mortgage 
notes payable (Note 6).  These contingent repayment obligations amount to 
approximately $650,000 and $406,000 for DDL-E and Irlandus, respectively.  
Management does not expect that the Company will have any grant repayment 
obligation under these provisions.

FOREIGN CURRENCY EXPOSURE

     The Company's investment in its Northern Ireland subsidiaries is 
represented by operating assets and liabilities denominated in these 
subsidiaries' functional currency of British pounds sterling.  In addition, 
in the normal course of business these operating units enter into 
transactions denominated in European currencies other than British pounds 
sterling.  As a result, the Company is subject to transaction and 
translation exposure from fluctuations in foreign currency exchange rates.  
The Company uses a variety of strategies, including foreign currency forward 
contracts and internal hedging, to minimize or eliminate foreign currency 
exchange rate risk associated with substantially all of its foreign currency 
transactions.  Gains and losses on these hedging transactions are generally 
recorded in earnings in the same period as they are realized, which is 
usually in the same period as the underlying or originating transactions.  
The Company does not enter into speculative foreign currency transactions.

ENVIRONMENTAL MATTERS AND LITIGATION

     Federal, state and local provisions relating to the protection of the 
environment affect the Company's PCB fabrication operations.  In 1983, the 
United States and the State of California filed a legal action against the 
owners and operators of the Stringfellow hazardous waste disposal site 
located near Riverside, California, as well as against a number of 
generators and transporters of chemical substances who allegedly disposed of 
waste at the site (the "Primary Defendants").  The action seeks to cause the 
Primary Defendants to clean up the site, to reimburse government plaintiffs 
for remediation costs incurred by them and to recover compensation for 
alleged damage to natural resources.  The Primary Defendants have initiated 
a defense of the case.  The State of California also has been found liable 
for, among other things, its negligent selection, inspection, design, 
construction, operation and failure to remedy the site.  In 1988, the 
Primary Defendants filed third-party complaints against the Company's 
Anaheim, California-based Aeroscientific Corp. subsidiary ("Aero Anaheim") 
and about 185 other alleged responsible parties.  The U.S. Environmental 
Protection Agency ("EPA") has estimated that about 34 million gallons of 
waste were disposed of at the Stringfellow site and has estimated that Aero 
Anaheim may have been responsible for having generated about 9,300 gallons 
or 0.0273 percent of the total waste disposed.  The government plaintiffs, 
however, have been unable to estimate the value of their principal claims.  
EPA's cleanup estimates have ranged from $400 million to $1 billion, 
depending on which cleanup proposal is selected.  At the present time, the 
Company cannot determine how the allocation of responsibility in this case 
will ultimately be made or what share of responsibility might be imposed on 
state and local governments.  The EPA contends that site owners and 
operators and waste generators are jointly and severally liable under 
federal law.  In 1994, the Company was given the opportunity to participate 
in a de minimis settlement negotiated with the EPA and the Primary 
Defendants.  The Company's share of the settlement and administration costs 
would have been approximately $120,000.  The Company decided not to 
participate in the settlement at that time because of its limited cash 
resources.  However, the Company accrued this amount as its estimate of the 
liability it will ultimately bear in this matter.  The Company is currently 
exploring the feasibility of entering into a settlement with the Primary 
Defendants in which that same amount would be paid over several years.  No 
assurances can be given, however, that any such settlement will be achieved.

     The Company is aware of certain chemicals that exist in the ground at 
Aero Anaheim's previously leased facility in Anaheim.  The Company has 
notified the appropriate governmental agencies and is proceeding with 
remediation and investigative studies regarding soil and groundwater 
contamination.  The Company believes that it will be required to implement a 
continuing remedial program for the site.  The installation of water and 
soil extraction wells was completed in August 1994.  A plan for soil 
remediation was completed about the same time and was implemented beginning 
in 1995.  Investigative work to determine the full extent of potential 
groundwater pollution has not yet been completed.  The Company retained the 
services of an environmental engineering firm in May 1995 to begin the vapor 
extraction of pollutant from the soil and to perform exploratory hydro-punch  
testing to determine the full extent and cost of the cleanup of the 
potential groundwater contamination.  These processes are in their 
preliminary stages and a complete and accurate estimate of the full and 
potential costs cannot be determined at this time.  The Company believes, 
however, that the resolution of these matters will require a significant 
cash outlay.  Initial estimates from environmental engineering firms 
indicate that it could cost from $1,000,000 to $3,000,000 to fully clean up 
the site and could take as long as ten years to complete.  The Company and 
Aero Anaheim entered into an agreement to share the costs of environmental 
remediation with the owner of the Anaheim property.  Under this agreement, 
the Company is obligated to pay 80% of the site's total remediation costs up 
to $725,000 (i.e., up to the Company's $580,000 share) with any costs above 
$725,000 being shared equally between the Company and the property owner.  
Through June 30, 1996, the Company has paid $420,000 as its share of the 
remediation costs (including cash placed in an escrow account for payment of 
expenses).  At June 30, 1996, the Company has a reserve of $608,000, which 
represents its estimated share of future remediation costs at this site.  
Based on consultation with the environmental engineering firms, management 
believes that the Company has made adequate provision for the liability 
based on probable loss.  It is possible, however, that the future 
remediation costs at this site may differ significantly from the estimates, 
and may exceed the amount of the reserve.

     In addition to the environmental litigation described above, the 
Company is involved in other litigation matters resulting from the ordinary 
course of business.  At the current time, management believes that all such 
other actions, in the aggregate, will not have a material adverse effect on 
the Company.



Note 11 - BUSINESS SEGMENT AND GEOGRAPHIC INFORMATION

     The Company operates in two primary industry segments providing 
electronic manufacturing services and printed circuit boards principally to 
the computer, communications, instrumentation and medical equipment markets.  
A summary of the Company's operations by segment follows (in thousands):

                                               Year ended June 30,
                                        ------------------------------
                                        1996         1995         1994
                                        ----         ----         ----
Sales:
  Electronic Manufacturing Services   $22,245      $13,842      $28,620
  Printed Circuit Boards               10,891       15,734       19,909
                                       ------       ------       ------ 
                                      $33,136      $29,576      $48,529 
                                       ======       ======       ======

Operating income (loss):
  Electronic Manufacturing Services   $  (267)     $(1,892)     $(2,990)
  Printed Circuit Boards                  (20)        (646)      (4,505)
  General Corporate                      (880)      (2,432)         547
                                       ------       ------       ------ 
                                      $(1,167)     $(4,970)     $(6,948) 
                                       ======       ======       ======

Identifiable assets:
  Electronic Manufacturing Services   $20,321      $ 6,162      $ 9,097 
  Printed Circuit Boards                5,266        5,543       13,012
  General Corporate                     2,500          885        1,149
                                       ------       ------       ------ 
                                      $28,087      $12,590      $23,258
                                       ======       ======       ======

Depreciation and amortization:
  Electronic Manufacturing Services   $ 1,195      $   568      $ 1,122
  Printed Circuit Boards                  548          924        1,975
  General Corporate                       285           13           23
                                       ------       ------       ------ 
                                      $ 2,028      $ 1,505      $ 3,120
                                       ======       ======       ======

Capital expenditures:*
  Electronic Manufacturing Services   $ 1,013      $   210      $   551
  Printed Circuit Boards                  586          433          254
                                       ------       ------       ------ 
                                      $ 1,599      $   643      $   805 
                                       ======       ======       ======




* Capital expenditures includes equipment additions financed with capital
  leases and notes payable.



Sales, operating loss, and identifiable assets by geographic area are as 
follows (in thousands): 

                                              Year ended June 30,
                                        ------------------------------
                                        1996         1995         1994
                                        ----         ----         ----
  Sales:
    United States                     $ 8,668      $ 8,765      $27,571
    Northern Ireland                   24,468       20,811       20,958
                                       ------       ------       ------
          Total                       $33,136      $29,576      $48,529
                                       ======       ======       ======

  Operating:
    United States                     $  (748)     $(2,226)     $(2,909) 
    Northern Ireland                     (419)      (2,744)      (4,039)
                                       ------       ------       ------
          Total                       $(1,167)     $(4,970)     $(6,948)
                                       ======       ======       ======

  Identifiable assets:
    United States                     $16,133      $ 1,003      $12,990
    Northern Ireland                   11,954       11,587       10,268
                                       ------       ------       ------
          Total                       $28,087      $12,590      $23,258
                                       ======       ======       ======

     No single customer accounted for 10% or more of consolidated sales in 
fiscal 1996 or 1995.  The Company had sales to a single customer which 
accounted for approximately 13.0% of sales in fiscal 1994.



Note 12 - LIQUIDITY

     The Company's financial statements are presented on a going concern 
basis, which contemplates the realization of assets and satisfaction of 
liabilities in the normal course of business.  The Company incurred 
operating losses of $1,167,000, $4,970,000 and $6,948,000 and negative cash 
flows from operating activities of $555,000, $264,000 and $2,710,000 for the 
years ended June 30, 1996, 1995 and 1994, respectively.  

     In response to the large operating losses incurred prior to fiscal 
1996, the Company liquidated its U.S. EMS operation and divested its U.S. 
PCB operation during fiscal 1995.  The U.S. EMS operation had been severely 
damaged in the January 1994 Los Angeles earthquake. In fiscal 1996, the 
Company reestablished a domestic operating presence by acquiring SMTEK.

     Management anticipates that the Company will continue to incur 
operating losses for at least the near term future due to its current level 
of fixed costs for manufacturing overhead relative to its current sales 
volume, as well as amortization expense of the goodwill arising from the 
acquisition of SMTEK.  Operating losses are expected to continue until such 
time as sales increase to a level necessary to absorb fixed costs and offset 
goodwill amortization.  No assurance can be given as to whether or when 
sales increases may be achieved.  Sales increases will depend in part upon 
strengthening the Company's sales and marketing functions for its existing 
operations, and improving its price competitiveness in the EMS industry by 
achieving economies of scale in the procurement of electronic components.  

     At June 30, 1996, the Company's total cash and cash equivalents 
amounted to $2,519,000.  In October 1996, the Company finalized an accounts 
receivable-based working capital bank line of credit for its U.S. EMS 
operation, which provides for borrowings of up to $2,500,000 at an interest 
rate of prime plus 1.25%.  Management believes that the Company's cash 
resources and borrowing capacity on this working capital line of credit are 
sufficient to fund operations for at least the next year.



Note 13 - QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

     Following is a summary of the quarterly results of operations (in 
thousands except per share amounts):

                                         Quarter ended
                         -------------------------------------------------
                         Sep 30    Dec 31     Mar 31      Jun 30     Total
                         ------    ------     ------      ------     -----
Fiscal 1996

Sales                   $ 6,192    $ 6,029    $10,501    $10,414    $33,136
                         ======     ======     ======     ======     ======

Income (loss) before
 extraordinary item     $ 1,084    $  (348)   $  (405)   $(1,089)   $  (758)
Extraordinary item -
 Gain on debt
 extinguishment              -          -       2,356         -       2,356
                         ------     ------     ------     ------     ------
Net income (loss)       $ 1,084    $  (348)   $ 1,951    $(1,089)   $ 1,598
                         ======     ======     ======     ======     ======

Earnings (loss) per share:
  Income (loss) before
   extraordinary item    $ 0.06     $(0.02)    $(0.02)    $(0.05)    $(0.04)
  Extraordinary item         -          -        0.12         -        0.13
                          -----      -----      -----      -----      -----
  Total earnings (loss)
   per share             $ 0.06     $(0.02)    $ 0.10     $(0.05)    $ 0.09
                         ======      =====      =====      =====      =====

Fiscal 1995

Sales                   $ 8,940    $ 7,654    $ 6,079    $ 6,903   $ 29,576
                         ======     ======     ======     ======    =======

Income (loss) before
 extraordinary item     $(2,862)   $ 2,145    $   167    $(1,816)   $(2,366)
Extraordinary item -
 Gain on debt
 extinguishment              -       2,441         -          -       2,441
                         ------     ------     ------     ------     ------
Net income (loss)       $(2,862)   $ 4,586    $   167    $(1,816)   $    75
                         ======     ======     ======     ======     ======

Earnings (loss) per share:
 Income (loss) before
   extraordinary item    $(0.19)    $ 0.13     $ 0.01     $(0.11)    $(0.15)
  Extraordinary item         -        0.15         -          -        0.15
                          -----      -----      -----      -----      -----
  Total earnings (loss)
   per share             $(0.19)    $ 0.28     $ 0.01     $(0.11)    $   -
                         ======      =====      =====      =====      =====



<PAGE>
                    DDL ELECTRONICS, INC. AND SUBSIDIARIES
                        Market and Dividend Information



     The Company's common shares are traded on the New York Stock and 
Pacific Stock Exchanges (ticker symbol "DDL").  The high and low closing 
sales prices for the common stock for the last two fiscal years, as reported 
on the composite tape, are set forth in the following table.

                                    Fiscal 1996            Fiscal 1995    
                                   -------------          -------------
                                   High      Low          High      Low
                                   ----     ----          ----     ----

1st Quarter                       2-1/8     1-1/2        1-7/8       1

2nd Quarter                         3       1-7/8        2-1/2       1

3rd Quarter                       2-3/4     2-1/4        1-1/2       1

4th Quarter                       2-1/2     1-5/8          2       1-1/8


     There were approximately 1,500 stockholders of record at October 7, 
1996. 

     The Company suspended dividend payments effective March 31, 1989.  A 
resumption of dividend payments is not anticipated in the foreseeable 
future.  




                           Form 10-K Annual Report

     A copy of the Annual Report on Form 10-K (without exhibits) may be 
obtained free of charge upon written request to DDL Electronics, Inc., 2151 
Anchor Court, Newbury Park, California  91320.


<PAGE>
                   DDL ELECTRONICS, INC. AND SUBSIDIARIES

               DIRECTORS, EXECUTIVE OFFICERS, OPERATING UNITS
                       AND OTHER CORPORATE INFORMATION





DIRECTORS                                        OPERATING UNITS
- ---------                                        --------------- 
Karen Beth Brenner                               SMTEK, Inc.
Investment Manager                               Newbury Park, California
Newport Beach, California

Melvin Foster                                    DDL Electronics Limited
Attorney at Law                                  Craigavon, Northern Ireland
Boston, Massachusetts  

Gregory L. Horton                                Irlandus Circuits Limited
Chairman of the Board,                           Craigavon, Northern Ireland

President and Chief Executive Officer
DDL Electronics, Inc.
Newbury Park, California

Bernee D. L. Strom                               TRANSFER AGENT AND REGISTRAR
President and Chief Executive Officer            ---------------------------- 
USA Digital Radio                                American Stock Transfer &
Chicago, Illinois                                 Trust Company  
                                                 40 Wall Street
Richard K. Vitelle                               New York, New York  10005
Vice President and Chief Financial Officer
DDL Electronics, Inc.
Newbury Park, California                         INDEPENDENT AUDITORS
                                                 --------------------
Robert G. Wilson                                 KPMG Peat Marwick LLP  
Private Investor                                 Los Angeles, California
Vancouver BC, Canada
(formerly Interim Vice President
of DDL Electronics, Inc.)                        LEGAL COUNSEL
                                                 -------------
                                                 Nelson, Mullins, Riley &    
EXECUTIVE OFFICERS                                Scarborough, L.L.P.
- ------------------                               Charlotte, North Carolina
Gregory L. Horton
President and Chief Executive Officer

Richard K. Vitelle
Vice President - Finance and Administration,
Chief Financial Officer, Treasurer and
Secretary




             [FORM OF SERIES F WARRANTS - COLLATERAL WARRANTS]


            NEITHER THE WARRANTS REPRESENTED BY THIS CERTIFICATE
              NOR THE SECURITIES ISSUABLE UPON EXERCISE HEREOF
           HAVE BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933, 
              AS AMENDED, OR UNDER ANY STATE SECURITIES LAWS 
                       AND MAY NOT BE TRANSFERRED
             IN VIOLATION OF SUCH ACT OR LAWS, THE RULES AND
                REGULATIONS THEREUNDER OR THE PROVISIONS
                      OF THIS WARRANT CERTIFICATE.

No. [ ]                                                         [ ] Warrants

              WARRANTS TO PURCHASE AN AGGREGATE OF [ ] SHARES
                              OF COMMON STOCK OF
                            DDL ELECTRONICS, INC.
           (INCORPORATED UNDER THE LAWS OF THE STATE OF DELAWARE)

                                 ISSUED TO

                          [                       ]

                          DATED:  February 29, 1996


     THIS IS TO CERTIFY that, for value received, [ ], or [its] [his] [their] 
registered assigns (herein collectively referred to as the "Warrantholder"), 
is entitled to the number of Warrants (the "Warrants") set forth above, each 
of which represents the right, upon the due exercise hereof, at any time 
commencing upon and after (the "Commencement Date") the occurrence of an Event 
of Default (as hereinafter defined) and ending upon (the "Expiration Date") 
the payment in full by the Company of all amounts now or hereafter due to the 
Warrantholder under the Operative Documents (as hereinafter defined), whether 
for principal, interest, fees, costs, expenses or otherwise (including, 
without limitation, any and all expenses (including reasonable attorneys' fees 
and legal expenses) incurred by the Warrantholder in the collection of the 
Notes and in the enforcement and protection of its rights hereunder and under 
the other Operative Documents (collectively, the "Obligations"), to purchase 
from DDL Electronics, Inc., a Delaware corporation (the "Company"), one share 
of common stock, par value $.01 per share (the "Common Stock"), of the Company 
upon surrender hereof, with the form of election to purchase included herein 
(the "Election to Purchase") completed and duly executed, at the principal 
executive office of the Company, and upon simultaneous payment therefor (as 
set forth in Section 1 below) of an exercise price per share equal to the 
Purchase Price (as defined in Section 1 below).  The number of shares of 
Common Stock issuable upon exercise of the Warrants (individually, a "Share" 
and collectively, the "Shares") is subject to adjustment as provided herein.


     This warrant certificate is one of a series of warrant certificates 
issued by the Company in connection with its issuance of 10% Senior Secured 
Notes due July 1, 1997 (the "Notes") pursuant to the Securities Purchase 
Agreement, dated as of February 29, 1996 (the "Securities Purchase 
Agreement"), by and among the Company and each of the Purchasers who are 
signatories thereto.  All capitalized terms used herein without definition 
(including, without limitation, Event of Default, Operative Documents, Pledge 
Agreement and Collateral Agency Agreement) shall have the respective meanings 
given such terms as set forth in the Securities Purchase Agreement.

     Pursuant to Section 4.3 of the Securities Purchase Agreement, the Company 
has the right, but not the obligation, to fund the optional prepayment of all, 
but not less than all, of the amounts outstanding under the Notes with the net 
proceeds of the sale of the Shares.  Upon prepayment of all amounts 
outstanding under the Notes and the satisfaction in full of all of the 
Obligations, this warrant certificate will become void and all rights 
evidenced hereby will terminate after such time.  The number of Shares 
purchasable hereunder shall not be adjusted or otherwise adversely affected as 
a result of any partial prepayment of any amounts outstanding under the Notes.

     Pursuant to Section 14.10 of the Securities Purchase Agreement, all 
actions required or permitted to be taken by the Warrantholder hereunder, 
including, without limitation, the exercise hereof, shall be taken by the 
Majority Noteholders (individually or by a trustee or other agent designated 
by the Majority Noteholders to act on behalf of the Majority Noteholders); and 
the decision of the Majority Noteholders (or such trustee or agent, as 
applicable) shall be binding on the Warrantholder.

1.          Purchase Price; Method of Payment

     The purchase price for the Shares purchasable hereunder (the "Purchase 
Price") shall be equal to (a) in the case of the Warrantholder's sale (whether 
public or private) of the Shares to satisfy the Obligations, the net proceeds 
of such sale realized by the Warrantholder and (b) in the case of the 
Warrantholder's retention of the Shares to satisfy the Obligations, the lower 
of (x) the average of the daily closing sale prices of the Common Stock for 
the twenty (20) consecutive trading days preceding the date the Warrants were 
exercised by the Warrantholder, less a discount of 6% of such amount or (y) 
the closing sale price of the Common Stock on the date the Warrants were 
exercised by the Warrantholder, less a discount of 6% of such amount.  If the 
date the Warrants are exercised by the Warrantholder is not a day that the New 
York Stock Exchange is open, then such closing sale price shall be as of the 
first day the New York Stock Exchange is open preceding the day on which the 
Warrants are exercised.  The closing sale price of the Common Stock for each 
trading day as used herein shall be the "Market Price" (as defined in Section 
2 below).

     The Warrantholder shall pay the Purchase Price for exercising the 
Warrants by the cancellation of all or a portion of the Obligations in lieu of 
cash.  The Obligations shall be reduced by $1.00 for each $1.00 of the 
Purchase Price for the Shares being purchased hereunder.  If the dollar value 
of the Obligations exceeds the Purchase Price for the Shares being purchased 
hereunder, then the Obligations will be cancelled in the following priority:  
(a) first, all fees, costs and expenses due to the Warrantholder under the 
Notes, (b) second, all interest due to the Warrantholder under the Notes and 
(c) third, all principal due to the Warrantholder under the Notes.  Upon any 
exercise of the Warrants, the Warrantholder shall present its Note(s) to the 
Company for notation thereon of the cancellation of the Obligations, or 
portion thereof, as a result of such exercise.

Notwithstanding anything contained herein to the contrary, the exercise of the 
Warrants and the payment of the Purchase Price therefor shall be deemed to 
take place simultaneously.

2.          Definition of Market Price

     Unless otherwise provided herein, for purposes of any computations made 
hereunder, "Market Price" per share of Common Stock on any date shall be: (a) 
if the Common Stock is listed or admitted for trading on any national 
securities exchange or included in the Nasdaq National Market or Nasdaq Small-
Cap Market, the last reported sales price as reported on such exchange or 
market, as the case may be; (b) if the Common Stock is not listed or admitted 
for trading on any national securities exchange or included in the Nasdaq 
National Market or Nasdaq Small-Cap Market, the average of the last reported 
closing bid and asked quotation for the Common Stock as reported on the 
Automated Quotation System of NASDAQ or a similar service if NASDAQ is not 
reporting such information; (c) if the Common Stock is not listed or admitted 
for trading on any national securities exchange or included in the Nasdaq 
National Market or Nasdaq Small-Cap Market or quoted by NASDAQ or a similar 
service, the average of the last reported bid and asked quotation for the 
Common Stock as quoted by a market maker in the Common Stock (or if there is 
more than one market maker, the bid and asked quotation shall be obtained from 
two market makers and the average of the lowest bid and highest asked 
quotation shall be the "Market Price"); or (d) if the Common Stock is not 
listed or admitted for trading on any national securities exchange or included 
in the Nasdaq National Market or Nasdaq Small-Cap Market or quoted by NASDAQ 
and there is no market maker in the Common Stock, the fair market value of 
such shares as determined jointly by the Company and the Majority Noteholders, 
or if no such determination can be reached within fifteen (15) days, such 
determination shall be made by an appraiser who shall be mutually selected by 
the Company and the Majority Noteholders, the costs of such appraiser to be 
borne by the Company.

3.          Registration, Transfer and Exchange of the Warrants

     The Company will keep at its principal executive office a warrant 
register in which, subject to such reasonable regulations as it may prescribe 
but at its expense, it will provide for the registration, transfer and 
exchange of the Warrants.

     The Warrants may not be pledged, sold, assigned, hypothecated or 
otherwise transferred until (a) a registration statement with respect thereto 
is effective under the Securities Act and any applicable state securities laws 
or (b) the Company receives an opinion of counsel to the Company or other 
counsel to the Warrantholder, which other counsel is reasonably satisfactory 
to the Company, that the Warrants may be pledged, sold, assigned, hypothecated 
or transferred without an effective registration statement under the 
Securities Act or applicable state securities laws.

     The Warrantholder, at its option, may surrender this warrant certificate 
for transfer or exchange at the principal executive office of the Company, 
accompanied in the case of a transfer or assignment by a written instrument of 
transfer or assignment in form satisfactory to the Company duly executed by 
the registered Warrantholder thereof or by such Warrantholder's attorney duly 
authorized in writing.  In case any Warrantholder shall so request the 
transfer, assignment or exchange of any warrant certificate, the Company, at 
its expense, will execute and deliver (in each case insured to the 
Warrantholder's reasonable satisfaction) in exchange therefor one or more new 
warrant certificates, as may be requested by such Warrantholder, to purchase 
the same aggregate number of Shares as are purchasable upon exercise of the 
warrant certificate so surrendered. 

     Prior to due presentment for registration of transfer of this warrant 
certificate, the Company shall deem and treat the Warrantholder as the 
absolute owner of the Warrants (notwithstanding any notation of ownership or 
other writing on this warrant certificate made by anyone other than the 
Company) for the purpose of any exercise hereof or any distribution to the 
Warrantholder and for all other purposes, and the Company shall not be 
affected by any notice to the contrary.

4.          Issuance of Shares

     Subject to the restrictions set forth in Section 5 below, upon surrender 
of the Warrants and payment of the Purchase Price as aforesaid, the Company 
shall issue and deliver with all reasonable dispatch the certificate(s) for 
the Shares to or upon the written order of the Warrantholder and in such name 
or names as the Warrantholder may designate.  Such certificate(s) shall 
represent the number of Shares issuable upon the exercise of the Warrants, 
together with a cash amount in respect of any fraction of a Share otherwise 
issuable upon such exercise.

     Certificates representing the Shares shall be deemed to have been issued 
and the person so designated to be named therein shall be deemed to have 
become a holder of record of such Shares simultaneously with the surrender of 
the Warrants and payment of the Purchase Price as aforesaid; notwithstanding 
that the transfer books for the shares of Common Stock or other classes of 
stock purchasable upon the exercise of the Warrants shall then be closed or 
the certificate(s) for the Shares in respect of which the Warrants is then 
exercised shall not then have been actually delivered to the Warrantholder.  
As soon as practicable after each such exercise of the Warrants, the Company 
shall issue and deliver the certificate(s) for the Shares issuable upon such 
exercise, registered as requested.  The Warrants shall be exercisable, at the 
election of the registered holder hereof, either as an entirety or from time 
to time for part of the number of Shares specified herein.  In the event that 
only a portion of the Warrants is exercised at any time prior to the 
Expiration Date, a new warrant certificate shall be issued to the 
Warrantholder for the remaining number of Shares purchasable pursuant hereto. 
 In no event shall fractional Shares be issued with regard to the exercise of 
the Warrants.  The Company shall cancel the Warrants when they are surrendered 
upon exercise.

5.          Payment of Expenses, Taxes, etc. upon Exercise

     The Company shall pay all documentary stamp taxes, if any, attributable 
to the initial issuance of the Shares issuable upon the exercise of the 
Warrants; including, without limitation, any tax or taxes which may be payable 
in respect of any transfer involved in the issue or delivery of any 
certificates for Shares in a name other than that of the Warrantholder upon 
the exercise of the Warrants.

6.          Lost, Stolen, or Mutilated Warrant Certificate

     In case this warrant certificate shall be mutilated, lost, stolen or 
destroyed, the Company shall issue and deliver, in exchange and substitution 
for and upon cancellation of the mutilated warrant certificate, or in lieu of 
and substitution for the warrant certificate lost, stolen or destroyed, a new 
warrant certificate of like tenor and representing an equivalent number of 
Shares purchasable upon exercise, but only upon receipt of evidence reasonably 
satisfactory to the Company of such loss, theft or destruction of such warrant 
certificate and reasonable indemnity, if requested, also reasonably 
satisfactory to the Company.  No bond or other security shall be required from 
the original Warrantholder in connection with the replacement by the Company 
of a lost, stolen or mutilated warrant certificate.

7.          Covenants of the Company

           (a)  The Company shall at all times through the Expiration Date 
reserve and keep available, free from pre-emptive rights and out of its 
aggregate authorized but unissued shares of Common Stock, the number of Shares 
deliverable upon the exercise of the Warrants.

           (b)  The Company covenants that all Shares issued upon exercise of 
the Warrants shall, upon issuance in accordance with the terms hereof, be 
fully paid and nonassessable and free and clear of all Liens, claims, security 
interests, pledges, charges, encumbrances, stockholders' agreements and voting 
trusts created by the Company with respect to the issuance and holding 
thereof.

8.          Rights Upon Expiration

     Unless the Warrants are surrendered and payment made for the Shares as 
herein provided prior to the Expiration Date, this warrant certificate will 
become wholly void and all rights evidenced hereby will terminate after such 
time.

9.          Adjustment for Certain Events

            (a)  In case the Company shall at any time after the date the 
Warrants are first issued (i) declare a dividend on the Common Stock payable 
in shares of the Company's capital stock (whether in shares of Common Stock or 
of capital stock of any other class), (ii) subdivide the outstanding Common 
Stock, (iii) reverse split the outstanding Common Stock into a smaller number 
of shares, or (iv) issue any shares of the Company's capital stock in a 
reclassification of the Common Stock (including any such reclassification in 
connection with a consolidation or merger in which the Company is the 
continuing corporation), then, in each case, the number and kind of shares of 
capital stock issuable upon exercise of the Warrants on such date shall be 
proportionately adjusted so that the holder of any Warrant exercised after 
such time shall be entitled to receive the aggregate number and kind of 
securities which, if such Warrant had been exercised immediately prior to such 
date, such holder would have owned upon such exercise and been entitled to 
receive by virtue of such dividend, subdivision, reverse split or 
reclassification.  Such adjustments shall be made successively whenever any 
event listed above shall occur.

            (b)  In the event that at any time, as a result of an adjustment 
made pursuant to Section 9 hereof, the holder of any Warrant thereafter 
exercised shall become entitled to receive any shares of capital stock or 
warrants or other securities of the Company other than the Shares, thereafter 
the number of such other shares of capital stock or warrants or other 
securities so receivable upon exercise of this Warrant shall be subject to 
adjustment from time to time in a manner and on terms as nearly equivalent as 
practicable to the provisions with respect to the Shares contained in this 
Section 9, and the provisions of this warrant certificate with respect to the 
Shares shall apply, to the extent applicable, on like terms to any such other 
shares of capital stock or warrants or other securities.

            (c)  In case of any capital reorganization of the Company or of 
any reclassification of the Common Stock (other than a change in par value or 
from a specified par value to no par value or from no par value to a specified 
par value or as a result of subdivision or combination) or in case of the 
consolidation of the Company with, or the merger of the Company into, any 
other corporation (other than a consolidation or merger in which the Company 
is the continuing corporation) or of the sale of the properties and assets of 
the Company as, or substantially as, an entirety, each Warrant shall, after 
such reorganization, reclassification, consolidation, merger or sale, be 
exercisable, upon the terms and conditions specified herein, for the number of 
shares of Common Stock or other capital stock or warrants or other securities 
or property to which a holder of the number of shares of Common Stock 
purchasable (at the time of such reorganization, reclassification, 
consolidation, merger or sale) upon exercise of such Warrant would have been 
entitled upon such reorganization, reclassification, consolidation, merger or 
sale; and in any such case, if necessary, the provisions set forth in this 
Section 9(c) with respect to the rights and interests thereafter of the 
registered holders of all Warrants shall be appropriately adjusted so as to be 
applicable, as nearly as may reasonably be, to any shares of Common Stock or 
other capital stock or warrants or other securities or property thereafter 
deliverable on the exercise of the Warrants.  The subdivision, reverse split 
or combination of shares of Common Stock at any time outstanding into a 
greater or lesser number of shares shall not be deemed to be a 
reclassification of the Common Stock for the purposes of this Section 9(c).

            (d)  In any case in which this Section 9 shall require that an 
adjustment in the number of Shares purchasable hereunder be made effective as 
of a record date for a specified event, the Company may elect to defer until 
the occurrence of such event issuing to the Warrantholder, if such 
Warrantholder exercised any Warrant after such record date, shares of capital 
stock or warrants or other securities of the Company, if any, issuable upon 
such exercise over and above the Shares issuable prior to such adjustment; 
provided, however, that the Company shall deliver to the holder a due bill or 
other appropriate instrument evidencing such holder's right to receive such 
shares of capital stock or warrants or other securities upon the occurrence of 
the event requiring such adjustment.

10.          Fractional Shares

     Upon exercise of the Warrants the Company shall not be required to issue 
fractional shares of Common Stock or other capital stock.  In lieu of such 
fractional shares, the Warrantholder shall receive an amount in cash equal to 
the same fraction of the (i) current Market Price of one whole Share if clause 
(a), (b) or (c) in the definition of Market Price in Section 2 above is 
applicable or (ii) book value of one whole Share as reported in the Company's 
most recent audited financial statements if clause (d) in the definition of 
Market Price in Section 2 above is applicable.  All calculations under this 
Section 10 shall be made to the nearest cent.

11.          Securities Act Legend

     The Warrantholder shall not be entitled to any rights of a stockholder of 
the Company with respect to any Shares purchasable upon the exercise hereof, 
including voting, dividend or dissolution rights, until such Shares have been 
paid for in full.  As soon as practicable after such exercise, the Company 
shall deliver a certificate or certificates for the securities issuable upon 
such exercise, all of which shall be fully paid and nonassessable, to the 
person or persons entitled to receive the same; provided, however, that, if 
applicable, such certificate or certificates delivered to the holder of the 
surrendered Warrants shall bear a legend reading substantially as follows:

           "These securities have not been registered under the 
            Securities Act of 1933, as amended, or the securities 
            laws of any state and may not be sold or transferred 
            in the absence of such registration or any exemption 
            therefrom under such Act and laws, if applicable.  The 
            Company, prior to permitting a transfer of these 
            securities, may require an opinion of counsel or other 
            assurances satisfactory to it as to compliance with or 
            exemption from such Act and laws."

12.         Notice of Adjustment

            (a)  Upon any adjustment of the number of Shares issuable upon 
exercise of the Warrants pursuant to Section 9 above, the Company, within 
thirty (30) calendar days thereafter, shall have on file for inspection by the 
Warrantholder a certificate of the Board of Directors of the Company setting 
forth the number of Shares issuable upon exercise of the Warrants after such 
adjustment, the method of calculation thereof in reasonable detail and the 
facts upon which such calculations were based, which certificate shall be 
conclusive evidence of the correctness of the matters set forth therein.

            (b)  In case:

                 (i)  the Company shall authorize the issuance to all holders 
of Common Stock of rights, options or warrants to subscribe for or purchase 
capital stock of the Company or of any other subscription rights, options or 
warrants; or

                  (ii)  the Company shall authorize the distribution to all 
holders of Common Stock of evidences of its indebtedness or assets (including, 
without limitation, cash dividends or cash distributions payable out of 
earnings, consolidated earnings, if the Company shall have one or more 
subsidiaries, or earned surplus, or dividends payable in Common Stock); or

                  (iii)  of any consolidation or merger to which the Company 
is a party and for which approval of any stockholders of the Company is 
required, of the conveyance or transfer of the properties and assets of the 
Company substantially as an entirety or of any capital reorganization or any 
reclassification of the Common Stock (other than a change in par value or from 
a specified par value to no par value or from no par value to a specified par 
value or as a result of a subdivision or combination); or

                   (iv)  of the voluntary or involuntary dissolution, 
liquidation or winding up of the Company; or

                    (v)  the Company proposes to take any other action which 
would require an adjustment of the number of Shares issuable upon exercise of 
the Warrants pursuant to Section 9 above; 

then, in each such case, the Company shall give to the Warrantholder at its 
address appearing below at least twenty (20) calendar days prior to the 
applicable record date hereinafter specified in (A), (B) or (C) below, by 
first class mail, postage prepaid, a written notice stating (A) the date as of 
which the holders of record of shares of Common Stock to be entitled to 
receive any such rights, options, warrants or distribution are to be 
determined or (B) the date on which any such consolidation, merger, 
conveyance, transfer, reorganization, reclassification, dissolution, 
liquidation or winding up is expected to become effective, and the date as of 
which it is expected that holders of record of shares of Common Stock shall be 
entitled to exchange such shares for securities or other property, if any, 
deliverable upon such consolidation, merger, conveyance, transfer, 
reorganization, reclassification, dissolution, liquidation or winding up or 
(C) the date of such action which would require an adjustment of the number of 
Shares issuable upon exercise of the Warrants.  The failure to give the notice 
required by this Section 12(b) or any defect therein shall not affect the 
legality or validity of any such issuance, distribution, consolidation, 
merger, conveyance, transfer, reorganization, reclassification, dissolution, 
liquidation, winding up or other action or the vote upon any such action.

     Except as provided herein, nothing contained herein shall be construed as 
conferring upon the Warrantholder the right to vote on any matter submitted to 
the stockholders of the Company for their vote or to receive notice of 
meetings of stockholders or the election of directors of the Company or any 
other proceedings of the Company, or any rights whatsoever as a stockholder of 
the Company.

13.          Notices

     All notices and other communications provided for or permitted hereunder 
shall be in writing and shall be deemed to have been duly given if delivered 
personally or sent by telex or telecopier, registered or certified mail 
(return receipt requested), postage prepaid or courier to the parties at the 
following address (or at such other address for any party as shall be 
specified by like notice, provided that notices of a change of address shall 
be effective only upon receipt thereof).  Notices sent by mail shall be 
effective two (2) days after mailing; notices sent by telex shall be effective 
when answered back, notices sent by telecopier shall be effective when receipt 
is acknowledged, and notices sent by courier guaranteeing next day delivery 
shall be effective on the next business day after timely delivery to the 
courier.

                 (i)  if to the Company:
                          DDL ELECTRONICS, INC.
                          2151 Anchor Court
                          Newbury Park, CA  91320
                          Attention:   Chief Executive Officer
                          Telephone:  (805) 376-9415
                          Telecopy:   (805) 376-9015

                (ii)  if to the Warrantholder, at the address of such
                      Warrantholder as it appears on the warrant register.

14.         Miscellaneous
            (a)  The Warrantholder shall be entitled to all the registration 
and other rights, benefits and privileges set forth in the Registration Rights 
Agreement and the Securities Purchase Agreement.

             (b)  All the covenants and provisions herein by or for the 
benefit of the Company shall bind and inure to the benefit of and be 
enforceable by the Company and its successors or assigns, and all of the 
covenants and provisions herein for the benefit of the Warrantholder hereof 
shall inure to the benefit of and be enforceable by the Warrantholder and its 
successors or assigns.

             (c)  This warrant certificate shall be governed by, and construed 
in accordance with,  the laws of the State of New York applicable to contracts 
made and to be performed entirely in the State of New York the internal laws 
of such State.

     The Company (i) hereby irrevocably submits to the jurisdiction of the 
state courts of the State of New York and the jurisdiction of the United 
States District Court for the Southern District of New York, for the purpose 
of any suit, action or other proceeding arising out of or based upon this 
warrant certificate or the subject matter hereof brought by the Warrantholder, 
(ii) hereby waives and agrees not to assert, by way of motion, as a defense or 
otherwise, in any such suit, action or proceeding, any claim that it is not 
subject personally to the jurisdiction of the above-named courts, that its 
property is exempt or immune from attachment or execution, that the suit, 
action or proceeding is brought in an inconvenient forum, that the venue of 
the suit, action or proceeding is improper or that this warrant certificate or 
the subject matter hereof may not be enforced in or by such court and (iii) 
hereby waives in any such action, suit, or proceeding any offsets or 
counterclaims.  The Company hereby consents to service of process by certified 
mail at the address set forth herein and agrees that its submission to 
jurisdiction and its consent to service of process by mail is made for the 
express benefit of the Warrantholder.  Final judgment against the Company in 
any such action, suit or proceeding shall be conclusive and may be enforced in 
other jurisdictions (A) by suit, action or proceeding on the conclusive 
evidence of the fact and of the amount of any indebtedness or liability of the 
Company therein described or (B) in any other manner provided by or pursuant 
to the laws of such other jurisdiction; provided, however, that the 
Warrantholder may at its option bring suit, or institute other judicial 
proceedings, against the Company or any of its assets in any state or Federal 
court of the United States or of any country or place where the Company or its 
assets may be found.

            (d)  Nothing in this warrant certificate shall be construed to 
give any person or corporation other than the Company and the Warrantholder 
and its permitted transferees any legal or equitable right, remedy or claim 
under this warrant certificate; but this warrant certificate shall be for the 
sole and exclusive benefit of the Company and the Warrantholder and its 
permitted transferees.

     IN WITNESS WHEREOF, an authorized officer of the Company has signed and 
delivered to the Warrantholder this warrant certificate as of the date first 
written above.


                              DDL ELECTRONICS, INC.


                              By:  _______________________________
                                   Gregory L. Horton 
                                   President and Chief Executive Officer

ATTEST:

By:   _________________________
C.L. Haslam 
Secretary


[CORPORATE SEAL]

	ELECTION TO PURCHASE

(To be executed by the registered holder if such holder desires to exercise 
the within warrant certificate)


To:   DDL Electronics, Inc.
      2151 Anchor Court
      Newbury Park, CA  91320

     The undersigned hereby (1) irrevocably elects to exercise his or its 
rights to purchase ____ shares of Common Stock covered by the within warrant 
certificate, (2) makes payment in full of the Purchase Price by enclosure of 
certain 10% Senior Secured Notes due June __, 1997, (3) requests that 
certificates for such shares be issued in the name of:

Please print name, address and Social Security or Tax Identification Number:

_________________________________________________

_________________________________________________

_________________________________________________

and (4) if said number of shares shall not be all the shares evidenced by the 
within warrant certificate, requests that a new warrant certificate for the 
balance of the shares covered by the within warrant certificate be registered 
in the name of, and delivered to:

Please print name and address:

__________________________________________________

__________________________________________________

__________________________________________________


      In lieu of receipt of a fractional share of Common Stock, the 
undersigned will receive a check representing payment therefor.



Dated:___________________                 ________________________________

                                          By: ____________________________


____________________________

                                          By: ____________________________
                                                    President






      [AMENDMENT TO GRANT AGREEMENT BETWEEN THE INDUSTRIAL DEVELOPMENT
           BOARD FOR NORTHERN IRELAND AND DDL ELECTRONICS LIMITED]



                         RESTRICTED COMMERCIAL     [ON LETTERHEAD OF THE
                                                   INDUSTRIAL 
                                                   DEVELOPMENT BOARD FOR
                                                   NORTHERN IRELAND]

The Secretary                              The Secretary 
DDL Electronics Limited                    DDL Electronics Inc
3 Annesborough Industrial Estate           2151 Anchor Court
CRAIGAVON                                  NEWBURY PARK
CO Armagh                                  California  91320
BT67  9JJ                                  United States of America


Our Ref:  Al 543/19/L001/0054              2 May 1996

Dear Sir

1.  The Department of Economic Development, (acting through the 
Executive of the Industrial Development Board for Northern Ireland and 
hereinafter called "IDB") hereby amends the offer of financial 
assistance contained in IBD's letter to DDL Electronics Limited 
(hereinafter called "the Company") dated 29 August 1989 as follows:-

   the wording "The Secretary, Data-Design Laboratories, Inc." 7925 
   Centre Avenue, Cugamonga, CALIFORNIA 91730, United States of America"
   shall be deleted and the following substituted therefor;
      "The Secretary, DDL Electronics Inc, 2151 Anchor Court, NEWBURY PARK, 
   California 91320, United States of America";

   wheresoever the wording "Data-Design Laboratories, Inc", appears 
   throughout the letter and any of the annexes to the letter it shall 
   be deleted and the wording "DDL Electronics Inc" substituted 
   therefor:

   sub-paragraph 1(a) shall be deleted and the following substituted
   therefor:

   "(a)   a grant not exceeding 861,650 pounds sterling of 30% of
          vouched and approved expenditure:

(i)      by the Company in respect of the qualifying expenditure
         as set out in sub-paragraph 1(b) of Annex A ("the 
         capital grant"); and/;or

(ii)     by a Lessor approved by the IDB on the purchase of new
                 machinery and equipment leased to the Company upon the
                 terms and conditions of an agreement to the entered 
                 into between the company, the Lessor and the IDB, a 
                 specimen copy of which is attached hereto;";

   at line 1 of sub-paragraph 1(e) delete the figure "250,000 pounds
   sterling" and insert the figure "380,000 pounds sterling";

   two new sub-paragraphs shall be added to paragraph 1 as    
   follows:

   "(f)   an employment grant not exceeding 135,000 pounds sterling
          ("the fourth employment grant");

    (g)  an employment grant not exceeding 300,000 pounds sterling
         ("the fifth employment grant").";

    paragraphs 8 and 9 shall be renumbered 10 and 11 respectively, the 
    remaining paragraphs renumbered accordingly and new paragraphs 8 and
    9 inserted as follows:

   "8.    THE FOURTH EMPLOYMENT GRANT:  The provisions of Annex F shall
   apply to the fourth Employment grant.;

   9.     THE FIFTH EMPLOYMENT GRANT:  The provisions of Annex G shall   
   apply to the fifth employment grant.";

   at lines 5, 6, 7 and 8 of sub-paragraph 12(b) delete the dates "30 
   June 1991,", "31 December 1991,", "30 June 1992," and "31 December 
   1992," and insert the dates "30 June 1993,", "31 December 1993,", "30 
   June 1994," and "31 December 1994," respectively;

   at line 3 of sub-paragraph 12(n) after the word "project" insert the 
   following "for a period of 4 years commencing on the date of 
   acceptance of this offer.";

   at lines 4 and 5 of sub-paragraph 13(a) delete the figures "10" and 
   "13" respectively and insert the figures "12" and "15" respectively;

   at line 4 of sub-paragraph 13(b) delete the figure "10" and insert 
   the figure "12";

   at line 5 of paragraph 14 delete the date "1 January 1995" and insert 
   the date "1 January 1997";

   a new sub-paragraph shall be added to paragraph 15 as follows:

   "(g)   an administration order is made in relation to the 
          Company;";

   at line 7 of paragraph 15 delete the figure "12" and insert the   
   figure "14";

   at line 3 of sub-paragraph 1(b) of Annex A delete the date "31 
   December 1994" and insert the date "31 December 1996";

   at line 7 of sub-paragraph 1(b) of Annex A after the word "factory" 
   insert the following " and on the purchase and installation of 
   approved second-hand machinery and equipment installed at the factory 
   provided that the purchase thereof shall be an arm's length    
   transaction at a cost which shall not exceed the valuation of the 
   machinery and equipment by an independent valuer approved by IDB, 
   such valuation to be at the instigation and expense of the Company     
   and to be undertaken prior to installation of the machinery and 
   equipment at the factory.";

   at line 8 of paragraph 1 of Annex C delete the date "31 December 
   1991" and insert the date "31 December 1995";

   at line 8 of paragraph 1 of Annex D delete the date "31 December 
   1993" and insert the date "31 December 1995";

   at line 3 of paragraph 1 of Annex E delete the figure "3" and insert 
   the figure "4".

   At line 5 of paragraph 1 of Annex E after the wording "borrowing 
   facilities" insert the wording "and/or inter-company borrowing 
   facilities";

   Paragraph 4 of Annex E shall be deleted;

   at line 5 of paragraph 5 of Annex E delete the figure "50,000 pounds 
   sterling" and insert the figure "180,000 pounds sterling";

   "                                                ANNEX F

   THE FOURTH EMPLOYMENT GRANT

1.      Grant Rate:  The fourth employment grant shall be payable at 
the rate of 2,700 pounds sterling per worker for a maximum of 50 workers
employed by the company at the factory and shall (a) as respects the 
6 month period commencing on 1 January 1989 be payable on the average (as 
ascertained in accordance with paragraph 2 below) number of workers 
employed during any such period such additional number being 
calculated by reference to the previous highest 6 monthly average 
number of workers in respect of which the fourth employment grant has 
been paid.

2.     Claims:  Claims for payment of the fourth employment grant 
shall be in writing and shall be accompanied by a report prepared by 
the Company's auditors in the form required by the IDB reporting the 
average number of workers employed at the factory during the 6 month 
period to which such report relates.

3.  Instalments:  The fourth employment grant in respect of any 6 
month period shall be payable (subject to paragraphs 4 and 5 below) 
by means of 2 instalments as follows provided always that the 
135,000 pounds sterling of the fourth employment grant earned by the
Company shall from the date the IDB authorises payment be offset against
the Company's outstanding indebtedness to the IDB under the Leasing 
Agreement dated 1 January 1990 and Debenture dated 1 January 1990 
between the Department of Economic Development and the Company:

  (a)   the first instalment following acceptance by IDB of the claim
        in respect of the period to which it relates;

  (b)   the second instalment (subject to paragraph 4 below) not less 
        than 6 months after the end of the period to which the first 
        instalment relates.

   4.   Acceptance of a claim for payment:  A claim shall be regarded
   subject to paragraph 5 below) as accepted for payment by the IDB for       
   the purposes of paragraph 3 above at the time the IDB having carried 
   out all such investigations it considers appropriate with respect to
   the claim and the Company having satisfied the IDB in respect of any 
   matters arising in connection with the claim whether in relation to 
   the documents referred to in paragraph 2 above or otherwise, is 
   satisfied that payment in respect of the claim should be made.

   5.  Power to withhold or reduce:  the IDB shall be entitled to 
   withhold or reduce payment of the second, third and fourth 
   instalments referred to in paragraph 3 above if there has been any 
   decrease in the average number of workers employed at the factory (by 
   comparison with the average number for the period to which the claim 
   relates) as respects the second instalment during the first 6 month 
   period following the expiry of the period to which the claim relates.

   6.    Retrospective adjustment:  There shall be excluded from any  
   computation of the average number of workers, any worker who either 
   being on statutory maternity leave or not working by reason of 
   sickness resigns without returning to work.  The IDB shall be 
   entitled to make retrospective adjustments in any amount of the 
   fourth employment grant payable by the IDB or recoverable from the 
   Company and/or DDL Electronics Inc in any case where it is not 
   evident at the date of any such computation that any worker should be 
   excluded therefrom.


                                                       ANNEX G

   THE FIFTH EMPLOYMENT GRANT

   1.    Grant Rate:  The fifth employment grant shall be payable at the  
   rate of 6,122.45 pounds sterling per worker for a maximum of 49 workers
   over and above a base figure of 100 workers employed by the Company at
   the factory and shall (a) as respects the 6 month period commencing 1 
   July 1995 be payable on the average (as ascertained in accordance 
   with paragraph 2 below) number of workers employed during such period 
   over and above the base figure of 100 workers.

   2.    Claims:  Claims for payment of the fifth employment grant shall 
   be in writing and shall be accompanied by a report prepared by the 
   Company's auditors in the form required by the IDB reporting the 
   average number of workers employed at the factory during the 6 month 
   period to which such report relates.

   3.    Instalments:  The employment grant in respect of the 6 month 
   2period shall be payable (subject to acceptance of a claim in respect 
   thereof by the IDB in accordance with paragraph 4 below) by means of 
   4 instalments as follows:    

   (a)    the first instalment following acceptance by the IDB of the    
          claim in respect of the period to which it relates;

   (b)   the second instalment (subject to paragraph 4 below) not less
         than 6 months after the end of the period to which the first 
         instalment relates;

   (c)  the third instalment (subject to paragraph 4 below) not less  
        than 12 months after the end of the period to which the first    
        instalment relates;

  (d)   the fourth instalment (subject to paragraph 4 below) not less 
        than 18 months after the end of the period to which the first
        instalment relates.

   4.     Acceptance of a claim for payment:  A claim shall be regarded  
   (subject to paragraph 5 below) as accepted for payment by the IDB for 
   the purposes of paragraph 3 above at the time the IDB having carried 
   out all such investigations it considers appropriate with respect to 
   the claim and the Company having satisfied the IDB in respect of any 
   matters arising in connection with the claim whether in relation to 
   the documents referred to in paragraph 2 above or otherwise, is 
   satisfied that payment in respect of the claim should be made.

   5.     Power to withhold or reduce:  The IDB shall be entitled to 
   withhold or reduce payment of the second, third and fourth instalments 
   referred to in paragraph 3 above if there has been any decrease in the 
   average number of workers employed at the factory (by comparison with 
   the average number for the period to which the claim relates)  as 
   respects the second instalment during the first 6 month period 
   following the expiry of the period to which the claim relates, as 
   respects the third instalment during the second 6 month period 
   following the expiry of the period to which the claim relates, as 
   respects the fourth instalment during the third 6 month period 
   following the expiry of the period to which the claim relates.
  
   6.     Retrospective adjustment:  There shall be excluded from any 
   computation of the average number of workers, any worker who either 
   being on statutory maternity leave or not working by reason of 
   sickness resigns without returning to work.  The IDB shall be entitled 
   to make retrospective adjustments in any amount of the fifth 
   employment grant payable by the IDB or recoverable from the Company 
   and/or DDL Electronics Inc, in any case where it is not evident at the 
   date of nay such computation that any worker should be excluded 
   therefrom.".

   2.  CONDITION PRECEDENT:  It is a condition precedent to the payment of 
   any further financial assistance under IDB's letter of offer dated 29 
   August 1989 as amended by this letter that the company shall procure 
   that DDL Electronics Inc, shall provide IDB with an Opinion by Counsel 
   on Counsel's headed paper, substantially in the terms of the draft 
   comprised in the Appendix attached hereto.

   3.   ACCEPTANCE:  This letter is issued in triplicate.  If you are 
   prepared to accept the foregoing amendment, the Form of Acceptance 
   should be completed on the counterpart of this letter in accordance
   with the Articles of Association of the Company, together with the 
   form of Acceptance completed by DDL Electronics Inc and returned to IDB.  

   4.  AVAILABILITY:  The foregoing amendment shall remain open for a 
   period of one month from the date of this letter after which, if not 
   accepted by the Company and DDL Electronics Inc, it shall be deemed to 
   have been withdrawn.

   5.  WITHDRAWAL:  On acceptance of this letter IDB's letters dated 22 
   June 1992, 16 June 1993 and 24 August 1995 shall be deemed to have been 
   withdrawn and cancelled.

Yours faithfully

 /s/  D. McKeown


FORM OF ACCEPTANCE

The foregoing amendment to IDB's letter dated 29 August 1989 is hereby 
accepted by DDL Electronics Limited.

The Common Seal of DDL Electronics Limited     
was affixed hereto this 7th                     
day of May one thousand nine                   
hundred and ninety-six in the presence         
of:-                                           
     /s/ John Coyne - Director
   __________________________________

    /s/  Sean Ritchie - Secretary
   __________________________________

FORM OF ACCEPTANCE

The foregoing amendment to IDB's letter        
dated 29 August 1989 is hereby accepted by     
DDL Electronics Inc this 1st
day of June one thousand nine                  
hundred and ninety-six in the presence of:-    

    /s/  Gregory L. Horton - CEO
   __________________________________ 

   /s/  Richard K. Vitelle - Secretary
   ___________________________________

Duly authorised representatives of DDL Electronics Inc
  






                        EMPLOYMENT AGREEMENT

     This EMPLOYMENT AGREEMENT, dated as of the 12th day of September, 
1996, is between DDL ELECTRONICS, INC., a Delaware corporation (the 
"Company"), and RICHARD K. VITELLE ("Vitelle").

     WHEREAS, the Company, being well satisfied with Vitelle's services as 
Vice President of Finance and Chief Financial Officer (referred to herein 
together as "Chief Financial Officer"), desires to retain him in an 
executive capacity for the period and upon the other terms and conditions 
herein provided; and

     WHEREAS, Vitelle is willing to continue in employment by the Company 
pursuant to the terms and conditions of this Agreement;

     NOW, THEREFORE, in consideration of the premises, the mutual covenants 
and obligations herein contained, and for other good and valuable 
consideration, the receipt, adequacy, and sufficiency of which are hereby 
acknowledged, the parties hereto do hereby covenant and agree as follows:

1.   EMPLOYMENT

     1.1   Position.  The Company hereby confirms Vitelle's employment as 
its Chief Financial Officer.  From time to time during the term of this 
Agreement, Vitelle may be offered, and (in his discretion) may accept or 
reject, the duties associated with additional offices in the Company and 
its subsidiaries.  Vitelle shall report directly to the Company's Chief 
Operating Officer, or, if at any time the Company has no Chief Operating 
Officer, then directly to the Company's President, or, if at any time the 
Company has no President, then directly to the Company's Chief Executive 
Officer, and in any case shall perform the duties described in Section 1.2 
hereof, subject to such limitations of authority as may be established from 
time to time by the Company's Chief Operating Officer (or President, if the 
Company has no Chief Operating Officer (or Chief Executive Officer, if the 
Company has no President)) and applicable law.  Notwithstanding any other 
provision of this Agreement, Vitelle shall at all times during the term of 
this Agreement function as an executive officer of the Company, with duties 
that require the performance of policy making functions as contemplated by 
Rule 3b-7 of the Securities Exchange Act of 1934, as amended (the "Exchange 
Act").  

     1.2   Duties.  Vitelle's duties will include all those duties 
customarily associated with the position of Chief Financial Officer in an 
emerging growth company, subject to the direction of the Company's Chief 
Operating Officer (or President, if the Company has no Chief Operating 
Officer (or Chief Executive Officer, if the Company has no President)).  
Such duties shall include management of all financial functions and 
financial facilities required of and maintained by the Company and its 
subsidiaries.  Vitelle agrees to devote substantially his entire business 
time and attention to the performance of his duties hereunder and to serve 
the Company diligently and to the best of his abilities.  Notwithstanding 
the foregoing, Vitelle shall have the continuing right (a) to make passive 
investments in the securities of any publicly-owned corporation, (b) to 
make any other passive investments with respect to which he is not 
obligated or required to, and does not in fact, devote any substantial 
managerial efforts that interfere with the fulfillment of his duties to the 
Company, and, (c) subject to the prior written approval of the Company's 
Board of Directors (the "Board of Directors"), to serve as a director of or 
consultant to other companies and entities.  Vitelle represents that he is 
under no actual or alleged restriction, limitation or other prohibition 
(whether as a result of prior employment or otherwise) to perform his 
duties as described herein.

2.   COMPENSATION AND BENEFITS

     2.1   Base Annual Salary.  The Company shall pay Vitelle a base annual 
salary of $125,000 (the "Base Annual Salary") periodically throughout the 
year, commencing the date hereof, in accordance with its customary payroll 
practices, as modified from time to time, subject to all payroll and 
withholding deductions required by applicable law.  Base Annual Salary 
shall be reviewed at least annually by the Compensation Committee of the 
Board of Directors (the "Compensation Committee"), but shall not be 
decreased without Vitelle's prior written consent.

     2.2   Cash Bonuses.  For the Company's fiscal year commencing July 1, 
1996, the Company will pay Vitelle a cash bonus quarterly, in arrears, in 
an amount per annum equal to 30% of his initial Base Annual Salary (as 
stated above).        

     2.3   Other Incentive Compensation.  Subject to the satisfaction of 
such criteria and the achievement of such objectives as the Compensation 
Committee may establish, Vitelle may receive additional cash bonuses and 
other incentive compensation (including stock options), it being understood 
that the Compensation Committee shall at least once annually consider the 
payment of a cash bonus to Vitelle.

     2.4   Other Benefits.  Vitelle shall be entitled to other benefits and 
perquisites no less favorable than those provided to the Company's 
employees generally, as such benefits and perquisites may be modified from 
time to time in the Company's discretion.  Such benefits shall in all 
events include health insurance, a 401(k) plan and 11 paid holidays 
annually.  Such perquisites shall in all events include three weeks of 
vacation annually, disability insurance and  group term life insurance (in 
an amount equal to at least two times Base Annual Salary).  To assist with 
the commuting and business travel essential to conducting business in 
greater Los Angeles, throughout the term of this Agreement the Company will 
provide Vitelle with an automobile allowance of $500 per month or, at his 
election, will provide him with a company-acquired and -maintained 
automobile the expense of which shall not exceed $500 per month or such 
higher amount as may be authorized in writing by the Company's Chief 
Operating Officer, President or Chief Executive Officer.

     2.5   Expense Reimbursement.  Vitelle shall be reimbursed by the 
Company for his reasonable out-of-pocket business expenses in accordance 
with the Company's established policies applicable to executive officers 
generally.  In addition, the Company will reimburse Vitelle for all 
customary expenses, not to exceed $25,000 in the aggregate, incurred by 
Vitelle and his wife to relocate their principal residence to Ventura 
County, California.

     2.6   Stock Options.  Vitelle and the Company acknowledge that, as of 
September 11, 1996, there were issued and outstanding and owned by Vitelle 
options to purchase 185,000 shares (the "Old Options") of the Company's 
Common Stock, par value $.01 per share ("Common Stock").  Effective the 
date  hereof, the Old Options are annulled and void and have no further 
force or effect; in furtherance thereof, Vitelle agrees promptly to tender 
to the Company, for cancellation, any and all certificates evidencing Old 
Options.  The parties further acknowledge that, subject to Vitelle's tender 
of said certificates, the Compensation Committee has granted to Vitelle, on 
and as of the date hereof, incentive stock options to purchase 185,000 
shares of Common Stock  at an exercise price of $1.25 per share ("New 
Options").  The parties further acknowledge that the Compensation Committee 
also has granted to Vitelle, on and as of the date hereof, incentive stock 
options to purchase an additional 200,000 shares of Common Stock at an 
exercise price of $1.25 per share ("Additional Options").  The New Options 
and the Additional Options are evidenced by three separate agreements 
between Vitelle and the Company dated the date hereof and referred to 
herein collectively as the "Option Agreements."  

3.   TERMINATION AND SEVERANCE PAY

     3.1   At Will.  Vitelle and the Company acknowledge and agree that 
Vitelle's employment with the Company is "at will" during the term of this 
Agreement.  Accordingly, either party may terminate Vitelle's employment by 
the Company, with or without cause, in which case Vitelle shall have no 
claim for lost wages, although termination of Vitelle's employment shall be 
subject to the terms and conditions of this Agreement regarding severance 
pay, benefits and other obligations.  Vitelle and the Company are not party 
to any oral agreement relating to Vitelle's employment by the Company.

     3.2   Voluntary Resignation.  In the event that Vitelle's employment 
with the Company terminates as a result of his voluntary resignation, 
Vitelle shall be entitled to no severance pay or benefits.  If at any time 
the principal place of Vitelle's employment is relocated to any site beyond 
the 35-mile radius of 2151 Anchor Court, Newbury Park, California, then 
Vitelle may resign at any time within the following twelve months, 
whereupon his resignation shall be treated as termination by the Company 
other than For Just Cause and he shall be entitled to severance payments 
and benefits for twelve months as and in the manner, and to the extent, 
contemplated by Sections 3.3(a) and 3.3(b) hereof.  For purposes of this 
Agreement, the term "voluntary resignation" shall not include a resignation 
tendered by Vitelle pursuant to a written request of the Chief Operating 
Officer, the President, the Chief Executive Officer or the Board of 
Directors, provided that a copy of such request is delivered to the 
Chairman of the Board of Directors promptly following its delivery to 
Vitelle, and provided further that the Board of Directors does not overrule 
such request within one week of its Chairman's receipt of such copy.  A 
resignation tendered by Vitelle pursuant to a written request of the Chief 
Operating Officer, the President, the Chief Executive Officer or the Board 
of Directors shall, for purposes of this Agreement, be treated as an 
involuntary termination, and Vitelle's entitlement to severance pay and 
additional benefits in accordance with Sections 3.3(a) and 3.3(b) hereof 
shall depend upon whether such request or suggestion was For Just Cause (as 
defined in Section 3.3(c) hereof).

     3.3   Involuntary Termination.  

           (a)   Severance Pay.  In the event that Vitelle's employment 
with the Company is terminated by the Company For Just Cause (as defined in 
Section 3.3(c) hereof), Vitelle shall not be entitled to severance pay or 
benefits.  In the event that Vitelle's employment with the Company is 
terminated by the Company other than For Just Cause, Vitelle shall be 
entitled to severance pay in the form of continuation of Base Annual Salary 
for twelve months from the effective date of the termination.  Vitelle 
shall have no duty to mitigate such payments by seeking or accepting other 
employment; accordingly, such payments shall not be reduced due to 
Vitelle's receipt of other compensation from such other employment as he 
may obtain during the term of his severance payments.

           (b)   Additional Benefits.  In the event that Vitelle's 
employment with the Company is terminated by the Company other than For 
Just Cause, Vitelle shall be entitled to continue to participate in the 
Company's employee benefit programs as and to the extent theretofore made 
available to them pursuant to Section 2.4 above.  Such benefits shall be 
continued at no additional cost to Vitelle, except to the extent, if any, 
that tax laws require the inclusion of the value of such benefits in his 
gross income.  Such benefits shall continue for the benefit of Vitelle for 
the entire period of his severance pay continuation as provided in Section 
3.3(a) above, in the same manner and at the same level as in effect 
immediately prior to Vitelle's termination.  In addition, upon any 
termination of Vitelle by the Company other than For Just Cause, (i) any 
and all employee stock options, stock appreciation rights, restricted stock 
and other similar rights and financial assets held by Vitelle shall become 
fully vested and exercisable immediately, and (ii) any and all cash bonuses 
that would be payable to Vitelle at the end of a period but for his earlier 
termination shall be payable to him immediately and pro rata (in accordance 
with the percentage of completion of the period in question and with 
reference to the best available financial information proximate to the time 
of termination).  

           (c)   For Just Cause.  For purposes of this Agreement, the term 
"For Just Cause" shall mean any termination of employment of Vitelle for 
one or more of the following reasons: (i) the substantial failure by such 
person, for any reason other than his death or Disability (as defined 
below), to comply with a lawful, written instruction of the Company's Chief 
Operating Officer, President, Chief Executive Officer or Board of 
Directors, which instruction is consistent with his duties as elsewhere 
provided in this Agreement, which instruction is not overruled by higher 
corporate authority and which failure continues without interruption for 
the 30 days immediately following Vitelle's receipt of such instruction; 
(ii) the substantial and continuing failure of Vitelle, for any reason 
other than his death or Disability, to render vital service to the Company 
in execution of his essential duties, as determined by the Board of 
Directors in good faith with reference to such person's employment 
agreement then in effect after giving written notice to such person and an 
opportunity for him to remedy such failure within 30 days of receiving such 
notice; (iii) the conviction of such person for a felony involving an act 
of moral turpitude, which conviction has become final and non-appealable; 
(iv) recklessness in the performance of such person's duties to the Company 
causing material harm to the Company; or (v) material dishonesty, material 
breach of fiduciary duty or material breach by Vitelle of any 
representation, covenant or other agreement contained in this Agreement.

           (d)   Constructive Termination.  If Vitelle, without his prior 
written consent, is removed from the position of Chief Financial Officer, 
or if Vitelle's duties are restricted or reduced in such a manner as to 
result in his position with the Company no longer including duties 
requiring the performance of policy making functions by an executive 
officer within the meaning of Rule 3b-7 of the Exchange Act, then, in 
either such case, the employment of Vitelle shall be deemed, in his 
discretion, involuntarily terminated by the Company other than For Just 
Cause, it being understood that Vitelle must exercise his discretion under 
this Section 3.3(d) in writing to the Board of Directors within sixty days 
following the latest to occur of any event constituting involuntary 
termination pursuant to this Section 3.3(d).

     3.4   Death.  In the event of Vitelle's death, this Agreement shall 
automatically terminate and shall be of no further force or effect, it 
being understood that the Company shall be obligated to make all the 
payments and to provide all the benefits due to Vitelle hereunder to the 
time of his death.  

     3.5   Disability.  In the event of Vitelle's Disability (as defined 
below) during the term of this Agreement for any period of at least three 
consecutive months, the Company shall have the right, exercisable in its 
discretion, to terminate this Agreement.  In the event that the Company 
does elect to terminate this Agreement, Vitelle shall not be entitled to 
any severance pay but shall be entitled to normal disability benefits in 
accordance with such policies of the Company as may then be in effect.  For 
purposes of this Agreement, "Disability" shall mean the inability of 
Vitelle to perform the essential functions of his employment hereunder by 
reason of physical or mental illness or incapacity as determined by a 
physician chosen by the Company and reasonably satisfactory to Vitelle or 
his legal representative.

4.   TERM

     This Agreement shall become effective as of the date hereof and shall 
terminate on the date that is five years after the date hereof, unless 
earlier terminated pursuant to Article 3 hereof.  

5.   NONDISCLOSURE, NON-SOLICITATION, NON-COMPETE AND NON-DISPARAGEMENT

     5.1   Nondisclosure.  Except as is reasonably necessary in the 
performance of his duties hereunder, Vitelle shall not disclose to any 
person or entity or use for his own direct or indirect benefit any 
Confidential Information (as defined below) pertaining to the Company 
obtained by him in connection with his employment with the Company.  For 
purposes of this Agreement, the term "Confidential Information" shall 
include information with respect to the Company's products, services, 
processes, suppliers, customers, customers' account executives, financial, 
sales and distribution information, price lists, identity and list of 
actual and potential customers, trade secrets, technical information, 
business plans and strategies; provided, however, that such information 
shall not be treated as Confidential Information to the extent that it has 
been publicly disclosed by the Company (other than by Vitelle through a 
breach of this Section 5.1).

     5.2   Non-Solicitation.  Vitelle agrees that, so long as he is 
employed by the Company and for a period of one year after termination of 
his employment for any reason other than involuntary termination not For 
Just Cause, he shall not (a) directly or indirectly solicit, induce or 
attempt to solicit or induce any Company employee to discontinue such 
employee's employment by the Company, (b) usurp any opportunity of the 
Company of which he became aware during his tenure at the Company, or that 
was made available to him on the basis of a mistaken belief that he was 
still employed by the Company, or (c) directly or indirectly solicit or 
induce or attempt to influence any person or business that is an account, 
customer or client of the Company to reduce or cancel the business of any 
such account, customer or client with the Company.

     5.3   Non-Compete.  Vitelle agrees that, so long as he is employed by 
the Company and for a period of one year after termination of his 
employment for any reason other than involuntary termination not For Just 
Cause, he shall not, without prior written consent of the Company's Chief 
Operating Officer (or President, if the Company has no Chief Operating 
Officer (or Chief Executive Officer, if the Company has no President)), 
either directly or indirectly (including, without limitation, through a 
partnership, joint venture, corporation or other entity or as a consultant, 
director or employee), engage in the business engaged in by the Company as 
of the date hereof within any of those geographical areas in which the 
Company currently conducts active business operations.  The parties hereto 
agree that the scope and the nature of such covenant, and the duration and 
the area within which such covenant is to be effective, are reasonable in 
light of all facts and circumstances.

     5.4   Non-Disparagement.  Vitelle agrees that, so long as he is 
employed by the Company and for a period of one year after termination of 
his employment for any reason other than involuntary termination not For 
Just Cause, he shall not make any public comment (whether written or oral) 
concerning or touching upon the Company or any of its Affiliates, including 
but not limited to any or all of the Company's executive officers and 
directors, which comment would tend to disparage the personal, financial or 
business reputation of such other person or persons, except for such 
comments as may be required by law and except for such comments as may be 
made in litigation, arbitration or mediation with such person or persons.

6.   CERTAIN COVENANTS OF THE COMPANY

     6.1   Amendments of Charter or By-laws.  The Company covenants with 
Vitelle that it shall not permit the indemnification provisions of the 
charter or the by-laws of the Company to be amended in any manner that is 
or may be construed as adverse to his interests without his prior written 
consent.  The Company agrees and acknowledges that Vitelle's remedy at law 
for any breach of this Section 6.1 would be inadequate.  The Company agrees 
that, for breach of any such provision, in addition to such other remedies 
as may be available to him at law or in equity, Vitelle shall be entitled 
to injunctive relief and to a judicial order of specific performance.  The 
Company agrees not to oppose any formal request by Vitelle for such relief 
or such order.

     6.2   Legal Fees.  The Company agrees to pay any and all reasonable 
legal fees and other expenses that may be incurred by Vitelle in connection 
with his efforts to seek a resolution of any dispute with the Company 
arising under this Agreement or the Option Agreements, but only if Vitelle 
shall have obtained a judgment in his favor against the Company.

7.   CHANGE IN CONTROL

     (a)   If (1) a Change in Control of the Company (as defined below) 
shall occur and (2)  Vitelle's employment shall be terminated (including, 
without limitation, any constructive termination pursuant to Section 
3.3(d)) for any reason other than For Just Cause or his voluntary 
resignation within six months after such Change in Control of the Company, 
then the Company shall pay to Vitelle, (A) upon demand delivered to the 
Company at any time during the six months immediately following such 
termination, an amount in cash equal to his Base Annual Salary in effect 
immediately preceding such termination, plus (B) upon demand delivered to 
the Company at any time during the six months immediately following such 
termination, an amount equal to the fair market value of any and all stock 
options held by him that remain unexercised at the time of such demand for 
payment; provided that: (i) for the purposes of this Article 7 and 
notwithstanding any provision in the Option Agreements, any and all 
unexpired stock options held by Vitelle upon his termination shall be 
considered vested and exercisable in full at any time during the six months 
immediately following such termination; (ii) for the purposes of this 
Article 7, any and all stock options held by Vitelle that remain 
unexercised at the time of his demand for payment under clause (B) hereof 
shall be valued by an independent public accountant selected by the Company 
and approved by Vitelle (whose approval shall not be withheld arbitrarily) 
using the Black-Scholes option valuation formula; (iii) the amount payable 
to Vitelle pursuant to clause (A) hereof shall be in substitution for, and 
not in addition to, any amount otherwise payable to him under Section 
3.3(a); (iv) upon payment to Vitelle of the full amount due to him pursuant 
to this Article 7, any and all unexercised stock options then held by 
Vitelle shall be considered expired and of no further force or effect; and 
(v) the total cash payment to Vitelle pursuant to this Article 7 shall be 
reduced by any amount necessary to avoid the creation of a nondeductible 
"excess parachute payment" by the Company as defined in Section 280G of the 
Internal Revenue Code of 1986, as amended, and the regulations promulgated 
thereunder.

     (b)   For the purposes of this Article 7: (1) a "Change in Control of 
the Company" shall have occurred if (A) any person (within the meaning of 
Section 13(d) of the Exchange Act) other than the Company or an Affiliate 
shall become the beneficial owner (as that term is defined in Rule 13d-3 
under the Exchange Act), directly or indirectly, of 35% or more of the 
outstanding Common Stock (such person's beneficial ownership to be 
determined, in the case of warrants, options or rights to acquire Common 
Stock, pursuant to paragraph (d) of Rule 13d-3 under the Exchange Act), (B) 
the stockholders of the Company shall approve (i) a merger or consolidation 
of the Company with or into any person other than an Affiliate, (ii) any 
sale, lease, exchange or other transfer of all or substantially all the 
assets of the Company to any person other than an Affiliate or (iii) the 
dissolution of the Company or (C) at the end of any period commencing one 
month prior to the consummation of any of the events described in clauses 
(i), (ii) and (iii) above and ending five months after such consummation, 
individuals who at the commencement of such period were directors of the 
Company (the "Original Directors") shall have resigned or retired or 
otherwise shall have been removed from the Board of Directors, or during 
such period the number of directors shall have been increased, or both, 
with the result that, at the end of such period, the Original Directors who 
remain directors of the Company constitute less than 50% of the entire 
Board of Directors; (2) an "Affiliate" shall mean any person who is, at the 
date hereof, controlling or controlled by, or under common control with, 
the Company, including, without limitation, any person with a Schedule 13D 
on file with the Securities and Exchange Commission with respect to the 
Common Stock on the date hereof; and (3) "person" shall mean any 
individual, group, corporation, partnership, joint venture, association, 
joint-stock company, limited partnership, limited liability company, trust, 
unincorporated organization, government or agency or political subdivision 
of any government and shall also have the meaning assigned to it in Section 
13(d) of the Exchange Act.

8.   MISCELLANEOUS	

     8.1   Directors' And Officers' Liability Insurance.  The Company shall 
use its best efforts at all times to maintain in effect a directors' and 
officers' liability insurance policy in an amount, and with such coverages, 
as are customary in the Company's industry, which policy shall be 
underwritten by an insurer reasonably satisfactory to Vitelle.

     8.2   No Waiver.  The waiver by either party of a breach of any 
provision of this Agreement shall not operate as or be construed as a 
waiver of any subsequent breach thereof.

     8.3   Notices.  Any and all notices referred to herein shall be 
furnished in writing and shall be delivered by hand or sent by registered 
or certified mail, postage prepaid, to the respective parties at the 
following addresses (or at such other address as either party may from time 
to time designate to the other by like notice):

To the Company:   DDL Electronics, Inc.
                  2151 Anchor Court
                  Newbury Park, CA  91320
                  Attention:  President

To Vitelle:       Mr. Richard K. Vitelle
                  Chief Financial Officer
                  DDL Electronics, Inc.
                  2151 Anchor Court
                  Newbury Park, CA 91320

     8.4   Assignment.  This Agreement may not be assigned by Vitelle and 
may not be assigned by the Company otherwise than by operation of law.  
This Agreement shall be binding upon the Company's successors and assigns.

     8.5   Entire Agreement.  This Agreement supersedes any and all prior 
written or oral agreements between Vitelle and the Company and, together 
with the Option Agreements, evidences the entire understanding of the 
parties hereto with respect to the terms and conditions of Vitelle's 
employment with the Company.  

     8.6   Governing Law.  This Agreement shall be governed by, and 
construed in accordance with, the laws of the State of California without 
regard to the choice of law rules of the State of California or any other 
jurisdiction.

     8.7   Counterparts.  This Agreement may be executed in counterparts, 
each of which shall be deemed to constitute an original, but all of which 
shall constitute one and the same instrument.

     IN WITNESS WHEREOF, the parties hereto have executed and delivered 
this Agreement as of the day and year first above written.

                                      DDL ELECTRONICS, INC.



                                      By:  /s/ Gregory L. Horton          
                                         ----------------------------
                                           Gregory L. Horton
                                           President and CEO


                                           /s/ Richard K. Vitelle    (L.S.)
                                         ----------------------------
                                             Richard K. Vitelle 
 





                                                                   EXHIBIT 11
                                                                   (1 of 2)

                   DDL ELECTRONICS, INC. AND SUBSIDIARIES          
                     COMPUTATION OF EARNINGS PER SHARE



                                             Year Ended June 30
                                   ------------------------------------
                                   1996            1995            1994
                                   ----            ----            ----

PRIMARY EARNINGS PER SHARE:

Loss before 
 extraordinary item            $  (758,000)    $(2,366,000)    $(8,354,000) 
Extraordinary item               2,356,000       2,441,000           -
                                ----------      ----------      ----------
Net income                     $ 1,598,000     $    75,000     $(8,354,000)
                                ==========      ==========      ==========
Weighted average number of 
common shares outstanding       18,180,034      15,149,968      14,239,292

Assumed exercise of options
 and warrants net of shares
 assumed reacquired                626,830         820,549         857,883
                                ----------      ----------      ----------
Average common shares and
 common share equivalents       18,806,864      15,970,517      15,097,175
                                ==========      ==========      ==========


Primary earnings per share:
  Income (loss) before
   extraordinary item               $(0.04)         $(0.15)         $(0.55)
  Extraordinary item                  0.13            0.15              - 
                                      ----            ----            ----
  Earnings (loss) per share         $ 0.09          $   -           $(0.55)
                                      ====            ====            ====


<PAGE>
                                                                   EXHIBIT 11
                                                                   (2 of 2)

                   DDL ELECTRONICS, INC. AND SUBSIDIARIES
                     COMPUTATION OF EARNINGS PER SHARE


                                            Year Ended June 30
                                   ------------------------------------
                                   1996            1995            1994
                                   ----            ----            ----
FULLY DILUTED EARNINGS PER SHARE:

Income (loss) before
 extraordinary item            $  (758,000)    $(2,366,000)    $(8,354,000)
Add back net interest
 related to convertible
 subordinated debentures           204,000         134,000         135,000
                                ----------      ----------      ----------
Income (loss) before
 extraordinary item for
 fully diluted computation        (554,000)     (2,232,000)     (8,219,000)
Extraordinary item               2,356,000       2,441,000           -
                                ----------      ----------      ----------
Net income for fully
 diluted computation           $ 1,802,000     $   209,000     $(8,219,000)
                                ==========      ==========      ==========


Weighted average number of
 common shares outstanding      18,180,034      15,149,968      14,239,292

Assumed exercise of options
 and warrants net of shares
 assumed reacquired under
 treasury stock method
 using period end market
 price, if higher than
 average market price              658,841       1,008,566         852,650

Assumed conversion of
 convertible subordinated 
 debentures                        893,332         748,632         764,964
                                ----------      ----------      ----------
Average fully diluted shares    19,732,207      16,907,166      15,856,906
                                ==========      ==========      ==========


Fully diluted earnings
 per share: 
   Income (loss) before
    extraordinary item              $(0.03)         $(0.13)         $(0.52)
   Extraordinary item                  .12             .14              - 
                                      ----            ----            ----
   Earnings (loss) per share        $ 0.09          $ 0.01          $(0.52)
                                      ====            ====            ====



            Note:  The calculated fully diluted earnings per share
                    are antidilutive for 1995 and 1994.



                                                            EXHIBIT 21


                           DDL ELECTRONICS, INC.
                      SUBSIDIARIES OF THE REGISTRANT


All subsidiaries are 100% owned by DDL Electronics, Inc., except as 
otherwise indicated, and are included in the consolidated financial 
statements.  Each subsidiary was organized in the jurisdiction specified 
under its name in the following list.


Aeroscientific Corp. (California) 
(99.9%-owned by DDL Electronics, Inc.)                     
California

Aeroscientific Corp. (Oregon)
(100%-owned by Aeroscientific Corp.(California))           
Oregon

A.J. Electronics, Inc.                                      
California

DDL Europe Limited                                          
Northern Ireland

DDL Electronics Limited 
(100%-owned by DDL Europe Limited)                         
Northern Ireland

Irlandus Circuits Limited 
(100% owned by DDL Europe Limited)                         
Northern Ireland

SMTEK, Inc.
California


                                                            EXHIBIT 23

           
                   CONSENT OF INDEPENDENT ACCOUNTANTS



The Board of Directors
DDL Electronics, Inc.


We consent to the incorporation by reference in the Registration 
Statement on Form S-3 (No. 333-02969) and the Registration Statements on 
Form S-8 (Nos. 33-18356, 33-45102, 33-74400 and 333-08689) of DDL 
Electronics, Inc. of our report dated September 6, 1996, except for the 
last paragraph of Note 12, which is as of October 9, 1996, relating to 
the consolidated balance sheets of DDL Electronics, Inc. and 
subsidiaries as of June 30, 1996 and 1995 and the related consolidated 
statements of operations, cash flows and stockholders' equity (deficit) 
for each of the years in the three-year period ended June 30, 1996,
 which report appears in the June 30, 1996 Annual Report on
 Form 10-K of DDL Electronics, Inc.




/s/ KPMG PEAT MARWICK LLP

Los Angeles, California
October 9, 1996





<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          JUN-30-1996
<PERIOD-END>                               JUN-30-1996
<CASH>                                         2519000
<SECURITIES>                                         0
<RECEIVABLES>                                  5620000
<ALLOWANCES>                                         0
<INVENTORY>                                    4014000
<CURRENT-ASSETS>                              15493000
<PP&E>                                        21047000
<DEPRECIATION>                                15130000
<TOTAL-ASSETS>                                28087000
<CURRENT-LIABILITIES>                         11979000
<BONDS>                                        2023000
<COMMON>                                        230000
                                0
                                          0
<OTHER-SE>                                     4943000
<TOTAL-LIABILITY-AND-EQUITY>                  28087000
<SALES>                                       33136000
<TOTAL-REVENUES>                              33136000
<CGS>                                         29494000
<TOTAL-COSTS>                                 34303000
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              911000
<INCOME-PRETAX>                               (1868000)
<INCOME-TAX>                                  (1110000)
<INCOME-CONTINUING>                            (758000)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                2552000      
<CHANGES>                                            0
<NET-INCOME>                                   1598000
<EPS-PRIMARY>                                     0.09
<EPS-DILUTED>                                     0.09
        

</TABLE>

                                                              EXHIBIT 99



              UNDERTAKING FOR FORM S-8 REGISTRATION STATEMENT



With respect to the Registration Statement previously filed by the 
Company on Form S-8, the Company hereby undertakes as follows:

Insofar as indemnification for liabilities arising under the Securities 
Act of 1933 may be permitted to directors, officers and controlling 
persons of the Company pursuant to the foregoing provisions, or 
otherwise, the Company has been advised that in the opinion of the 
Securities and Exchange Commission such indemnification is against 
public policy as expressed in the Act and is, therefore, unenforceable.  
In the event that a claim for indemnification against such liabilities 
(other than the payment by the Company of expenses incurred or paid by a 
director, officer or controlling person of the Company in the successful 
defense of any action, suit or proceeding), is asserted by such 
director, officer or controlling person in connection with the 
securities being registered, the Company will, unless in the opinion of 
its counsel the matter has been settled by controlling precedent, submit 
to a court of appropriate jurisdiction the question whether such 
indemnification by it is against public policy as expressed in the Act 
and will be governed by the final adjudication of such issue.



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