SPINNAKER INDUSTRIES INC
10-Q, 1997-08-14
CONVERTED PAPER & PAPERBOARD PRODS (NO CONTANERS/BOXES)
Previous: ENEX RESOURCES CORP, 10QSB, 1997-08-14
Next: TANDEM COMPUTERS INC /DE/, 10-Q, 1997-08-14



<PAGE>
                                       
                                   FORM 10Q
               UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549
                                       
(Mark One)

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

For the quarterly period ended                  June 30, 1997
                                ---------------------------------------------

Commission file number                         2-66564
                        -----------------------------------------------------

                                      OR

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

For the transition period from                   to         
                               ----------------      ----------------

                          Spinnaker Industries, Inc.
- ------------------------------------------------------------------------------
            (Exact name of Registrant as specified in its charter)
                                       
            Delaware                                  06-0544125
- --------------------------------          -----------------------------------
(State or other jurisdiction of           (I.R.S. Employer Identification No.

600 N. Pearl St., #2160, L.B. 100, Dallas, TX                   75201
- ------------------------------------------------------------------------------
(Address of principal executive offices)                      (Zip Code)

                                (214) 855-0322
- ------------------------------------------------------------------------------
             (Registrant's telephone number, including area code)

                                     N/A
- ------------------------------------------------------------------------------
           (Former name, former address and former fiscal year, if 
                         changed since last report.)
                                       
Indicate check mark whether the Registrant (1) has filed all reports required 
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 
during the preceding 12 months (or for such shorter period that the 
Registrant was required to file such reports), and (2) has been subject to 
such filing requirements for the past 90 days.

                           Yes    X        No    
                               -------        -------

Indicate the number of shares outstanding of each of the Registrant's classes 
of Common Stock, as of the latest practicable date.

       Common Stock, No Par Value                      3,084,211 shares
- ------------------------------------------       ----------------------------
                Class                            Outstanding at June 30, 1997

  Class A Common Stock, No Par Value                   3,074,598 shares
- ------------------------------------------       ----------------------------
                Class                            Outstanding at June 30, 1997
                                       
                                Page 1 of 15 
<PAGE>
                                       

SPINNAKER INDUSTRIES, INC.
- --------------------------

INDEX                                                              
- ------------------------------------------------------------------------------
                                                                        PAGE  
                                                                        NUMBER
                                                                        ------
PART I   FINANCIAL INFORMATION

Item 1.  Consolidated Financial Statements                      

         Condensed Consolidated Balance Sheets as of       
         June 30, 1997 and December 31, 1996                              3

         Condensed Consolidated Statements of Operations        
         for the Three Months and Six Months Ended
         June 30, 1997 and 1996                                           4
         
         Condensed Consolidated Statements of Cash Flows  
         for the Six Months Ended June 30, 1997 and 1996                  5

         Notes to Condensed Consolidated Financial Statements             6

Item 2.  Management's Discussion and Analysis of Financial           
         Condition and Results of Operations                              8

PART II  OTHER INFORMATION

Item 6.  Exhibits and Reports on Form 8-K                                 12


- ------------------------------------------------------------------------------

                                     Page 2 of 15
<PAGE>
                                       
PART I. - FINANCIAL INFORMATION

Item 1. - CONSOLIDATED FINANCIAL STATEMENTS

SPINNAKER INDUSTRIES, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

                                               June 30,          December 31,
                                                 1997               1996
                                             -----------         ------------
                                             (Unaudited)            (Note)
                                                     (In thousands)
ASSETS
Current assets:
    Cash and cash equivalents                    $  5,627            $  9,699
    Accounts receivable, net                       25,651              21,995
    Inventories, net                               32,998              32,638
    Prepaid expenses and other                      2,398               2,266
    Deferred income taxes                           1,590               1,590

                                                 --------            --------
Total current assets                               68,264              68,188

Property plant and equipment:
    Land                                              583                 583
    Buildings and improvements                     13,058              12,606
    Machinery and equipment                        56,180              53,261
    Accumulated depreciation                      (11,842)             (9,155)
                                                 --------            --------
                                                   57,979              57,295

Goodwill, net                                      24,517              25,062
Other assets                                        6,459               6,631
                                                 --------            --------

TOTAL ASSETS                                     $157,219            $157,176
                                                 --------            --------
                                                 --------            --------

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
    Accounts payable                             $ 14,563            $ 13,356
    Accrued liabilities                             6,310               7,524
    Current portion of long term debt                 993               1,049
    Working capital revolver                          759                 686
    Other current liabilities                       2,725               2,301

                                                 --------            --------
Total current liabilities                          25,350              24,916


Long term debt, less current portion              115,117             115,113
Deferred income taxes                               5,911               5,911

Stockholders' equity:
    Common stock                                    3,124               3,124
    Additional paid in capital                     10,631              10,631
    Retained earnings (deficit)                    (2,522)             (2,127)
    Minimum pension liability                        (280)               (280)
    Less: treasury stock                             (112)               (112)
                                                 --------            --------
Total stockholders' equity                         10,841              11,236
                                                 --------            --------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY       $157,219            $157,176
                                                 --------            --------
                                                 --------            --------

NOTE:    The balance sheet at December 31, 1996 has been derived from the
         audited financial statements at that date but does not include all of
         the information and footnotes required by generally accepted
         accounting principles for complete financial statements.

See accompanying notes to condensed consolidated financial statements which are
an integral part of these financial statements.

                                 Page 3 of 15
                                       
<PAGE>

SPINNAKER INDUSTRIES, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED

<TABLE>
                                                Three Months Ended        Six Months Ended
                                                      June 30,                June 30,
                                               --------------------     ---------------------
                                                1997         1996         1997         1996
                                               -------      -------     --------     --------
<S>                                            <C>          <C>         <C>          <C>
Net sales                                      $60,243      $60,241     $117,396     $122,244

Cost of sales                                   50,601       51,688      100,422      104,899
                                               -------      -------     --------     --------

Gross margin                                     9,642        8,553       16,974       17,345

Selling, general and administrative expense      5,802        5,455       11,108       11,034
                                               -------      -------     --------     --------

Income from operations                           3,840        3,098        5,866        6,311

Interest expense                                 3,278        2,353        6,559        4,694
Guarantee fee                                        -            -            -          375
Other income (expense) - net                         4         (34)           20         (39)
                                               -------      -------     --------     --------

Income (loss) before income taxes
    and minority interest                          566          711        (673)        1,203

Income tax provision (benefit)                     233          291        (278)          493

Minority interest expense                            -           89            -          190
                                               -------      -------     --------     --------

Net income (loss)                              $   333      $   331     $  (395)     $    520
                                               -------      -------     --------     --------
                                               -------      -------     --------     --------


Weighted average shares and 
    common stock equivalents outstanding         7,143        7,032        6,159        6,883

Net income (loss) per share                      $0.05        $0.05       ($0.06)       $0.08
</TABLE>

See accompanying notes to condensed consolidated financial statements which 
are an integral part of these financial statements.
                                       
                                Page 4 of 15
<PAGE>

SPINNAKER INDUSTRIES, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED

<TABLE>
                                                                   Six Months Ended
                                                                       June 30,
                                                                 ----------------------
(In thousands)                                                    1997           1996
                                                                 -------        -------
<S>                                                              <C>            <C>
Operating activities
Net income (loss)                                                $  (395)       $   520
Adjustments to reconcile net income
   to net cash provided by (used in) operating activities:
       Depreciation                                                2,698          2,195
       Amortization of goodwill and deferred financing costs         927            509
       Minority interest                                               -            190
       Accrued interest on notes payable to related parties            -             95
       Changes in operating assets and liabilities
          Accounts receivable                                     (3,656)          (505)
          Inventories                                               (360)        (5,684)
          Prepaid expenses and other assets                         (132)        (1,355)
          Accounts payable, accrued liabilities, and 
             other current liabilities                               417          4,481
                                                                 -------        -------

Net cash provided by (used in) operating activities                 (501)           446
                                                                 -------        -------

Investing activities:
   Purchase of property, plant and equipment                      (3,430)        (4,014)
   Other                                                            (158)          (628)
                                                                 -------        -------

Net cash used in investing activities                             (3,588)        (4,642)
                                                                 -------        -------

Financing activities:
   Proceeds on working capital revolvers, net                         73          2,460
   Issuance of long-term debt                                          -          8,500
   Principal payments on long term debt and leases                   (56)        (7,533)
   Issuance of common stock                                            -            500
                                                                 -------        -------

Net cash provided by financing activities                             17          3,927
                                                                 -------        -------

   Decrease in cash and cash equivalents                          (4,072)          (269)

Cash and cash equivalents at beginning of period                   9,699          3,048
                                                                 -------        -------

Cash and cash equivalents at end of period                       $ 5,627        $ 2,779
                                                                 -------        -------
                                                                 -------        -------
</TABLE>

See accompanying notes to condensed consolidated financial statements which 
are an integral part of these financial statements.


                                 Page 5 of 15
                                       
<PAGE>

SPINNAKER INDUSTRIES, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1.  The accompanying condensed consolidated financial statements include
    Spinnaker Industries, Inc. and its wholly-owned subsidiaries, Central
    Products Company, Brown-Bridge Industries, Inc. and Entoleter, Inc.
    (collectively the "Company").  All significant intercompany accounts and
    transactions have been eliminated in consolidation. 

2.  The accompanying unaudited condensed consolidated financial statements have
    been prepared in accordance with generally accepted accounting principles
    for interim financial information and with the instructions to Form 10-Q
    and Article 10 of Regulation S-X.  Accordingly, they do not include all of
    the information and footnotes required by generally accepted accounting
    principles for complete financial statements.  In the opinion of
    management, all adjustments (consisting of normal recurring accruals)
    considered necessary for a fair presentation have been included. Operating
    results for the period ended June 30, 1997 are not necessarily indicative
    of the results that may be expected for the year ended December 31, 1997. 
    For further information, refer to the consolidated financial statements and
    footnotes thereto included in the Company's annual report on Form 10-K for
    the year ended December 31, 1996.

3.  In October 1996, Company acquired all of the approximately 25% minority
    interest in its Brown-Bridge Industries, Inc. subsidiary held by such
    subsidiary's other shareholders.  The terms of the acquisition involved a
    cash payment of approximately $2.3 million and the issuance of 9,613 shares
    of Spinnaker's Common Stock.  As additional consideration for the shares of
    capital stock of Brown-Bridge, the minority shareholders received the right
    to a contingent payment, which is exerciseable at any time during the
    period beginning October 1, 1998 and ending September 30, 2000. 

4.  Of inventory values at June 30, 1997 and December 31, 1996, approximately
    52% and 47%, respectively, are valued using the last in, first out method
    (LIFO), 42% and 48%, respectively, are valued using a specific
    identification method with the remaining inventories valued using the
    first-in, first-out method (FIFO).  Inventories consist of the following at
    June 30, 1997, and December 31, 1996:

                                    1997      1996
                                    ----      ----
                                    (in thousands)

    Finished goods                $10,238   $10,351
    Work-in-process                 3,863     3,518
    Raw materials and supplies     18,897    18,769
                                  -------   -------

    TOTAL                         $32,998   $32,638
                                  -------   -------
                                  -------   -------

                                 Page 6 of 15
<PAGE>

5.  On October 23, 1996, the Company issued $115,000,000 of 10 3/4% Senior
    Secured Notes ("Notes") due 2006.  The Notes were issued in a private
    placement under Rule 144A and subsequently exchanged for notes with similar
    terms that were registered under the Securities Act of 1933 in February
    1997.  The proceeds from the private placement of the Notes were used to
    retire the Company's outstanding term and revolver obligations, except the
    $956,000 mortgage note at Entoleter, Inc. and various capital lease
    obligations. 
                                           
    Following is a summary of long term debt of the Company at June 30, 1997,
    and December 31, 1996:

<TABLE>
                                                                         1997           1996
                                                                         ----           ----
                                                                           (in thousands)
    <S>                                                                <C>            <C> 
    10 3/4% Senior Secured Notes, due 2006 with interest
    payable semi-annually each April 15 and October 15 . . . . .       $115,000       $115,000

    9 1/4% mortgage note from bank, payable on demand
    July 1, 1997.  Secured by certain property of Entoleter. . .            956            969
 
    Capital lease obligations. . . . . . . . . . . . . . . . . .            154            193
                                                                       --------       --------
                                                                        116,110        116,162
    Less current maturities. . . . . . . . . . . . . . . . . . .           (993)        (1,049)
                                                                       --------       --------

                                                                       $115,117       $115,113
                                                                       --------       --------
                                                                       --------       --------
</TABLE>

6.  In February 1997, the Financial Accounting Standards Board issued Statement
    No. 128, EARNINGS PER SHARE, which is required to be adopted on December
    31, 1997.  At that time, the Company will be required to change the method
    currently used to compute earnings per share and to restate all prior
    periods.  Under the new requirements for calculating basic earnings per
    share, the dilutive effect of stock options will be excluded.  The impact
    of Statement No. 128 on the calculation of earnings per share for the three
    months and six months ended June 30, 1997 and 1996 is not expected to be
    material.
      
7.  The Company has identified possible environmental issues related to
    portions of its land in Hamden, Connecticut.  The appropriate regulatory
    agencies have been notified, but to date no action has been required by any
    regulatory agency.

8.  Certain reclassifications have been made to conform prior period data to
    the current year's presentation.

                                 Page 7 of 15
<PAGE>
                                       
ITEM-2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS                                

SECOND QUARTER ENDED JUNE 30, 1997, COMPARED TO SECOND QUARTER ENDED JUNE 30,
1996

NET SALES

The Company's net sales for the quarter ended June 30, 1997 were $60.2 
million, which was comparable to the corresponding 1996 period.  Net sales 
during the second quarter of 1997 reflected generally higher unit sales in 
the Company's adhesive-backed label stock and pressure sensitive tape 
markets, and marginally lower average selling prices resulting from changes 
in product mix over the corresponding 1996 period.  These increases in unit 
sales were offset by lower unit sales of water based tape resulting from the 
Company's decision to terminate a relationship with an existing customer of 
the Company's reinforced and box tape products reducing period to period net 
sales by $1.4 million. Higher freight costs and lower sales of industrial 
equipment also impacted net sales.

GROSS MARGIN

Gross margin dollars increased 12.7% to $9.6 million in the quarter ended 
June 30, 1997 from $8.6 million in the comparable 1996 period.  As a 
percentage of net sales, gross margin increased to 16.0% from 14.2% in the 
1996 period.  These improvements were primarily due to improved manufacturing 
variances and lower average unit manufacturing costs of adhesive-backed 
material products.

The Company attributes improvements in manufacturing variances to 
manufacturing efficiencies gained through reductions in manufacturing 
personnel, material process and handling modifications and capital 
investments made in the latter half of 1996 and early 1997.  The capital 
investments have been focused on improving manufacturing efficiencies by 
increasing output and reducing manufacturing downtime. 

The installation of a new silicone coater at the Company's adhesive-backed 
label stock manufacturing facility, which became operational during 
the first quarter of 1997, enabled the Company to significantly increase 
internal silicone lining capacity and eliminate the need to purchase from 
outside sources.  

Lower average unit manufacturing costs were attributable to the foregoing 
improvements, as well as variances in product mix.  Product mix was impacted 
by customer demands through changes in customers' product requirements and 
specifications, such as application, length, width, and quantity. 

INCOME FROM OPERATIONS

Income from operations increased 24.0% to $3.8 million in the quarter ended 
June 30, 1997 from $3.1 million in the comparable 1996 period.  These 
operating results reflect improved gross margins offset by moderate increases 
in selling, general and administrative ("SG&A") and depreciation and 
amortization expenses from the comparable 1996 period.

INTEREST EXPENSE

Interest expense for the quarter ended June 30, 1997 increased approximately 
$0.8 million compared to the corresponding period for 1996.  The increase is 
attributable to higher average outstanding debt obligations and related 
interest rates during the period and amortization of deferred financing costs 
associated with the 10 3/4% senior notes issued in October 1996.
                                       
                                 Page 8 of 15   
<PAGE>

Income taxes

The 1997 and 1996 estimated annual effective income tax rate for federal and 
state income taxes was approximately 41%.
                                           
SIX MONTHS ENDED JUNE 30, 1997, COMPARED TO SIX MONTHS ENDED JUNE 30, 1996

NET SALES

The Company's net sales for the six months ended June 30, 1997 were $117.4 
million compared to $122.2 million in 1996.  Unit sales of postage stamp 
paper stock for the first six months of 1997 increased significantly, 
(approximately 25%) compared to 1996, and unit sales of pressure sensitive 
adhesive-backed label stock and pressure sensitive tapes increased 
approximately 5% during this period.  These increases in unit sales were 
offset by marginally lower average selling prices resulting from variances in 
product mix that were attributable to changes in customers' requirements and 
specifications, such as product application, length, width, and quantity, and 
the Company's decision to terminate a relationship with an existing customer 
of the Company's reinforced and box tape products, reducing period to period 
net sales approximately $2.4 million.  The decrease in net sales for the 
six-month period also reflect higher freight costs and lower sales of 
industrial equipment.

GROSS MARGIN

Gross margin declined 1.7% to $17.0 million in the six months ended June 30, 
1997 from $17.3 million in the comparable 1996 period.  As a percentage of 
net sales, gross margin increased to 14.5% from 14.2% in the 1996 period.  
The improved gross margin percentage was due to improved manufacturing 
variances and lower average unit manufacturing costs of adhesive-backed 
material products.

The tape production operations have continued to improve from those 
experienced in 1996, and have shown significant improvement from the 
variances experienced as recently as the first quarter of 1997.  The Company 
attributes these improvements in manufacturing variances to efficiencies 
gained through reductions of manufacturing personnel, material process and 
handling modifications and capital investments made in the latter half of 
1996 and early 1997.  The Company is continuing to focus its management 
efforts and capital investments on improving manufacturing efficiencies and 
increasing capacity.

The installation of a new silicone coater at the Company's adhesive-backed 
label stock manufacturing facility, which became operational in January 1997, 
enabled the Company to significantly increase internal silicone lining 
capacity and eliminate the need to purchase from outside sources, resulting 
in estimated savings of approximately $1.2 million during the six-month 
period.

Lower average unit manufacturing costs were attributable to variances in 
product mix and improved manufacturing efficiencies during the period.  
Product mix was impacted by changes in customers' product requirements and 
specifications, such as application, length, width, and quantity.  The 
manufacturing efficiencies were primarily a result of recent capital 
investments to increase output and reduce manufacturing downtime.
                                       
INCOME FROM OPERATIONS

Income from operations was $5.9 million or 5.0% of net sales in the six 
months ended June 30, 1997 compared to $6.3 million or 5.2% of net sales in 
the comparable 1996 period, a decrease of 6.3%.  These operating results 
reflect lower gross margins dollars and higher depreciation and amortization 
expenses, offset by lower administrative expenses relating to personnel 
reductions at the Company's operating entities as compared to the 1996 period.

                                 Page 9 of 15
<PAGE>

INTEREST EXPENSE

Interest expense for the six months ended June 30, 1997 increased approximately
$1.6 million compared to the corresponding period for 1996.  The increase is
attributable to higher average outstanding debt obligations and related interest
rates during the period, and amortization of deferred financing costs associated
with the 10 3/4% senior notes issued in October 1996.

OTHER INCOME (EXPENSE) - GUARANTEE FEE

As part of the acquisition of Central Products, Lynch Corporation agreed to
guarantee a $25.0 million note to Alco Standard Corporation at a rate of 0.5% of
the principal amount per month ($125,000 per month).  This guarantee ended March
31, 1996, upon the completion of the refinancing of certain notes.

INCOME TAXES

The 1997 and 1996 estimated annual effective income tax rate for federal and
state income taxes is approximately 41%.


FINANCIAL CONDITION

LIQUIDITY AND CAPITAL RESOURCES

The Company's cash balance at June 30, 1997 was approximately $5.6 million.  The
cash balance represents an increase of approximately $2.8 million from a year
earlier.  Additionally, the Company's current portion of long-term debt and
working capital revolver obligations was approximately $1.8 million compared to
$40.2 million at June 30, 1996. The Company's availability under the working
capital revolver was approximately $37.0 million.

The Company used $501,000 in net cash for operating activities for the six
months ended June 30, 1997, compared to $446,000 in net cash generation in the
corresponding period in 1996.  The difference was attributable to lower net
income and year to year changes in net operating assets and liabilities.

Net cash used in investing activities was $3.6 million in the first six months
of 1997 compared to $4.6 million in the comparable 1996 period.  Investing
activities in 1997 were primarily to increase capacity and improve manufacturing
efficiencies in the tape production facilities, while 1996 activity included a
new silicone and adhesive coater for the label stock business.  In addition, in
1996 the Company acquired the Brighton, Colorado, facility and funded financing
costs associated with the Company's October 1996 issuance of $115 million of
10 3/4% Senior-Secured Notes.

Financing activities during the six-months ended June 30, 1997 were not
significant as proceeds from working capital revolvers were offset by principal
payments on long-term debt and capital lease obligations.  Cash generated from
financing activities in the corresponding period in 1996 included net working
capital borrowings of $2.5 million and a net increase in long-term debt
obligations of $1.0 million subsequent to certain debt refinancing.  In
addition, on April 5, 1996, the Company issued approximately 187,000 shares of
common stock upon the exercise of warrants held by Boyle Fleming & Co. at a
price of $2.67 per share.

The Company's subsidiaries have unused credit facilities available for future
use, including revolving credit agreements with a maximum aggregate availability
of $40.0 million expiring October 2001.  Borrowings under these credit lines
totaled less than $0.8 million at June 30, 1997.  The Company is charged an
unused credit fee every month of 0.375% per annum.  Interest on outstanding
borrowings bears interest at variable rates related to the prime interest rate
or the lenders base rate.  At June 30, 1997, the interest rate in effect was
10.25%.

                                    Page 10 of 15
<PAGE>

Credit availability under the lines of credit is subject to certain variables,
such as inventory and receivables eligible to be included in the borrowing base.
As of August 8, 1997, aggregate availability was $35.7 million, of which, less
than $0.4 million was outstanding.  The operating assets of the subsidiaries
secure these lines.

Certain agreements with the Company's lenders impose restrictions on the ability
of the Company or the Company's subsidiaries to pay dividends.  The Company is
required to comply with various covenants including limitations on capital
expenditures, interest coverage, and minimum levels of net worth and current
ratio, as well as various other financial covenants.

                                       
                                        
                                    Page 11 of 15
<PAGE>

PART II - OTHER INFORMATION

Item 6 - EXHIBITS AND REPORTS ON FORM 8-K

(A)  EXHIBITS

11.      Statement of Computation of Per Share Earnings.

27.      Financial Data Schedule

(B)  REPORTS ON FORM 8-K

     None





                                    Page 12 of 15
<PAGE>

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.


                                       SPINNAKER INDUSTRIES, INC.
                                       --------------------------
                                               (Registrant)




                                       /s/ Craig J. Jennings
                                       ------------------------------
                                       Vice President and Controller


Date:    August 14, 1997





                               Page 13 of 15
<PAGE>

                               EXHIBIT INDEX


Exhibit Page No.                                           Sequential
- ----------------                                           ----------

11.      Statement of Computation of Per Share Earnings         15

27.      Financial Data Schedule





                                    Page 14 of 15



<PAGE>

Exhibit 11 -  Computation of Per Share Earnings  
             (in thousands, except per share amounts)


<TABLE>
                                               Three Months Ended      Six Months Ended
                                                    June 30,                June 30,
                                               ------------------     -------------------
                                                 1997       1996        1997        1996
                                                 ----       ----        ----        ----
<S>                                            <C>        <C>         <C>         <C>
Primary
    Average shares outstanding                   6,159      5,970      6,159        5,740
    Net effect of dilutive stock options --
    based on the treasury stock method
    using average market price                     984      1,062        -0-        1,143
                                               -------    -------     ------      ------- 
    Total                                        7,143      7,032      6,159        6,883
                                               -------    -------     ------      ------- 
                                               -------    -------     ------      -------
    Net income (loss)                          $   333    $   331     $ (395)     $   520
                                               -------    -------     ------      ------- 
                                               -------    -------     ------      ------- 
    Per share amount                           $  0.05    $  0.05     $(0.06)     $  0.08
                                               -------    -------     ------      ------- 
                                               -------    -------     ------      ------- 

Fully diluted
    Average shares outstanding                   6,159      5,970      6,159        5,740
    Net effect of dilutive stock options --
    based on the treasury stock method
    using the period-end market price, if
    higher than average market price               984      1,068        -0-        1,164
                                               -------    -------     ------      ------- 
    Total                                        7,143      7,038      6,159        6,904
                                               -------    -------     ------      ------- 
                                               -------    -------     ------      ------- 
    Net income (loss)                          $   333    $   331     $ (395)     $   520
                                               -------    -------     ------      ------- 
                                               -------    -------     ------      ------- 
    Per share amount                           $  0.05    $  0.05     $(0.06)     $  0.08
                                               -------    -------     ------      ------- 
                                               -------    -------     ------      ------- 
</TABLE>



                                 Page 15 of 15


<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-START>                             APR-01-1997
<PERIOD-END>                               JUN-30-1997
<CASH>                                            5627
<SECURITIES>                                         0
<RECEIVABLES>                                    26668
<ALLOWANCES>                                      1017
<INVENTORY>                                      32998
<CURRENT-ASSETS>                                  3988
<PP&E>                                           69821
<DEPRECIATION>                                   11842
<TOTAL-ASSETS>                                  157219
<CURRENT-LIABILITIES>                            25350
<BONDS>                                         115117
                                0
                                          0
<COMMON>                                          3124
<OTHER-SE>                                        7717
<TOTAL-LIABILITY-AND-EQUITY>                     10841
<SALES>                                          60243
<TOTAL-REVENUES>                                 60243
<CGS>                                            50601
<TOTAL-COSTS>                                     5802
<OTHER-EXPENSES>                                   (4)
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                3278
<INCOME-PRETAX>                                    566
<INCOME-TAX>                                       233
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       333
<EPS-PRIMARY>                                      .05
<EPS-DILUTED>                                        0
        

</TABLE>


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