ECC INTERNATIONAL CORP
10-Q, 1995-02-13
MISCELLANEOUS ELECTRICAL MACHINERY, EQUIPMENT & SUPPLIES
Previous: DUCKWALL ALCO STORES INC, SC 13G, 1995-02-13
Next: EG&G INC, PRE 14A, 1995-02-13



<PAGE>   1


                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, DC  20549

                                   FORM 10-Q

(Mark One)

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

For the quarterly period ended December 31, 1994

                                       or

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

For the transition period from__________________________to____________________


Commission File Number: 1-8988

                            ECC International Corp.
- - - ------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

           Delaware                            23-1714658   
- - - ------------------------------------------------------------------------------
(State or other jurisdiction of           (I.R.S. Employer
incorporation or organization)            Identification No.)

175 Strafford Avenue, Wayne, PA                                     19087-3377 
- - - ------------------------------------------------------------------------------
(Address of principal executive offices)                             (Zip Code)

                                (610) 687-2600
- - - ------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

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

         Indicate by check mark whether the Registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding twelve 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 at least the past 90 days.

                             [ X ] Yes     [  ] No

         As of December 31, 1994, there were  7,633,389 shares of the
Registrant's Common Stock, $.10 par value per share, issued and outstanding.

<PAGE>   2
                    ECC INTERNATIONAL CORP. AND SUBSIDIARIES
                         CONSOLIDATED INCOME STATEMENTS
                  SIX MONTHS ENDED DECEMBER 31, 1994 AND 1993
                 (In Thousands Except Share and Per Share Data)
                                  (Unaudited)
<TABLE>
<CAPTION>

                                                                Six Months               Six Months
                                                                  Ended                    Ended
                                                                 12/31/94                 12/31/93  
                                                                ----------              -----------
<S>                                                             <C>                      <C>
Net Sales                                                       $  43,332                $  30,224

Cost of Sales                                                      32,187                   21,616
                                                                ---------                ---------

Gross Profit                                                       11,145                    8,608
                                                                ---------                ---------

Expenses:
  Selling, General & Administrative                                 6,188                    5,657
  Systems Development                                                 681                      362
                                                                ---------                ---------

      Total Expenses                                                6,869                    6,019
                                                                ---------                ---------

Operating Income                                                    4,276                    2,589
                                                                ---------                ---------

Other Income (Expense):
  Interest Income                                                      76                       42
  Interest Expense                                                   (673)                    (905)
  Other - Net                                                         (32)                    (141)
                                                                ---------                --------- 

      Total Other Expense                                            (629)                  (1,004)
                                                                ---------                --------- 

Income Before Income Taxes                                          3,647                    1,585

Provision for Income Taxes                                          1,122                      444
                                                                ---------                ---------

Net Income                                                      $   2,525                $   1,141
                                                                =========                =========

Earnings Per Common Share and
 Common Share Equivalent                                        $    0.32                $    0.18
                                                                =========                =========

Weighted Average Number of Common and
   Common Share Equivalents Outstanding                         7,924,471                6,380,879

</TABLE>



        See accompanying notes to the consolidated financial statements.
<PAGE>   3
                    ECC INTERNATIONAL CORP. AND SUBSIDIARIES
                         CONSOLIDATED INCOME STATEMENTS
                 THREE MONTHS ENDED DECEMBER 31, 1994 AND 1993
                 (In Thousands Except Share and Per Share Data)
                                  (Unaudited)

<TABLE>
<CAPTION>
                                                                Three Months             Three Months
                                                                   Ended                    Ended
                                                                 12/31/94                  12/31/93  
                                                                -----------              ------------
<S>                                                             <C>                      <C>
Net Sales                                                       $  22,676                $  14,817

Cost of Sales                                                      17,264                   10,878
                                                                ---------                ---------

Gross Profit                                                        5,412                    3,939
                                                                ---------                ---------

Expenses:
  Selling, General & Administrative                                 3,004                    2,901
  Systems Development                                                 473                      162
                                                                ---------                ---------

      Total Expenses                                                3,477                    3,063
                                                                ---------                ---------

Operating Income                                                    1,935                      876
                                                                ---------                ---------

Other Income (Expense):
  Interest Income                                                      27                       18
  Interest Expense                                                   (316)                    (440)
  Other - Net                                                           5                      (50)
                                                                ---------                --------- 

      Total Other Expense                                            (284)                    (472)
                                                                ---------                --------- 

Income Before Income Taxes                                          1,651                      404

Provision for Income Taxes                                            462                       46
                                                                ---------                ---------

Net Income                                                      $   1,189                $     358
                                                                =========                =========

Earnings Per Common Share and
 Common Share Equivalent                                        $    0.15                $    0.05
                                                                =========                =========

Weighted Average Number of Common and
   Common Share Equivalents Outstanding                         7,856,795                6,493,549
</TABLE>




        See accompanying notes to the consolidated financial statements.

<PAGE>   4

                    ECC INTERNATIONAL CORP. AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS
                                 (In Thousands)

<TABLE>
<CAPTION>

                                                                             (Unaudited)             (Audited)
                                                                               12/31/94               6/30/94 
                                                                             -----------             ---------
<S>                                                                          <C>                      <C>
ASSETS

Current Assets:
  Cash                                                                       $ 3,377                  $ 2,600
  Accounts Receivable                                                          4,754                    3,185
  Costs and Estimated Earnings in Excess
    of Billings on Uncompleted Contracts                                      30,903                   22,921

  Inventories
   Raw Material                                                                5,419                    4,407
   Work in Process                                                             2,838                    4,419
   Finished Goods                                                              1,293                    1,032
                                                             
   Prepaid Expenses and Other                                                  1,848                    1,714
                                                                             -------                  -------
    Total Current Assets                                                      50,432                   40,278

Property, Plant and Equipment - Net                                           24,108                   23,117

Other Assets                                                                   2,216                    1,785
                                                                             -------                  -------
    Total Assets                                                             $76,756                  $65,180
                                                                             =======                  =======

</TABLE>




                                                                    Continued...
<PAGE>   5
                    ECC INTERNATIONAL CORP. AND SUBSIDIARIES
                    CONSOLIDATED BALANCE SHEETS (Continued)
                                 (In Thousands)

<TABLE>
<CAPTION>
                                                                           (Unaudited)               (Audited)
                                                                            12/31/94                  6/30/94 
                                                                           -----------              -----------
<S>                                                                          <C>                      <C>
LIABILITIES & STOCKHOLDERS' EQUITY

Current Liabilities:
   Current Portion of Long-Term Debt                                         $ 2,250                  $   750
   Accounts Payable                                                            5,035                    3,871
   Accrued Compensation                                                        3,707                    3,222
   Advances on Long-Term Contracts                                             1,422                       85
   Accrued Profit Sharing                                                        726                    1,264
   Other Accrued Expenses                                                      2,731                    2,932
                                                                             -------                  -------
     Total Current Liabilities                                                15,871                   12,124
                                                                             -------                  -------
Deferred Income Taxes                                                          1,451                    1,635
                                                                             -------                  -------
Long-Term Debt                                                                16,885                   16,818
                                                                             -------                  -------
Commitments and Contingencies
Stockholders' Equity:
  Common stock, $.10 par; authorized
   20,000,000 shares at 12/31/94 and
   6/30/94; reserved for stock options
   and other obligations to issue stock,
   2,305,557 shares at 12/31/94 and
   2,320,688 shares at 6/30/94; issued
   and outstanding, 7,633,389 shares
   at 12/31/94 and 7,537,385 at 6/30/94                                          763                       754
  Preferred stock, $.10 par; authorized
   1,000,000 shares at 12/31/94 and at
   6/30/94; issued and outstanding none
   at 12/31/94 and 6/30/94                                                        --                       --
Capital in Excess of Par                                                      20,580                   20,203
Stock Subscription Receivable                                                     --                   (5,012)
  Cumulative Translation Adjustment                                               (4)                     (27)
  Retained Earnings                                                           21,613                   19,088
                                                                             -------                  -------
                                                                              42,952                   35,006
    Treasury Stock, at cost,
      (50,000 shares at 12/31/94 and 6/30/94)                                   (403)                    (403)
                                                                             -------                  ------- 
Total Stockholders' Equity                                                    42,549                   34,603
                                                                             -------                  -------
Total Liabilities & Stockholders' Equity                                     $76,756                  $65,180
                                                                             =======                  =======
</TABLE>

       See accompanying notes to the consolidated financial statements.
<PAGE>   6
                    ECC INTERNATIONAL CORP. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENT OF CASH FLOWS
                            FOR THE SIX MONTHS ENDED
                           DECEMBER 31, 1994 AND 1993
                                 (In Thousands)
                                  (Unaudited)
<TABLE>
<CAPTION>
                                                                                    Six Months                Six Months
                                                                                       Ended                     Ended
                                                                                     12/31/94                  12/31/93 
                                                                                    ----------                ----------
<S>                                                                                  <C>                       <C>
Cash Flows From Operating Activities:
   Net Income                                                                        $ 2,525                   $ 1,141
   Items Not Requiring Cash:
   Depreciation                                                                        1,674                     1,508
   Deferred Income Taxes                                                                (129)                       --
Changes in Certain Assets and Liabilities:
   Accounts Receivable                                                                (1,569)                    2,351
   Cost and Estimated Earnings in Excess
     of Billings on Uncompleted Contracts                                             (7,982)                    1,625
   Inventories                                                                           308                    (1,404)
   Prepaid Expenses and Other                                                           (189)                      (69)
   Accounts Payable                                                                    1,164                    (1,029)
   Advances on Long-Term Contracts                                                     1,337                    (1,834)
   Accrued Expenses                                                                     (254)                      545
                                                                                     -------                   -------
Net Cash (Used In) Provided By Operating Activities                                   (3,115)                    2,834
                                                                                     -------                   -------

Cash Flows From Investing Activities:
  Additions to Property, Plant and Equipment                                          (2,665)                     (701)
  Other                                                                                 (408)                       24
                                                                                     -------                   -------
Net Cash Used In Investing Activities                                                 (3,073)                     (677)
                                                                                     -------                   ------- 
Cash Flows From Financing Activities:
   Proceeds From Issuance of Common Stock and Options                                  5,398                       225
   New Borrowings under Term Loan                                                      9,000                        --
   New Borrowings under Revolving Credit Facility, Net                                10,135                        --
   Repayment of Long-Term Debt                                                       (17,568)                   (2,000)
                                                                                     -------                   ------- 
Net Cash Provided By (Used In) Financing Activities                                    6,965                    (1,775)
                                                                                     -------                   ------- 
Net Increase in Cash                                                                     777                       382

Cash at Beginning of the Period                                                        2,600                       988
                                                                                     -------                   -------
Cash at End of the Period                                                              3,377                     1,370
                                                                                     =======                   =======
Supplemental Disclosure of  Cash Flow Information:
  Cash Paid During the Year For:
    Interest                                                                         $   369                   $   876
    Income Taxes                                                                     $ 1,839                   $   719
  
</TABLE>

        See accompanying notes to the consolidated financial statements.
<PAGE>   7
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS



1.  The accompanying statements are unaudited and have been
    prepared by ECC pursuant to the rules and regulations of the
    Securities and Exchange Commission.  The June 30, 1994 balance
    sheet was derived from audited financial statements but does
    not include all disclosures required by generally accepted
    accounting principles.  In the opinion of management such
    consolidated financial statements contain all adjustments,
    consisting of only normal recurring adjustments, necessary to
    present fairly the consolidated financial position, results of
    operations and cash flows for the interim periods presented.
    The aforementioned consolidated financial statements have been
    prepared substantially in conformity with the accounting
    principles reflected in the consolidated financial statements
    included in the Company's Annual Report on Form 10-K for the
    fiscal year ended June 30, 1994.
  
2.  Earnings per share for the six and three month periods ended
    December 31, 1994 and 1993 are based on net income divided by
    the weighted average number of common share and common share
    equivalents outstanding.
  
    Common stock equivalents (stock options, warrants and Employee
    Stock Purchase Plan) are excluded from the calculation of per
    share data when their dilutive effect is not material.
  
3.  ECC filed claims for additional costs the Company incurred for
    work performed on three "build-to-print" Pop-Up-Target
    contracts for the U.S. Army, seeking over $3.0 million, based
    on deficient technical packages provided to ECC as conceded by
    the Army.  The initial claim was filed in June 1986 and was in
    litigation before the Armed Services Board of Contract Appeals
    since June 1989.  During  FY 1994, the Board issued a decision
    awarding the Company minimal damages on its claim.  The
    Company appealed the Board's decision to the United States
    Court of Appeals for the Federal Circuit, which recently
    denied the Company's appeal.  Accordingly, the Company took a
    one time write off of costs included in inventory amounting to
    $994,000 ($634,000 after tax equal to $0.08 per share) in both
    the quarter and six month periods ended December 31, 1994.
  
4.  Effective July 1, 1994, the Company conformed its method of
    accounting for S,G&A costs on an interim basis to the method
    used for annual reporting purposes, that is, charged to
    operations as incurred.  The effect of the change for the six
    and three month periods ending December 31, 1994 was to
    decrease earnings before taxes by $732,000 and $164,000
    respectively or $0.06 and $0.01 per share after taxes.  The
    Company previously allocated S,G&A costs to contracts
    utilizing an annualized estimated rate to absorb such costs on
    an interim basis.
  
5.  Effective July 1, 1994, the Company adopted Statement of
    Financial Accounting Standards (SFAS) No. 112  "Employers'
    Accounting for Post Employment Benefits."  SFAS No. 112
    requires recognition of the cost of certain benefits paid to
    former or inactive employees on an accrual basis and
    principally affects the Company's accounting for disability
    benefits.  The impact of adopting SFAS No. 112 was immaterial.
  
<PAGE>   8
                    ECC INTERNATIONAL CORP. AND SUBSIDIARIES
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS


a)  Material Changes in Financial Condition 
  
    During the six month period ended December 31, 1994 the
    Company's principal sources of cash  were proceeds from the
    new loan facility, the exercise of stock options, and the
    remaining proceeds from the private equity placement.  The
    principal uses of these funds were to repay the Company's
    previous bank debt and to finance  the increase in accounts
    receivable, costs and estimated earnings in excess of billings
    on uncompleted contracts, additions to property, plant and
    equipment and the funding of the Company's Profit Sharing
    Plan.
  
    The increase in accounts receivable of $1.6 million was
    primarily the result of a large milestone billing by the U.K.
    operation and the timing of progress payments of the domestic
    operation billed in December and payments received in January
    1995.
  
    The substantial increase in cost and estimated earnings on
    uncompleted contracts of approximately $8.0 million resulted
    as progress continues on contracts received in late fiscal
    year 1993 and fiscal year 1994.  Typically, new contracts will
    continue to have increasing cost and estimated earnings on
    uncompleted contracts until deliveries commence.  During the
    current fiscal year, cost and estimated earnings on
    uncompleted contracts will continue to increase although
    scheduled deliveries on certain contracts will partially
    offset this increase.
  
    The raw material inventory increased $1.0 million primarily
    due to the vending operation being in volume production.  The
    higher production level not only increased the raw material
    inventory but also resulted in increased accounts payable.
    The work in process inventory decreased primarily  due to the
    write-off of the Company's Pop-Up-Target claim as disclosed in
    Note 3.  Also, frozen vending units in process as of June 30,
    1994 have been completed.  Substantially all of these machines
    have been sold as of December 31, 1994.
  
    The Company entered into a new loan facility with a bank on
    September 20, 1994 totaling $20 million.  The new agreement
    consists of a $9 million term loan and an $11 million
    revolving credit facility.  (See Note 6 to the Company's
    Annual Report on Form 10-K for the fiscal year ended June 30,
    1994).  Proceeds from the new loan facility were used to pay
    the outstanding balance under the Company's revolving credit
    facility with its primary lender on that date.  Under the new
    loan agreement, the Company is required to make principal
    payments of $375,000 in the third and fourth quarter of fiscal
    year 1995 and quarterly principal payments of $750,000 during
    fiscal year 1996.  The Company paid the first scheduled
    principal payment of $375,000 in the third quarter of fiscal
    year 1995.
  
    Advances on long term contracts increased as a result of a
    milestone payment billed on a contract of the U.K.  operation.
  
    The Company paid during the six month period ended December
    31, 1994 both the unfunded portion of the 1994 profit sharing
    contribution and the first quarter 1995 profit sharing
    contribution.
  
<PAGE>   9
    ECC anticipates spending a total of approximately $5.0 million
    on capital additions during fiscal year 1995 for the continued
    expansion of both the vending and the U.K. operations as well
    as for the continued refurbishment of the older areas of the
    Orlando facility.
  
    Due to the continued growth of the training operation, the Company
    signed a lease in January 1995 for 72,520 square feet of space near the
    Orlando facility in which both the new frozen food machine and the bottle
    vending machine will be produced.  The move to this new location will be
    accomplished late in the third quarter with no delays in production
    anticipated.  Included in the $5.0 million of capital additions is the
    value of leasehold improvements necessary to ready this new facility  for
    vending production.

    Other than stated above the Company has no other material
    commitments for capital expenditures.  Management believes
    that with funds received from the recent private equity
    placement, the new loan facility and its projected cash flow
    the Company will have sufficient resources to meet current and
    future operating commitments.


b)  Material Changes in Results of Operations

    Sales increased for the six and three month periods ended
    December 31, 1994 as compared to the same periods ended
    December 31, 1993.  The increase in Sales is primarily the
    result of increased volume Company wide, particularly in the
    vending and U.K. operations. The increase in sales volume for
    the vending operation is the result of increases in production
    of the bottle vending machines under a contract procured
    during the fourth quarter of fiscal year 1994.  The increase
    in U.K. operation sales is the result of continued progress
    under an existing contract as well as progress on a $19.5
    million contract received during the first quarter of fiscal
    year 1995.

    Gross margin as a percentage of sales decreased for the six
    and three month periods ended December 31, 1994 versus the
    same periods ended December 31, 1993.  The decrease is
    primarily due to the write-off of costs associated with the
    Company's Pop-Up-Target claim as disclosed in Note 3  and a
    decrease in gross margin experienced by the U.K. operation on
    one of its existing contracts.  In addition, the new bottle
    vending machines have experienced a low gross margin resulting
    from higher start-up costs than had originally been projected.
    The gross margin in the bottle vending operation has improved
    modestly during the quarter ended December 31, 1994 and
    management believes margins will continue to improve over the
    remainder of fiscal year 1995 as efficiencies are gained and
    production costs come in line with original projections.

    Offsetting the write-off, decrease in the U.K. operations'
    margin and the low margin in the bottle vending operation is
    an improved margin on domestic contracts.  The gross margin on
    domestic contracts improved due to the receipt by the Company
    of several new contracts during late fiscal year 1994 for
    copies of trainers and training systems previously built by
    ECC and these contracts are yielding higher gross margins than
    originally projected.  The improved gross margin on these
    contracts reflects lower than originally anticipated costs due
    to increased efficiencies achieved in producing copies of
    previously manufactured trainers.

<PAGE>   10
    Selling, general and administrative expenses for the six and
    three month periods ended December 31, 1994 increased 9.4% and
    3.6%, respectively, as compared to the six and three month
    periods ended December 31, 1993.  The increase is primarily
    the result of marketing rep commissions, technical support
    costs, consultant fees and out bound freight costs related to
    the vending operation.  In addition, selling, general and
    administrative costs of the U.K.  operation increased over the
    same periods last year.

    The increase in marketing rep commissions, which is based upon the
    amount of bottle vending units sold, reflects the fact that no bottle
    vending production occurred during the six and three month periods ended
    December 31, 1993 and, therefore, no commission expense was incurred. 
    Similarly, the increases in technical support costs, consultant fees and
    out bound freight costs reflect that there was limited activity in the
    vending operation during the corresponding periods in the prior year.

    The increase in selling, general and administrative costs of
    the U.K. operation is the result of higher salaries as well as
    an increase in accounting and legal fees primarily associated
    with the negotiation of the Company's new debt agreement and
    building lease.

    Systems development expense increased substantially for the
    quarter and six month period ended December 31, 1994 versus
    the quarter and six month period ended December 31, 1993.
    This is a result of development costs associated with the new
    model frozen vending machine which is expected to be ready for
    mass production during the third quarter of fiscal year 1995.

    Interest expense has decreased for the quarter and six month
    period ended December 31, 1994 versus the corresponding
    periods in the prior year as a result of the Company's new
    loan facility which was negotiated under more favorable terms.
<PAGE>   11
                          PART II.  OTHER INFORMATION

                            ECC INTERNATIONAL CORP.




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

         At the Company's Annual Meeting of Stockholders held
         on November 16, 1994, the following proposals were
         adopted by the vote specified below:
         
<TABLE>
<CAPTION>
                                                                                     Broker
         Proposal                                 For              Against          Abstain        NonVotes
         <S>    <C>                               <C>                 <C>           <C>              <C>

         1)     To elect the Board
                of Directors

                Julian Demora                     5,648,532            2,300            -            -
                George L. Frye, Jr.               5,648,011            2,821            -            -
                Max M. Kampelman                  5,645,732            5,100            -            -
                Martin S. Kaplan                  5,647,382            3,450            -            -
                Herbert Krasnow                   5,641,807            9,025            -            -
                Jesse Krasnow                     5,646,882            3,950            -            -
                Thomas E. McGrath                 5,650,132              700            -            -
                George W. Murphy                  5,647,206            3,626            -            -


         2)     Ratification of
                Coopers & Lybrand
                as auditors                       5,598,900           31,266        20,666           -

</TABLE>

Item 6.  Exhibits and Reports on Form 8-K

<TABLE>
         <S>    <C>
         a.     Exhibits
                --------
                Exhibit 11 - Schedule of Computation of Earnings Per Share


         b.     Reports on Form 8-K
                -------------------
                None.
</TABLE>
<PAGE>   12
                                   SIGNATURES




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


                                         
                                         
                                             ECC INTERNATIONAL CORP.
                                         
                                         
Date     February 10, 1995                  /s/ George W. Murphy       
        ------------------------            ---------------------------------
                                                George W. Murphy, President
                                      
                                      
                                      
                                      
                                      
Date     February 10, 1995                   /s/ Richard F. Thompson         
        ------------------------            ---------------------------------
                                                 Richard F. Thompson
                                                 Vice President, Finance
                                         

<PAGE>   1

                                                                      Exhibit 11

                 SCHEDULE OF COMPUTATION OF EARNINGS PER SHARE
                     (In Thousands, Except Per Share Data)
                                  (Unaudited)

<TABLE>
<CAPTION>
                                                                    Six Months                       Six Months
                                                                       Ended                            Ended
                                                                    December 31                      December 31
                                                                       1994                             1993
                                                                    -----------                      -----------
<S>                                                                 <C>                               <C>
Primary
- - - -------
Net Income                                                          $    2,525                        $    1,141
                                                                    ==========                        ==========

Weighted Average Shares Outstanding                                  7,609,346                         6,184,887

Incremental Shares from Assumed
  Exercise of Stock Options                                            315,125                           195,992
                                                                    ----------                        ----------
Total Shares                                                         7,924,471                         6,380,879
                                                                    ==========                        ========== 
Primary Per Share Amounts
- - - -------------------------
Net Income                                                          $     0.32                        $     0.18
                                                                    ==========                        ==========
Fully Diluted *
- - - -------------  
Net Income                                                          $    2,525                        $    1,141
                                                                    ==========                        ==========
Weighted Average Shares Outstanding                                  7,609,346                         6,184,887

Incremental Shares from Assumed
    Exercise of Stock Options                                          302,849                           424,379
                                                                    ----------                        ----------
Total Shares                                                         7,912,195                         6,609,266
                                                                    ==========                        ==========


Fully Diluted Per Share Amounts
- - - -------------------------------
Net Income                                                          $     0.32                        $     0.17
                                                                    ==========                        ==========

</TABLE>
  
* Fully diluted earnings per share calculation is presented in accordance with 
  Regulation S-K item 601(b)(11) although not required by footnote 2 to 
  paragraph 14 of Accounting Principles Board Opinion No. 15 because it results
  in dilution of less than 3%.
  
<PAGE>   2
                                                                      Exhibit 11

                 SCHEDULE OF COMPUTATION OF EARNINGS PER SHARE
                     (In Thousands, Except Per Share Data)
                                  (Unaudited)

<TABLE>
<CAPTION>
                                                                   Three Months                      Three Months
                                                                      Ended                             Ended
                                                                    December 31                       December 31
                                                                       1994                              1993
                                                                    -----------                       -----------
<S>                                                                 <C>                               <C>
Primary
- - - -------
Net Income                                                          $    1,189                        $      358
                                                                    ==========                        ==========
Weighted Average Shares Outstanding                                  7,554,038                         6,187,464

Incremental Shares from Assumed
   Exercise of Stock Options                                           302,757                           306,085
                                                                    ----------                        ----------
Total Shares                                                         7,856,795                         6,493,549
                                                                    ==========                        ==========

Primary Per Share Amounts
- - - -------------------------
Net Income                                                          $     0.15                        $     0.05
                                                                    ==========                        ==========
Fully Diluted *
- - - -------------  
Net Income                                                          $    1,189                        $      358
                                                                    ==========                        ==========

Weighted Average Shares Outstanding                                  7,554,038                         6,187,464

Incremental Shares from Assumed
    Exercise of Stock Options                                          307,057                           431,377
                                                                    ----------                        ----------
Total Shares                                                         7,861,095                         6,618,841
                                                                    ==========                         ==========


Fully Diluted Per Share Amounts
- - - -------------------------------
Net Income                                                          $     0.15                        $     0.05
                                                                    ==========                        ==========

</TABLE>
  
* Fully diluted earnings per share calculation is presented in accordance with 
  Regulation S-K item 601(b)(11) although not required by footnote 2 to 
  paragraph 14 of Accounting Principles Board Opinion No. 15 because it 
  results in dilution of less than 3%.
  

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
FINANCIAL STATEMENTS OF ECC INTERNATIONAL CORP. FOR THE QUARTER ENDED DECEMBER
31, 1994, AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL
STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          JUN-30-1995
<PERIOD-START>                             JUL-01-1994
<PERIOD-END>                               DEC-31-1994
<CASH>                                           3,377
<SECURITIES>                                         0
<RECEIVABLES>                                    4,754
<ALLOWANCES>                                         0
<INVENTORY>                                      9,550
<CURRENT-ASSETS>                                50,432
<PP&E>                                          49,821
<DEPRECIATION>                                  25,713
<TOTAL-ASSETS>                                  76,756
<CURRENT-LIABILITIES>                           15,871
<BONDS>                                         16,885
<COMMON>                                           763
                                0
                                          0
<OTHER-SE>                                      20,576
<TOTAL-LIABILITY-AND-EQUITY>                    76,756
<SALES>                                         43,332
<TOTAL-REVENUES>                                43,332
<CGS>                                           32,187
<TOTAL-COSTS>                                   32,187
<OTHER-EXPENSES>                                 6,869
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 673
<INCOME-PRETAX>                                  3,647
<INCOME-TAX>                                     1,122
<INCOME-CONTINUING>                              2,525
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     2,525
<EPS-PRIMARY>                                      .32
<EPS-DILUTED>                                      .32
        

</TABLE>


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