RYMER FOODS INC
10-K/A, 1996-07-23
SAUSAGES & OTHER PREPARED MEAT PRODUCTS
Previous: WESTERN RESOURCES INC /KS, 8-K, 1996-07-23
Next: RYMER FOODS INC, 10-Q/A, 1996-07-23



                                                              
                          SECURITIES AND EXCHANGE COMMISSION
                                Washington, D.C. 20549
                                                   

                                     FORM 10-K/A1

                          AMENDMENT TO APPLICATION OR REPORT

                     FILED PURSUANT TO SECTION 12, 13 OR 15(D) OF

                         THE SECURITIES EXCHANGE ACT OF 1934


                                   Rymer Foods Inc.
                (Exact name of registrant as specified in its charter)


                                   AMENDMENT NO. 1
          The undersigned registrant hereby  amends the following  items,
          financial statements,  exhibits or other  portions of its  Annual
          Report  on Form 10-K  for the fiscal year  ended October 28, 1995
          as set forth in the pages attached hereto:

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

                                    RYMER FOODS INC.



                                    By:                                      
                        
                                    Edward M. Hebert, Senior Vice President,
                                    Chief Financial Officer and Treasurer



        Date:  July 23, 1996




                          This report consists of  43  pages

<PAGE>
                                 PART I

Item 1.  Business

General

Rymer Foods Inc. (Rymer Foods or  the Company) through its  subsidiaries,
Rymer Meat Inc. (Rymer Meat) and  Rymer International Seafood Inc. (Rymer
Seafood)  is primarily  engaged  in  the development  and  production  of
frozen, pre-seasoned, portion  controlled meat entrees and the  importing
and distributing  of various seafood products.  The Company is engaged in
the production of  such products  for restaurants  and other  foodservice
customers and retail sales.  Rymer  Foods was incorporated under the laws
of Delaware in 1969 and is the outgrowth of a company organized in 1893.

Rymer  Foods, then  known as  Kroehler Mfg. Co.,  acquired Rymer  Meat in
1983.   The  Company subsequently  changed its  name to Rymer  Foods Inc.
Rymer Meat, which was  formed in 1979, is  a producer of  seasoned steaks
and  other beef  products developed  for restaurant  chains,  foodservice
distributors and retail sales.  Rymer Meat sales comprised 53%, 
65%  and 67% of  consolidated sales  from continuing  operations in 1995,
1994 and 1993 respectively.

Rymer Seafood, which was formed in  1987, is primarily a seafood importer
and  distributor  serving  major   foodservice  distributors,  restaurant
chains,  processors  and  retail  customers.    Sales  of  Rymer  Seafood
comprised  47%,  35%  and  33%  of  consolidated  sales  from  continuing
operations in 1995, 1994  and 1993 respectively.  On January 5, 1996, the
Company  announced that it had  signed an agreement  in principle to sell
the assets of  Rymer Seafood (Sale of Rymer  Seafood) to an  entity to be
formed  by  the  current  President  of  Rymer  Seafood.    The agreement
specifies that  the sales  price for  the assets  would be  approximately
$12.7 million, consisting of $1.5 million in cash,  $1.5 million in a ten
year subordinated note of  the buyer and  the assumption by the buyer  of
approximately  $8.3  million in  bank  debt  and  $1.4  million of  trade
payables.   Consummation of the  transaction is subject  to a  variety of
conditions,  including  negotiation  of   definitive  documentation   and
approval by  the holders of 66  2/3% of the  outstanding Common Stock  of
the  Company and  the holders  of a  majority of Rymer's  outstanding 11%
Senior Notes.    The  Company  plans  to  seek these  approvals  and,  if
received,  to  complete the  Sale  of  Rymer  Seafood  during the  fourth
quarter of 1996.

In 1992, Rymer Foods began marketing a new line of retail products  under
the brand names "Menu Maker" and "Guest Ready".   These brands consist of
specialty  seasoned steaks and  chicken breasts in high quality, flexible
laminated  plastic packaging.    Rymer Foods  marketed these  products to
retail chains  and  warehouse clubs.    Sales  of these  retail  products
comprised approximately 6.1%, 6.2% and 7.6%  of Rymer Meat's revenues  in
fiscal  1995, 1994 and  1993, respectively.   Included  within Meat sales
are chicken retail sales which comprised  approximately 2% of Rymer  Meat
sales  for  all  years.    These  sales   were  made  by  the   Company's
discontinued Rymer Chicken operation until December  10, 1993.  They  are
classified as  sales from continuing operations  because under the  terms
of  the supply  agreement with  Simmons,  the  Company continued  to sell
these retail chicken products.  Effective  in December 1995, the  Company
ceased marketing  "Menu Maker" and "Guest  Ready" products.   Simmons now
sells both  chicken and  meat retail  products directly  to Rymer  Meat's
former retail customers.   Rymer Meat expects to be the sole supplier  of
beef  products to  Simmons.   In  exchange  for Simmons  assuming certain
liabilities, Simmons owns the trademarks "Menu Maker" and "Guest Ready".

<PAGE>

Present Conditions and Background

In 1995, the Company reported a loss from continuing operations of  $29.3
million, of which $20.4 million resulted  from the writedown of goodwill.
This  writedown eliminates all  remaining goodwill  of the  Company.  The
asset of goodwill  was determined to  have been  impaired because of  the
current financial  condition of the  Company and  the Company's inability
to  generate future  operating income  without substantial  sales  volume
increases which are  uncertain.  Moreover, anticipated future cash  flows
of  the Company  indicate  that the  recoverability of  the asset  is not
reasonably assured.  

In addition,  due to the  losses experienced  in 1995,  and as  explained
more fully  in  Note 6  to  the  Consolidated Financial  Statements,  the
Company was not in  compliance at October 28, 1995 and July 29, 1995 with
certain financial covenants contained in  the loan agreement  between the
Company  and LaSalle National  Bank (LaSalle).   LaSalle  agreed to waive
these covenant violations for  the third quarter of 1995.  On January  5,
1996, LaSalle and the Company entered  into the Forbearance Agreement and
Amendment (Forbearance Agreement).  Under this agreement, LaSalle  agreed
to temporarily  forbear from exercising its  remedies under  the Loan and
Security  Agreement.   On  February  7,  1996,  LaSalle  and the  Company
entered  into   an  Amendment  to   the  Forbearance  Agreement   (Letter
Agreement).   In the  Letter Agreement,  LaSalle agreed  to waive certain
financial covenant violations and the resulting  events of default as  of
October  28, 1995.   The Forbearance  Agreement and  the Letter Agreement
were  executed  under the  condition  that  no  other  events of  default
existed under  the  loan agreement.    As  discussed below,  the  Company
subsequently determined  that another  event  of default  existed at  the
time of  the execution  of these  agreements.   Accordingly, the  Company
believes  that these  agreements are  not valid and  that at  October 28,
1995,  the Company  is in  violation of  its loan agreement  with LaSalle
and, by  virtue of cross-default provisions,  with the  provisions of the
Senior Note Indenture.  

LaSalle agreed to  amend the loan agreement in  order to revise the  next
test date for  the financial covenants  to be  as of  February 24,  1996.
The Company expects to  be in violation  of these financial covenants  as
of  this date  unless  such  covenants  are  modified.   The  Company  is
continuing its  negotiations with LaSalle.   However, the  Company has no
assurance  that acceptable  arrangements can  be reached.  The  Company's
bank indebtedness and  Senior Note  indebtedness have been classified  as
current liabilities at October 28, 1995.  

In January 1996, the Company did not  make required payments of  $255,000
under  notes payable  due to  former  executives  (Affiliate Debt).   The
Affiliate  Debt is related  to certain  amended employment and consulting
agreements between  the Company and the former executives (See Note 11 to
the  Consolidated  Financial  Statements).    The  Company  has  deferred
payment of this debt in  order to preserve cash for  use in operation  of
its business.  The Company intends to continue to accrue interest on  the
debt at 9.5%  and plans  to pay  the debt  plus accrued  interest in  the
future.   The  non-payment of  the Affiliate  Debt  caused cross-defaults
under the Loan  and Security Agreement with  LaSalle and under the Senior
Note Indenture.  

<PAGE>

While LaSalle  has not waived this default, the Company  believes that it
is  LaSalle's intention  not  to take  any  action  as  a result  of  the
default.   However, there can be  no assurance that LaSalle will continue
to forbear from taking action as a result of these defaults.  

The Company  is currently  engaged in  negotiations with  certain of  its
Senior Note  holders to  amend the Indenture  in order  to eliminate  the
events of default under the Indenture.  In  the near future, the  Company
expects  to enter into  Supplement No.  1 to  the Indenture (Supplemental
Indenture) with Continental Stock Transfer and  Trust Company as  Trustee
for  the Senior Notes.   The  Supplemental Indenture,  which requires the
approval of a majority  of the Senior Note  holders, is expected to amend
the Indenture to exclude  the non-payment of the Affiliate Debt, and  the
resulting  cross-default under any  other debt  that arises  by reason of
non-payment  of the  Affiliate Debt,  from  the  definition of  events of
default.   While the Company believes  that it will  obtain the approvals
required  for the Supplemental  Indenture, there  can be  no assurance in
that regard.

As discussed  in Note 2 to  the Consolidated  Financial Statements, there
is substantial doubt about the  Company's ability to continue  as a going
concern.  
  
Significant  expense  and  personnel  reductions  implemented  during the
fourth  quarter of 1995,  including an  approximate 20%  reduction of the
Company's  work force,  are expected  to  reduce  wage, salary  and other
related expenses  by approximately  $4.0 million  in 1996.   In  November
1995, the  Company hired  P. E. (Ed)  Schenk as its  President and  Chief
Executive Officer,  replacing  the former  Chairman and  President.   Mr.
Schenk  has  over  twenty-two  years  of  experience  in meat  processing
businesses.

Management  believes that  the Company's  future success is  dependent in
part upon  reversing  the  meat company's  sales decline  experienced  in
1995, on the  continued reduction of operating  costs and on the  success
of negotiations  with its  major lenders.   The Company  is pursuing  new
sales  opportunities  while  continuing  to  streamline  its   production
process  and  to  reduce  other  costs.    In  addition,  the Company  is
continuing  negotiations with  its lenders.    However,  there can  be no
assurance of the  success of these programs.   The Company may also  seek
to restructure the terms of its  11% Senior Notes in an effort to improve
its liquidity and  capital structure.   There can  be no assurances  that
such a restructuring will occur.

On  April  7, 1995,  the  Company replaced  its  credit  facility  of $20
million provided by  BA Business Credit, Inc.  (BABC) for Rymer Meat  and
$12.5 million provided by LaSalle for  Rymer International Seafood with a
$25 million  credit facility provided by  LaSalle, consisting  of a $12.5
million credit line  for Rymer Meat and a  $12.5 million credit line  for
Rymer International Seafood.  The credit  facility, with an initial  term
of two years, has lower interest  rates and reduced lending  restrictions
as  compared to the  former facilities.  The  LaSalle credit facility has
an  annual interest rate of 1/2% over Prime as compared to an annual rate
of 2% over Prime  on the former BABC  facility and 1% over  Prime on  the
former LaSalle facility.

<PAGE>

Products, Markets and Distribution

Rymer  Meat's  principal  products  are  frozen,  pre-seasoned,  portion-
controlled  beef  entrees.   Major beef  products include  commercial and
choice cut steaks.  Rymer Meat also produces other meat products such  as
specialty ground and breaded products  and certain cooked products (e.g.,
pot  roast).   Rymer Meat  engages in the  development and  production of
proprietary "signature"  recipes for chain  restaurant customers.   Rymer
Meat also  offers  its customers  services  such  as menu  planning,  new
product  development and other  marketing services,  such as handling and
cooking procedures.   These programs, products  and services  are custom-
designed for each chain restaurant customer.

The  primary  product  of  Rymer  Seafood  consists  of  shrimp  which is
purchased  in   bulk  quantities  and   sold  to  specifically   targeted
customers.   Rymer Seafood also  supplies processed  seafood products  to
chain restaurants, foodservice distributors and retail outlets.  In  some
cases, Rymer Seafood arranges for seafood  processing to be performed  by
third parties offshore where  it can be done  more promptly and more cost
effectively than in the United States.

The  markets served by the Company include family-style restaurant chains
and distributors.  Products are primarily  sold through the Company's own
marketing   staff,  as   well   as  through   independent   brokers   and
distributors.  

Backlogs are not material.

Raw Materials

The Company's  primary  raw materials  are  beef  and seafood  which  are
available in adequate supply.  The Company is not dependent upon any  one
source for its primary raw material.

The Company  has agreements with certain of its suppliers to purchase raw
materials.  These agreements  extend for up to  one year and  specify the
price  and  quantity  of  materials  to  be  purchased.    The  aggregate
commitment for future purchases as of  October 28, 1995 was approximately
$2.9 million.

Customers

The Company's customers  consist primarily  of family-style  restaurants,
restaurant  chains  and   foodservice  distributors.    Sales  to   three
restaurant chains owned  by Darden Restaurants (formerly, General  Mills)
comprised approximately  12% of  the Company's  revenues from  continuing
operations in 1995  and 13% in 1994.   During the first quarter of  1996,
Rymer Meat was informed by Darden  Restaurants that its supply  contracts
would  not be renewed  for 1996.   Rymer Meat sales  to these restaurants
chains  comprised  approximately  14%  and  16%  of  net  sales  from its
processing segment in 1995 and 1994 respectively.  

<PAGE>

Sales  to  one  of  the  Company's  retail  customers,  Country  Fed Meat
Company, Inc.  (CFM),  accounted for  approximately  8%  and 10%  of  the
Company's revenues from continuing  operations in fiscal  1994 and  1993,
respectively.  At  the end of the first  quarter of 1995, certain  issues
between the  Company and CFM, resulted  in certain  lawsuits being filed.
On June 28, 1995,  the Company announced that it had reached a settlement
with CFM  of the  litigation pending  between the  two companies.   As  a
result  of  the  settlement, all  lawsuits  between  the  companies  were
dismissed  and no  further actions  will be  taken by  either company  on
these matters.  The allowance for  doubtful accounts established prior to
and  during  the  Company's  1995  second  quarter  contained  sufficient
reserves to resolve the  matters in dispute.  All terms of the settlement
are  confidential.    The  Company  does  not  expect  to  have  a supply
relationship in the future with CFM.

Sales  to  two groups  of  the  Company's  other  customers, Bonanza  and
Ponderosa, together accounted for approximately 12%,  11% and 14% of  the
Company's  revenues from  continuing operations in fiscal  1995, 1994 and
1993,  respectively.   Franchise  rights for  both Bonanza  and Ponderosa
restaurants are  owned by Metromedia,  Inc.  The  Bonanza and certain  of
the  Ponderosa restaurants are  independently owned  and operated.    The
loss of any  of the Company's  major customers, or a  substantial portion
of these accounts, could have  a material adverse effect  on the Company.
The Company is pursuing new sales opportunities.   However, there can  be
no assurance of the success of these sales efforts.  
The Company believes that it has satisfactory ongoing relationships  with
its remaining customers. 

The  Company  has  agreements  with  certain  of  its  customers  to sell
products  over  the  next  year  for  specified  prices.    The Company's
aggregate  commitments  under  sales  agreements  at  October  28,   1995
approximated $4.1 million.

Trademarks, Patents and Research Activities

The Company  has  several trademarks  or  trade  names such  as  "Rymer",
"Ocean Prize", "Imperial  Sampan", "Imperial Gardens", "Guest Ready"  and
"Menu Maker" which the Company considers  important in marketing its food
products.   Two trade names, "Sportsman's  Ice" and  "Chick'n Easy", were
conveyed  to Simmons  as  part of  the Sale  of  Rymer Chicken.    "Ocean
Prize", "Imperial Sampan" and "Imperial Gardens" will be  sold as part of
the Sale of Rymer Seafood.  "Guest Ready"  and "Menu Maker" were sold  to
Simmons during the first quarter of 1996.

Research and development expenses  are charged to operations as incurred.
Expenditures for the three fiscal years ending  October 28, 1995 were not
material.

<PAGE>

Competitive Conditions

The  Company's business is highly competitive, with  a substantial number
of competitors.    A large  number of  companies  process  and sell  meat
products to restaurants.   Every year new companies are formed and  enter
the meat industry, some becoming sizeable  competitors in a short  period
of  time.   Steakhouse sales,  which  now  comprise approximately  25% of
Rymer  Meat sales,  continued to  decline during  fiscal 1995  due to the
ongoing  consolidation within that segment of the restaurant market along
with increasing  competitive  pressures.   The  segment of  retail  sales
which represents  home delivery sales  declined significantly  in 1995 to
15% of  total Rymer Meat sales versus  25% in 1994,  due primarily to the
loss of a large customer.  See "Customers" above.

Some  of the competitors  in the  Company's markets  are larger  than the
Company and  have  greater resources.    A  number of  companies  compete
directly with the Company.  The Company believes  that in the markets  it
serves it provides  its customers with a broader line of quality products
and  services than many of  its competitors.   Competition in the markets
served by the Company is based primarily  on quality, service and  price.
Management believes that the  Company's primary bases  for competing  are
its reputation  for quality,  service, its  broad menu  of products,  its
willingness to  develop proprietary  recipes for  specific customers  and
competitive pricing.

Environmental Matters

The Company  believes that  it is  substantially in  compliance with  all
applicable federal, state  and local provisions regulating the  discharge
of  materials  into  the  environment,  or  otherwise   relating  to  the
protection  of the environment.   No  significant costs  were incurred by
the Company  to comply  with environmental  regulations during the  three
fiscal  years ended  October 28,  1995.   The  Company has  not  received
notice of, and is not  aware of, any claims of a material nature  arising
under any federal or state environmental laws.

Employees

At October 28, 1995, Rymer Foods  and its subsidiaries had  approximately
349  employees,  of   whom  approximately  268  were  covered  by   union
contracts.  In January 1995,  the Company and its union reached agreement
on a new four year labor contract  effective retroactively to December 1,
1994.  

The Company has  not received notice of, and  is not aware of, any claims
of a material nature arising under any federal or state labor laws.

Seasonality

The quarterly  results of the Company  are affected  by seasonal factors.
Sales are usually lower in the fall and winter.

<PAGE>

Item 2.  Properties

At  October 28, 1995,  the principal  physical properties  of Rymer Foods
and its subsidiaries consisted of the following:

                    Footage   Ownership Expiration      Facility Use

Chicago, Illinois     2,600     Leased  April 1997     Offices
Chicago, Illinois    30,500     Leased  July  1996     Offices/Production/
                                                       Warehouse
Plant City, Florida  42,000      Owned   Not           Held  for  sale or
                                        Applicable     lease

The  above facilities are  considered suitable  and adequate  to meet the
needs  of the Company.  The owned facility is  used as collateral for the
Company's  bank  credit agreements.    The  lease  for  the Chicago  meat
processing facility,  which expires  in July 1996,  includes a  provision
for a two-year extension  under certain conditions.  The Company is  also
considering  relocating   its  meat  processing   operation  to   another
facility.   See  Note 7  to the  Consolidated Financial Statements  for a
summary  of the Company's  rental expense  for leased  facilities and for
production and office equipment.

Item 3.  Legal Proceedings

See Note 14 to the Consolidated Financial Statements.  


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

There were no matters  submitted to a vote of security holders during the
fourth quarter of fiscal 1995.

<PAGE>

                                 PART II

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

The Common  Stock is  listed on  the New  York Stock Exchange  (the NYSE)
(Symbol:  RYR).  The following  table sets forth, for the fiscal quarters
indicated, the high and low sales prices of  the Common Stock as reported
on the  NYSE-Composite  Tape.    As  of  February 12,  1996,  there  were
approximately  750 holders of  record of Common  Stock and  12 holders of
record of the Senior Notes.

                                     High           Low

          1995
            First Quarter          $4             $2-3/4
            Second Quarter          3-1/8          1-3/4
            Third Quarter           2-3/8          1-1/2
            Fourth Quarter          2-1/2          1-1/4

          1994
            First Quarter           3-1/4          2
            Second Quarter          2-3/8          1-3/4
            Third Quarter           3-3/8          1-3/4
            Fourth Quarter(1)       4-3/8          2-5/8

                                                                        
                                                                     

(1)  On  October 28,  1994, a  $376,000 note  payable to a  former Senior
     Note holder  was  converted into  232,507  shares  of the  Company's
     common stock.


Rymer Foods  is required by the Indenture governing its Senior Notes (the
Indenture) to use reasonable  efforts to maintain its listing on the NYSE
or  obtain a listing  on the  National Association  of Securities Dealers
Automated Quotation  System National Market  System (the NASDAQ/NMS)  and
continue  to  maintain  its  status  as  a  reporting  company  under the
Securities Exchange Act  of 1934, as amended.   However, there can be  no
assurance that it  will continue  to be  listed on the  NYSE or meet  the
listing requirements of the NASDAQ/NMS.

Dividends

No dividends  have been  paid on the  Common Stock since  prior to  1983.
The  ability of  Rymer Foods  to pay  dividends  on  the Common  Stock is
substantially limited by its bank credit  agreements.  The Indenture also
prohibits the payment of  dividends on the Common Stock at any time  that
any  of the  Senior  Notes remain  outstanding.   Rymer  Foods  does  not
anticipate that it  will be able to pay  any dividend on the Common Stock
in the foreseeable future.

<PAGE>

Item 6.  Selected Financial Data
(in thousands, except per share amounts)


                                                                        
      Fiscal Years Ended                                          
                          Oct. 28,  Oct. 29,  Oct. 30, Oct. 31,  Oct. 26,
                            1995      1994      1993     1992      1991      


Results from continuing operations:
 Net sales                   $150,297  $162,256  $147,850  $159,427  $152,509 
 Income (loss) from
   continuing operations
   before extraordinary
  item                        (29,330)    2,470   (23,810)   (3,609)   (5,779)
 Income (loss) from
  discontinued operations         -        (466)      720    (6,214)    1,394 
 Gain (loss) on dispositions
  of discontinued operations      -       4,474       261       400         9 
 Net income (loss)            (29,330)    6,478   (11,441)   (9,423)   (4,376)
 Working capital (deficit)    (10,566)   15,980    20,620   (41,962)   24,707 
 Total assets                  35,524    58,492    72,865    90,289   100,234

 Long-term liabilities            842    19,994    45,968     2,462    64,544 
 Stockholders' equity
  (deficit)                    (6,858)   22,464    15,590    18,109    26,630
                                                                        
                                                                       

Primary per share common 
 stock data:
 Income (loss) from continuing
  operations                  $ (2.69)  $   .23  $  (3.49) $  (1.82) $  (2.57)
 Net income (loss)            $ (2.69)  $   .61  $  (1.68) $  (3.80) $  (2.09)
 Cash dividends                   -         -         -         -         -
                                                                        
                                                                       
See  Notes  3  and  4  to   the  Consolidated  Financial  Statements  for
information regarding the Restructuring and discontinued operations.

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

General
The  Company's  consolidated   results  from  continuing  operations  are
generated by  its Processing  segment and  by its  Seafood Importing  and
Distributing  segment.   The  Processing  segment  consists of  the  Meat
processing  operation.   The  Seafood  operation  comprises  the  Seafood
Importing and Distributing segment.

<PAGE>

Going Concern

The  accompanying consolidated  financial statements  have been  prepared
assuming the Company will  continue as a going  concern.  As discussed in
Note  2 to  the  consolidated financial  statements,  certain  conditions
raise  substantial  doubt   about  the  Company's  ability  to   continue
operating as a going  concern.  The  accompanying consolidated  financial
statements do  not include  any adjustments  that might  result from  the
outcome of this uncertainty.

Management believes that the Company's future  success is dependent  upon
reversing  the  sales  decline experienced  in  1995,  on  the  continued
reduction of operating costs and on the  success of negotiations with its
major  lenders.  The  Company is  pursuing new  sales opportunities while
continuing  to  streamline its  production  process  and to  reduce other
costs.    In  addition,  negotiations  with  the  Company's  lenders  are
continuing.   Significant  expense and  personnel reductions  implemented
during  the   fourth  quarter  of  1995,  including  an  approximate  20%
reduction  of the  Company's work  force,  are  expected to  reduce wage,
salary and other expenses by approximately $4.0 million in 1996.

In addition, the completion  of the Sale of  Rymer Seafood is expected to
improve the  Company's liquidity position.   The cash  infusion from such
sale will  allow  the Company  to pay  down  a  portion of  debt and  may
provide  working capital  flexibility to  help the  Company  operate more
efficiently.  However,  there can be no  assurances that the proceeds  of
the  Sale,  if  consummated, will  be available  to  the Company  for any
specific purpose.

Fiscal 1995 Compared with Fiscal 1994

                                   1995            1994
                                      (in thousands)
Net Sales:
 Processing                        $ 79,921      $106,251 
 Seafood Importing &
  Distributing                       70,376        56,005 
   Total                           $150,297      $162,256 
Gross Profit:
 Processing                        $  3,872      $ 14,299 
 Seafood Importing &
  Distributing                        3,291         3,048 
   Total                           $  7,163      $ 17,347 
Operating Income (Loss):
 Processing                        $ (4,439)     $  6,005 
 Seafood Importing &
  Distributing                           15           457 
                                     (4,424)        6,462 
Corporate expenses                  (20,702)         (576)
   Total                           $(25,126)     $  5,886 

Income (loss) from con-
 tinuing operations be-
 fore extraordinary item           $ (29,330)    $  2,470 

<PAGE>

Consolidated sales  for 1995  of $150.3  million decreased  from 1994  by
$12.0 million or 7.4%.   Sales decreased by $26.3 million or 24.8% at the
Meat operation.    Sales increased  at  the  Seafood operation  by  $14.4
million or 25.7%.

At the  Meat operation, sales volume  accounted for  approximately 90% of
the  sales  decrease with  lower  prices  and  changes in  the  sales mix
accounting for the remaining decrease.   Sales decreased primarily due to
termination of  sales to a  major customer during  the second quarter  of
1995.     The  Company   also  experienced  a   significant  decline   of
approximately 22%  in unit  sales to  national restaurant  chains.   This
decrease   was   primarily   due   to   reduced   sales   volume  due  to
increased  competition.   In   addition,  sales  decreased  partially  as
a  result  of  the  Company's   customers  experiencing   sales declines.
Many  restaurant  chains   have  experienced  sales   declines   due   to
ever-increasing   competitive    pressures    in    the   casual   dining
segment  of  the  foodservice  market.   The  sales  decrease to national
restaurant   chains  was  partially   offset  by  an  increase  of 29% in
unit sales to distributors.   The Company experienced  a decline of  3.2%
in the  average selling  price primarily  due to  a lower  priced mix  of
products sold in 1995 as compared to 1994. 

The  increase in  sales at  the  Seafood operation  was due  to increased
volume.   In  1995, the  Seafood  operation  started buying  shrimp  from
Ecuador  which  provided  a  new  product  line  that  accounted  for the
increases in sales.

As  compared  to 1994,  consolidated  cost  of  sales  decreased by  $1.8
million or 1.2%.   At the Meat operation, compared to 1994, cost of sales
decreased  by $15.9  million or  17.3%  while  gross profit  decreased by
$10.4  million or  73%.   As  a percentage  of  sales, the  gross  margin
decreased to 4.8% as compared to 13.5% in 1994.

At the  Seafood operation, cost  of sales  increased by $14.1  million or
26.7%.  The  increased cost of sales  was proportionate to  the increased
sales volume from the Ecuadorian shrimp.

As compared  to  1994, the  gross profit  decreased by  $10.2 million  or
58.7%.  At the  Meat operation, gross  profit decreased compared to  1994
primarily due to decreased unit sales along with mix changes in sales  to
national  restaurant chain accounts  and higher  raw material  costs.  In
addition,  the Meat  operation experienced  inefficiencies in  production
related to changes in personnel.   These inefficiencies were addressed in
connection   with   the  reorganization   of  operations   and  personnel
implemented by the Company in October 1995.

At  the Seafood operation, the  gross profit increased by  $.2 million or
8%.  The increase in profit is attributable to the increased volume.

Selling, general  and administrative  expenses decreased  by $310,000  or
3%.    Administrative expenses  remained approximately  equal to  1994 as
decreases in salaries and related expenses were 
offset by increased bad debt and legal expenses.  

<PAGE>

Selling  expenses decreased  primarily due  to  a reduction  in  expenses
related to  the Company's retail products  sold in  grocery and wholesale
club stores which were partially offset by increased salary expenses.

At the  end of  the first  quarter of  1995, certain  issues between  the
Company and CFM resulted  in certain lawsuits  being filed.  On June  28,
1995, the Company announced that it had reached a settlement with CFM  of
the litigation  pending between the  two companies.   As a  result of the
settlement,  all lawsuits  between the  companies were  dismissed  and no
further actions will  be taken by either company  on these matters.   The
allowance  for  doubtful  accounts established  prior to  and  during the
Company's 1995  second quarter contained  sufficient reserves to  resolve
the  matters in dispute.   All terms of  the settlement are confidential.
The Company  does not expect  to have a  supply relationship  with CFM in
the future.  CFM had been one of Rymer's  major customers, and during its
1994  fiscal year CFM  accounted for  approximately 8%  of Rymer's sales.
During 1995, CFM accounted for approximately 2% of the  Company's  sales.
Restructuring Charge

On October  5,  1995, the  Company announced  that  it  had retained  the
financial advisory and turnaround firm of  Kirkland Messina, Inc. (KM) to
assist the Company in developing a comprehensive financial and  operating
plan designed to  return the  Company to profitability.   KM was  engaged
for a three month  period for a  monthly fee plus expenses. In  addition,
as part of KM's compensation, the Company  issued KM 500,000 warrants  to
purchase common stock  of the Company  at an  exercise price  in cash  of
$1.675 per share.  

The   Company  announced  on   October  10,   1995  that   it  had  begun
implementation of a  comprehensive reorganization plan of its  operations
and  personnel in  order to  return to  profitability.   As part  of  the
reorganization,   the  Company   announced  an   approximate  20  percent
reduction of its work force.

During the fourth quarter of 1995,  the Company recorded a  restructuring
charge of $761,000  for severance payments and  fees and expenses  of the
financial advisory firm of KM.

Interest Expense

Interest expense increased by $703,000 or 17.7% as  compared to 1994.  In
connection with  the reclassification  of  the operating  results of  the
Company's  chicken processing  operations to  discontinued  operations in
the first quarter of 1994, a portion of  interest expense related to  the
Company's  unsecured  debt  was  allocated  to  discontinued  operations.
Interest  expense  on   unsecured  debt   allocated  to  the  loss   from
discontinued  operations amounted  to $185,000  in  the first  quarter of
1994.    After  giving  effect  to  this   allocation,  interest  expense
increased by $518,000 compared to 1994.  

<PAGE>

This increase  was primarily attributable  to increased interest  expense
on the  Company's 11% Senior Notes.   On December  15, 1995, the  Company
announced that,  as permitted by  the terms of  its 11%  Senior Notes due
December 15, 2000, it  had elected to make its December 15, 1995 interest
payment  on  its Senior  Notes by  issuing additional  Senior Notes  in a
principal amount equal  to the  interest payment due.   According to  the
Senior Note Indenture, such an  election requires the Company  to pay its
interest at a rate of 18% versus the 11% rate applicable  if the interest
is  paid  in cash.    Accordingly,  the  Company  recorded an  additional
interest charge of approximately $470,000 in  the fourth quarter of  1995
related to  this interest payment.  This increase in Senior Note interest
was  partially  offset  by  a  reduction   in  Senior  Note  interest  of
approximately   $289,000  related   to  reductions  in   the  outstanding
principal  amount  of  the  Company's  11%  Senior  Notes.    The Company
redeemed  $1,050,000  of these  notes  in  June  1994  and $2,250,000  in
December 1994.   After considering the  increase in  Senior Note interest
of  approximately $181,000,  interest expense  increased by approximately
$377,000 compared to 1994 due primarily  to higher borrowings under  bank
lines of credit and  increases in the prime lending rate charged by banks
as compared to 1994.

The Company  may also  seek to  restructure the  terms of its  11% Senior
Notes in an effort to improve its liquidity.   There can be no assurances
that such a restructuring will occur.

Other Income

The Company earned  other income of $461,000  in 1995 which was comprised
primarily of consulting fees.  

Restructuring Expense Resulting from Goodwill Writedown

During the  fourth  quarter of  1995,  the  Company recorded  a  goodwill
writedown of $20,377,000 (See Note 1).  

This  writedown eliminates all  remaining goodwill  of the  Company.  The
asset of  goodwill  was  determined  to have been impaired because of the 
current  financial condition of  the Company  and the Company's inability
to  generate future  operating income  without substantial  sales  volume
increases which are  uncertain.  Moreover, anticipated future cash  flows
of  the Company  indicate that  the recoverability  of the  asset is  not
reasonably assured.

<PAGE>

Proposed Sale of Rymer Seafood 

On January  5,  1996,  the  Company  announced  that  it  had  signed  an
agreement  in principle  to sell  the assets  of Rymer  Seafood (Sale  of
Rymer Seafood)  to an  entity to  be formed  by the current  President of
Rymer  Seafood.   The agreement  specifies that  the sales price  for the
assets would be  approximately $12.7 million, consisting of $1.5  million
in cash, $1.5 million in  a ten year  subordinated note of the buyer  and
the  assumption by the buyer  of approximately $8.3 million  in bank debt
and $1.4 million of  trade payables.  Consummation of the transaction  is
subject  to a variety of conditions, including  negotiation of definitive
documentation and approval by  the holders of 66  2/3% of the outstanding
Common Stock of  the Company and  the holders  of a  majority of  Rymer's
outstanding 11% Senior Notes.  The Company plans  to seek these approvals
and, if received, to complete the Sale of Rymer Seafood during 1996.  

The Company, in  its originally  filed 1995 Annual  Report on Form  10-K,
reported its  Rymer Seafood segment  as a  discontinued operation.   As a
result  of discussions  with the  staff  of  the Securities  and Exchange
Commission, the Company  has reclassified these operations to  continuing
operations and has reversed the previously  recorded expected loss on the
Sale  of Rymer Seafood  of approximately  $1.5 million,  since absent the
proposed sale,  the carrying value of  the Seafood  assets is recoverable
in the  course of  normal operations.    Such restatement  resulted in  a
corresponding decrease  in 1995  stockholders' deficit  and loss  amounts
previously reported.

Discontinued Operations

The Company continues to carry its idle  Plant City, Florida property  at
its estimated net  realizable value of  $1.6 million.   In January  1996,
the Company entered into a preliminary agreement to lease the Plant  City
facility for a period of ten years.  In June 1996, the preliminary  lease
agreement was  cancelled.   As  a result,  the property  continues to  be
marketed for  sale or  lease.   Management  believes, based  on a  recent
estimate   of  the   property's  value,   that  the   carrying  value  is
appropriate.   The Company will continue  to evaluate  the carrying value
in the future.

Income Taxes

In 1995, no provision for income taxes was recorded due to the  Company's
loss.

Effective  with  the first  quarter  of  1994,  the  Company adopted  the
provisions  of  SFAS  109.   (See  Notes  1  and  8  to the  Consolidated
Financial Statements.)

The Company recognizes the deferred tax  benefit related to its  deferred
tax  asset within its  income tax  provision as income is  earned and the
benefits are realized.  

<PAGE>

Fiscal 1994 Compared With Fiscal 1993

The Company's consolidated results by  business segment are summarized as
follows:

                                     1994         1993
                                       (in thousands)
Net Sales:
 Processing                        $106,251     $ 99,642 
 Seafood Importing &
  Distributing                       56,005       48,208 
   Total                           $162,256     $147,850 
Gross Profit:
 Processing                        $ 14,299     $ 12,487 
 Seafood Importing &
  Distributing                        3,048        2,405 
   Total                           $ 17,347     $ 14,892 
Operating Income:
 Processing                        $  6,005     $  4,088 
 Seafood Importing &
  Distributing                          457         (476)
                                      6,462        3,612 
Corporate expenses                    (576)      (2,823)
   Total                           $  5,886    $     789 

Income (loss) from con-
 tinuing operations be-
 fore extraordinary item           $  2,470     $(23,810)

Consolidated sales  for 1994  of $162.3  million increased  from 1993  by
$14.4  million or  9.7%.   Sales increases  were experienced by  both the
Meat processing operation and the Seafood operation.  

On a consolidated basis, sales volume  accounted for approximately 12% of
the sales increase  while higher prices along  with changes in the  sales
mix account for approximately 88% of the sales increase.

The Meat  operation comprised  approximately $6.6  million  of the  sales
increase.   Sales volume for  the Meat operation  increased from  1993 by
approximately   6.8%   while  average   selling   prices   increased   by
approximately  6.2%.     A  significant  increase  in  sales  to  certain
foodservice  customers  and  increased  sales  of  retail  products  were
partially offset by a decline  in steakhouse sales.   Home delivery sales
increased  by  3%  compared  to  a  year  ago  while  other  retail sales
approximately doubled as compared to 1993.

The Seafood  operation experienced an increase  in sales  of $7.8 million
or  16.2%.   This  sales  increase was  primarily due  to  higher average
selling  prices which resulted  from a  supply shortage.   Shortages were
especially  acute from  China,  which produces  primarily  smaller  sized
shrimp.  Larger sized shrimp, which are more expensive, were in  adequate
supply and thus comprised  a larger percentage of  sales.  In addition, a
4% increase in  sales volume accounted for approximately 25% of the sales
increase.    Stronger   distributor  sales  offset  decreased  sales   to
restaurants.

<PAGE>

As compared  to  1993, consolidated  cost  of  sales increased  by  $12.0
million or  9.0% while  total gross profit  increased by $2.5  million or
16.5%.    As  a  percentage  of  sales,  the  consolidated  gross  margin
increased to 10.7% as compared to 10.1% in 1993.

Gross profit for  the Meat operation increased  by $1.8 million or  14.5%
primarily due  to higher  selling prices  along with  lower raw  material
costs.  The  Company's improved liquidity position in 1994 as compared to
1993  enabled management to  purchase raw  materials at  favorable prices
primarily due to the improved timing of  inventory purchases.  The  gross
profit margin earned by Meat rose to 13.5% in 1994 from 12.5% in 1993.

Gross profit  increased for the Seafood  operation by $0.6 million or 27%
compared to 1993 as  shown by an increase  in the gross profit percentage
earned to  5.4% from  5.0% in 1993.   The  increase in  the gross  profit
margin percent earned was primarily due  to rising selling prices coupled
with slower rising supply costs.

Selling, general  and administrative expenses  decreased in total by $0.6
million or 5.1% compared to 1993.   Administrative expenses decreased  by
$1.3 million  primarily resulting from lower  bad debt  expense and lower
legal  and  other   professional  consulting  fees.    Selling   expenses
increased by $0.7 million primarily due  to higher brokerage expense  and
increased travel expenses related to increased sales revenues.

The Company incurred charges during 1993  of $2.0 million relating to the
1993 financial  restructuring. Restructuring charges consisted  primarily
of professional  fees of the Company's investment advisors, legal counsel
and accountants.

Restructuring Expense Resulting From Goodwill Writedown

In connection with the 1993 Restructuring,  goodwill was adjusted to  its
estimated  fair value at  April 7,  1993 of  approximately $29.1 million.
This resulted in a writedown of $20.8  million of goodwill.  (See  Note 3
to the Consolidated Financial Statements.)

Interest Expense

Interest expense related  to continuing operations increased by  $147,000
or  3.9% in 1994 as compared  to 1993.  The increase  in interest expense
was  primarily attributable to  a greater  allocation of  interest to the
Company's discontinued Chicken operations in 1993.

In connection with the reclassification of  the operating results of  the
Company's  chicken processing  operations to  discontinued  operations, a
portion of interest expense related to  the Company's unsecured debt  was
allocated  to discontinued  operations.   Interest expense  on  unsecured
debt  allocated  to  discontinued  operations  amounted to  approximately
$185,000 in 1994 versus $1,218,000 in 1993.

After giving effect to the  allocation described above,  interest expense
decreased by $886,000 compared  to 1993 reflecting  primarily the  effect
of  lower borrowings  under the  Company's  bank  lines of  credit offset
partially  by the effect of  increases in the prime  lending rate charged
by banks in 1994.  

<PAGE>

Borrowings decreased  significantly due to the  use of  proceeds from the
Sale  of Rymer  Chicken  during  the  first  quarter  of 1994  to  reduce
borrowings under lines of credit.

Other Income

The Company earned other income  of $621,000 in 1994  which was comprised
primarily of consulting fees.  

Discontinued Operations

The Company sold  its Van  Buren, Arkansas chicken processing  operations
(Rymer Chicken) during the first quarter of 1994 at a gain of $4  million
before income taxes.   During the first quarter of 1994, the Company also
sold stock  (which it  had received in  connection with the  sale of  its
Murry's,  Inc.  subsidiary in  1989) at  a  gain of  $0.7 million  before
income taxes.   The Company recorded a provision for income taxes related
to these  dispositions of $0.2 million  which resulted in  a net gain  on
dispositions of  discontinued operations  in 1994 of  $4.5 million  after
income taxes.  (See Note 4 to the Consolidated Financial Statements.)

The  Company  incurred   losses  related  to  its  discontinued   chicken
processing operations during 1994 of $0.5  million compared to income  of
$0.7 million in 1993.  The  1994 loss reflects operating  results through
the sale date  of December  10, 1993 while the  1993 results are for  the
entire fiscal year.   The decrease in income reflects a decrease in sales
of $76 million or 89% compared to 1993 as well as increased raw  material
costs  and increased operating  expenses in  preparation for  the sale of
the operation.

During  1992, the Company decided  to place its idle  Plant City, Florida
chicken facility and equipment for sale.

During the  fourth quarter  of  1993, the  Company recognized  a loss  of
$344,000 to reduce the  carrying value of the  Plant City property to its
estimated net realizable value of $1.6 million.   This loss was partially
offset  by   income  of   $272,000  from  the  elimination   of  reserves
established  during 1992 for  Plant City expenses.   The net loss related
to the  Plant City  facility of $72,000  is included within  the gain  on
dispositions of discontinued operations on the Consolidated Statement  of
Operations for 1993.

Other Discontinued Operations

The   Company  eliminated   reserves  relating   to  other   discontinued
operations  totalling  $333,000  in 1993  with  $250,000  of this  amount
reflecting a  reduction in the  reserve for Murry's,  a business  sold in
1989. 

Income Taxes

The 1994  provision  for income  taxes  amounted  to $0.3  million  which
related primarily to the  gain arising from the  Sale of Rymer Chicken in
the first quarter.   In 1993, no provision for income taxes was  recorded
due to the loss from operations.    

<PAGE>

Extraordinary Item - Restructuring of Debentures

In  connection  with the  Restructuring recorded  during  the second  and
fourth quarters of 1993, the Company  recorded the exchange of Debentures
(net  of unamortized  debt  discount) of  $36,962,000  for  approximately
$20,000,000  principal amount  of Senior  Notes and  4,661,150  shares of
common stock valued at $1.64 per share.  This transaction resulted in  an
extraordinary gain  on Restructuring  of $11,388,000.  After  issuance of
these   additional   shares,   the   former   Debentureholders   received
approximately 45% of the common stock of the Company.  

Liquidity and Capital Resources

The Company makes sales  primarily on a seven  to thirty day  balance due
basis.   Purchases from suppliers  have payment  terms generally  ranging
from  wire transfer  to  fourteen days  including the  use of  letters of
credit for purchases of imported seafood.

The Company's cash management techniques involve  the use of zero balance
disbursement accounts.  Check clearings are  covered by advances from the
Company's credit  lines.  Thus, in the absence of excess funds classified
as cash  equivalents,  the  Company's cash  balances are  credit  balance
accounts representing  outstanding checks.   The Company classified  such
credit  balances  as  accounts  payable  in  the  Consolidated  Financial
Statements as of October 28, 1995.

On  April  7,  1995,  the Company  replaced  its credit  facility  of $20
million  provided by BA  Business Credit,  Inc. (BABC)  and $12.5 million
provided by  LaSalle  with a  $25  million  credit facility  provided  by
LaSalle.  The credit  line facility, with  an initial term of two  years,
has lower interest rates and reduced  lending restrictions as compared to
the  former  facilities.   The  LaSalle  credit  facility  has an  annual
interest  rate of 1/2%  over Prime  as compared  to an annual  rate of 2%
over  Prime on the former BABC  facility and 1% over Prime  on the former
LaSalle facility.

As  of both  October 28,  1995 and  July  29, 1995,  the Company  was  in
violation of  certain  financial covenants  under its  Loan and  Security
Agreement  with  LaSalle.     LaSalle  agreed  to  waive  these  covenant
violations for  the third  quarter of 1995.   The Company  was charged  a
financing fee in connection with execution of this waiver.

On January  5, 1996, LaSalle  and the Company entered  into a Forbearance
Agreement and  Amendment.  Under  this agreement,  which was subsequently
amended,  LaSalle  agreed to  temporarily  forbear  from  exercising  its
remedies under the Loan  and Security Agreement.   In addition, the  Loan
Agreement was  amended to, among other  things, reduce  advance rates for
inventories  and, for purposes  of computing  interest, loan payments are
applied by the bank on the second business day after available funds  are
received.  

<PAGE>

On  February 7, 1996, LaSalle  and the Company entered  into an Amendment
to  the  Forbearance  Agreement  (Letter   Agreement).    In  the  Letter
Agreement, LaSalle agreed to waive certain financial covenant  violations
and  the resulting  events  of  default as  of  October 28,  1995.    The
Forbearance Agreement  and the  Letter Agreement were executed  under the
condition  that  no  other  events  of  default  existed  under  the loan
agreement.  As discussed below, the  Company subsequently determined that
another event of default  existed at the time  of the execution  of these
agreements.   Accordingly, the Company believes that these agreements are
not valid and  that at October  28, 1995, the Company is  in violation of
its  loan  agreement  with  LaSalle   and,  by  virtue  of  cross-default
provisions, with the provisions of the Senior Note Indenture.  

LaSalle agreed  to  amend the  Loan and  Security Agreement  in order  to
revise  the next  test  date  for the  financial  covenants to  be as  of
February 24,  1996.   The Company  expects to  be in  violation of  these
financial covenants as of this date  unless such covenants are  modified.
The Company  is seeking to  renegotiate such covenants,  but there is  no
assurance that it will be successful in this regard.  

LaSalle  has the right,  upon the  occurrence of an event  of default, to
terminate the credit  facility and declare all  loans due and  payable on
demand.    The  Company's bank  indebtedness and  indebtedness  under the
Senior Notes have been classified as  current liabilities at October  28,
1995.     

In  January  of 1996,  the  Company  did  not make  required  payments of
$255,000 under notes  payable due to  former executives (Affiliate Debt).
The  Affiliate  Debt  is  related   to  certain  amended  employment  and
consulting agreements between the Company and the  former executives (See
Note  11 to  the Consolidated  Financial  Statements).   The  Company has
deferred  payment of  this debt  in order  to  preserve  cash for  use in
operation  of its business.   The Company  intends to  continue to accrue
interest on  the debt  at 9.5%  and plans  to pay  the debt  plus accrued
interest in  the future.   The non-payment of  the Affiliate Debt  caused
cross-defaults  under the  Loan and  Security Agreement with  LaSalle and
under the Senior Note Indenture.

While  LaSalle has not waived this default, the  Company believes that it
is  LaSalle's intention  not  to  take any  action  as a  result  of  the
default.   However, there can  be no assurance that LaSalle will continue
to forbear from taking action as a result of these defaults.

The Company  is currently  engaged in  negotiations with  certain of  its
Senior Note  holders to amend  the Indenture  in order  to eliminate  the
events of default under  the Indenture.  In the near future, the  Company
expects  to enter into  Supplement No.  1 to  the Indenture (Supplemental
Indenture)  with Continental Stock  Transfer and Trust Company as Trustee
for  the Senior Notes.   The  Supplemental Indenture,  which requires the
approval of a majority of the Senior Note  holders, is expected to  amend
the Indenture to exclude  the non-payment of the Affiliate Debt, and  the
resulting  cross-default under any  other debt  that arises  by reason of
non-payment  of the  Affiliate Debt,  from  the  definition of  events of
default.   While the Company  believes that it  will obtain the approvals
required  for the Supplemental  Indenture, there  can be  no assurance in
that regard.

<PAGE>

At  October 28,  1995,  the  Company had  a  bank loan  of  $8.1  million
outstanding under  its line of  credit with LaSalle  for Rymer  Meat.  In
addition, $8.2 million was outstanding under  the LaSalle line of  credit
for Rymer International Seafood.   

At  October 29, 1994,  there was no loan  outstanding under the Company's
primary credit line with BABC and the Company  had a balance of cash  and
cash  equivalents  of  $1.8  million.    The  Company  had  a  bank  loan
outstanding at  October  29, 1994  of  $5.8  million  under its  line  of
credit for Rymer International Seafood.   The Company's excess funds were
not used  to reduce  this loan due  to restrictions  under the  Company's
bank agreements.

On December 15,  1995, the Company  announced that,  as permitted by  the
terms of its 11%  Senior Notes due December 15,  2000, it had  elected to
make  its December  15, 1995  interest  payment on  its Senior  Notes  by
issuing additional  Senior  Notes in  a  principal  amount equal  to  the
interest  payment  due of  $1,632,000.    According  to  the Senior  Note
Indenture, such an election requires  the Company to pay  its interest at
a rate of 18% versus  the 11% rate applicable if the interest is paid  in
cash.  Accordingly, the  Company recorded an  additional interest  charge
of approximately $470,000 in  the fourth quarter of 1995 related to  this
interest payment.   There  is doubt whether  the Company will  have funds
available to  pay its  June 15,  1996 or  December 15,  1996 Senior  Note
interest payments  in cash.  Accordingly,  the Company  intends to accrue
interest expense on the Senior Notes at a rate of 18% for fiscal 1996.

The Company had a net working capital deficit at  October 28, 1995 of $11
million  which  is  a  decrease of  $27  million as  compared  to working
capital of $16 million  at October 29, 1994.   The decrease was primarily
due to an increase  in current liabilities of $26 million.  Decreases  in
cash, accounts  receivable and an  increase in  inventories net  to a  $1
million decrease.  

Current liabilities  increased primarily  due to an  increase in  current
maturities of long  term debt of  $27.1 million.   The classification  of
the Company's Senior Notes of $18.1  million as current contributed $15.9
million of the  increase.  Senior Notes  of $2.2 million were  classified
as current at October 29, 1994.

Under its Senior Note Indenture, the  Company made a mandatory redemption
of  its  Senior Notes  of $2,250,000  on  December  29, 1994  using funds
available under bank  lines of credit.   The remaining  increase was  due
primarily to an increase  in bank loans of  $8.1 million.   The Company's
bank  debt was  classified  as  current at  October 29,  1994 due  to the
maturity of credit agreements with BABC and LaSalle on April 7, 1995.

Upon favorable conclusion of  negotiations with LaSalle,  of which  there
is  no  assurance,  availability  under  this  facility  is  expected  by
management to  provide sufficient  resources to meet its  working capital
needs through the next  year.  The  anticipated future cash flows of  the
Company  may not be sufficient  to retire the  Senior Notes upon maturity
on December 15, 2000.  Accordingly, the  Company may seek to  restructure
the terms of its 11% Senior Notes.  There can  be no assurances that such
a restructuring will occur.  Furthermore,  if a Senior Note restructuring
should  occur, it would  likely affect  the equity  capitalization of the
Company.
<PAGE>

The Company's use of the proceeds from the  Sale of Rymer Chicken reduced
debt  and increased  the  Company's  availability  under  bank  lines  of
credit.

The Company's Rymer Meat subsidiary had  total lines of credit  available
under  notes  payable of  $11.7 million  at  October  28, 1995  and $10.8
million at October  29, 1994, of  which $3.6 million  and $10.5  million,
respectively, was unused.

The Company's Rymer International Seafood  subsidiary had total  lines of
credit available  under notes  payable of  $10.8 million  at October  28,
1995 and  $9.3 million  at October 29,  1994, of which  $1.1 million  and
$2.0 million, respectively, was unused.  

Total  availability  under credit  lines  is  reduced  by  the amount  of
letters of credit outstanding.   Letters of credit are used primarily for
purchases   of  seafood   inventory   from  foreign   sources.      Rymer
International  Seafood   had  letters  of  credit  outstanding  totalling
approximately  $1.5 million  at both  October  28,  1995 and  October 29,
1994.  Rymer Meat had a letter  of credit of $0.3 million  outstanding at
October 29, 1994.

The  Company  has  agreements  with  certain  of  its  customers  to sell
merchandise  over the  next year  for  specified  prices.   The Company's
aggregate  commitment  under  sales  agreements  was  approximately  $4.1
million at  October  28,  1995.   The Company  also  has agreements  with
certain  of its  suppliers to  purchase  raw  materials.   The agreements
extend  for  up  to one  year  and  provide  the  price  and quantity  of
materials to  be  supplied.   The  Company  had purchase  commitments  of
approximately $2.9 million as of October 28, 1995.

In the first quarter  of 1994, the  immediate families of certain  former
members  of  senior management  purchased  certain  raw  material.   This
inventory was  sold to the  Company as it  was needed by  the Company  to
fulfill sales  commitments.  In  the first quarter  of 1994, the  Company
purchased all remaining  inventory held by these persons of approximately
$1 million using proceeds from the Sale of Rymer Chicken.

<PAGE>

At October 28, 1995, the Company had  an operating loss carryforward  for
tax reporting purposes  of approximately $31.2  million.  See  Note 8  to
the  Consolidated  Financial  Statements  for  expiration  dates  of  the
carryforwards.   The  utilization of  operating loss  carryforwards  will
enhance future cash flow by reducing  cash outlays which would  otherwise
be required for income tax payments.

The Company anticipates  a total  of approximately  $500,000 for  capital
expenditures  in 1996.    The  expenditures  are  primarily  for  planned
improvements at  the Meat operation.   There are  no specific commitments
outstanding related to these planned expenditures.

Seasonality

The quarterly  results of the Company  are affected  by seasonal factors.
Sales are usually lower in the fall and winter.

Impact of Inflation

Raw materials are subject to fluctuations  in price. However, the Company
does  not expect such  fluctuations to  materially impact its competitive
position.

Fourth Quarter Adjustments

1995
During the  fourth  quarter of  1995,  the  Company recorded  a  goodwill
writedown of $20.4  million.  (See  Note 1).   This writedown  eliminates
all remaining goodwill of the Company.  

During the fourth quarter of 1995,  the Company recorded a  Restructuring
charge  of  $761,000  related  to  the restructuring  plan  commenced  in
October of  1995 to  reduce  operating costs,  improve efficiencies,  and
return  the  Company to  profitability (See  Note  3).   Of  this amount,
approximately  $200,000 represents  fees and  expenses of  financial  and
turnaround consultants  while the  remaining amount  represents primarily
severance payments.

During  the fourth quarter  of 1995,  the Company  recorded an additional
interest charge of approximately $470,000.  This charge was  attributable
to increased  interest expense  on the Company's  11% Senior  Notes.   On
December  15, 1995, the Company announced that, as permitted by the terms
of  its 11% Senior Notes  due December 15,  2000, it  had elected to make
its December  15, 1995 interest  payment on  its Senior Notes  by issuing
additional  Senior Notes  in a  principal  amount  equal to  the interest
payment  due.  According to  the Senior Note Indenture,  such an election
requires the Company to pay its  interest at a rate of 18% versus the 11%
rate applicable if the interest is paid in cash.

1994
None

<PAGE>

1993
During  the fourth  quarter  of 1993,  the Company  recorded a  charge of
$661,000  related to  the restructuring  of the  Debentures which reduced
the  extraordinary  gain  on  Restructuring  previously  reported  for  a
revised gain of $11,388,000.   The charge  related to the issuance of  an
additional 402,960 shares  to the holders of  the Debentures in order  to
eliminate  the  dilutive effect  of  the  issuance  of  common shares  in
payment of certain Restructuring expenses.

During  the fourth quarter  of 1993,  the Company  recorded an additional
Restructuring charge  of approximately $600,000  consisting primarily  of
professional  fees  of the  Company's  legal  counsel,  accountants,  and
various other professional fees.

The  Company  eliminated  reserves  related  to  discontinued  operations
totalling  $333,000 in the fourth  quarter of 1993 with  $250,000 of this
amount reflecting  a reduction  in the  reserve for  Murry's, a  business
sold in 1989.   In addition, an additional  loss of $72,000 was  recorded
related to the disposition of the Plant City facility.

New Accounting Pronouncements

The  Company will  implement  the provisions  of  Statement  of Financial
Accounting  Standards No.  121 "Accounting  for the  Impairment of  Long-
Lived  Assets and  for Long-Lived  Assets  to be  Disposed Of"  in fiscal
1997.   Management believes  that the  adoption of  these provisions will
not have a material impact on the financial conditions or results of  the
operations of the Company.

The Company  will  implement  the provisions  of Statement  of  Financial
Accounting  Standards No.  123 "Accounting  for Stock-Based Compensation"
(SFAS #123)  in fiscal  1997.   The Company  is  currently reviewing  its
implementation options under SFAS #123.

Item 8.  Financial Statements and Supplementary Data

<PAGE>

Index to Consolidated Financial Statements and Supplementary
 Financial Data

                                                               Pages

Report of Independent Accountants                                19

Financial Statements:

  Consolidated Statements of Operations for the years ended
  October 28, 1995, October 29, 1994 and October 30, 1993        20

  Consolidated Balance Sheets as of October 28, 1995 and
  October 29, 1994                                               21

  Consolidated Statements of Cash Flows for the years ended 
  October 28, 1995, October 29, 1994 and October 30, 1993        22

  Consolidated Statements of Stockholders' Equity for the years
  ended October 28, 1995, October 29, 1994 and October 30, 1993  23

  Notes to Consolidated Financial Statements                    24-36

Supplementary Financial Data:

  Schedule II - Valuation and Qualifying Accounts and Reserves   39

<PAGE>
                    REPORT OF INDEPENDENT ACCOUNTANTS

To the Stockholders and Board of Directors
Rymer Foods Inc.

We  have audited the consolidated financial statements  and the financial
statement  schedule of Rymer  Foods Inc.  and subsidiaries  listed in the
index on page 18  of this Form 10-K/A1.   These financial  statements and
financial  statement schedule  are the  responsibility of  the  Company's
management.    Our responsibility  is  to  express  an  opinion on  these
financial statements  and the financial statement  schedule based on  our
audits.

We conducted  our audits in  accordance with  generally accepted auditing
standards.   Those standards require  that we plan  and perform the audit
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 financial  statements  referred  to  above present
fairly, in all material respects, the consolidated financial position  of
Rymer Foods Inc. and subsidiaries as of October  28, 1995 and October 29,
1994 and  the consolidated  results of  their operations  and their  cash
flows  for the  three years  in the  period ended  October 28,  1995,  in
conformity with generally  accepted accounting principles.  Also, in  our
opinion, the  financial statement schedule,  when considered in  relation
to the basic financial  statements taken as a  whole, presents fairly, in
all material respects, the information set forth therein.

The  accompanying   consolidated  financial   statements  and   financial
statement schedule  have  been prepared  assuming that  Rymer Foods  Inc.
will continue as a  going concern.   As more  fully described in Notes  2
and 6 to the Consolidated Financial  Statements, the Company has reported
recurring   losses  from   continuing  operations,   has  experienced   a
significant decrease  in net sales from  its processing  segment in 1995,
and at  October 28,  1995 has a  stockholders' deficit  of $6.9  million.
Additionally, in 1995 the Company  violated certain debt  covenants under
various  loan agreements.  Without future amendments, the Company expects
to be  in violation  of its loan  agreements in 1996.   These  conditions
raise substantial  doubt about  the Company's  ability to  continue as  a
going  concern.   Management's  plans regarding  these  matters  are also
described in  Note  2.   The  consolidated  financial statements  do  not
include any  adjustments  that might  result  from  the outcome  of  this
uncertainty.

As discussed in Note 8 to  the consolidated financial statements,  during
1994  Rymer  Foods   Inc.  adopted  Statement  of  Financial   Accounting
Standards No. 109, "Accounting for Income Taxes".

The accompanying consolidated financial statements have been restated  as
discussed in Note 4.

Chicago, Illinois                  COOPERS & LYBRAND L.L.P.
February 12, 1996 except for Note 4
as to which the date is July 1, 1996
<PAGE>
<TABLE>

CONSOLIDATED STATEMENTS OF OPERATIONS
For  the fiscal  years  ended October  28,  1995, October  29,  1994  and
October 30, 1993
(in thousands except per share amounts)

                                                                                                                                    
                                       1995      1994      1993              
<S>                                  <C>       <C>       <C>
Net sales                            $150,297  $162,256  $147,850
Cost of sales                         143,134   144,909   132,958 
     Gross profit                       7,163    17,347    14,892 
Selling, general and administrative
 expenses                              11,151    11,461    12,083 
Restructuring charge                      761      -        2,020 
Goodwill writedown                     20,377      -       20,828 
     Operating income (loss)          (25,126)    5,886   (20,039)
Interest expense                        4,665     3,962     3,815 
Other income                             (461)     (621)      (44)
Income (loss) from continuing
 operations before income taxes       (29,330)    2,545   (23,810)
Provision for income taxes                -          75      -    
Income (loss) from continuing
 operations before extraordinary item (29,330)    2,470   (23,810)
Income (loss) from discontinued
 operations, net                        -          (466)      720 
Gain (loss) on dispositions of
 discontinued operations, net           -         4,474       261 
     Income (loss) before
        extraordinary item            (29,330)    6,478   (22,829)
Extraordinary item resulting from
 restructuring of subordinated
 debentures                              -         -       11,388 
Net income (loss)                    $(29,330) $  6,478  $(11,441)

Per common share: 
 Primary:
   Income (loss) from continuing
     operations                      $  (2.69) $    .23  $  (3.49)
   Income (loss) before
      extraordinary item             $  (2.69) $    .61  $  (3.35)
    Net income (loss)                $  (2.69) $    .61  $  (1.68)
 Fully diluted:
   Income (loss) from continuing
     operations                      $  (2.69) $    .23  $  (3.49)
   Income (loss) before
     extraordinary item              $  (2.69) $    .61  $  (3.35)
   Net income (loss)                 $  (2.69) $    .61  $  (1.68)
Weighted average shares of common stock outstanding:
 Primary                           10,888,000  10,662,000  6,821,000 
 Fully dilute                      10,888,000  10,782,000  6,875,000 
                                                                             
See accompanying notes.
</TABLE>
<PAGE>
<TABLE>
CONSOLIDATED BALANCE SHEETS
October 28, 1995 and October 29, 1994                                                                   
                                                                       
  ASSETS                                                                 
                                            1995           1994         
                                               (in thousands)
<S>                                         <C>         <C>
Current assets:
  Cash and cash equivalents                 $    -       $  2,492 
  Receivables, net of allowance
   for doubtful accounts of
   $568,000 in 1995 and $731,000 in 1994      11,214       11,847 
  Inventories                                 18,985       16,951 
  Other                                          775          724 
     Total current assets                     30,974       32,014 
Property, plant and equipment:
  Buildings and improvements                   1,441        1,195 
  Machinery and equipment                      6,761        6,173 
                                               8,202        7,368 
Less accumulated depreciation
   and amortization                            6,172        5,399 
                                               2,030        1,969 
Goodwill, net of accumulated amortization
 and writedown of $56,930,000 in 1995
 and $35,386,000 in 1994                        -          21,544 
Assets held for sale or lease                  1,600        1,600 
Other                                            920        1,365 
                                            $ 35,524     $ 58,492   
                                                                        
    LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)                       
                                            
Current liabilities:
  Current maturities of long-term debt,
   including amounts to related parties     $ 35,178        8,120 
  Accounts payable                             1,909        2,953 
  Accrued liabilities                          4,453        4,961 
     Total current liabilities                41,540       16,034 
Long term debt, including amounts to
   related parties                                70       18,843 
Deferred employee benefits                       772          810 
Other noncurrent liabilities                    -             341 
                                              42,382       36,028 
Commitments and contingencies (Note 13)
Stockholders' equity (deficit)
  Preferred stock, none outstanding             -            -    
  Common stock, $1 par, 20,000,000 shares
   authorized; 10,753,934 and 10,741,451
   shares outstanding in 1995 and 1994
   after deducting treasury shares of
   225,183 in 1995 and 237,666 in 1994        10,754       10,741 
  Additional paid-in capital                  44,363       44,344 
  Retained deficit                           (61,569)     (32,239)
  Notes receivable from sale of common
   shares to related parties                    (406)        (382)
     Total stockholders' equity (deficit)     (6,858)      22,464 
                                            $ 35,524     $ 58,492  
See accompanying notes.

</TABLE>
<TABLE>
<PAGE>
CONSOLIDATED STATEMENTS OF CASH FLOWS
For  the fiscal  years  ended October  28,  1995, October  29,  1994  and
October 30, 1993                                                                                              
                                           1995      1994      1993
<S>                                      <C>      <C>      <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Income (loss) from continuing operations
 before extraordinary item               $(29,330)$  2,470 $(23,810)
Non-cash adjustments to income (loss):
  Depreciation                                786      637      667 
  Amortization of other assets              1,577    1,822    1,753 
  Writedown of goodwill                    20,377      -     20,828 
  Restructuring charge                        761      -      2,020 
  (Gain) loss on disposal of properties        (3)      20     -    
  Deferred compensation expense (income)      (24)       1      219 
  Provision for bad debts                     789      461      391 
  Amortization of debt discount               -        -        226 
  Payment in kind interest on Senior Notes  1,206      -      1,456 
  Stock issued in payment of
   restructuring expenses                    -         -        891 
  Interest expense                           -         -         33 
  Net (increase) decrease to
   accounts receivable                       (157)  (3,466)   1,704 
  Net (increase) to inventories            (2,035)  (1,227)  (3,342)
  Net (increase) decrease to other
   current and other long-term assets         (16)       5     (417)
  Net increase (decrease) to accounts
   payable and accrued expenses            (3,356)     563     (919)
Net cash flows from operating activities
   of continuing operations                (9,425)   1,286    1,700 
Net cash flows from operating activities
   of discontinued operations                (515)  (1,524)     624 
     Net cash flows from operating
       activities                          (9,940)    (238)   2,324 

CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from the Sale of Rymer
   Chicken assets                            -      24,323     -
Proceeds from the sale of Mendelson stock    -         750     -    
Capital expenditures                         (848)    (504)    (516)
Other                                         (21)     (14)     (35)
Net cash flows from investing activities
  of discontinued operations                 -        (628)    (972)
    Net cash flows from investing activities (869)  23,927   (1,523)

CASH FLOWS FROM FINANCING ACTIVITIES:
Net borrowings (repayments) under
  line-of-credit facilities                10,529  (14,580)  (3,736)
Principal payments on debt                 (2,292)  (6,679)  (1,709)
Proceeds from borrowings                       48       45    6,696 
Proceeds from employee stock purchases         32       17        7 
Recording of debt issuance costs             -        -      (2,059)
   Net cash flows from financing activities 8,317  (21,197)    (801)
Net change in cash                         (2,492)   2,492     -    
Cash and cash equivalents balance at
   beginning of year                        2,492     -        -    
Cash and cash equivalents balance at
   end of year                           $   -    $   2,492 $  - 
                                                                      
See accompanying notes.
</TABLE>
<PAGE>
<TABLE>
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)
For the years ended  October 28, 1995, October  29, 1994 and  October 30,
1993
                                                                        
                                                                             
                           $1.175  Pre-          Additional           Notes Receivable from Sale of        Total  
                           ferred Stock  Common   Paid-In   Retained  Common Stock and Deferred       Stockholders'
                              Class A    Stock    Capital   Deficit     Unearned  Compensation        Equity (Deficit) 
                                                                                     
                                        (in thousands)
<S>                          <C>        <C>      <C>        <C>               <C>                     <C>
Balance at October 31, 1992  $ 14,947   $ 2,962  $28,206    $(27,276)         $  (730)                $ 18,109 
 Net loss                                                    (11,441)                                  (11,441)
 Exchange of preferred stock  (14,947)    2,242   12,705
- -    
  Exchange of Subordinated   
   Debentures                             4,661    2,983                                                 7,644

  Shares issued in payment of     
   restructuring expenses                   612       279                                                  891 
  Shares issued in payment 
   of bank interest                          20       13                                                    33 
  Shares issued under employee
   stock purchase plan                        5        2                                                     7 
  Amortization of notes receivable
   from sale of common shares and
   deferred unearned compensation
   agreement                                                                      242                      242 
  Interest charged on notes
   receivable                                                                     (22)                     (22)
  Stock price reduction under amended
   stock purchase agreements                                                      127                      127
   Balance at October 30, 1993    -      10,502   44,188     (38,717)            (383)                  15,590 
  Net income                                                   6,478                                     6,478 
  Shares issued from conversion
   of note payable                          233      146                                                   379 
  Shares issued under employee
   stock purchase plan                        6       10                                                    16
   Amortization of deferred
   unearned compensation
   agreement                                                                       23                       23 
  Interest charged on notes   
   receivable                                                                     (22)                     (22)
Balance at October 29, 1994       -      10,741   44,344     (32,239)            (382)                  22,464 
  Net loss                                                   (29,330)                                  (29,330)
  Shares issued under employee
   stock purchase plan                       13       19                                                    32 
  Interest charged on notes
    receivable                                                                    (24)                     (24)
Balance at October 28, 1995    $  -     $10,754  $44,363   $ (61,569)     $      (406)                $ (6,858)

See accompanying notes.
</TABLE>
<PAGE>

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.  Summary of Significant Accounting Policies

Fiscal Year

The fiscal year  of the Company ends the  last Saturday in October.   For
all years, the fiscal year was 52 weeks.   

Consolidation

The  consolidated  financial  statements  include  the  accounts  of  the
Company and all of its subsidiaries  after elimination of all significant
intercompany accounts and transactions.  
Cash Equivalents

The Company considers short-term investments with original maturities  of
ninety days or less to be cash equivalents.

Inventories

Inventories are  stated  at the  lower  of  first-in, first-out  cost  or
market.

Property, Plant and Equipment

Property, plant  and  equipment are  stated  at  cost.   Depreciation  is
recognized on  a straight-line basis over  the estimated  useful lives of
the  related  assets.   Expenditures  for  maintenance  and  repairs  are
charged to operations  as incurred.   Gains or losses on  the disposition
of assets are reflected in income.

Goodwill

In October  of 1995, the  Company recorded a goodwill  writedown of $20.4
million.    This  writedown  eliminates  all  remaining  goodwill of  the
Company.   The asset  of goodwill  was determined  to have  been impaired
because  of  the current  financial  condition  of  the  Company and  the
Company's  inability   to  generate  future   operating  income   without
substantial  sales  volume increases  which  are  uncertain.    Moreover,
anticipated  future  cash  flows  of   the  Company  indicate   that  the
recoverability of the asset is not reasonably assured.

Prior to  October, goodwill was  amortized using the straight-line method
over twenty  years.    In  connection with  the  financial  restructuring
completed in  1993, goodwill was adjusted  to its estimated fair value at
that time  of approximately $29.1 million  which resulted  in a writedown
of $20.8 million of goodwill.

<PAGE>

The  Company is required to  analyze the value of its recorded intangible
assets on an  ongoing basis  to determine that  the recorded amounts  are
reasonable and are not impaired.   The Company's management considers the
Company's financial  condition and  expected future  operating income  in
determining if goodwill  is impaired at  each balance sheet  date.   Upon
determination that goodwill was impaired at  October 28, 1995, the amount
of  the impairment  was calculated  by  determining  that portion  of the
goodwill which  would not be expected  to be  recovered against operating
income during the remaining amortization period.

Profit Sharing and Savings Plans

The  Company  sponsors  a  401(k)  savings  plan.    The  Company matches
employee contributions up to 5%  of an employees' annual salary.  Accrued
benefits are funded on a current basis (See Note 12).

Revenue Recognition

The Company recognizes sales revenues at the time of shipment.

Income Taxes

Effective  with  the first   quarter  of  1994, the  Company adopted  the
provisions  of  Statement of  Financial  Accounting  Standards  No.  109,
"Accounting  for  Income Taxes".    Adoption  of  this  standard did  not
materially  impact  the   Company's  operating  results.    The   Company
recognizes  the deferred tax  benefit related  to its  deferred tax asset
within its income tax  provision as income is earned and the benefits are
realized (See Note 8).

Reclassification

Certain  reclassifications   have  been   made  to  the  1993   and  1994
Consolidated Financial Statements to conform to the 1995 presentation.

2.  Going Concern

The accompanying  consolidated  financial statements  have been  prepared
assuming the Company will continue as a going concern.

In  1995,  the  Company  reported  a  decrease  in  net  sales  from  its
processing segment  as compared  to 1994  of 25%  principally due  to the
loss of a major customer.  Also in  1995, the Company reported a net loss
from continuing  operations  of  $29.3  million,  the  fourth  loss  from
continuing operations before  extraordinary item in the last five  years.
In early 1996,  Rymer Meat  was informed that  its supply contracts  with
restaurants owned by  Darden Restaurants (formerly, General Mills)  would
not be renewed.  Rymer Meat's sales  to these restaurant chains comprised
approximately 14% of net  sales from its processing  segment in 1995.  At
October  28,  1995, the  Company  had  a  stockholders'  deficit of  $6.9
million.

<PAGE>

As explained more fully in Note 6,  the Company was not in  compliance at
July  29, 1995  and October  28,  1995  with certain  financial covenants
contained in the loan agreement between  the Company and LaSalle National
Bank  (LaSalle).   It  appears  that  in  1996 the  Company  will  be  in
violation of  certain covenants contained  in the  loan agreement, unless
such  covenants are  modified  or  waived.   The  Company  is seeking  to
renegotiate  such covenants, but  there is no  assurance that  it will be
successful in  this regard.   In addition,  events of  default under  the
LaSalle Agreement  and under the Senior  Note Indenture  exist at October
28, 1995  due to the non-payment  of certain notes  in January 1996  (See
Note 6).

These conditions raise  substantial doubt about  the Company's ability to
continue operating as a going concern.   The 1995 consolidated  financial
statements do  not include  any adjustments  that might  result from  the
outcome of this uncertainty.

Management believes  that the  Company's future  success is  dependent in
part  upon  reversing the  sales  decline  experienced  in  1995, on  the
continued  reduction   of  operating   costs  and  on   the  success   of
negotiations with  its major lenders.   The Company is pursuing new sales
opportunities while continuing  to streamline its production process  and
to reduce  other costs.   In  addition, negotiations  with the  Company's
lenders are  continuing.   Significant expense  and personnel  reductions
implemented during the  fourth quarter of 1995, including an  approximate
20%  reduction of the Company's  work force, are expected to reduce wage,
salary and other expenses by approximately $4.0 million in 1996.      

3.  Restructuring and Restructuring Charges

1995 Restructuring

During the fourth quarter of 1995,  the Company recorded a  Restructuring
charge  of  $761,000  related  to  the  restructuring plan  commenced  in
October  of 1995  to reduce  operating  costs, improve  efficiencies, and
return  the Company  to  profitability.   Of  this  amount, approximately
$200,000  represents  fees  and  expenses  of  financial  and  turnaround
consultants.     The  remaining  amount  represents  primarily  severance
payments related to the reduction of  sixteen non-union employees.   Four
of  these  employees  were  executive  officers,  six  were  selling  and
administrative  positions,  and  six were  related  to  operations.    In
addition,  the Company  eliminated approximately 80 union  positions.  No
severance costs  were  incurred related  to  the  union reductions.    In
total, the restructuring resulted in an  approximate 20% reduction of the
Company's work force.

1993 Restructuring

As of  October 31,  1992, the Company  had a substantial  portion of  its
bank debt due currently, had not paid a  $2.5 million interest payment on
its  13% Senior Subordinated  Sinking Fund Debentures (Debentures) due on
October 15, 1992, and had received  written notification from its primary
lender that its credit line would not be  extended or renewed beyond  its
maturity date of March 31, 1993.

<PAGE>

The  Company announced  on February  3,  1993  that it  had received  the
necessary approvals from its creditors and stockholders for  confirmation
of  a  prepackaged  plan  of  reorganization  under  Chapter  11  of  the
Bankruptcy Code (the Plan).  The Plan, as  confirmed by the United States
Bankruptcy Court, became effective on April  7, 1993 and implemented  the
financial restructuring  proposed in  a Registration  Statement filed  by
the Company with the Securities and  Exchange Commission on December  17,
1992.   Rymer  Foods' operating  subsidiaries  were  not parties  to  the
Chapter 11 proceedings.

Immediately following consummation of the Plan,  but prior to dilution by
exercise of certain employee stock options  issued in connection with the
restructuring,  (a)  holders  of  Debentures  received  an  aggregate  of
approximately  45% of the  outstanding Common Stock and approximately $20
million principal amount of Senior Notes,  (b) holders of Preferred Stock
received an  aggregate of approximately  21.5% of  the outstanding Common
Stock, and (c) existing holders  of Common Stock retained an aggregate of
approximately 28.4% of the outstanding Common Stock.

On April 7, 1993, in connection with the consummation of the  Prepackaged
Plan, the Company's former credit facility  was replaced by a $23,700,000
credit facility with BA Business Credit, Inc. (BABC).

Liabilities compromised by the Plan were stated at  the present values of
amounts  to  be  paid  and  forgiveness  of  debt  was  reported  as   an
extraordinary item.  In addition, the  Company recorded an adjustment  in
connection with  the Restructuring  to adjust goodwill  to its  estimated
fair value.

The Common  Stock issued  in exchange  for the  Debentures and  Preferred
Stock pursuant to the  Plan was valued at  $1.64 per share  based on  the
terms of the Plan.

The following summarizes the adjustments related  to the recording of the
Restructuring:

1.   The Debentures  (net of  unamortized debt  discount) of  $36,962,000
were  exchanged  for  approximately  $20,000,000  in  Senior  Notes   and
4,661,150  shares of  common  stock  valued  at $1.64  per  share.   This
transaction  resulted  in  an  extraordinary  gain  on  Restructuring  of
$11,388,000.    

2.   The Preferred Stock  with a par  value of  $14,947,000 was exchanged
for 2,242,050  shares of  Common Stock.  This transaction  resulted in  a
total  increase to  Additional  Paid-In Capital  of  approximately  $12.7
million.

3.  Goodwill  was adjusted to its estimated  fair value at April 7,  1993
of approximately $29.1  million.  This  resulted in a writedown  of $20.8
million of goodwill.

1993 Restructuring Charge

The Company  incurred restructuring  charges during  1993 of  $2,020,000.
Restructuring charges  consisted primarily  of professional  fees of  the
Company's financial advisors, legal counsel and accountants.

<PAGE>

4.   Discontinued  Operations and  Proposed Sale  of Rymer  International
Seafood

The   accompanying   consolidated   financial   statements  reflect   the
operations  of the  Company's Rymer  Chicken subsidiary  as  discontinued
operations for accounting purposes.

Rymer Chicken - Van Buren

In July 1993, the  management of the Company designed  a plan to sell the
Van Buren, Arkansas chicken processing operation.   On December 10, 1993,
substantially all of the  assets of Rymer Chicken were sold (the Sale  of
Rymer Chicken) to  Simmons Poultry Farms, Inc., Siloam Springs,  Arkansas
(Simmons) pursuant to an Asset Purchase  Agreement, dated as of  November
19,  1993,  among   the  Company,  Rymer  Chicken,  Simmons  and  Simmons
Industries,  Inc.,  an  affiliate   of  Simmons, as  amended (the   Asset
Purchase  Agreement).  The   purchase  price  was  $24  million  (subject
to  certain adjustments)  plus the  assumption  of substantially  all  of
Rymer Chicken's  obligations and liabilities  other than its  obligations
under  its  senior bank  facility.    The  Asset  Purchase Agreement  was
approved by the Company's stockholders on December 6, 1993.

Upon  consummation of the  Asset Purchase Agreement, the Company received
proceeds  of $24.3  million and  recorded  a  gain of  approximately $4.0
million in  the first  quarter of  1994.   The calculation  of such  gain
reflects all  actual expenses  and estimated  future expenses  associated
with the  Sale of  Rymer Chicken assets  and is  net of  the writeoff  of
approximately $5.4 million of goodwill related to Rymer Chicken.

Rymer Chicken - Plant City
During 1992, the  Company decided to  place its  idle Plant City  chicken
facility and equipment for sale.

During  1993, the  Company recognized  a loss of  $344,000 to  reduce the
carrying  value  of  the  Plant  City   property  to  its  estimated  net
realizable  value of  $1.6 million.   This  loss was  partially offset by
income  of $272,000 from  the elimination  of reserves established during
1992 for  Plant City  losses.   The net  loss related  to the  Plant City
facility  of  $72,000   is  included  within  Gain  on  Dispositions   of
Discontinued Operations on  the Consolidated Statement of Operations  for
1993.

The  facility has  not  yet  been sold.    In January  1996, the  Company
entered  into a preliminary  agreement to  lease the  Plant City facility
for  a  period  of ten  years.    In  June  1996,  the preliminary  lease
agreement  was cancelled.    As a  result, the  property continues  to be
marketed  for sale  or lease.    Management believes,  based on  a recent
estimate  of   the  property's   value,  that  the   carrying  value   is
appropriate.   The Company will continue  to evaluate  the carrying value
in the future.  Rymer Chicken-Plant City assets are classified as  assets
held for  sale  or  lease  at both October 28, 1995 and October 29, 1994.
Reserves  established  in  1992  and  1993  are  considered  adequate  to
maintain  the idle  facility  through the  expected date  of disposition.
The Company  incurred costs related to  maintaining the  idle facility of
approximately  $66,000 during  1995,  $92,000 during  1994  and  $715,000
during 1993  which  were charged  to  the  reserve established  for  such
losses during fiscal 1992 and 1993.
<PAGE>

Other Discontinued Operations

In July  1989,  the Company  received  voting  and non-voting  shares  of
common stock in  The Mendelson Holding  Company, Ltd. (Mendelson Holding)
representing  approximately a  12.5%  interest in  Mendelson  Holding  as
partial  consideration  for   the  sale  of  an  indirect,   wholly-owned
subsidiary, Murry's, Inc. (Murry's).  During  the fourth quarter of 1993,
a reserve  established for possible future  payments related  to the sale
of Murry's was reduced  by $250,000, as these  reserves were deemed to no
longer be needed.

On November 17, 1993 (the Mendelson Closing  Date), the Company sold  its
stock in Mendelson Holding to Murry's for $750,000 in cash.  The  Company
used these  proceeds to  pay down debt  and recorded a  gain on the  sale
before  income taxes of  $670,000 during  the first quarter of  1994.  In
connection with the sale, Murry's and  Mendelson Holding and the  Company
released all claims against each other  (stipulating to the dismissal  of
a  pending lawsuit brought  by Mendelson  Holding against  the Company in
Delaware Chancery Court).  In addition, Murry's engaged the Company as  a
consultant for  three years for fees  aggregating $800,000.   The Company
recognized  consulting  income  during  1995 and  1994  of  $300,000  and
$250,000, respectively.

<PAGE>

The  following  summarizes  the  results  of  the  various   discontinued
operations  reflected  in  the accompanying  Consolidated  Statements  of
Operations:

                                        Fiscal Years Ended      
                                Oct. 28,  Oct. 29,  Oct. 30,
                                  1995      1994      1993  
                                       (in thousands)

Sales:
Rymer Chicken                   $   -   $ 9,468  $85,516 

Income (loss) from
 discontinued
 operations:
Rymer Chicken                           $  (492) $   720 
Credit equivalent
 to benefit for
 income tax                        -         26      -   
                                   -    $  (466) $   720 
Gain (loss) on 
 dispositions of
 discontinued
 operations:
Rymer Chicken                     -     $ 4,017  $   (72)
Rymer Shrimp                      -         -         25 
Murry's                           -         670      250 
Kroehler                          -         -         58 
Provision for
 income taxes                     -        (213)     -   
                                $ -     $ 4,474  $   261 

The above  discontinued operations  include the  following allocation  of
interest expense on debt not attributable  to specific operations of  the
Company.  The allocation  was based on the proportion of net assets  sold
to total net assets of the Company.
                                Oct. 28,    Oct. 29,     Oct. 30,
                                  1995        1994         1993  
                                          (in thousands)

Interest allocated              $   -       $   185      $ 1,218



In  addition,   the  above  discontinued   operations  also  include   an
allocation  of  interest  expense  which  specifically  related  to   the
operations of the discontinued segment.

<PAGE>

Rymer International Seafood

On  January  5,  1996, the  Company  announced  that  it  had  signed  an
agreement  in  principle to  sell the  assets of  Rymer Seafood  (Sale of
Rymer Seafood)  to an  entity to be  formed by the  current President  of
Rymer  Seafood.   The agreement  specifies that  the sales  price for the
assets  will be  approximately $12.7 million, consisting  of $1.5 million
in cash, $1.5 million in  a ten year subordinated note  of the buyer  and
the assumption by  the buyer of approximately  $8.3 million in bank  debt
and $1.4  million of trade payables.   Consummation of the transaction is
subject to a  variety of conditions, including negotiation of  definitive
documentation and approval by the holders  of 66 2/3% of  the outstanding
Common Stock  of the  Company and  the holders  of a majority  of Rymer's
outstanding  11%  Senior  Notes.    The  Company  plans  to  proceed with
solicitation  of these approvals  and if it receives  them, will record a
loss of approximately $1.5  million at that  time.  If the approvals  are
received, it  is anticipated  that  the  sale of  Rymer Seafood  will  be
completed in the fourth quarter of 1996.

The net assets of Rymer Seafood expected to  be sold are as follows as of
October 28, 1995 (in thousands):

Receivables                                        $ 6,537 
Inventories                                          6,866 
Other current assets                                     8 
Net property, plant and equipment                       43 
    Total assets                                    13,454 
Less: Current liabilities                           (9,451)
                                                   $ 4,003 
 
The following  summarizes the results of  Rymer Seafood  reflected in the
accompanying consolidated statements of operations (in thousands):

                                             1995     1994     1993 

Net Sales                                  $70,377  $56,004  $48,208

Income from Operations                     $   290  $   587  $    57

The following  presents the  pro forma  unaudited condensed  consolidated
balance sheet of the Company as  if the sale of substantially  all of the
assets  of Rymer  Seafood was  consummated  as of  October 28,  1995  (in
thousands):     

Assets
Total current assets                                        $17,563 
Plant, property and equipment, net                            1,988 
Note receivable, net                                            983 
Other long-term assets                                        2,520 
                                                            $23,054 

Liabilities and Stockholders' Equity (Deficit)
Total current liabilities                                   $30,590 
Long-term debt                                                   70
Other                                                           772 
Stockholders' deficit                                        (8,378)
                                                            $23,054 
<PAGE>

The following  presents the  pro forma  unaudited condensed  consolidated
statement  of continuing  operations  of the  Company as  if the  sale of
substantially  all of the assets  of Rymer Seafood  was consummated as of
October 30, 1994 (in thousands):

Net sales                                                   $79,920 
Cost of sales                                                76,048 
     Gross profit                                             3,872 
Selling, general and administrative
 expenses                                                     9,042 
Restructuring charge                                            761 
Goodwill                                                     20,377 
                                                            (26,308)
Interest expense                                              3,666 
Other income                                                   (594)
Loss from continuing operations                             $29,380 

The Company,  in its  originally filed 1995  Annual Report on  Form 10-K,
reported  its Rymer Seafood  segment as  a discontinued operation.   As a
result  of discussions  with the  staff  of  the Securities  and Exchange
Commission, the Company  has reclassified these operations to  continuing
operations and has reversed the previously  recorded expected loss on the
Sale  of Rymer Seafood  of approximately  $1.5 million,  since absent the
proposed sale,  the carrying value of  the Seafood  assets is recoverable
in  the course  of normal  operations.   Such  restatement resulted  in a
corresponding decrease  in 1995  stockholders' deficit  and loss  amounts
previously reported.

5.  Inventories

Inventories consist of the following (in thousands):

                                        Oct. 28,   Oct. 29,
                                          1995       1994  

Raw materials                             $ 6,415  $ 5,339 
Finished goods                             12,570   11,612 
                                          $18,985  $16,951 

<PAGE>

6.  Long-Term Debt and Lines of Credit

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

                                           1995      1994  

Banks, with interest of 1/2%
 over prime in 1995 and from
 1%-2% over prime in 1994                  $16,372  $ 5,844
Senior Notes due December 15,
 2000, with interest at 18%
 in 1995 and at 11% in 1994                 18,133   20,383
Other, including capitalized
 leases and amounts to
 related parties:
Due to executives under re-
 structured employment and
 consulting agreements                         656      611
Other                                           87      125
                                            35,248   26,963
Less current maturities                     35,178    8,120
                                           $    70  $18,843

The  prime  rate  applicable  to the  Company's  outstanding  bank  notes
payable was 8.75% at October 28, 1995 and 7.75% at October 29, 1994.

On  April 7,  1995,  the Company  replaced  its credit  facility  of  $20
million  provided by  BABC for Rymer  Meat and $12.5  million provided by
LaSalle for Rymer  Seafood with a $25 million credit facility provided by
LaSalle consisting of a  $12.5 million credit  line for Rymer Meat and  a
$12.5 million credit line for Rymer  International Seafood.  Availability
under credit  lines is  subject to certain  borrowing base  computations.
The credit line facility,  with an initial  term of two years, has  lower
interest  rates  and  reduced  lending restrictions  as  compared  to the
former facilities.   The LaSalle credit  facility has  an annual interest
rate of  1/2% over Prime  as compared to an annual rate  of 2% over Prime
on the  former BABC  facility and  1% over  Prime on  the former  LaSalle
facility.

As of  both  October 28,  1995 and  July  29,  1995, the  Company was  in
violation  of certain  financial covenants  under its  Loan and  Security
Agreement   with  LaSalle.    LaSalle  agreed  to  waive  these  covenant
violations for  the third  quarter of 1995.   The Company  was charged  a
financing fee in connection with execution of this waiver.

On January 5, 1996,  LaSalle and the Company entered into the Forbearance
Agreement and  Amendment.   Under this agreement, which  was subsequently
amended,  LaSalle  agreed to  temporarily  forbear  from  exercising  its
remedies under the  Loan and Security Agreement.   In addition, the  Loan
Agreement was  amended to, among other  things, reduce  advance rates for
inventories  and, for  purposes of computing interest,  loan payments are
applied by the bank on the second business day after available funds  are
received.  

<PAGE>

On February 7,  1996, LaSalle and the  Company entered into an  Amendment
to  the   Forbearance  Agreement  (Letter  Agreement).    In  the  Letter
Agreement, LaSalle agreed to waive certain financial covenant  violations
and  the resulting  events  of  default as  of  October 28,  1995.    The
Forbearance Agreement  and the Letter Agreement  were executed under  the
condition  that  no  other  events  of  default  existed  under  the loan
agreement.  As  discussed below, the Company subsequently determined that
another event of default  existed at the time  of the execution  of these
agreements.  Accordingly, the Company believes that  these agreements are
not  valid and that at October  28, 1995, the Company is  in violation of
its  loan   agreement  with  LaSalle  and,  by  virtue  of  cross-default
provisions, with the provisions of the Senior Note Indenture.  

LaSalle agreed  to amend  the  Loan and  Security Agreement  in order  to
revise  the next  test  date  for the  financial  covenants to  be as  of
February 24,  1996.   The Company  expects to  be in  violation of  these
financial covenants as of this date  unless such covenants are  modified.
The  Company is  seeking to renegotiate  such covenants, but  there is no
assurance that  it will be successful  in this regard.   LaSalle has  the
right,  upon the  occurrence of  an  event of  default, to  terminate the
credit  facility and declare  all loans  due and payable on  demand.  The
Company's bank indebtedness and indebtedness under  the Senior Notes have
been classified as current liabilities at October 28, 1995.

In January 1996, the  Company did not make  required payments of $255,000
under  notes payable  due to  former  executives  (Affiliate Debt).   The
Affiliate Debt is related  to certain amended  employment and  consulting
agreements between the Company and the  former executives (See Note  11).
The Company has deferred payment of this debt  in order to preserve  cash
for use in operation  of its business.   The Company intends to  continue
to accrue  interest on  the debt at 9.5%  and plans to pay  the debt plus
accrued interest in  the future.  The  non-payment of the  Affiliate Debt
caused  cross-defaults under the Loan and Security Agreement with LaSalle
and under the Senior Note Indenture.

While LaSalle has not  waived this default, the  Company believes that is
LaSalle's intention not  to take any action as  a result of the  default.
However, there can be no assurance that LaSalle  will continue to forbear
from  taking action  as  a  result of  these  defaults.   The Company  is
currently  engaged  in  negotiations with  certain  of  its  Senior  Note
holders to  amend  the  Indenture in  order to  eliminate  the events  of
default under the Indenture. In  the near future, the  Company expects to
enter  into Supplement No.  1 to  the Indenture  (Supplemental Indenture)
with Continental  Stock Transfer  and Trust  Company as  Trustee for  the
Senior  Notes.   The Supplemental Indenture, which  requires the approval
of  a majority  of the  Senior Note  holders, is  expected to  amend  the
Indenture  to exclude  the non-payment  of  the  Affiliate Debt,  and the
resulting  cross-default under any  other debt  that arises  by reason of
non-payment  of the  Affiliate Debt,  from  the  definition of  events of
default.  While  the Company believes that  it will obtain the  approvals
required  for the Supplemental  Indenture, there  can be  no assurance in
that regard.

<PAGE>

The Company's Rymer Meat subsidiary had  total lines of credit  available
of $11.7  million at October 28,  1995 and $10.8  million at October  29,
1994, of which $3.6 million and  $10.5 million, respectively, was unused.
At October 28, 1995,  the Company had a  bank loan outstanding under this
facility of $8.1 million.  

The  Company's  Rymer  Seafood  subsidiary  had  total  lines  of  credit
available under notes  payable of $10.8 million  at October 28, 1995  and
$9.3  million  at  October 29,  1994,  of  which $1.1  million  and  $2.0
million,  respectively,  was  unused.    The  Company  had  a  bank  loan
outstanding related  to its Rymer Seafood  operation of  $8.2 million and
$5.8 million at October 28, 1995 and October 29, 1994, respectively.  

Total  availability  under credit  lines  is  reduced  by  the amount  of
letters of  credit outstanding.  Letters of credit are used primarily for
purchases of seafood inventory from foreign  sources.  Rymer Seafood  had
letters of  credit outstanding  totalling approximately  $1.5 million  at
both  October 28, 1995 and October 29, 1994.  Rymer  Meat had a letter of
credit of $0.3 million outstanding at October 29, 1994. 

On both  lines  of  credit, interest  is payable  monthly  on the  unpaid
principal at an interest rate of 1/2% over prime.

The  Company's  bank agreements  contain  certain  restrictive  covenants
which, among other things, limit the  amount of indebtedness incurred  by
the Company and its subsidiaries and  require the maintenance of  certain
financial  ratios  by  the  Company  and  its  subsidiaries.    The  most
restrictive  covenants under  the  Company's bank  agreements  include  a
tangible net worth requirement, a minimum  coverage ratio of earnings  to
interest   expense  requirement,   and  a   limitation  as   to   capital
expenditures.

Substantially all  of  the Company's  property, plant  and equipment  and
certain  current assets  are pledged  as  collateral  under its  lines of
credit.

The Senior  Notes  were issued  pursuant  to  the Indenture  between  the
Company and Continental Stock Transfer &  Trust Company, as trustee  (the
Indenture).  The Senior Notes bear  interest at 11% payable semi-annually
in arrears on June 15  and December 15.   Through December 15, 1996,  the
Company may issue additional  Senior Notes in payment of interest to  the
extent that  the Company lacks sufficient  available cash  (as defined in
the Indenture) to pay  the interest in  cash.   For interest paid by  the
issuance of  additional Senior  Notes after  June 15,  1993, and  through
December 15, 1996, the interest rate will be increased to 18% per annum.

<PAGE>

The  following   summarizes  the  most   restrictive  covenants  of   the
Indenture.   The Company is restricted  from paying cash dividends on its
capital stock.  In  addition, the Company is limited as to the incurrance
of   additional  debt   and   as  to   capital  expenditures   and  other
acquisitions.  The  Indenture requires  that Available  Cash, as  defined
and under  certain circumstances,  be applied  to the  prepayment of  the
outstanding principal of the Senior Notes.   The Indenture also  contains
certain other covenants  including limitations on liens, requirements  to
maintain its status as a reporting  company under the Securities Exchange
Act  and  to   maintain  a  stock   exchange  listing,   restrictions  on
transactions  with  affiliates and  related  persons,  and  covenants  to
maintain assets  and pay taxes.   The Indenture  also contains provisions
whereby the  Company is considered  to be in default  under the Indenture
if it is in default under the terms of any of its other debt agreements.

The Company  elected to make the  June 15, 1993  interest payment due  on
the Senior  Notes by issuing additional Senior Notes totalling $1,456,000
in accordance with the terms of the Indenture.  

Under  the Indenture,  the  Company  made mandatory  redemptions  of  its
Senior Notes of $1,050,000 in June 1994 and $2,250,000 in December 1994.

The following table  summarizes activity  of the  Company's Senior  Notes
(in thousands):

Senior Notes originally issued in
 connection with the 1993
 Restructuring                                 $19,977 
Interest payment-in-kind on June 15, 1993        1,456 
Mandatory redemptions:
  June 1994                                     (1,050)
  December 1994                                 (2,250)
Senior Note principal outstanding at
 October 28, 1995                              $18,133 

On  December 15, 1995,  the Company  announced that, as  permitted by the
terms of  its 11% Senior Notes due  December 15, 2000,  it had elected to
make its  December  15, 1995  interest payment  on  its  Senior Notes  by
issuing additional  Senior  Notes in  a  principal  amount equal  to  the
interest  payment  due of  $1,632,000.    According  to  the Senior  Note
Indenture, such an  election requires the Company  to pay its interest at
a rate of  18% versus the 11% rate applicable if the interest  is paid in
cash.   Accordingly, the Company recorded  an additional interest  charge
of approximately  $470,000 in the fourth quarter of 1995  related to this
interest payment.   There is  doubt whether the  Company will have  funds
available to  pay its  June 15,  1996 or  December 15,  1996 Senior  Note
interest payments  in cash.  Accordingly,  the Company  intends to accrue
interest expense on the Senior Notes at a rate of 18% for fiscal 1996.

The Company may seek to restructure the  terms of its 11% Senior Notes in
an effort  to improve  its liquidity.   There  can be no  assurances that
such a restructuring will occur.

<PAGE>

In  accordance with Statement  of Financial  Accounting Standards No. 107
"Disclosures About Fair Value of Financial  Instruments", the Company has
determined  the fair  value of  its bank  debt  at  October 28,  1995, to
approximate the  market value as the interest rates that are utilized are
similar to those that  are currently available for  issuance of debt with
similar terms and  maturities.  The  fair value  of the Company's  Senior
Notes is  estimated based  on recent  transactions.   The estimated  fair
market value of  the Company's Senior Notes at  October 28, 1995 was  60%
of the face amount of the Senior Notes or approximately $10.9 million.

The  notes payable to  executives under  the restructured  employment and
consulting agreements (See Note 11) were  amended in connection with  the
Restructuring.  At October 28, 1995,  the balance consisted of  unsecured
notes totalling  $406,000  which bore  interest  at  9.5% per  annum  and
matured on  January 2,  1996 and non-interest  bearing notes with  a face
value of $255,000  which were due  and payable  on January 2, 1996.   The
Company  did  not  make  the  required  payments  under  these  notes, as
discussed previously.

The  interest  bearing notes  payable  were  equal  to,  and were  offset
against, notes receivable owed to the Company by 

the executives under stock purchase agreements (See  Note 11).  The notes
receivable also bore interest at 9.5% per annum  and were due January  2,
1996.  

At  October  28,  1995,  aggregate   maturities  of  long-term  debt  and
capitalized leases  for each of the  next five years  and thereafter were
as follows (in thousands):

     1996                 $35,178
     1997                      70
     1998                    -   
     1999                    -   
     2000                    -   
     Thereafter              -   
     Total long-term debt $35,248

7.  Leases

The Company and  its subsidiaries lease  certain buildings  and equipment
used  for  offices   and  manufacturing.    Total  rental  expense   from
continuing  operations  under  all  operating  leases  was  approximately
$1,012,000,   $998,000  and   $1,172,000   in  1995,   1994   and   1993,
respectively.  The above lease costs do not  include the costs of  taxes,
insurance,  maintenance   and  utilities  which   the  Company  and   its
subsidiaries are required to pay.

The lease  for the  Chicago meat  processing facility,  which expires  in
July 1996,  includes a provision for  a two year  extension under certain
conditions.

<PAGE>

Property, plant  and  equipment  recorded under  capital leases  and  the
related amortization are as follows (in thousands):

                                   1995          1994 

Machinery and equipment            $178   $205 
 Less accumulated amortization      150    137 
                                   $ 28   $ 68 

Capital  leases  are   principally  related  to  production  and   office
equipment.  Lease  commitments under non-cancelable  leases as of October
28, 1995 are as follows (in thousands):
                                   Capital    Operating
                                    Leases     Leases  

1996                                  $ 20    $  657
1997                                   -          30
1998                                   -          11
1999                                   -          11
2000                                   -           4
Net future minimum lease payments     $ 20    $  713
Less amount representing interest        3
Present value of net future minimum      
 lease payments under capital
 leases                               $ 17


8.  Income Taxes

Effective  with  the first  quarter  of  1994,  the  Company adopted  the
provisions  of  Statement of  Financial  Accounting  Standards  No.  109,
"Accounting for Income Taxes" (SFAS 109).   Adoption of this standard did
not materially impact  the Company's  operating results.   The  Company's
deferred  tax  asset  is   related  primarily  to   its  operating   loss
carryforward for tax reporting purposes which approximated $31.2  million
at  October  28,  1995.   The    Company recorded  a  valuation allowance
amounting to the entire deferred tax  asset balance because the Company's
financial  condition,  its lack  of  a  history  of consistent  earnings,
possible  limitations on  the use  of carryforwards,  and the  expiration
dates of  certain of the  net operating loss  carryforwards give rise  to
uncertainty as to whether the deferred tax asset is realizable.

The Company recognizes the deferred tax  benefit related to its  deferred
tax asset  within its income tax  provision as income  is earned and  the
benefits are realized.    

<PAGE>

The  components   of  the  net  deferred   tax  asset   recorded  in  the
accompanying  consolidated balance  sheets as  of  October 28,  1995  and
October 29, 1994 are as follows (in thousands):
                                         1995       1994  
Deferred tax assets:
 Accounts receivable                   $    514    $    325 
 Inventories                                 67          29 
 Property, plant and equipment              846       2,325 
 Other liabilities and reserves             845         901 
 Alternative minimum tax credits             98         119 
 Net operating loss carryforwards        10,652      11,228 
 Investment tax credi ts                    512         512 
 Capital loss carryforwards                -            262 
   Total deferred tax assets             13,534      15,701 
 Less:  Valuation allowance             (13,534)    (15,701)
   Net deferred tax asset             $    -       $     -    

<PAGE>

The following  table accounts for the  difference between  the actual tax
provision attributable  to income  before income  taxes  and the  amounts
obtained by applying the  statutory U.S. Federal income  tax rate of  34%
to the income before income taxes.

                                           Fiscal Years Ended    
                                      October 28,    October 29,
                                          1995            1994    
                                             (in thousands) 
Income (loss) before 
 income taxes:
 Income (loss) from con-
  tinuing operations                   $ (29,330)       $ 2,545 
 Loss from dis-     
  continued operations                      -              (492)
 Income (loss) on dis-            
  positions of dis-     
  continued operations                      -              4,687 
 
Total income (loss) before
  income taxes                        $ (29,330)        $  6,740 

Total benefit computed 
 by applying the U.S.
 statutory rate (34%)                 $  (9,972)        $  2,292 
Increases in taxes due to:
 Goodwill written off                     6,936            1,847 
 Goodwill amortization                      391              411 
 Other differences, net                       8             (349)
 Losses which provide
  no current tax
  benefit                                 2,637              -   
 Utilization of net
  operating loss and
  capital loss
  carryforwards                            -              (3,939)
Actual tax provision                  $    -            $    262 

The tax  provision recorded  in the Consolidated Statement  of Operations
for the year ended October 29, 1994 is as follows:

Provision for income 
 taxes for:
Income from continuing
 operations                      $    75 
Gain on disposal of 
 discontinued operations             213 
Credit equivalent to 
 benefit for income taxes
 related to loss from                   
 discontinued operations             (26)

Net provision for income
 taxes                           $   262 

<PAGE>

The  Company's Federal income  tax returns  are subject to  review by the
Internal Revenue Service, the results of  which cannot be predicted  with
certainty.   At  October 28,  1995, the  Company  had  an operating  loss
carryforward  for  tax  reporting  purposes  approximating   $31,230,000;
(expiring $2,500,000  in 1996; $1,600,000 in  1997; $12,700,000 in  1998;
$700,000  in 2000;  $2,800,000 in  2001;  $100,000  in 2002,  $100,000 in
2003; $300,000  in 2004; and  $2,800,000 in  2007; $130,000 in  2009; and
$7,500,000 in 2010) which is available  to offset future Federal  taxable
income.  

Upon consummation  of the  Restructuring in 1993,  the amount of  the net
operating   loss  carryforward   for   tax  purposes   was   reduced   by
approximately $12.8 million.

9.  Capital Stock

The Company has  authorized 400,000 shares of  preferred stock with a par
value of $10 per  share.  The Company's  Board of Directors may establish
the dividend  rates, liquidation preferences,  redemption, conversion and
voting rights,  and any  further limitations  or restrictions  of such  a
preferred stock upon issuance.

Treasury common  stock  is  recorded  at cost  and  is reflected  in  the
accompanying  balance  sheet  as  a  direct  reduction  of  stockholders'
equity.

At  October 28,  1995, 918,000 shares  of common stock  were reserved for
the  exercise of  stock options  including  118,500 shares  reserved  for
future grants of options.

10.  Stock Options and Warrants

On April 7, 1993,  in connection with consummation  of the Plan (See Note
3), all  outstanding options were cancelled  and the  Company adopted the
1993 Stock Option  Plan (the 1993  Plan).   The 1993  Plan permitted  the
issuance to key employees and directors of options  to purchase shares of
common stock.

Options granted under the  1993 Plan are exercisable  at a price of $1.88
per share, the  fair market value of the  Common Stock on April 7,  1993,
the date the options  were granted.  The right of an optionee to exercise
options granted  is dependent upon a combination of time  vesting and the
price performance  of the common  stock as indicated  below.  Failure  to
meet the  performance  criteria would  not result  in any  change in  the
exercise price or the number of shares subject to the option.

<PAGE>

Options generally vest, as  to time, at the rate  of 25% for each year of
service by the optionee  following the option grant  date.  The number of
options  within  an  option  grant  which  may  be  exercised  during any
calendar quarter  will equal the  lesser of:   (a) the  number of options
time  vested or (b) the  number of options  determined by multiplying the
performance percentage (Performance  Percentage) and the total number  of
options  held within such option  grant by an optionee.   The Performance
Percentage is based on  the average trading price per share of the common
stock during  the last  fifteen trading  days of  the preceding  calendar
quarter as follows:  $3.00 - 40%, $4.00 - 80%, $5.00  - 100%.  At October
29, 1994,  338,000 options  were outstanding  under the  1993 Plan.   All
options expire on April 7, 1998.

In 1994, the  Company adopted the  1994 Stock Plan (the 1994  Plan).  The
1994 Plan succeeds the 1993 Plan.  The  1994 Plan permits the issuance to
key employees and directors of  options to purchase up  to 580,000 shares
of common stock.

Options granted under  the 1994 Plan are  exercisable at the fair  market
value of the Common Stock  on the date the option  is granted.   The term
during which each option  may be exercised  is determined by the  Company
at each  grant date.   In  no event will  the option be  exercisable more
than ten  years from  the grant  date.   There is no  performance vesting
aspect  of the  1994  Plan.   Options  time  vest as  designated  in  the
individual  grant.  Options  currently outstanding  vest in  one to three
years.  At  October 28, 1995, 527,000  options were outstanding under the
1994 Plan.

A summary of stock option transactions  and other related information  is
as follows:

                                   1995      1994      1993 
Shares under option at
 beginning of year                755,000   570,500    34,130 
Options granted (at 
 prices of $1.63 to $3.25
 in 1995, at $1.38 to 
 $2.88 in 1994 and $1.88
 in 1993)                         101,000   417,000   570,500 
Options exercised at
 $1.88 in 1994                               (1,000)
Options cancelled and
 expired                          (56,500) (231,500)  (34,130)

Shares under option at
 the end of the year (at
 prices ranging from
 $1.38 to $3.25) - 407,000
 shares exercisable at
 October 28, 1995                 799,500   755,000   570,500 
Shares available for
 option at end of year            118,500   163,000   580,191 

<PAGE>

In  October  1995,   the  Company  engaged  the  financial  advisory  and
turnaround firm of Kirkland Messina, Inc.  (KM) to assist the  Company in
developing  a plan to  return the  Company to profitability.   As part of
KM's compensation,  the Company  issued KM 500,000  warrants to  purchase
common stock  of the Company  at an exercise price in  cash of $1.675 per
share.

On November 8, 1995,  the Company announced that it  had hired P. E. (Ed)
Schenk as  its President  and Chief  Executive Officer.   As part  of Mr.
Schenk's compensation, he  was issued 750,000 warrants to purchase common
stock of the Company at an exercise price of $1.00 per share.

11.  Stock Purchase Agreements

On April  11, 1989, the  stockholders approved the  sale and  issuance of
180,000  shares of  common stock  for  $9.00 per  share to  three  former
executives for recourse  promissory notes, commitments, and in one  case,
to  provide  consulting  services  to the  Company.   The  notes  due the
Company  bear  9.5%  interest  and  were  originally  due on February 24, 
1994.   In  fiscal years  1991, 1992  and 1993,  the Board  of  Directors
approved  amendments to  the employment,  consulting and  stock  purchase
agreements.   In these  amendments, the former executives accepted annual
salary   reductions  and   reductions  in   the  amount   of   additional
compensation payable under  the employment agreements.  In  consideration
for these reductions, the former executives received  notes in settlement
for  all  future  obligations  for  additional  compensation  under   the
employment and  consulting  agreements.   Concurrently,  the  contractual
purchase obligations  of  the  former  executives under  the  1989  stock
purchase agreements were reduced by a total of $7.75 per share.

The   notes  payable  and  notes  receivable  related  to  these  amended
agreements matured in January  1996.  As described in Note 6, on  January
2,  1996, notes  payable of  approximately  $406,000 were  offset against
notes receivable of approximately the same  amount.  The notes receivable
were classified  as a reduction of  Stockholders' equity  as they related
to  stock purchase agreements.   Notes  payable to  the former executives
totalling  $255,000  were  due on  January  2,  1996.    The  Company has
deferred  payment of  this debt  in order  to preserve  cash for  use  in
operation  of its  business.  The  Company intends to  continue to accrue
interest on  the debt  at 9.5% and  plans to  pay the  debt plus  accrued
interest in the future.  The non-payment of this debt resulted in  cross-
defaults under  the Company's loan agreement  with LaSalle  and under its
Senior Note Indenture (See Note 6).

12.  Employee Benefit Plans

Prior to  1995,  the Company's  Rymer  Meat  operation sponsored  a  non-
contributory profit sharing  plan (the Rymer Meat Plan) covering  certain
salaried personnel  at the  Company's Chicago,  Illinois meat  processing
plant  and the  Company's  corporate headquarters  who had  completed one
year of  service.  Annual  contributions to the  Rymer Meat  Plan were at
the discretion  of the  Company's  management.   In  1994 and  1993,  the
Company contributed  approximately 5% of  each participant's compensation
to  the Rymer  Meat Plan.   Contributions  and costs  expensed  under the
Rymer  Meat  Plan  for  the  1994  and  1993  fiscal  years  amounted  to
approximately $202,000 and $160,000, respectively.  

<PAGE>

Prior to 1995, the Company's Rymer  Seafood operation sponsored a  401(k)
savings  plan  for  eligible  employees  employed  at the  Rymer  Seafood
operation (the Savings  Plan).   Contributions and  costs expensed  under
the  Savings  Plan  for  the 1994  and  1993  fiscal  years  amounted  to
approximately $14,000 and $13,000, respectively.

Effective November 1, 1994,  the Rymer Meat Plan was amended to include a
Company-wide  401(k) savings plan  (Company-wide Savings  Plan).   At the
same time,  the  Rymer Seafood  Savings  Plan  was eliminated  and  those
employees  joined  the Company-wide  Savings  Plan.   The  Company  makes
matching contributions to the  Company-wide Savings Plan  of up to 5%  of
each participant's compensation.  Contributions and costs expensed  under
the Company-wide Savings Plan amounted to approximately $201,000.

Under  terms   of  a  deferred   compensation  agreement  with  a  former
officer/director of  the Company,  the present  value of  future payments
under the  agreement has  been included  in  deferred employee  benefits,
amounting  to $603,000 at  October 28, 1995  and $627,000  at October 29,
1994.

13.  Commitments and Contingencies
The amounts  of liability,  if any,  for claims  and actions against  the
Company  and its subsidiaries  at October  28, 1995  are not determinable
but,  in the opinion  of management,  such liability,  if any,  would not
have a material effect upon the  Company's financial position or  results
of operations.

The  Company  has  agreements  with  certain  of  its  customers  to sell
merchandise  over the  next year  for  specified  prices.   The Company's
aggregate  commitment  under  sales  agreements  was  approximately  $4.1
million  at October  28, 1995.    The Company  also has  agreements  with
certain of  its  suppliers to  provide  raw  materials.   The  agreements
extend  for  up  to one  year  and  provide  the  price  and quantity  of
materials to be supplied.  The  Company had purchase commitments  of $2.9
million as of October 28, 1995.

14.  EEOC Settlement

On  April  26,  1990,  United  States  District  Court  for  the Northern
District  of  Illinois, Eastern  Division dismissed  EEOC  v Rymer  Foods
Inc.,  No. 88  C  10680;  an  action  brought  by  the  Equal  Employment
Opportunity  Commission  against  the  Company  on  December  21,   1988,
alleging certain  discriminatory employment practices  by the Company  at
its Chicago meat processing facility.

The present value of the cost of the  settlement and estimated additional
legal fees relating  to such dismissal was included  in the net loss  for
fiscal  1990.    The  remaining  liability  related  to  this  settlement
approximated $380,000 at October 28, 1995.   This liability is classified
as  current and  the Company's  final  settlement  payment is  payable in
February 1996.

<PAGE>

15.  Supplemental Cash Flow Information

Supplemental cash flow information is as follows (in thousands):

                                   1995         1994         1993 

Cash paid for:
  Interest                        $2,763       $3,668       $2,200
  Federal, state and local
   income taxes (net of
   tax refunds)                   $  613       $  219       $    6

Non-cash transactions:

In connection  with the  retirement of  a note  payable due  to a  former
Senior Note holder on October 28, 1994, by  conversion into common stock,
the following non-cash transaction was recorded:

                                                                 1994 

Decrease in notes payable                                      $(376)
Decrease in accrued interest payable                              (3)
Issuance of common shares:
   Common stock at par                                           233 
   Additional paid-in capital                                    146 
                                                             $    -  

In  connection with  the 1993  Restructuring  (See  Note 3),  the Company
recorded the following transactions (in thousands):

                                                                 1993 

Retirement of subordinated debentures of
 $38,565,000 net of original issue 
 discount of $1,603,000                                         $(36,962)
Reduction in accrued interest payable 
 resulting from restructuring of
 subordinated debentures                                          (2,506)
Reduction of debt issuance costs related
 to subordinated debentures                                          436 
Issuance of new Senior Notes                                      19,972 
Increase in accrued liabilities for
 Senior Notes yet to be issued                                         5 
Issuance of common shares                                          7,644 
Extraordinary gain resulting from re-
 structuring of subordinated debentures                           11,388 
Cash paid for fractional shares of debentures                    $   (23)

<PAGE>

In  connection  with  the  Restructuring,  which  was  recorded  in   the
Company's 1993 second  quarter, the Preferred Stock  with a par value  of
$14,947,000  was exchanged for  2,242,050 shares  of common  stock.  This
transaction resulted in  a total increase  to Additional  Paid-In Capital
of approximately  $12.7  million.   The  effect  of this  transaction  is
summarized as follows (in thousands):

                                                           1993 

Exchange of Preferred Stock:
  Elimination of Preferred Stock                        $(14,947)  
  Issuance of Common Shares                                2,242   
  Increase in additional paid-in capital                  12,705   
                                                        $    -     
16.  Supplemental Sales Information

Sales  to  customers outside  the United  States  were  less than  10% of
consolidated  sales in each  year presented.   Sales  to three restaurant
chains owned  by Darden Restaurants  (formerly, General Mills)  comprised
approximately  12%  and  13% of  the Company's  revenues  from continuing
operations in 1995 and  1994, respectively.  During  the first quarter of
1996,  Darden  Restaurants  informed  Rymer  Meat  that  certain   supply
contracts  would not  be renewed  for 1996.    Rymer  Meat sales  to this
customer comprised  approximately  14% and  16%  of  net sales  from  its
processing segment in 1995 and 1994 respectively.

Sales  to  one  of  the  Company's  retail  customers,  Country  Fed Meat
Company, Inc.  (CFM),  accounted for  approximately  8%  and 10%  of  the
Company's revenues  from continuing  operations in  fiscal 1994 and  1993
respectively.  At the  end of the  first quarter of 1995, certain  issues
between  the Company and  CFM resulted  in certain  lawsuits being filed.
On June 28, 1995, the Company announced that  it had reached a settlement
with CFM  of the  litigation pending  between the  two companies.   As  a
result  of  the  settlement,  all  lawsuits  between the  companies  were
dismissed  and no  further actions  will be  taken by  either company  on
these matters.  The allowance for  doubtful accounts established prior to
and  during  the  Company's  1995  second  quarter  contained  sufficient
reserves to resolve the matters in  dispute without additional charges to
operations  during  the  third  quarter  of  1995.    All  terms  of  the
settlement  are confidential.   The  Company does  not expect  to  have a
supply relationship with CFM in the future.

Sales  to  two groups  of  the  Company's  other  customers, Bonanza  and
Ponderosa, together accounted for approximately 12%,  11% and 14% of  the
Company's  consolidated revenues  from  continuing operations  in  fiscal
1995,  1994 and 1993,  respectively.   Franchise rights  for both Bonanza
and Ponderosa are owned by Metromedia, Inc.   The Bonanza and certain  of
the Ponderosa restaurants are independently owned and operated.  

The  loss  of any  of the  Company's  major  customers, or  a substantial
portion  of these accounts, could  have a material adverse  effect on the
Company.  

<PAGE>

17.  Earnings (Loss) Per Share

Earnings (loss) per share are calculated by the treasury stock method.

For  all years, primary  earnings (loss) per common  share is computed by
dividing earnings (loss) by the weighted  average number of common shares
outstanding plus  common stock equivalents  calculated using the  average
market  price.  Fully  diluted earnings (loss)  per common  share for all
years is  computed on the  same basis except  the ending  market price is
utilized to calculate common stock equivalents.

18.  Fourth Quarter Adjustments

1995

During the  fourth  quarter of  1995,  the  Company recorded  a  goodwill
writedown of $20.4  million (See Note 1).   This writedown eliminates all
remaining goodwill of the Company.   The asset of goodwill was determined
to have been impaired because of the  current financial condition of  the
Company and the  Company's inability to  generate future operating income
without  substantial   sales  volume  increases   which  are   uncertain.
Moreover, anticipated future cash flows of  the Company indicate that the
recoverability of the asset is not reasonably assured.  

During the fourth quarter of 1995,  the Company recorded a  Restructuring
charge of  $761,000  related  to  the  restructuring  plan  commenced  in
October  of 1995  to reduce  operating costs,  improve efficiencies,  and
return the  Company  to  profitability (See  Note 3).    Of this  amount,
approximately  $200,000 represents  fees and  expenses of  financial  and
turnaround consultants  while the remaining  amount represents  primarily
severance payments.

During  the fourth quarter  of 1995,  the Company  recorded an additional
interest charge of approximately  $470,000.  This charge was attributable
to increased  interest expense  on the  Company's 11%  Senior Notes.   On
December 15, 1995, the Company announced that, as  permitted by the terms
of  its 11% Senior  Notes due  December 15, 2000, it  had elected to make
its  December 15,  1995 interest payment  on its Senior  Notes by issuing
additional  Senior Notes  in a  principal  amount  equal to  the interest
payment  due.  According to  the Senior Note  Indenture, such an election
requires the  Company to pay its interest at a rate of 18% versus the 11%
rate applicable if the interest is paid in cash.

1994

None

1993

During  the fourth  quarter  of 1993,  the Company  recorded a  charge of
$661,000 related  to the  restructuring of  the Debentures which  reduced
the  extraordinary  gain  on  Restructuring  previously  reported  for  a
revised gain of  $11,388,000.  The charge related  to the issuance of  an
additional 402,960 shares  to the holders of  the Debentures in order  to
eliminate  the  dilutive effect  of  the  issuance  of  common shares  in
payment of certain Restructuring expenses.

<PAGE>

During  the fourth quarter  of 1993,  the Company  recorded an additional
Restructuring charge  of approximately  $600,000 consisting  primarily of
professional  fees  of  the  Company's  legal  counsel,  accountants  and
various other professional fees.

During the fourth quarter of 1993,  the Company recognized an  additional
loss of $344,000 to  reduce the carrying value of the Plant City facility
to its  estimated net realizable value  of $1.6 million.   This loss  was
partially offset by income of $272,000  from the elimination of  reserves
established during 1992 for losses expected  to operate the plant through
the date of disposal.

19.  Business Segment Information

The Company  designates two business segments for reporting its financial
position  and  result  of  operations:  the  Processing  segment and  the
Seafood  Importing and  Distributing  segment.   The  Processing  segment
consists  of  the  Meat processing  operation.    The  Seafood  operation
comprises  the Seafood Importing and Distributing segment.  The Company's
consolidated results by  business segment  are summarized as follows  (in
thousands):

                                  1995       1994      1993 
Net Sales:
 Processing                       $ 79,921 $106,251 $ 99,642 
 Seafood Importing
  & Distributing                    70,376   56,005   48,208 
Total                             $150,297 $162,256 $147,850 

Operating Income:
 Processing                       $ (4,439)$  6,005 $  4,088 
 Seafood Importing
  & Distributing                        15      457     (476)
                                    (4,424)   6,462    3,612 
 Corporate expenses                (20,702)   (576)  (23,651)
Total                             $(25,126)$  5,886 $(20,039)

<PAGE>
                                     1995     1994     1993 

Earnings (loss) from
 continuing operations
 before income taxes:
 Processing                       $ (4,166)$  6,271 $  4,059 
 Seafood Importing
  & Distributing                      (866)   (159)   (1,078)
                                    (5,032)  6,112     2,981 
 Corporate expenses                (24,298) (3,567)  (26,791 
Total                             $(29,330)$ 2,545  $(23,810)

Identifiable Assets:
 Processing                       $ 19,080 $42,625  $ 40,367 
 Seafood Importing
  & Distributing                    13,454  12,501    10,165 
 Corporate                           1,390   1,766     2,196 
 Assets held for sale                1,600   1,600    20,137 
Total                             $ 35,524 $58,492  $ 72,865 

Capital Expenditures:
 Processing                       $    816 $   472  $    555 
 Seafood Importing
  & Distributing                        33      26         9 
 Corporate                            -          6         5 
                                       849     504       569 
 Discontinued Operations              -        628     1,269 
Total                             $    849 $  1,132 $  1,838   
Depreciation and
 Amortization of Plant
 and Equipment and
 Other Assets:
 Processing                       $    987 $  1,743 $  1,864 
 Seafood Importing
  & Distributing                        22       26       24 
 Corporate                          21,730      690   21,355 
                                    22,739    2,459   23,243 
 Discontinued Operations              -         145    1,263
Total                             $ 22,739 $  2,604 $ 24,506 


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

None

<PAGE>
                                PART III

Item 10.  Directors and Executive Officers of the Registrant

The disclosure required by  Item 10 is set  forth in, and is incorporated
by  reference to,  the Company's  Proxy  Statement  relating to  the 1995
Annual Meeting of Stockholders, which will  be filed with the  Securities
and Exchange Commission  on or before February  28, 1996 (the  1996 Proxy
Statement).

Item 11.  Executive Compensation

The disclosure required by Item 11 is set  forth in, and is  incorporated
by reference to, the 1996 Proxy Statement.

Item 12.  Security Ownership of Certain Beneficial Owners and Management

The disclosure required by  Item 12 is set forth in, and is  incorporated
by reference to, the 1996 Proxy Statement.

Item 13.  Certain Relationships and Related Transactions

The disclosure required by  Item 13 is set  forth in, and is incorporated
by reference to, the 1996 Proxy Statement.

<PAGE>

                                 PART IV

Item 14.   Exhibits, Financial Statement  Schedules, and  Reports on Form
8-K                                                                
                                                                   Page
(a) 1. The   following   audited   consolidated   financial
       statements of the Company are included in Part II, Item 8:

        Consolidated Statements of Operations for the years ended
        October 28, 1995, October 29, 1994 and October 30, 1993     19

        Consolidated Balance Sheets as of October 28, 1995 and
        October 29, 1994                                            20

        Consolidated Statements of Cash Flows for the years ended
        October 28, 1995, October 29, 1994 and October 30, 1993     21

        Consolidated Statements of Stockholders' Equity for the
        years ended
        October 28, 1995, October 29, 1994 and October 30, 1993     22

        Notes to Consolidated Financial Statements                 23-35

    2.              Financial Statement Schedules:

        Schedule II - Valuation and Qualifying Accounts and Reserves 38

       Schedules, other than those listed above, are omitted as they are
       not applicable or required or equivalent  information has been
       included in the financial statements or notes thereto.

<PAGE>

    3.     Exhibits:
       10.1      Loan and Security Agreement dated as of April 7, 1995  
                 among Rymer Meat Inc.,  Rymer International  Seafood
                 Inc.,  Rymer Foods Inc., and LaSalle National  Bank
                 (Incorporated  by reference  to Exhibit 10.1 to the
                 Quarterly Report on  Form 10-Q  for the period ended
                 April  29, 1995.)       

       10.2      Forbearance Agreement and Amendment dated as of
                 January 5, 1996 among Rymer  Meat Inc.,  Rymer
                 International Seafood  Inc., Rymer Foods Inc. and
                 LaSalle National Bank.                
                  

       10.3      Letter Agreement and Amendment  dated February 7, 1996
                 among Rymer  Meat Inc., Rymer International Seafood  Inc.,
                 Rymer Foods Inc. and LaSalle National Bank.
                  

       11        Computation of Earnings Per Share                   40

       22        Subsidiaries of the Company                         41

       24        Consent of Independent Accountants                  42

(b)    The Company filed the following Form 8-K during the fourth 
       quarter of its fiscal year ended October 28, 1995:

       Form 8-K dated  October 10, 1995 regarding the announcement  of a
       reorganization plan including an approximate 20% reduction in the
       work force.  The Company also announced that it had retained  the
       financial advisory and  turnaround firm of Kirkland Messina, Inc.

       NOTE:   With the exception of  Exhibit Nos.  11, 22  and 24,  the
       registrant  will  furnish  copies  of  such  other  Exhibits upon
       written request to  the Secretary at the  address on the cover of
       the Form 10-K  Annual Report.  A reasonable copying  and handling
       fee will be charged.

<PAGE>
<TABLE>
             SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS
 FOR THE YEARS ENDED OCTOBER 28, 1995, OCTOBER 29, 1994 AND OCTOBER 30,
1993
                    RYMER FOODS INC. AND SUBSIDIARIES

                                                           
                                                                        
                                                   Additions          

                                              Charged to
                      Balance at  Charged to    Other                Balance at
                       Beginning   Costs and  Accounts  Deductions      end
 Description            of Year     Expenses (describe) (describe)    of Year
                                              (in thousands)
<S>                   <C>          <C>        <C>         <C>      <C>
Deducted in the balance sheets 
 from the assets to which
 they apply:

Allowance for doubtful
 accounts-current:

  For the year ended
  October 28, 1995     $  731       $  789     $  952     (a)       $  568

  For the year ended
  October 29, 1994        475          461        205     (a)          731

  For the year ended
  October 30, 1993        330          391        246     (a)          475


(a)  Accounts written off, net of recoveries

</TABLE>
<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.


                                 Rymer Foods Inc.
                                 (Registrant)   
 


                                By  /s/ P. Edward Schenk           
                                            
                                 P. Edward Schenk, Chairman of the Board,
                                 Chief Executive Officer, and President


Date:  July 23, 1996



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 date indicated.

                                                                  
 /s/ Edward Schenk      Chairman of the Board,                  7/23/96
P. Edward Schenk        Chief Executive Officer and
                        President (Principal Executive
                        Officer)

                                                                        
 /s/ Edward M. Hebert   Senior Vice President, Chief Financial  7/23/96
Edward M. Hebert        Officer and Treasurer

                                                                        
 /s/ Samuel I. Bailin   Director                                 7/23/96
Samuel I. Bailin

                                                                        
 /s/ Joseph Colonnetta  Director                                 7/23/96
Joseph Colonnetta

                                                                        
 /s/ David E, Jackson   Director                                 7/23/96
David E. Jackson

                                                                        
 /s/ Hannah H. Strasser Director                                 7/23/96
Hannah H. Strasser



<TABLE>
                                                        Exhibit 11
                                   Rymer Foods Inc.
                          Computation of Earnings Per Share
                        for the years ended October 28, 1995,
                        October 29, 1994 and October 30, 1993
                       (in thousands, except per share amounts)

                                                                             
                                           1995              1994            1993                                           
                                                Fully             Fully            Fully
                                    Primary    Diluted  Primary  Diluted Primary  Diluted
<S>                                 <C>       <C>       <C>      <C>    <C>       <C>
AVERAGE SHARES OUTSTANDING
  1  Average shares outstanding      10,748    10,748    10,506  10,506   6,821    6,821 
  2  Net additional shares assuming
      stock options and warrants
      exercised and proceeds used
      to purchase treasury  shares      140       140       156    276       54         3
      Net additional shares assuming
      conversion of preferred stock
      not considered a common stock
      equivalent at issuance                                          
  4  Average number of common
      shares outstanding              10,888    10,888   10,662  10,782    6,821    6,875 
EARNINGS
  5  Income (loss) from continuing
       operations                   $(29,330) $(29,330) $ 2,470  $2,470 $(23,810) $(23,810)

  6  Income (loss) before
       extraordinary item           $(29,330) $(29,330) $ 6,478  $6,478 $(22,829) $(22,829)

  7  Net income (loss)              $(29,330) $(29,330) $ 6,478  $6,478 $(11,441) $(11,441) 

PER SHARE AMOUNTS
     Income (loss) from continuing operations
           (line 5 / line 4)        $  (2.69) $  (2.69) $   .23  $  .23 $ (3.49)  $ (3.46)
                                                                                (a)
     Income (loss) before extraordinary item
           (line 6 / line 4)        $  (2.69) $  (2.69) $    .61 $  .60 $ (3.35)  $ (3.32)
                                                       (a)           (a)
     Net income (loss)
           (line 7 / line 4)        $  (2.69) $  (2.69) $    .61 $  .60 $ (1.68)  $ (1.66)
                                                       (a)           (a)

    Note:   In  all years,  earnings per  share  has been  calculated  using  the
    treasury stock method.

    (a)  Amounts  are anti-dilutive;  accordingly, primary  earnings per share
         is  disclosed for  reporting purposes  in accordance  with  generally
         accepted accounting principles.

</TABLE>



                                                             Exhibit 22


                                 RYMER FOODS INC.

                           SUBSIDIARIES OF THE COMPANY

                                 OCTOBER 28, 1995




                            State of    Percent
    Subsidiary Name      Incorporation   Owned       Owner
        

    Rymer Meat Inc.           Illinois     100        Rymer Foods Inc.

    Rymer Chicken Inc. (1)    Arkansas     100        Rymer Meat Inc.

    Rymer International
     Seafood Inc. (2)         Illinois     100        Rymer Meat Inc.

    Rymer Chicken Inc.
    - Plant City              Florida      100        Rymer Meat Inc.

    Queen City Foods Inc.     Georgia      100        Rymer Meat Inc.



    (1)  Substantially  all of the assets of Rymer Chicken Inc. were sold on
         December 10,  1993.   See Item  1 and  Note 4  to the  Consolidated
         Financial Statements.

    (2)  The Company  announced on January  5, 1996  that it  had signed  an
         agreement in  principle to sell  the assets of  Rymer International
         Seafood Inc.  See Item 1  and Note 4 to the Consolidated  Financial
         Statements.






                                                           Exhibit 24




                       CONSENT OF INDEPENDENT ACCOUNTANTS


    We  consent  to  the  incorporation by  reference  in  the  registration
    statement of Rymer  Foods Inc. on  Form S-8 (File  No. 33-79346) and  on
    Form S-2  (File No. 33-86062)  of our report  which includes explanatory
    paragraphs  regarding  the  uncertainty  of  the  Company's  ability  to
    continue as a going concern  and the Company's adoption of Statement  of
    Financial Accounting  Standards No. 109,  "Accounting for  Income Taxes"
    and  the restatement  of the  consolidated  financial statements,  dated
    February 12,  1996 except  for Note 4  as to which  the date is  July 1,
    1996,  on our  audits  of  the  consolidated  financial  statements  and
    financial statement  schedule of Rymer Foods Inc. and subsidiaries as of
    October 28, 1995  and October 29, 1994  and for the  three years in  the
    period ended October  28, 1995, which report  is included on page  19 in
    this Annual Report on Form 10-K/A1.


    Chicago, Illinois           COOPERS & LYBRAND L.L.P.
    July 23, 1996


                                                                             
 


<TABLE> <S> <C>

<ARTICLE> 5
<RESTATED> 
<MULTIPLIER> 1000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          OCT-28-1995
<PERIOD-END>                               OCT-28-1995
<CASH>                                               0
<SECURITIES>                                         0
<RECEIVABLES>                                   11,782
<ALLOWANCES>                                       568
<INVENTORY>                                     18,985
<CURRENT-ASSETS>                                30,974
<PP&E>                                           8,202
<DEPRECIATION>                                   6,172
<TOTAL-ASSETS>                                  35,524
<CURRENT-LIABILITIES>                           41,540
<BONDS>                                              0
                                0
                                          0
<COMMON>                                        10,754
<OTHER-SE>                                    (17,612)
<TOTAL-LIABILITY-AND-EQUITY>                    35,524
<SALES>                                        150,297
<TOTAL-REVENUES>                               150,297
<CGS>                                          143,134
<TOTAL-COSTS>                                   32,289
<OTHER-EXPENSES>                                 (461)
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               4,665
<INCOME-PRETAX>                               (29,330)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                           (29,330)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                  (29,330)
<EPS-PRIMARY>                                   (2.69)
<EPS-DILUTED>                                   (2.69)
        


</TABLE>


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