ALPHA TECHNOLOGIES GROUP INC
10-Q, 1996-03-13
PREPACKAGED SOFTWARE
Previous: NORWEST FINANCIAL INC, 10-K/A, 1996-03-13
Next: FARMERS CAPITAL BANK CORP, 10-K/A, 1996-03-13



<PAGE>
 
                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549


                                   FORM 10-Q

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

                For the quarterly period ended January 28, 1996

                                       OR

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

       For the transition period from ________________ to _______________


                         Commission File Number 0-14365

                         ALPHA TECHNOLOGIES GROUP, INC.
             (Exact name of registrant as specified in its charter)


             Delaware                                 76-0079338
(State or other jurisdiction of           (I.R.S. Employer Identification No.)
 incorporation or organization)

        750 Lexington Avenue, 27th Floor, New York, New York 10022-1208
                    (Address of principal executive offices)

                                        
                                 (212)-446-5258
              (Registrant's telephone number, including area code)


  Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.  Yes [X]   No [ ]

                     APPLICABLE ONLY TO CORPORATE ISSUERS:

  Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date.

Common Stock, $.03 par value                           6,192,441
- ----------------------------                           ---------
           Class                            Outstanding at February 29, 1996
                                        
<PAGE>
 
                         ALPHA TECHNOLOGIES GROUP, INC.
                                   FORM 10-Q
                                JANUARY 28, 1996


                               TABLE OF CONTENTS

                                                                        Page No.
                                                                        --------
                                                                                
PART I  FINANCIAL INFORMATION........................................        3

CONSOLIDATED BALANCE SHEETS - OCTOBER 29, 1995 AND JANUARY 28, 1996..        3

CONSOLIDATED STATEMENTS OF OPERATIONS FOR THE QUARTERS ENDED
 JANUARY 29, 1995 AND JANUARY 28, 1996...............................        4

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE THREE MONTHS ENDED 
 JANUARY 29, 1995  AND JANUARY 28, 1996..............................        5

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS...........................        6

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION 
 AND RESULTS OF OPERATIONS...........................................        9

PART II - OTHER INFORMATION..........................................       12

                                       2
<PAGE>
 
PART I    FINANCIAL INFORMATION

ITEM 1.    FINANCIAL STATEMENTS

                ALPHA TECHNOLOGIES GROUP, INC. AND SUBSIDIARIES

      CONSOLIDATED BALANCE SHEETS - OCTOBER 29, 1995 AND JANUARY 28, 1996

                (In Thousands, Except Share and Per Share Data)

<TABLE>
<CAPTION>
                                        October 29, 1995     January 28, 1996
                                        ----------------     ----------------
<S>                                       <C>                <C>
                                                               (Unaudited)
ASSETS
- ------                                  
CURRENT ASSETS:
     Cash                                         $  6,058           $  4,683
     Accounts receivable, net                       11,982             10,818
     Inventories, net                                8,191              8,621
     Prepaid expenses                                1,119              1,715
                                                  --------           --------
          Total current  assets                     27,350             25,837
 
PROPERTY AND EQUIPMENT, at cost                     10,930             12,665
     Less - Accumulated depreciation                
      and amortization                               1,313              1,747 
                                                  --------           --------
          Property and equipment, net                9,617             10,918
 
GOODWILL, net                                        2,813              2,957
 
OTHER ASSETS, net                                    2,476              2,469
                                                  --------           --------

                                                  $ 42,256           $ 42,181
                                                  ========           ========
LIABILITIES AND STOCKHOLDERS' EQUITY
- ------------------------------------
CURRENT LIABILITIES:
     Accounts payable, trade                      $  5,166           $  5,232
     Accrued compensation and related                                         
      benefits                                       2,329              1,749 
     Other accrued liabilities                       2,426              2,116
     Current portion of long-term debt                 850                913
     Current portion of other long-term                                       
      liabilities                                      883                871 
                                                  --------           --------
          Total current liabilities                 11,654             10,881
 
LONG-TERM DEBT                                       9,093              9,408
 
OTHER LONG-TERM LIABILITIES                          1,010                981
 
MINORITY INTEREST IN CONSOLIDATED                    1,736              1,677
 SUBSIDIARY
 
STOCKHOLDERS' EQUITY:
     Preferred stock, $100 par value;                                         
      shares authorized 180,000                          -                  - 
     Common stock, $.03 par value;
      shares authorized 17,000,000;
      issued 6,977,845 at October 29, 1995             
      and 7,127,845 at January 28, 1996                209                214 
     Additional paid - in capital                   39,114             39,412
     Retained deficit                              (17,459)           (17,326)
     Cumulative translation adjustment,                
      net of income taxes                                -                 35 
     Treasury stock, at cost (935,404               
      common shares at October 29, 1995 
      and January 28, 1996)                         (3,101)            (3,101) 
                                                  --------           --------
                                                    18,763             19,234
                                                  --------           --------
                                                  $ 42,256           $ 42,181
                                                  ========           ========
</TABLE>

  THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL
                                 STATEMENTS.

                                       3
<PAGE>

               ALPHA TECHNOLOGIES GROUP, INC. AND SUBSIDIARIES  

                    CONSOLIDATED STATEMENTS OF OPERATIONS 
         FOR THE QUARTERS ENDED JANUARY 29, 1995 AND JANUARY 28, 1996

                                  (Unaudited)
                     (In Thousands, Except Per Share Data)
<TABLE>
<CAPTION>
 
 
                                          January 29,   January 28,
                                              1995          1996
                                        -------------   -----------
 
<S>                                       <C>           <C>
SALES                                         $11,208       $17,063
 
COST OF SALES                                   8,208        13,318
                                               ------       -------
     Gross profit                               3,000         3,745
 
OPERATING EXPENSES
     Research and development                     243           334
     Selling, general and administrative        2,558         3,065
                                               ------       -------
          Total operating expenses              2,801         3,399
                                               ------        ------
 
OPERATING INCOME                                  199           346
 
INVESTMENT INCOME                                  11             -
 
INTEREST AND OTHER INCOME (EXPENSE), net          (64)         (213)
                                               ------        ------
 
INCOME BEFORE TAXES                               146           133
 
PROVISION FOR INCOME TAXES                         51            59
                                               ------        ------
 
INCOME BEFORE MINORITY INTEREST                    95            74
 
MINORITY INTEREST IN LOSSES OF
 CONSOLIDATED SUBSIDIARY                            6            59
                                               ------        ------
 
NET INCOME                                     $  101        $  133
                                               ======        ======
 
PER COMMON AND COMMON EQUIVALENT SHARE:
     Income before minority interest           $ 0.02        $ 0.01
     Minority interest                              -        $ 0.01
                                               ------        ------
          Net income                           $ 0.02        $ 0.02
                                               ======        ======
 
SHARES USED IN COMPUTING NET INCOME PER
 COMMON EQUIVALENT SHARE                        6,590         6,726
                                               ======        ======
 
</TABLE>

  THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL
                                 STATEMENTS. 

                                       4
<PAGE>

               ALPHA TECHNOLOGIES GROUP, INC. AND SUBSIDIARIES 
 
                    CONSOLIDATED STATEMENTS OF CASH FLOWS 
       FOR THE THREE MONTHS ENDED JANUARY 29, 1995  AND JANUARY 28, 1996

                                  (Unaudited)
                                 (In Thousands)
<TABLE>
<CAPTION>
 
                                          January 29,   January 28,
                                              1995          1996
                                         ------------   -----------
<S>                                       <C>           <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
     Net income                               $   101      $    133
     Adjustments to reconcile net
      income to net cash (used)
       by operating activities:
          Deferred income taxes                    10             -
          Depreciation and amortization           194           510
          Minority interest in earnings                              
           of subsidiary                           (6)          (59) 
          Cumulative translation                                    
           adjustment                               -            35 
     Changes in assets and liabilities:
          (Increase) in marketable                                  
           securities -- trading
           securities                             (11)            - 
          Decrease in notes receivable          1,000             -
          Decrease in accounts                                      
           receivable                             232         1,164 
          (Increase) in inventory                (886)         (430)
          (Increase) in prepaid expenses          (70)         (596)
          (Increase) in goodwill                  (98)         (191)
           Increase (decrease) in                                   
            accounts payable                     (140)           66 
          (Decrease) in accrued                                      
           compensation and related
           benefits                              (336)         (580) 
          (Decrease) in other accrued                                
           liabilities                           (350)         (310) 
          (Decrease) in other long-term                              
           liabilities                           (306)          (41) 
                                              -------      --------
          Total adjustments                      (767)         (432)
                                              -------      --------
          Net cash (used) by operating           
           activities                            (666)         (299) 
                                              -------      --------
 
CASH FLOWS FROM INVESTING ACTIVITIES:
 
     Purchase of property and                                        
      equipment, net                             (767)       (1,735) 
     (Increase) decrease in other                                    
      assets, net                                   2           (22) 
                                              -------      --------
          Net cash (used) by investing                               
           activities                            (765)       (1,757) 
                                              -------      --------  
CASH FLOWS FROM FINANCING ACTIVITIES:
     Proceeds from issuance of common              16           303
      stock
     Payments to repurchase common stock       (1,388)            -
     Proceeds from debt                         9,184        15,018
     Payments on debt                          (7,125)      (14,640)
                                              -------      --------
          Net cash provided by                    687           681
           financing activities
 
NET (DECREASE) IN CASH                           (744)       (1,375)
                                              -------      --------
 
CASH, beginning of year                         7,406         6,058
                                              -------      --------
 
CASH, end of period                           $ 6,662      $  4,683
                                              =======      ========
 
</TABLE>

  THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL
                                  STATEMENTS.

                                       5
<PAGE>
               ALPHA TECHNOLOGIES GROUP, INC. AND SUBSIDIARIES 
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(1)  ORGANIZATION

The consolidated financial statements include the accounts of Alpha Technologies
Group, Inc. ("Alpha" or the "Company") and its wholly- and majority-owned
subsidiaries.  All material intercompany transactions and balances have been
eliminated.  The Company through its wholly-owned subsidiary, Wakefield
Engineering, Inc. ("Wakefield"), and its 80%-owned subsidiary, Uni-Star
Industries, Inc. ("Uni-Star"), designs, manufactures and sells thermal
management products and connectors.  Thermal management products serve the
microprocessor, computer, consumer electronics, transportation and other
industries.  Connector products serve the defense, telecommunications,
automotive and aerospace industries.

The Company was incorporated under its original corporate name, Synercom
Technology, Inc. in Texas in 1969, as a software company, and was reincorporated
in Delaware in 1983.  The shareholders, at the Annual Meeting of the Company on
April 19, 1995, approved a name change of the corporation to Alpha Technologies
Group, Inc.

(2)  CONSOLIDATED FINANCIAL STATEMENTS

The accompanying unaudited consolidated financial statements have been prepared
pursuant to the rules and regulations of the Securities and Exchange Commission.
In the opinion of the Company, the accompanying interim unaudited consolidated
financial statements contain all material adjustments, consisting only of normal
recurring adjustments necessary to present fairly the financial condition, the
results of operations and the changes in cash flows of  Alpha Technologies
Group, Inc. and Subsidiaries for interim periods.  The results for such interim
periods are not necessarily indicative of results for a full year.

Users of financial information produced for interim periods are encouraged to
refer to the footnotes contained in the Annual Report to Stockholders when
reviewing interim financial results.

(3) INVENTORIES

<TABLE>
<CAPTION>
 
Inventories consisted of the following on            October 29,   January 28,
(in thousands):                                         1995          1996
                                                     -----------   -----------
<S>                                                  <C>           <C>
Raw materials and                                       $5,260        $5,096
components                                            
Work in process                                          1,803         1,903
Finished goods                                           1,548         2,106
                                                        ------        ------
                                                         8,611         9,105
Valuation reserve                                         (420)         (484)
                                                        ------        ------
                                                        $8,191        $8,621
                                                        ======        ======

</TABLE> 

                                       6
<PAGE>
 
4. LONG-TERM DEBT
 
     Long-term debt consisted of the following on:


<TABLE> 
<CAPTION> 
 
                                  October 29,        January 28,
                                      1995               1996
                                  -----------        ----------- 
                                          (In Thousands)
<S>                               <C>                <C>  
Variable-rate                        
 revolving credit facility
 (effective interest rate
 of 9.25% at January 28,
 1996), interest payable 
 monthly, principal is
 repaid and reborrowed
 based on cash requirements          $6,104             $ 6,275 
 
Variable-rate revolving credit
 commitment (effective interest 
 rate of 9.00% at January 28,
 1996), interest payable monthly,
 principal is repaid and 
 reborrowed based on cash 
 requirements                         1,000               1,300 
 
Variable-rate equipment notes
 (effective interest rates of 
 9.25% at January 28, 1996), 
 payable in monthly
 installments ranging from
 $3,444 to $20,833, plus 
 accrued interest, with
 maturities ranging from 
 October of 1997 through
 June of 1999                         2,839               2,746 
                                     ------             -------
                                      9,943              10,321
Less current portion                    850                 913
                                     ------             -------
                                     $9,093             $ 9,408
                                     ======             ======= 
</TABLE>

On January 30, 1996, Wakefield Engineering, Inc. entered into the Second
Amendment to its Loan and Security Agreement dated June 22, 1994 (the "Loan
Agreement"), to increase the revolving credit facility from $7,000,000 to
$9,000,000, to make Specialty Extrusion Corp., a wholly-owned subsidiary of
Wakefield ("Specialty"), a co-borrower under the Loan Agreement and to extend
revolving loans to Specialty and make available to Specialty a $200,000
Equipment Facility Loan which will be used to repay, in part, borrowings from
Wakefield.  Interest on the revolving credit facility and equipment loans
accrues at the bank's corporate base rate plus .75% percent.  On January 28,
1996, the interest on the bank debt was 9 1/4% per annum.  The obligations under
the Loan Agreement are secured by a first lien on and assignment of all of the
assets of the thermal management operations which in aggregate totals
$24,766,000.  The Loan Agreement includes various financial covenants with
which, on January 28, 1996, Wakefield was in compliance.  On, January 28, 1996,
$6,275,000 was outstanding under the revolving credit facility.

Uni-Star has available a revolving credit commitment of up to $2.5 million and
an equipment acquisition facility of $300,000, which must be borrowed prior to
August 31, 1996, under an accounts receivable loan agreement entered into on
August 31, 1995.  The proceeds from the equipment acquisition facility may be
used only for the purchase of capital equipment.  Interest on the funds advanced
under the revolving credit commitment ($1,300,000 on January 28, 1996) accrues
at the bank's prime corporate rate plus .50% (9% per annum on January 28, 1996)
and interest on the equipment loans accrues at the bank's prime rate plus .75%
(9 1/4% per annum on January 28, 1996).  All Uni-Star credit facilities are
secured by a first lien and assignment of 

                                       7
<PAGE>
 
substantially all Uni-Star's assets,
including its accounts receivable, inventory, equipment and general intangibles.

                                       8
<PAGE>
 
ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

Results of Operations

Sales. Sales for the first quarter of fiscal 1996 were $17,063,000, an increase
of $5,855,000 or 52.2%, compared to sales of $11,208,000 for the first quarter
of fiscal 1995. Thermal management sales increased 61.7% to $12,331,000 for the
1996 quarter from $7,624,000 for the quarter ended January 29, 1995. This
increase was due to internal growth and the inclusion of sales by Specialty
Extrusion Corp., which was acquired in June 1995. The internal growth of sales
from the thermal management business was due to increased sales of Penguin
Coolers, which serve the high performance microprocessor market, and extruded
heat sinks. Virtually every electronic device used today is undergoing
transformations geared toward adding more power, new features and enhanced
portability while simultaneously being packaged in smaller enclosures requiring
more complex thermal management solutions.

Connector sales were $4,732,000 during the first quarter of fiscal 1996 compared
to $3,584,000 during the first quarter of the prior fiscal year.  This increase
is primarily attributable to sales by the Company's international operations.
International sales of connector products are supported by two facilities
located in England and France, which assemble and sell micro-miniature
connectors for the European market.  These operations were established in June
and July of 1995.

Gross Profit.  The Company's overall gross profit as a percentage of total
revenues ("gross profit percentage") for the quarter ended January 28, 1996 was
21.9% versus 26.8% for the quarter ended January 29, 1995.  The decrease in
gross profit percentage was primarily due to a significant increase in sales of
Penguin Coolers, which have a lower gross profit percentage than the Company's
average, and the inclusion in the 1996 period of Specialty's sales, which also
have lower gross profit margins.  In addition the gross profit percentage from
connector sales decreased slightly in the first quarter of fiscal 1996 versus
the first quarter of 1995 due to a change in the mix of products sold.

Research and Development Expense.  Research and development expenses for the
first quarter of fiscal 1996 were $334,000 compared to $243,000 for the first
quarter of fiscal 1995.  This increase was due primarily to an increase in
engineering staff as well as new licensing costs for engineering software in the
thermal management business.

Selling, General and Administrative Expense.  Selling, general and
administrative expenses for the first quarter of fiscal 1996 were $3,065,000, or
18.0% of sales, compared to $2,558,000, or 22.8% of sales, for the first 

                                       9
<PAGE>
 
quarter of fiscal 1995. The decrease of selling, general and administrative
expenses as a percentage of sales was primarily attributable to increased sales
volume without a proportional increase in selling, general and administrative
expenses.

Interest and Other Income (Net).  Interest income, which was $57,000 in the
first quarter of fiscal 1996 and $79,000 in the first quarter of fiscal 1995,
was earned on excess cash.  Interest expense was $260,000 and $138,000 for the
quarters ended January 28, 1996 and January 29, 1995, respectively.  This
increase was due to a higher borrowing base.

Income Taxes.  The provision for income taxes for the quarter ended January 28,
1996, was $59,000 which included state income tax expense of $25,000 and foreign
income tax expense of $34,000.  Provision for state and foreign income taxes was
booked for profitable operations in various locations.  For the quarter ended
January 29, 1995, the income tax provision included federal income taxes of
$13,000 and state income taxes of $38,000.

Minority Interest.  The minority interest not acquired by the Company related to
the Uni-Star business was included in income before provision for income taxes
on the consolidated statement of operations and as a separate item on the
consolidated balance sheet and statement of cash flows.  The Company owns 80% of
the outstanding common stock of Uni-Star.

Liquidity and Capital Resources

On January 28, 1996, the Company had cash of approximately $4,683,000 compared
to $6,058,000 on October 29, 1995.  Existing cash plus advances under the
Wakefield and Uni-Star loan agreements and funds received from the issuance of
common stock upon the exercise of stock options were used for operating
activities and for purchases of capital equipment.

For the three months ended January 28, 1996, $299,000 were used to fund
operations, primarily to increase inventories and prepaid expenses and to
decrease accrued liabilities.  This use of funds was partially offset by
collections on accounts receivable.  In addition to operating activities,
$1,735,000 were used to purchase capital equipment including machinery, to
increase manufacturing capacity in the thermal management business and to
improve efficiency in the connector business, and tooling to expand the low
power heat sink product line.

On January 30, 1996, Wakefield Engineering, Inc. entered into the Second
Amendment to its Loan and Security Agreement dated June 22, 1994 (the "Loan
Agreement"), to increase the revolving credit facility from $7,000,000 to
$9,000,000, to make Specialty Extrusion Corp., a wholly-owned subsidiary of
Wakefield ("Specialty"), a co-borrower under the Loan Agreement and to extend
revolving loans to Specialty and make available to Specialty a $200,000
Equipment Facility Loan which will be used to repay, in part, borrowings from

                                       10
<PAGE>
 
Wakefield.  Interest on the revolving credit facility and equipment loans
accrues at the bank's corporate base rate plus .75% percent.  On January 28,
1996, the interest on the bank debt was 9 1/4% per annum.  The obligations under
the Loan Agreement are secured by a first lien on and assignment of all of the
assets of the thermal management operations which in aggregate totals
$24,766,000.  The Loan Agreement includes various financial covenants with
which, on January 28, 1996, Wakefield was in compliance.  On, January 28, 1996,
$6,275,000 was outstanding under the revolving credit facility.

Uni-Star has available a revolving credit commitment of up to $2.5 million and
an equipment acquisition facility of $300,000, which must be borrowed prior to
August 31, 1996, under an accounts receivable loan agreement entered into on
August 31, 1995.  The proceeds from the equipment acquisition facility may be
used only for the purchase of capital equipment.  Interest on the funds advanced
under the revolving credit commitment ($1,300,000 on January 28, 1996) accrues
at the bank's prime corporate rate plus .50% (9% per annum on January 28, 1996)
and interest on the equipment loans accrues at the bank's prime rate plus .75%
(9 1/4% per annum on January 28, 1996).  All Uni-Star credit facilities are
secured by a first lien and assignment of substantially all Uni-Star's assets,
including its accounts receivable, inventory, equipment and general intangibles.

The Company believes that its currently available cash, anticipated cash flow
from operations and availability under credit facilities should be sufficient to
fund its operations in the near-term.

                                       11
<PAGE>
 
PART II - OTHER INFORMATION

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a)  Exhibits

   10.23 Second Amendment to Loan and Security Agreement dated as of June 22,
         1994 entered into by and between Fleet National Bank of Massachusetts
         and Wakefield Engineering, Inc.

   11.1  Statement re Computation of Per Share Earnings for the quarters ended
         January 29, 1995 and January 28, 1996.

   27    Financial Data Schedule


(b)  Reports on Form 8-K

     There were no reports for Form 8-K filed by the Company during the quarter
     ended January 28, 1996.

                                       12
<PAGE>
 
                                   SIGNATURES

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

                                    Alpha Technologies Group, Inc.
                                    ------------------------------
                                    (Registrant)


Date: March 12, 1996                 By: /s/ Lawrence Butler
     -----------------------------       --------------------------------- 
                                         Lawrence Butler
                                         President and Chief Executive Officer
                                         (Principal Executive Officer)



Date: March 12, 1996                 By: /s/ Johnny J. Blanchard
     -----------------------------       --------------------------------- 
                                         Johnny J. Blanchard
                                         Chief Financial Officer (Principal 
                                         Financial and Accounting Officer)

                                       13
<PAGE>
 
EXHIBIT INDEX

       Exhibit                                                         Page No.

10.23  Second Amendment to Loan and Security Agreement dated as of June 22, 1994
       entered into by and between Fleet National Bank of Massachusetts and
       Wakefield Engineering, Inc.
 .

11.1   Statement re Computation of Per Share Earnings for the quarters
       ended January 29, 1995 and January 28, 1996.

27     Financial Data Schedule.

                                       14

<PAGE>
 
                                                                   Exhibit 10.23

                          WAKEFIELD ENGINEERING, INC.
                                60 Audubon Road
                              Wakefield, MA 01880

                                                     As of January 30, 1996

FLEET NATIONAL BANK OF MASSACHUSETTS
f/k/a Shawmut Bank, N.A.
One Federal Street
Boston, MA 02211

     Re: Second Amendment to Loan Agreement

Ladies and Gentlemen:

     Reference is made to the Loan and Security Agreement dated June 22, 1994, 
as amended by the First Amendment thereto dated May 5, 1995 (together the "Loan 
Agreement") and all promissory notes, agreements, documents and instruments 
entered into by Wakefield Engineering, Inc. (the "Borrower") and any other 
person or obligor pursuant thereto (collectively, the "Loan Documents") with or 
for the benefit of Fleet National Bank of Massachusetts (f/k/a Shawmut Bank, 
N.A.) ("Bank"). Except as otherwise defined herein, capitalized terms used 
herein shall have the meanings given them in the Loan Agreement. This Second 
Amendment to Loan Agreement is referred to as the "Second Amendment".

     Background. The Borrower which owns Specialty Extrusion Corp., a California
corporation ("Specialty") which acquired substantially all of the assets of 
Specialty Extrusion, Ltd., and has requested that the Bank agree to make 
Specialty a co-borrower under the Loan Agreement and extend Revolving Loans to 
Specialty. In addition, the Borrower has requested that the Bank increase the 
limit on Revolving Loans that may be made to the Borrower and Specialty and make
available a $200,000 Equipment Facility Loan to Specialty to repay, in part, a 
loan made by Wakefield that was used to acquire certain equipment.

     Subject to the satisfaction of the terms and conditions hereof, Bank and 
Borrower have agreed that the Loan Agreement shall be amended as follows:

     1. Specialty Designated as Additional Borrower. Specialty is, and hereby 
shall be, a Borrower under the Loan Agreement, jointly and severally with 
Wakefield Engineering, Inc. ("Wakefield") with respect to all now existing and 
hereafter Obligations and all references to Borrower in the Loan Agreement shall
mean Wakefield and Specialty, jointly and severally.


<PAGE>
 
Fleet Capital Corporation
January 30, 1996
Page 2

Throughout the Loan Agreement and other Loan Documents all references to the 
singular shall also mean the plural and all references to the plural shall also 
mean the singular.

2. Amendments to the Loan Agreement.

     2.1. Section 1, Certain Definitions, is hereby amended as follows:

          (a) The definition of "Borrowing Base" is deleted and the following is
inserted in place thereof:

               "Borrowing Base" means the sum of the following (as shown on 
               Bank's records at any time):

               (a) eighty-five percent (85%) of the unpaid face amount of 
               Wakefield's Eligible Accounts; PLUS

               (b) the lesser of (A) $3,000,000 or (B) fifty-five percent (55%)
               of the first-in, first-out cost or market value, whichever is
               lower, of Wakefield's Eligible Inventory; PLUS
               
               (c) as to Specialty the lesser of (i) $1,500,000.00 and (ii) the
               sum of (A) eighty-five percent (85%) of the unpaid face amount of
               Specialty's Eligible Accounts plus (B) the lesser of (1) all
               outstanding Revolving Loans made in respect of Specialty's
               Eligible Accounts or (2) fifty-five percent (55%) of the first-
               in, first-out or market value, whichever is lower, of Specialty's
               Eligible Inventory.

               PROVIDED THAT Bank at all times reserves the right exercisable in
               Bank's reasonable credit judgment, based on circumstances then
               existing, to adjust any of the percentages on the amounts set
               forth above upon fifteen (15) days notice to Borrower.

               (b) The definition of Excess Availability is amended by deleting
               the number "$7,000,000" contained therein and substituting in
               lieu thereof the number "$9,000,000".

          (b) The definition of Termination Date is amended by deleting the 
words and number "May 5, 1997" contained therein and substituting in lieu 
thereof the words and number "April 30, 1997".

<PAGE>
 
Fleet Capital Corporation
January 30, 1996
Page 3

     2.2 Section 2, Loans is amended by deleting the words and number "(x) Seven
Million Dollars ($7,000,000.00)" in the last sentence of the Section and 
substituting in lieu thereof the following:

          "(x)(A) with respect to Wakefield, $7,500,000.00 and (B) with respect 
          to Specialty, $1,500,000.00,"

     2.3 Section 4(n) is amended to add the following location to the list of 
locations set forth therein:

                    1580 East Kimberly Avenue
                    Fullerton, California 92634

     2.4 Section 8(a) of the Loan Agreement is amended by deleting the Section 
in its entirety and by substituting in place thereof the following:

          "(a) Tangible Capital Base. Permit its Tangible Capital Base to be 
less than the following amounts at the end of the respective periods (measured 
in fiscal quarters) set forth below:

                       Period                 Minimum Tangible Capital Base
                       ------                 -----------------------------
         3 months ending January 28, 1996                 $5,000,000
         6 months ending April 28, 1996                   $6,000,000
         9 months ending July 28, 1996                    $7,000,000
        12 months ending October 27, 1996                 $8,000,000
         3 months ending January 26, 1997                 $9,000,000

     2.5. Section 8(b) is amended by deleting the Section in its entirety and 
inserting in place thereof the following:

          "8(b) Debt Service and Unfinanced Capital Expenditures Coverage Ratio.
Permit the ratio of the aggregate of (A)(i) EBITDA minus (ii) unfinanced capital
expenditures and minus (iii) permitted payments on Subordinated Indebtedness and
any permitted Dividends to (B) the sum of (i) interest expense and (ii) CMLTD 
for any fiscal quarter of the Borrower to be less than 1.00 to 1.00 at the end 
of any fiscal quarter of Borrower through and inclusive of the fiscal quarter 
ending April 30, 1996, 1.25 to 1.00 at the end of any fiscal quarter for the 
fiscal quarters of Borrower ending on July 31, 1996 and October 31, 1996 and 
1.50 to 1.00 at the end of any fiscal quarter thereafter. The one-time repayment
of up to $1,000,000 of subordinated debt to 

<PAGE>
 
Fleet Capital Corporation
January 30, 1996
Page 4

Alpha made in connection with the Second Amendment shall not be included in the 
foregoing computation."

     2.6. Section 8(e) of the Loan Agreement is amended by deleting the number 
"2.00" contained herein and substituting in lieu thereof the number "1.50".

     2.7. Section 8(f) of the Loan Agreement is amended by deleting the Section 
in its entirety and substituting in lieu thereof the following:

          "(f) Interest Coverage Ratio. Permit the ratio of (i) Borrower's EBIT 
for each fiscal quarter to (ii) Borrower's interest expense for each fiscal 
quarter to be less than 2.00 to 1.00."

     3. Grant of Security Interest. As security for the prompt performance, 
observance and payment in full of all Obligations, Specialty hereby grants to 
Bank a continuing security interest in and lien on all assigns, transfers, sets 
over and pledges to the Bank all property of Specialty whether now owned by 
Specialty or hereafter acquired or existing, and wherever located (collectively,
the "Collateral"), including without limitation:

     (a.) all Accounts;

     (b.) all Inventory;

     (c.) all Equipment;

     (d.) all General Intangibles;

     (e.) all Instruments and Documents;

     (f.) all Related Collateral; and

     (g.) all accessions to and additions to, substitutions for, replacements, 
products and Proceeds to any and all of the foregoing.

The term "Collateral" shall also refer to any other property in which Bank is 
granted a Lien to secure any of the Obligations pursuant to an agreement 
supplemental hereto or otherwise (whether or not such agreement makes reference 
to the Loan Agreement or the Obligations of Borrower thereunder).

     4. Representations and Warranties.

     To induce Bank to enter into this Second Amendment, each Borrower jointly 
and severally warrants, represents and covenants to Bank that:


<PAGE>
 
Fleet Capital Corporation
January 30, 1996
Page 5

     (a) Organization and Qualification. Each Borrower is a corporation duly 
incorporated, validly existing and in good standing under the laws of the 
jurisdiction of its incorporation. Each Borrower is duly qualified or is 
authorized to do business and is in good standing as a foreign corporation in 
all states and jurisdictions in which the failure of such Borrower to be so 
qualified would have a material adverse effect on the financial condition, 
business or properties of such Borrower.

     (b) Corporate Power and Authority. Each Borrower is duly authorized and 
empowered to enter into, execute, deliver and perform this Second Amendment, and
each of the Loan Documents to which it is a party. The execution, delivery and 
performance of this Second Amendment and each of the other Loan Documents have 
been duly authorized by all necessary corporate action and do not and will not 
(i) require any consent or approval of the shareholders of any Borrower; (ii) 
contravene any Borrower's charter or by-laws; (iii) violate, or cause any 
Borrower to be in default under, any provision of any law, rule, regulation, 
order, writ, judgment, injunction, decree, determination or award in effect 
having applicability to such Borrower; (iv) result in a breach of or constitute 
a default under any indenture or loan or credit agreement or any other 
agreement, lease or instrument to which any Borrower is a party or by which such
Borrower's properties may be bound or affected; or (v) result in, or require, 
the creation or imposition of any Lien (other than Permitted Liens) upon or with
respect to any of the properties now owned or hereafter acquired by any 
Borrower.

     (c) Legally Enforceable Agreement. This Second Amendment and each of the 
other Loan Documents when delivered under this Second Amendment will be, a 
legal, valid and binding obligation of each Borrower, enforceable against each 
Borrower in accordance with its respective terms subject to bankruptcy, 
reorganization, moratorium or similar laws affecting the enforcement of 
creditors' rights generally.

     (d) No Material Adverse Change. Since December 31, 1995, the date of the 
last financial statements provided by the Borrower to the Bank, there has been 
no material adverse change in the condition, financial or otherwise, of Borrower
as shown on the consolidated balance sheet thereof as of such date and no change
in the aggregate value of property and assets owned by Borrower, except changes 
in the ordinary course of business, none of which individually or in the 
aggregate has been materially adverse.

     (e) Continuous Nature of Representations and Warranties. Each 
representation and warranty contained in the Loan Agreement and the other Loan 
Documents remains accurate, complete and not misleading in any material respect 
on the date of this Second Amendment, except for representations and warranties 
that explicitly relate to an earlier date and changes in the nature of 
Borrower's business or operations that would render the information in any 
exhibit attached thereto either inaccurate, incomplete or misleading, so long as
Bank has consented to such changes or such changes are expressly permitted by 
the Loan Agreement.

<PAGE>
 
Fleet Capital Corporation
January 30, 1996
Page 6

        (f) Perfection Certificate. The attached Perfection Certificate
(Exhibit C hereto) is true, accurate and complete in all respects.

     5. Conditions Precedent.

        Notwithstanding any other provision of this Second Amendment or any of 
the other Loan Documents, and without affecting in any manner the rights of Bank
under the other sections of this Second Amendment, this Second Amendment shall 
not be effective as to Bank unless and until each of the following conditions 
has been and continues to be satisfied:

        (a) Documentation. Bank shall have received, in form and substance 
satisfactory to Bank and its counsel, a duly executed copy of this Second 
Amendment, the endorsements by Specialty to the Notes in the form attached as 
Exhibit A hereto, the Unlimited Guaranty of each of Wakefield and Specialty in 
the form of Exhibit B hereto, the completed Perfection Certificate in the form 
of Exhibit C hereto, the UCC-1 Financing Statements of Specialty, together with 
such additional documents, instruments and certificates as Bank and its counsel 
shall require in connection therewith, all in form and substance satisfactory to
Bank and its counsel.

        (b) No Default. No Event of Default shall exist.

        (c) No Litigation. Except as previously disclosed to and consented to by
Bank, no action, proceeding, investigation, regulation or legislation shall have
been instituted, threatened or proposed before any court, governmental agency or
legislative body to enjoin, restrain or prohibit, or to obtain damages in
respect of, or which is related to or arises out of the Loan Agreement or this
Second Amendment or the consummation of the transactions contemplated thereby or
hereby.

     6. Acknowledgement of Obligations.

        Each Borrower hereby (1) reaffirms and ratifies all of the promises, 
agreements, covenants and obligations to Bank under or in respect of the Loan 
Agreement and other Loan Documents as amended hereby and (2) acknowledges that 
it is unconditionally liable for the punctual and full payment of all 
Obligations, including, without limitation, all charges, fees, expenses and 
costs (including reasonable attorneys' fees and expenses) under the Loan 
Documents, as amended hereby, and that it has no defenses, counterclaims or 
setoffs with respect to full, complete and timely payment and performance of all
Obligations.

     7. Confirmation of Liens.

        Each Borrower acknowledges, confirms and agrees that the Loan Documents,
as amended hereby, are effective to grant to Bank duly perfected, valid and
enforceable first priority security interests and liens in the Collateral
described therein, except for Permitted Liens, and that the locations for such
Collateral specified in the Loan Documents have not changed except

<PAGE>
 
Fleet Capital Corporation
January 30, 1996
Page 7

as provided herein. Borrower further acknowledges and agrees that all 
Obligations of Borrower are and shall be secured by the Collateral.

  8. Miscellaneous.
     --------------

  Except as set forth herein, the undersigned confirms and agrees that the Loan 
Documents remain in full force and effect without amendment or modification of 
any kind. The execution and delivery of this Second Amendment by Bank shall not 
be construed as a waiver by Bank of any Default or Event of Default under the 
Loan Documents. This Second Amendment, together with the Loan Agreement and 
other Loan Documents, constitutes the entire agreement between the parties with 
respect to the subject matter hereof and supersedes all prior dealings, 
correspondence, conversations or communications between the parties with respect
to the subject matter hereof. This Second Amendment and the transactions 
hereunder shall be deemed to be consummated in the Commonwealth of Massachusetts
and shall be governed by and interpreted in accordance with the laws of that 
state. This Second Amendment and the agreements, instruments and documents 
entered into pursuant hereto or in connection herewith shall be "Loan Documents"
under and as defined in the Loan Agreement. Lender consents to the use of the 
proceeds of the $200,000 Equipment Facility Loan to Specialty to repay 
indebtedness owing to Wakefield and up to $1,000,000 in a one-time repayment of 
subordinated debt to Alpha.

  Executed under seal on the date set forth above.

ATTEST:                                    WAKEFIELD ENGINEERING, INC.


                                       By:        /s/  James J. Polakiewicz
- ----------------------------------         -------------------------------------
                                           Name:       James J. Polakiewicz
                                                  ------------------------------
                                           Title:      Vice President--Finance
                                                  ------------------------------

ATTEST:                                    SPECIALTY EXTRUSION CORP.  


         /s/ Barbara Wade              By:        /s/  Johnny J. Blanchard 
- ----------------------------------         -------------------------------------
                                           Name:       Johnny J. Blanchard 
                                                  ------------------------------
                                           Title:      Treasurer            
                                                  ------------------------------

<PAGE>
 
Fleet Capital Corporation
January 30, 1996
Page 8

Accepted in ________, _______________________

on _________________ ____, 199__

FLEET NATIONAL BANK OF
MASSACHUSETTS
f/k/a Shawmut Bank, N.A.

By: _________________________________________

    Name:  __________________________________

    Title: __________________________________
<PAGE>
 
                                   EXHIBIT A

                            PERFECTION CERTIFICATE

  The undersigned, the chief executive or financial officer of Specialty 
Extrusion Corp., a California corporation (the "Borrower"), hereby certifies 
with reference to the Second Amendment to Loan Agreement dated as of January 30,
1996, between the Borrower, Wakefield Engineering, Inc. and Fleet National Bank 
of Massachusetts f/k/a Shawmut Bank, N.A., as Lender (terms defined therein 
being used herein as therein defined), to the Lender and each Lender as follows:

  1. Names. (a) The exact corporate name of the Borrower as it appears in its 
articles of organization is as follows:

  Specialty Extrusion Corp.

  (b) Set forth below is each other corporate name the Borrower has had since 
its organization, together with the date of the relevant change:

  Specialty Acquisition Corp.

  (c) Except as set forth in Schedule 1, the Borrower has not changed its 
identity or corporate structure in any way within the past five years. [Changes 
in identity or corporate structure would include mergers, consolidations and 
acquisitions, as well as any change in the form, nature or jurisdiction of 
corporate organization. If any such change has occurred, include in Schedule 1 
the information required by paragraphs 1, 2 and 3 of this certificate as to each
acquire or constituent party to a merger or consolidation.]

  Specialty Acquisition Corp. acquired Specialty Extrusion Ltd.

  (d) The following is a list of all other names (including trade names or 
similar appellations) used by the Borrower or any of its divisions or other 
business units at any time during the past five years:

  See 1(b)

  2. Current Locations: (a) The chief executive office of the Borrower is 
located at the following address:

<TABLE> 
<CAPTION> 
Mailing Address               County                  State
- ---------------               ------                  -----
<S>                           <C>                     <C>
                              Orange                  California
</TABLE> 

                                       1
<PAGE>
 
  (b) The following are all the locations where the Borrower maintains any books
or records relating to any Accounts:

  See 2(A)

  (c) The following are all the places of business of the Borrower not 
identified above:

  None

  (d) The following are all the locations where the Borrower maintains any 
Inventory not identified above:

  None

  (e) The following are the names and addresses of all Persons other than the 
Borrower which have possession of any of the Borrower's Inventory:

  None

  3. Prior Locations. (a) Set forth below is the information required by 
subparagraphs (a), (b) and (c) of paragraph 2 with respect to each location or 
place of business maintained by the Borrower at any time during the past five 
years:

  None

  (b) Set forth below is the information required by subparagraphs (d) and (e) 
of paragraph 2 with respect to each location or bailee where or with whom 
Inventory has been lodged at any time during the past four months:

  None

  4. File Search Reports. Attached hereto as Schedule 4(a) is a true copy of a 
file search report from the Uniform Commercial Code filing officer in each 
jurisdiction identified in paragraph 2 or 3 above with respect to each name set 
forth in paragraph 1 above. Attached

                                       2

<PAGE>
 
hereto as Schedule 4(b) is a true copy of each financing statement or other 
filing identified in such file search reports.

  See attached report.

  IN WITNESS WHEREOF, I have hereunto set my hands this 30th day of January, 
1996.

                                          SPECIALTY EXTRUSION CORP.


                                          By:      /s/ Johnny J. Blanchard
                                              ----------------------------------
                                              Name:  Johnny J. Blanchard
                                              Title: Treasurer

                                       3
<PAGE>
 
                                AMENDMENT NO. 2
                           TO REVOLVING CREDIT NOTE

  Reference is made to the Revolving Credit Note originally dated June 23, 1994 
issued by the undersigned as amended by Amendment No. 1 thereto dated May 5, 
1995 (the "Note").

  FOR VALUE RECEIVED, the undersigned agrees that the Note is amended as 
follows:

  1. The heading of the Note is amended by deleting the number "$7,000,000.00" 
and substituting in lieu thereof the number "$9,000,000.00".

  2. The Note is amended by deleting the words and number "SEVEN MILLION DOLLARS
($7,000,000.00)" on the fourth line of the Note and substituting in lieu thereof
the words and number "NINE MILLION DOLLARS ($9,000,000.00)".

  3. The Note is amended to provide that Specialty Extrusion Corp., a California
corporation, is a Maker of the Note jointly and severally with Wakefield 
Engineering, Inc.

  4. Except as set forth herein the undersigned jointly and severally 
acknowledge and confirm that the Note remains in full force and effect without 
amendment or modification of any kind.

  Executed under seal on this 30th day of January, 1996.

                                       WAKEFIELD ENGINEERING, INC.


                                       By:       /s/ James J. Polakiewicz
                                           -------------------------------------
                                           Name:     James J. Polakiewicz
                                                  ------------------------------
                                           Title:    Vice President--Finance
                                                  ------------------------------

                                       SPECIALTY EXTRUSION
                                       CORP.


                                       By:       /s/ Johnny J. Blanchard 
                                           -------------------------------------
                                           Name:     Johnny J. Blanchard 
                                                  ------------------------------
                                           Title:    Treasurer              
                                                  ------------------------------

<PAGE>
 
                            EQUIPMENT FACILITY NOTE

$200,000.00                                                Boston, Massachusetts
                                                                January 30, 1996

FOR VALUE RECEIVED, the undersigned ("Maker"), hereby promises to pay to the 
order of Fleet National Bank of Massachusetts (f/k/a Shawmut Bank, N.A.) with a 
place of business at One Federal Street, Boston, Massachusetts 02211 ("Bank"), 
the sum of Two Hundred Thousand Dollars ($200,000.00) together with interest on 
the unpaid principal amount from time to time outstanding prior to maturity at a
fluctuating rate per annum equal to the sum of the Corporate Base Rate plus
three quarters of one percent (3/4 of 1%). The principal amount hereof shall be
repaid in thirty-five (35) equal monthly installments of Five Thousand Five
Hundred Fifty-Five and 55/100 Dollars ($5,555.55), payable on the first day of
each month commencing March 1, 1996 through and a final, thirty-sixth (36th)
installment equal to all unpaid principal and accrued and unpaid interest on
February 1, 1999. Interest shall be paid monthly, in arrears, on the first day
of each month commencing February 1, 1996.

After maturity (whether by acceleration or otherwise), interest shall be payable
on the unpaid principal balance from time to time outstanding at a rate per 
annum equal to the interest rate otherwise applicable hereunder plus three 
percent (3%), until fully paid. Any payment hereunder not paid within ten (10) 
days after the date such payment is due shall be subject to a late charge equal 
to five percent (5%) of the amount overdue.

Interest and fees shall be calculated on the basis of a 360-day year times the 
actual number of days elapsed. At Bank's discretion, all payments will be 
applied first to unpaid accrued interest, then to principal, and then any 
balance to any charges, costs, expenses or late fees outstanding. "Corporate 
Base Rate," as used herein, shall mean for any day the rate on such day as 
designated by Bank as its corporate base rate. Any change in rate resulting from
a change in the Corporate Base Rate shall become effective as of the day on 
which such change in the Corporate Base Rate becomes effective. In no event 
shall interest payable hereunder exceed the highest rate permitted by applicable
law. To the extent any interest received by Bank exceeds the maximum amount 
legally permitted, such payment shall be credited to principal, and any excess 
remaining after full payment of principal shall be refunded to Maker. This Note 
evidences an Equipment Facility Loan under that certain Loan and Security 
Agreement, as amended, (the "Agreement") dated the date hereof between Maker and
Bank and is secured by and entitled to the benefits of the provisions of the 
Agreement and any other instruments or documents executed in connection 
therewith. The principal of this note is subject to prepayment in the manner and
to the extent provided in the Agreement. If an Event of Default (as defined in 
the Agreement) occurs, the entire balance of principal, accrued interest, and 
any and all other fees and charges payable hereunder may become immediately due 
and payable in the manner and with the effect provided in the Agreement.

As security for the payment and performance of Maker's obligations or the 
obligations of any guarantor or endorser hereof to the Bank or any holder hereof
("Holder") now existing or hereafter arising, Holder is hereby granted a lien 
and security interest in and to any and all

                                       1
<PAGE>
 
deposits or other sums at any time credited by or due from Holder to Maker or 
any guarantor or endorser, whether in regular or special depository accounts or 
otherwise, and all moneys, securities and other property and the proceeds 
thereof, now or hereafter held or received by Holder, whether for safekeeping, 
custody, pledge, collection or otherwise. Upon the failure of Maker, or any 
guarantor or endorser hereof, to pay any amount hereunder when due, in 
addition to and not in limitation of any and all rights and remedies of the 
Holder hereunder or otherwise, all of such rights and remedies being cumulative,
Holder may set off any such deposits, other sums, moneys, securities and other 
property and the proceeds thereof against any or all of the obligations of 
Maker, guarantors or endorsers to Holder, without prior notice or demand, and 
regardless of whether or not such obligations are secured by any other 
collateral, and regardless of the adequacy of any such other collateral.

Maker agrees to pay all costs and expenses, including, without limitation, 
reasonable attorneys' fees and expenses incurred, or which may be incurred, by 
Holder in connection with the negotiation, documentation, administration (as 
provided in the Loan Agreement), enforcement and collection of this note and any
other agreements, instruments and documents executed in connection herewith.

Maker and all guarantors and endorsers hereby waive presentment, demand, notice,
protest, and all other demands and notices in connection with the delivery, 
acceptance, performance and enforcement of this note, and assent to extensions 
of the time of payment or forbearance or other indulgence without notice. No 
delay or omission of Holder in exercising any right or remedy hereunder shall 
constitute a waiver of any such right or remedy. Acceptance by Holder of any 
payment after demand shall not be deemed a waiver of such demand. A waiver on 
one occasion shall not operate as a bar to or waiver of any such right or remedy
on any future occasion.

All payments required to be made hereunder shall be made to the Bank at its 
office at One Federal Street, Boston, Massachusetts 02211 or such other address 
as the Bank or any Holder may designate.

This instrument shall be governed by Massachusetts law.

Executed as an instrument under seal as of the date first above written.

WITNESS:                               SPECIALTY EXTRUSION CORP.

    /s/ Barbara Wade                   By:        /s/ Johnny J. Blanchard
- --------------------------                 -------------------------------------
     Barbara Wade                          Name:  Johnny J. Blanchard
                                           Title: Treasurer

                                       2

<PAGE>
 
                                                                    Exhibit 11.1

                ALPHA TECHNOLOGIES GROUP, INC., AND SUBSIDIARIES

                      COMPUTATION OF NET INCOME PER SHARE
          FOR THE QUARTERS ENDED JANUARY 29, 1995 AND JANUARY 28, 1996

                                  (Unaudited)
                     (In Thousands, Except per Share Date)


<TABLE>
<CAPTION>
 
 
 
                                          January 29,  January 28,
                                             1995         1996
                                          -----------  -----------
<S>                                       <C>          <C>
Shares:
     Weighted average common shares          6,099        6,077
      outstanding
 
     Net common shares issuable on
      exercise of stock options                491          649
                                            ------       ------ 
 
Weighted average common and common
 equivalent shares outstanding               6,590        6,726
                                            ======       ====== 
 
Income before minority interest             $   95       $   74
Minority interest                                6           59
                                            ------       ------ 
Net income                                  $  101       $  133
                                            ======       ====== 
                                     
Net income per common and common     
 equivalent share:                   
   Income before minority interest          $ 0.02       $ 0.01
   Minority interest                            --         0.01
                                            ------       ------ 
   Net income                               $ 0.02       $ 0.02
                                            ======       ====== 
</TABLE>
 

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM CONSOLIDATED
BALANCE SHEET-JANUARY 28, 1996 AND CONSOLIDATED STATEMENT OF INCOME FOR THE
THREE MONTHS ENDED JANUARY 28, 1996 AND IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          OCT-27-1996
<PERIOD-START>                             OCT-30-1995
<PERIOD-END>                               JAN-28-1996
<CASH>                                           4,683
<SECURITIES>                                         0
<RECEIVABLES>                                   11,041
<ALLOWANCES>                                       223
<INVENTORY>                                      8,621
<CURRENT-ASSETS>                                25,837
<PP&E>                                          12,665
<DEPRECIATION>                                   1,747
<TOTAL-ASSETS>                                  42,181
<CURRENT-LIABILITIES>                           10,881
<BONDS>                                          9,408
                                0
                                          0
<COMMON>                                           214
<OTHER-SE>                                      19,020
<TOTAL-LIABILITY-AND-EQUITY>                    42,181
<SALES>                                         17,063
<TOTAL-REVENUES>                                17,063
<CGS>                                           13,318
<TOTAL-COSTS>                                   13,318
<OTHER-EXPENSES>                                 3,399
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 213
<INCOME-PRETAX>                                    133
<INCOME-TAX>                                        59
<INCOME-CONTINUING>                                133
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       133
<EPS-PRIMARY>                                      .02
<EPS-DILUTED>                                        0
        

</TABLE>


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