THERMWOOD CORP
POS AM, 1995-06-30
SPECIAL INDUSTRY MACHINERY (NO METALWORKING MACHINERY)
Previous: NEW IBERIA BANCORP INC, DEFA14A, 1995-06-30
Next: BELLSOUTH CORP, 8-K, 1995-06-30




As filed with the Securities and Exchange Commission on June 30, 1995
                              

                                    Registration No. 33-54756


                 SECURITIES AND EXCHANGE COMMISSION
                       WASHINGTON, D.C. 20549
                              
                              
                            FORM SB-2
                     REGISTRATION STATEMENT
                             UNDER
                   THE SECURITIES ACT OF 1933
                              
                (Post Effective Amendment No. 1)
                              
                              
                      THERMWOOD CORPORATION
       (Exact name of issuer as specified in its charter)
                              
 Indiana                  3553                       35-1169185
(State or jurisdiction   (Primary Standard          (I.R.S. Employer
of incorporation or      Industrial Classification  Identification No.)
organization             Code Number
                              
 Old Buffaloville Road, Dale, Indiana 47523, (812) 937-4476
     (Address and telephone number of principal offices)
                              
         Old Buffaloville Road, Dale, Indiana 47523
(Address of principal place of business or intended
principal place of business)
                              
                     Kenneth J. Susnjara
                   President and Chairman
                    Thermwood Corporation
                    Old Buffaloville Road
                     Dale, Indiana 47523
                       (812) 937-4476
  (Name, address, including zip code, and telephone number,
         including area code, of agent for service)
                              
                              
                              
                         Copies to:
                              
Barry Feiner, Esq.                      Peter N. Lalos, Esq.
745 Fifth Avenue                        Lalos & Keegan
Suite 1701                              1156 Nineteenth Street, NW
New York, New York 10151-0008           Fifth Floor
                                        Washington, D.C. 20036-3703

Approximate  date of commencement of proposed  sale  to  the
public:   As  soon as practicable after the  Post  Effective
Amendment to the Registration Statement becomes effective.
^
                    THERMWOOD CORPORATION
                              
       Cross Reference Sheet Pursuant to Rule 404 (a)

                                                   Caption in
Part I         Information Required in Prospectus  Prospectus

Item 1. Front of Registration Statement           Outside Front
        and Outside Front Cover of                Cover Page
        Prospectus.

Item 2. Inside Front and Outside Back Cover       Footnotes to Outside
        Pages of Prospectus.                      Front Cover Page
                                                  and Outside Back
                                                  Cover Page

Item 3. Summary Information and              Prospectus Summary;
        Risk Factors.                        Thermwood
                                             Corporation; Risk Factors

Item 4. Use of Proceeds.                     Use of Proceeds

Item 5. Determination of Offering Price.     Outside Front Cover
                                             Page

Item 6. Dilution.                            Not Applicable

Item 7. Selling Security Holders.            Principal and Selling
                                             Stockholders

Item 8. Plan of Distribution.                Outside Front Cover
                                             Page Plan of
                                             Distribution

Item 9. Legal Proceedings.                   Legal Proceedings


Item 10.  Directors, Executive Officers,     Management;
          Promoters and Control Persons.     Principal and Selling
                                             Stockholders

Item 11.  Security Ownership of              Principal and Selling
          Certain Beneficial Owners          Stockholders
          and Management.

Item 12.  Description of the Securities.     Capitalization;
                                             Description of
                                             Debentures;
                                             Description of
                                             Securities

Item 13.  Interest of Named Experts          Not applicable
          and Counsel.
Item 14.  Disclosure of Commission           Not applicable
          Position on Indemnification
          for Securities Act Liabilities.

Item 15.  Organization within Last           Not applicable
          Five Years.

Item 16.  Description of Business.           Prospectus
                                             Summary;
                                             Thermwood
                                             Corporation;
                                             Business; Principal
                                             and Selling
                                             Stockholders;
                                             Certain Transactions;
                                             Description of
                                             Debentures; Descrip-
                                             tion of Securities;
                                             Selected Financial
                                             Data; Management's
                                             Discussion and
                                             Analysis ofFinancial
                                             Condition and Results
                                             of Operations; Finan-
                                             cial Statements;
                                             Management

Item 17.  Management's Discussion and        Management's
          Analysis or Plan of Operation.     Discussion
                                             and Analysis of
                                             Financial Condition
                                             and Results of
                                             Operations

Item 18.  Description of Property.           Business

Item 19.  Certain Relationships and          Certain Transactions
          Related Transactions.

Item 20.  Market for Common Equity           Outside Front Cover
          and Related Stockholder Matters.   Page; Price Range of
                                             Common Stock and
                                             Dividend Policy;
                                             Description of
                                             Securities

Item 21.  Executive Compensation.            Management

Item 22.  Financial Statements.              Prospectus Summary,
                                             Selected Financial Data;
                                             Financial Statements

Item 23.  Changes in and Disagreements
          with Accountants on Accounting
          and Financial Disclosure.          Not applicable
PROSPECTUS

                    THERMWOOD CORPORATION
                              
                      3,277,500 SHARES
                             OF
                        COMMON STOCK
                              
           ______________________________________
                              

This  Prospectus relates to an aggregate of 3,105,000 shares
of  common  stock,  no par value, (the "Shares"  or  "Common
Stock")   of   Thermwood  Corporation  (the   "Company"   or
Thermwood) of which up to 2,070,000 are issuable upon  the
conversion  of  the  Company's 12% Convertible  Subordinated
Debentures  (the  Debentures)  and  up  to  1,035,000  are
issuable  upon the exercise of an aggregate of 1,035,000  of
the Company's Redeemable Common Stock Purchase Warrants (the
"Redeemable   Warrants").   This   Prospectus   covers   the
conversion  of  the  Debentures  and  the  exercise  of  the
Redeemable Warrants in addition to the resale of the  Shares
acquired thereby.

The  Debentures, which are unsecured, are convertible  prior
to maturity, unless previously redeemed, at any time, into
shares  of the Company's Common Stock at a conversion  price
of  $1.00  per  share.  Interest is payable quarterly.   The
Debentures are not secured by a sinking fund or otherwise or
personally guaranteed.  They are subordinated to all of  the
Company's  Senior Debt, as defined herein, which is  secured
by  all  of  the Company's assets.  As of May 31, 1995,  the
Company  had no Senior Debt.  The Indenture which  governs
the  terms of the Debentures does not limit the amount  that
the Company may borrow.  The Company may, on 30 days prior
written  notice, with the approval of Dickinson &  Co.,  the
underwriter  of the public offering in which the  Debentures
and  Redeemable  Warrants  were  sold  (the  "Underwriter"),
redeem  the Debentures, in whole or in part, if the  closing
price  of the Common Stock for the immediately preceding  30
consecutive trading days equals or exceeds $2.50 per  share.
The  redemption  price  will be 105% plus  accrued  interest
through  the  date  of  redemption.   See  "Description   of
Debentures."

Each   Redeemable  Warrant  entitles  the  holder,   through
February 21, 1996, to purchase one share of Common Stock  at
a  price of $3.00 per share.  The Company may, on 30  days
prior  written notice, with the approval of the Underwriter,
redeem  all of the Redeemable Warrants for $0.05 per Warrant
if  the per share closing price of the Common Stock for  the
immediately preceding 20 consecutive trading days equals  or
exceeds  150%  of  the  then Warrant  exercise  price.   See
"Description of Securities; Redeemable Warrants."

The  conversion  price of the Debentures  and  the  exercise
price  of  the  Warrants  are subject  to  adjustment  under
certain circumstances.

Also   offered  pursuant  to  this  Prospectus  by   selling
stockholders (the "Selling Stockholders") are 172,500 shares
of  Common Stock.  See "Certain Transactions" and "Principal
and Selling Stockholders."  The Company will not receive any
of  the  proceeds from the sale of the shares by the Selling
Stockholders.

The Common Stock is traded on the American and Pacific Stock
Exchanges  under the symbol "THM."  On June  16,  1995,  the
last  sale  price for the Common Stock, as reported  on  the
American   Stock  Exchange,  was  $1.63  per   share.    The
Debentures and Redeemable Warrants are traded on the Pacific
Stock   Exchange   under  the  symbols  THM.D   and   THMWS,
respectively.   See "Price Range of Securities and  Dividend
Policy."

THESE  SECURITIES HAVE NOT BEEN APPROVED OR  DISAPPROVED  BY
THE   SECURITIES  AND  EXCHANGE  COMMISSION  NOR   HAS   THE
COMMISSION  PASSED  UPON THE ACCURACY OR  ADEQUACY  OF  THIS
PROSPECTUS.   ANY  REPRESENTATION  TO  THE  CONTRARY  IS   A
CRIMINAL OFFENSE.
                              

AN  INVESTMENT IN THE SHARES OFFERED HEREBY INVOLVES CERTAIN
RISKS.  SEE "RISK FACTORS."


The  Debentures will be converted and the Warrants  will  be
exercised  on a "best efforts only" basis.  Accordingly,  no
minimum  number of Debentures need be converted or  Warrants
exercised.   The Company will receive no proceeds  from  the
conversion of the Debentures but such conversion will result
in  the  termination  of these obligations.   The  following
table sets forth information relating to the exercise of the
Redeemable  Warrants and the sale of Shares by  the  Selling
Stockholders.
<TABLE>
<CAPTION>
                                                  Proceeds    Proceeds
                      Price to      Underwriting  to the      to Selling
                      Public        Discounts (1) Company (2) Stockholders
<S>                   <C>              <C>         <C>          <C>
Per Share Exercise of
Redeemable Warrants   $3.00 (3)        $ 0        $3.00        $ 0
Per Share Sale by
Selling Stockholders    (4)            $ 0        $   0         (4)
Total              $3,075,000 (3) (4)  $ 0       $3,075,000     (4)
</TABLE>
(1)   No underwriting discounts or commissions will be  paid
with respect to the exercise of the Warrants.

(2)   Before  deducting  expenses  payable  by  the  Company
estimated at an aggregate of $30,000.

(3)    All  proceeds  received  during  the  offering,  less
expenses, will be remitted to the Company.

(4)   The  shares  of Common Stock are to  be  sold  by  the
Selling Stockholders at prevailing market prices. 

                    THERMWOOD CORPORATION
                    Old Buffaloville Road
                    Dale, Indiana 47523
                              
The date of this Prospectus is February 22, 1993, as amended
June 30, 1995.

No  person has been authorized to give any information or to
make  any representations other than those contained in this
Prospectus,  and,  if  given or made,  such  information  or
representations  must  not be relied  upon  as  having  been
authorized  by  the Company.  All information  contained  in
this  Prospectus  is  as of the date  hereof.   Neither  the
delivery  of  this  Prospectus nor any sale  made  hereunder
shall, under any circumstances, create any implication  that
there has been no change in the affairs of the Company since
the  date  as  of  which the information is furnished.  This
Prospectus  does not constitute an offer or solicitation  by
anyone   in  any  jurisdiction  in  which  such   offer   or
solicitation  is  not  authorized, or in  which  the  person
making such offer or solicitation is not qualified to do so,
or  to  any person to whom it is unlawful to make such offer
or solicitation.
                              
                              
                      TABLE OF CONTENTS

Item                                              Page

Available Information . . . . . . . . . . . . . .    ?
Prospectus Summary  . . . . . . . . . . . . . . . .  ?
Risk Factors  . . . . . . . . . . . . . . . . . . .  ?
Thermwood Corporation . . . . . . . . . . . . . . .  ?
Use of Proceeds . . . . . . . . . . . . . . . . . .  ?
Price Range of Common
   Stock and Dividend Policy . . . . . . . . . . . . ?
Capitalization . . . . . . . . . . . . . . . . . . . ?
Selected Financial Data . . . . . . . . . . . . . .  ?
Management's Discussion and
   Analysis of Financial Condition
   and Results of Operations . . . . . . . . . . . . ?
Business  . . . . . . . . . . . . . . . . . . . . .  ?
Management . . . . . . . . . . . . . . . . . . . . . ?
Certain Transactions . . . . . . . . . . . . . . . . ?
Principal and Selling Stockholders  . . . . . . . .  ?
Description of Debentures . . . . . . . . . . . . .  ?
Description of Securities . . . . . . . . . . . . .  ?
Requirement for Current Registration  . . . . . . .  ?
Plan of Distribution  . . . . . . . . . . . . . . .  ?
Legal Proceedings . . . . . . . . . . . . . . . . .  ?
Legal Matters  . . . . . . . . . . . . . . . . . . . ?
Experts  . . . . . . . . . . . . . . . . . . . . . . ?
Index to Financial Statements   . . . . . . . . . .F-1

                              
                              
                    AVAILABLE INFORMATION

The  Company  has  filed  with the Securities  and  Exchange
Commission  (the "Commission") a registration  statement  on
Form SB-2 (the "Registration Statement) under the Securities
Act  of  1933  (the "Securities Act ") with respect  to  the
securities offered by this Prospectus.  This Prospectus does
not  contain  all  of  the  information  set  forth  in  the
Registration Statement, certain parts of which  are  omitted
in   accordance  with  the  rules  and  regulations  of  the
Commission.   For further information with  respect  to  the
Company  and  this  offering,  reference  is  made  to   the
Registration   Statement,  including  the   exhibits   filed
therewith  and  otherwise incorporated  therein,  copies  of
which  are  available  for inspection from  the  Commission.
Statements  contained in this Prospectus as to the  contents
of  any  contract  or  other document  are  not  necessarily
complete and, where the contract or other document has  been
filed as an exhibit to the Registration Statement, each such
statement is qualified in all respects by reference  to  the
applicable document filed with the Commission.

The  Company  is subject to the information requirements  of
the  Securities  Exchange Act of 1934 (the  "Exchange  Act")
and,  in  accordance  therewith,  files  reports  and  other
information with the Commission.  Reports, Proxy  Statements
and  other information filed by the Company can be inspected
and copied at the public reference facilities maintained  by
the  Commission  at 450 Fifth Street, NW,  Washington,  D.C.
20549 and at the Commission's Northeast and Midwest Regional
Offices located respectively at 7 World Trade Center,  Suite
1300, New York, New York 10048 and Citicorp Center, 500 West
Madison  Street,  Suite 1400, Chicago, Illinois  60661-2511.
Copies  of  such  material can be obtained from  the  Public
Reference Section of the Commission at 450 Fifth Street, NW,
Washington,  D.C. 20549 upon payment of the fees  prescribed
by  the Commission.  The Company's Common Stock is listed on
the  American  and Pacific Stock Exchanges.  Reports,  Proxy
Statements and other information concerning the Company  can
be inspected at these Exchanges.
                              


                     PROSPECTUS SUMMARY
                              
The  following summary is qualified in its entirety  by  the
detailed information and financial statements (including the
notes  thereto) appearing elsewhere in this Prospectus.   As
used in this Prospectus, the terms "Company" and "Thermwood"
refer to Thermwood Corporation unless otherwise indicated by
the context.

The Company

Thermwood  is a manufacturer of computer based  systems  and
equipment.  It develops, produces, markets and services  (i)
computer-controlled  machine  tools  under   the   trademark
CARTESIAN 5 that perform high speed machining, trimming  and
routing  functions; and (ii) wood carving machine  robots.
It  also markets technical services in conjunction with  the
sale  and  maintenance of its products.   In  addition,  the
Company  manufactures machine control  systems  and  related
computer  software which it uses primarily in its  automated
industrial  equipment.  It has independently marketed  these
systems  on  a  limited basis to others under the  trademark
SuperControl  but  ceased such sales  activities  in  fiscal
1993.   The  Company has manufactured and marketed  aircraft
avionic   systems  under  the  trademark  DIGITAL  SKY   but
terminated  these operations in January 1994  in  accordance
with  an  agreement pursuant to which it sold the rights  to
these products.  See "Business; Products."

Thermwood's  industrial products perform certain  production
functions   or  automate  specific  tasks  accomplished   in
factories.   These  products  are  used  in  a  variety   of
manufacturing  operations.   The  CARTESIAN  5  systems  are
primarily employed to cut or machine materials such as wood,
plastic  and  non-ferrous metal into final  shape. The
SuperControl systems can control the operation of a  variety
of industrial machines and machine tools.

Thermwood's  primary  marketing  strategy  is   to   provide
machines which combine operations traditionally performed on
several  different  machines.  It attempts  to  provide  the
lowest  cost machines which will reliably perform  functions
required  by the customer.  Management believes  that  costs
can  be  kept  low by producing components which competitors
generally purchase from others.  Control systems and  router
spindles are two examples of these components.

Conversion of Debt to Equity

In  order to restructure its capital and provide relief from
its  debt service obligations, the Company, on November  18,
1993,  converted  an  aggregate  of  $3,437,120  owed  to  a
director  into an aggregate of 1,000,000 shares of Series  A
Preferred    Stock.    See   "Certain   Transactions"    and
Description of Securities; Preferred Stock.

Risk Factors

Investment  in the Company  involves  certain risks.   These
include,   among   others,   the   following:    (i)   rapid
technological change; (ii) competition; (iii) dependence  on
dealer  network  and  key management;  and  (iv)  effect  of
adverse economic conditions.  See "Risk Factors."



<TABLE>
The Offering

<S>                                    <C>
Securities Offered
  By the Company - Common Stock
    Conversion of Debentures           2,070,000 shares
    Exercise of Redeemable Warrants    1,035,000 shares
  By the Selling Stockholders -
    Common Stock                         172,500 shares

Offering price per Unit
  On conversion of Debentures           $1.00 per share
  On exercise of Redeemable Warrants    $3.00 per share
  Sales by Selling Stockholders         Prevailing market prices

Debenture Interest Payment Dates        Quarterly on January 1,
                                        April  1, July 1, and
                                        October 1.

Debenture Covenants                     Limitations on cash dividends
                                        and other cash distributions
                                        to stockholders as well
                                        certain dealings with its
                                        officers and directors under
                                        certain circumstances.

Debenture Conversion Rights             $1.00 per share of Common
                                        Stock, subject to change under
                                        certain conditions.

Debenture Redemption                    The Company may, on 30 days
                                        prior written notice, with the
                                        approval of the Underwriter,
                                        redeem the Debentures, in
                                        whole or in part, if the
                                        closing price of the Common
                                        Stock for the immediately
                                        preceding 30 consecutive
                                        trading days equals or exceeds
                                        $2.50 per share.  The
                                        redemption price will be 105%
                                        plus accrued interest through
                                        the date of redemption.

Debenture Subordination;
   No Sinking Fund, other
   Security or Guarantees               Subordinated to all Senior
                                        Debt, as defined, none of
                                        which, as of May 31, 1995 was
                                        outstanding. Debenture holders
                                        may recover less ratably than
                                        holders of Senior Debt. 
                                        The Debentures are not secured
                                        by a sinking fund or otherwise
                                        and are not guaranteed.  The
                                        Indenture does not limit the
                                        amount the Company may borrow.


Warrant Exercise Rights                The Redeemable Warrants are
                                       exercisable   at   $3.00   per
                                       share, subject to change under
                                       certain conditions.  The price
                                       of  the Company's Common Stock
                                       has   not  reached  $3.00  per
                                       share  since October 1989  and
                                       there is no assurance that  it
                                       will ever  again attain such a
                                       level.   See  "Risk   Factors;
                                       Arbitrary   Determination   of
                                       Warrant  Exercise Price."

Warrant Redemption                     The  Company may, with  the
                                       consent of the Underwriter, on
                                       30  days prior written notice,
                                       redeem  all  of the Redeemable
                                       Warrants for $0.05 per Warrant
                                       if the per share closing price
                                       of  the  Common Stock for  the
                                       immediately    preceding    20
                                       consecutive    trading    days
                                       equals or exceeds 150% of  the
                                       then Warrant exercise price.

Estimated net proceeds to
   the Company (1)                     $3,075,000

Use of Proceeds                        Retirement  of Debentures  and
                                       Working Capital.
Common Stock outstanding
  prior to the Offering                5,149,546

Common Stock outstanding
   after the Offering (2)              8,254,546

American Stock Exchange and Pacific
Stock Exchange Symbol
  for Common Stock                     THM
Pacific Stock Exchange Symbol
  for Debentures                       THM.D
  for Redeemable Warrants              THMWS
</TABLE>
(1)   Upon  exercise  of all Redeemable Warrants  and  after
deducting  $30,000  for  the expenses  of  this  offering
payable  by  the  Company.   The  Company  will  receive  no
proceeds  from  the  conversion of the Debentures  but  such
conversion   will  result  in  the  termination   of   these
obligations.  See "Use of Proceeds."

(2)   Excludes  (i) 400,000 shares reserved  for  issuance
under  the  Company's Qualified Stock Option Plan  of  which
options to purchase 175,000 shares have been granted and are
currently  exercisable;  (ii) 350,000  shares  reserved  for
issuance under the Company's Non-Qualified Stock Option Plan
of  which  options  to  purchase 200,000  shares  have  been
granted and are currently exercisable; (iii) 600,000  shares
reserved  for issuance upon exercise of options  granted  to
the   Company's  President,  all  of  which  are   currently
exercisable;  (iv) 30,000 shares reserved for issuance  upon
exercise  of  options  granted  to  the  Company's   general
counsel,  all of which are currently exercisable;  and   (v)
30,000 shares reserved for issuance upon exercise of options
granted   to  an  employee,  all  of  which  are   currently
exercisable.  See "Management; Stock Options."
                              
                SUMMARY FINANCIAL INFORMATION

The summary financial information set forth below is derived
from  the financial statements appearing elsewhere  in  this
Prospectus  and  should  be read in  conjunction  therewith,
including the notes thereto.
<TABLE>
Statement of Operations Data
<CAPTION>
                                 Nine Months Ended             Year Ended
                                     April 30                   July 31
                                  1995       1994         1994          1993
<S>                         <C>         <C>         <C>          <C>
Net Sales....................$8,871,743  $7,225,020  $9,985,341  $10,825,003
Cost of Sales.................5,417,245   4,798,576   6,406,800    8,652,140
Operating Expenses........    2,416,840   2,212,946   3,036,408    2,959,976
Operating Income (Loss)....   1,037,658     213,498     542,133     (787,113)
Net Other Income (Expense)     (208,046)   (332,832)   (405,987)    (607,125)
Net Income (Loss)...........    814,712     (57,556)    208,161   (1,360,057)
Net Income (Loss) Per Share      0.10        (0.03)       0.00       (0.27)
</TABLE>
<TABLE>
Balance Sheet Data
<CAPTION>
                                April 30, 1995
                                As Adjusted (1)

                                                   Conversion
                                                  of Bonds and
                                   Conversion      Exercise of
                         Actual     of Bonds        Warrants     July 31, 1994
<S>                    <C>          <C>             <C>         <C>
Working Capital        $2,335,993   $2,305,993 (2)  $5,410,993  $1,706,268
Total Assets            6,493,771    6,493,771       9,598,771   5,417,565
Long-term Liabilities
  less Current Portion  1,868,090       23,172          23,172   1,861,741
Stockholders'  Equity   1,988,328    3,803,246       6,908,246   1,455,598
</TABLE>
(1)  Adjusted to give effect to the conversion of Bonds, net
of  unamortized discount, of $1,844,918 to 2,070,000 Shares,
the  issuance and sale of 1,035,000 Shares upon the exercise
of  all  of  the  Redeemable Warrants and  the  use  of  the
estimated net proceeds thereof.  See "Use of Proceeds."

(2)   Assumes the $30,000 estimated cost of the offering  is
allocated entirely to the conversion of the Debentures.




                         RISK FACTORS

The securities offered hereby involve certain risks.  Such
risks include, but are not necessarily limited to, the  risk
factors  described below.  Each prospective investor  should
carefully  consider the following risk factors  relating  to
the  Company  and this offering before making an  investment
decision.

1.    Fluctuation  in Operating Results.   The  Company  has
historically  experienced  fluctuations  in  its   operating
results  arising  from changes in economic  conditions,  the
market  and competition.  The impact of the introduction  of
new  products  or  the  development of enhancements  by  the
Company   or   its  competitors  could  also  affect   these
fluctuations.  There is no assurance that these fluctuations
will  not  continue  in which event the  Company's  business
could be adversely affected.

2.    Risks  of International Market Factors.  Approximately
9%  of the Company's sales during the 1994 fiscal year  were
made  outside of the United States and management  estimates
that  such  non-domestic sales were approximately 6%  during
the  first nine months of the Company's current fiscal year.
The  Company is currently seeking a European distributor for
its  products.   There are significant  risks  in  marketing
products  in  foreign  countries.    These  include,   among
others,  the  difficulty of administering  business  abroad,
exposure  to  currency  fluctuations  and  devaluations   or
restrictions on money supplies, foreign and domestic  export
laws  and regulations, taxation, tariffs, import quotas  and
restrictions, shipping interruptions, and other economic and
political  events totally beyond the Company's control.   In
addition,  the Company's ability to prevent the unauthorized
use of its technology in foreign countries may be difficult.

3.     Possible  Restriction  On  Ability  To  Utilize   Net
Operating Loss Carryforwards Resulting From Change In Equity
Ownership.   As  of  July 31, 1994, the Company  had  a  net
operating  loss  carryforwards of approximately  $8,185,000.
The amount of these loss carryforwards which can be used  to
reduce  future  taxable income, if any, may be  reduced  by,
among  other things, future changes in the ownership of  the
Company's  Common Stock.  Internal Revenue Code Section  382
would  limit  the amount of future taxable income,  if  any,
that could be offset by the net operating loss carryforwards
if,  at any time, the percentage of the stock of the Company
owned by one or more 5% shareholders increases by more  than
50% over the lowest percent of the Company's stock owned  by
such  shareholders  during the preceding three-year  period.
As  of  July 31, 1994, no carryforwards had been limited  by
Section   382.   See  Note  J  to  Notes  to  the  Financial
Statements.

4.    Substantial  Dependence  on  Dealer  Network.   The
Company's products are marketed primarily through  a  number
of   dealers.   Accordingly, the Company is  substantially
dependent  upon its agreements with such third  parties,  as
well as their viability and financial stability, to generate
revenues.   Because  the agreements are not  exclusive,  the
dealers  are permitted to sell products that compete  with
Thermwood's  products.  The loss of  any  of  the  Company's
major   dealers,  in  the absence of  similar  replacement
arrangements, could have a materially adverse effect on  the
Company's  business.   For the fiscal year  ended  July  31,
1994, approximately 15% of the Company's sales were effected
through  a dealer owned by the Company's president  and  his
wife.  For the nine-month period ended April 30, 1995,  that
dealer  accounted  for approximately 35%  of  the  Company's
sales and another dealer accounted for approximately 16%  of
the  Company's  sales.      See "Business;  Marketing"  and
"Certain Transactions."

5.     Dependence  on  and  Intense  Competition   for   Key
Personnel.   Primary responsibility for the conduct  of  the
Company's  affairs  rests  with  Kenneth  J.  Susnjara,  the
Company's   President  and  Chief  Executive  and  Operating
Officer.   There  can be no assurance that  if  the  Company
should  lose his services, a qualified replacement could  be
obtained.  The Company does not have an employment agreement
with    Mr.    Susnjara.     See   "Management;    Executive
Compensation."  Thermwood's future success also  depends  in
large  part  on the continued service of its key management,
manufacturing and marketing personnel and on its ability  to
attract and retain qualified employees.  The competition for
such  personnel  is intense and the loss  of  key  employees
could have a materially adverse impact on the Company.   See
"Management; Directors and Executive Officers."

6.     Competition.     There  are  many  manufacturers   of
automated machining systems, industrial robot equipment, and
CNC   controllers   in   the  United  States   and   abroad,
particularly  in  Japan  and  Europe.   A  number  of  these
manufacturers  are  larger, better financed  and  have  more
resources  than  does the Company.  Many of them  have  been
engaged  in manufacturing and marketing automated industrial
equipment longer than Thermwood.  Furthermore, the number of
companies offering routing equipment has increased and it is
management's opinion that the market cannot support  all  of
them.     Although management believes that only  a  limited
number  of companies currently offer multiple task equipment
of  the  type  marketed by Thermwood, other  companies  with
significantly  greater  financial  resources   and   product
recognition  could enter this market, in   which  event  the
Company's  ability to compete could be materially  adversely
affected.  See "Business; Competition."

7.    Rapid  Technological Change and Risk of  Obsolescence.
Automated  industrial  equipment  is subject  to  rapid  and
often unexpected technological changes.  The ability of  the
Company  to  market its products will depend in  large  part
upon its anticipating and adapting to such changes.  If  the
Company  fails  to  respond to technological  advances,  its
products  may  become obsolete.  Furthermore,  even  if  the
Company  meets  such  technological advances,  there  is  no
assurance that its products will continue to be competitive.
See  "Business; Industry Background, Products,  Research
and Development, and Patents, Trade Secrets and Trademarks."

8.    Possible Product Liability Which Could Be Significant.
The   risk   of  accidents  involving  automated  industrial
equipment  is  significant.  Physical damage  to  industrial
property and workers can be extensive and serious when  such
machinery  malfunctions  or  is  improperly  operated.   The
Company, as a manufacturer of this equipment, may be subject
to  claims if its products should malfunction.  Although the
Company  has not been subject to significant claims  in  the
past  and it maintains insurance covering liability up to  a
general  aggregate  limit  of  $5,000,000  which  management
believes is adequate to cover these risks, no assurance  can
be  given that if claims are exerted, such coverage will  be
adequate  to  satisfy  any liability that  the  Company  may
sustain,  which could include personal injury  and  punitive
damages.  In addition, in the event that the Company  should
lose  its insurance, there is no assurance that it  will  be
able  to obtain new coverage at acceptable costs, if at all.
Failure  to  maintain product liability  insurance  coverage
could  have  a  materially adverse affect on  the  Company's
business.   The  Company has maintained liability  insurance
for over 12 years for annual periods commencing on the first
day of May each year.

9.    Patents and Proprietary Rights.  Although the  Company
owns  a  number  of  patents  on  its  products,  it  relies
primarily  on trade secret laws to protect its technologies,
innovations and other proprietary property.  There can be no
assurance  that  trade  secrets will  be  established,  that
secrecy   obligations   in   effect   for   its   employees,
distributors,  suppliers and customers will  be  honored  or
that  others  will  not  independently  develop  similar  or
superior  technology.  To the extent that key  employees  or
other   third   parties   apply  technological   information
independently  developed  by  them  or  by  others  to   the
Company's products, disputes may arise as to the proprietary
rights  to  such  information which may not be  resolved  in
favor   of   the  Company.   There  is  no  assurance   that
Thermwood's  products  will not infringe  patents  or  other
rights  owned  by  others, licenses  to  which  may  not  be
available  on commercially reasonable terms to the  Company,
if  at  all.  Moreover, there can be no assurance  that  the
Company will have the financial or other resources necessary
to  enforce  or defend a patent infringement or  proprietary
rights  violation which may be protracted as well as costly.
In  addition,  if  the  Company's  products  are  deemed  to
infringe  upon the patents or proprietary rights of  others,
the  Company  could,  under  certain  circumstances,  become
liable  for  damages,  which could also  have  a  materially
adverse  effect on it.  ^  The Company has not been involved
in   any   claims   concerning  patent  infringement.    See
"Business; Patents, Trade Secrets and Trademarks."

10.        Control  By  Management.  If all  of  the  Shares
offered   hereby  are  sold,  the  Company's  officers   and
directors  will  own  approximately 29% of  the  outstanding
Common  Stock.   The Company's Articles of Incorporation  do
not   provide  for  cumulative  voting.   Accordingly,   the
Company's current management, if they act as a group, may be
able to elect all of the Company's directors and continue to
control   the   Company's  affairs  and   operations.    See
"Management;  Directors and Executive Officers,"  "Principal
and  Selling  Stockholders" and "Description of  Securities;
Common Stock."

11.   Subordination of Debentures to all of Company's Senior
Debt;  No  Sinking Fund or Guarantees; Risk  of  Failure  to
Service   or   Redeem   Debentures.   The   Debentures   are
subordinated  to  all of the Company's  current  and  future
Senior  Debt (as defined in the Indenture which governs  the
terms  of  the Debentures) and are not secured by a  sinking
fund  or  otherwise or personally guaranteed.  As a  result,
Debenture holders are dependent upon the Company's resources
and  the  Company's  ability to generate sufficient  revenue
from  operations to satisfy all of its obligations  on  such
indebtedness in addition to servicing the Debentures.  As of
May  31  1995,  the Company had no Senior  Debt.   The
Company  expects,  from  time to time,  to  make  additional
borrowings which will constitute Senior Debt.  If a  default
were  to occur, there is no assurance that Debenture holders
would be able to obtain repayment of the sums then due under
their   Debentures.    See   "Description   of   Debentures;
Subordination of Debentures."

12.  Limitation on Right to Pursue Remedies.  The Debentures
have  been issued under an Indenture which governs the terms
of  the  Debentures.   The Indenture provides,  among  other
things,  that  in  the  event the Company  should  commit  a
default,  unless the holders of 25% of the principal  amount
of  the Debentures elect to declare a default, no individual
Debenture holder will have the right to pursue his  remedies
thereunder.   See  "Description  of  Debentures;  Events  of
Default, Notice and Waiver."

13.   Anti  Take  Over  Provisions of the  Indiana  Business
Corporation Law. The  Indiana  Business Corporation Law
contains  provisions which may enable management to retain
control and resist a takeover of the Company.  Accordingly,
these provisions could discourage or make more difficult a
merger or other type of corporate reorganization even if
they could be favorable to the interests of the stockholders.
See "Description of Securities; Corporate Law Anti Takeover
Provisions."

14.   Preferred  Stock; Ability to Use  as  Anti  Take  Over
Device.   The Company's Articles of Incorporation  authorize
the  issuance  of  2,000,000 shares of non-voting  preferred
stock  (the  "Preferred  Stock"),  1,000,000  of  which  are
currently  outstanding.   The Board  of  Directors  has  the
right,  without  stockholder approval, to fix  the  relative
rights and preferences of such Stock, which would affect the
rights  of the holders of the Common Stock regarding,  among
other  things,  dividends  and liquidation.   The  Preferred
Stock  may  also  be issued to deter or delay  a  change  in
control  of  the Company that may be opposed  by  management
even  if the transaction could be favorable to stockholders.
See "Description of Securities; Preferred Stock."

15.   Lack  of Dividends.  The Company has never declared  a
dividend on its Common Stock and does not expect to pay cash
dividends  in the foreseeable future.  It currently  intends
to  retain  all earnings in its business except for  amounts
used to pay dividends on the currently outstanding Preferred
Stock.  See "Price Range of Common Stock; Dividend  Policy,"
"Certain   Transactions"  and  "Description  of  Securities;
Preferred Stock."

16.   Effect  of  Outstanding Options.  There are  currently
outstanding  options to purchase up to 1,035,000  shares  of
Common  Stock over the next several years at prices  ranging
from $1.00 to $10.00 per share.  These options, all of which
are exercisable, give the holders thereof an opportunity  to
profit  from a rise in the market price of the Common  Stock
with  a  resulting dilution in the interests  of  the  other
stockholders.  Further, the terms on which the  Company  may
obtain  additional  financing  during  that  period  may  be
adversely  affected by the existence of these  options.  The
holders of the options are likely to exercise them at a time
when   the  Company  would  otherwise  be  able  to   obtain
additional capital through an equity financing on terms more
favorable   than  those  provided  by  the   options.    See
"Management; Stock Options."

17.   Effect of Rule 15c2-6:  Possible Inability to Sell the
Securities in the Secondary Market.  Rule 15c2-6 promulgated
under  the  Securities Exchange Act of 1934 imposes  certain
sales  practice  requirements  on  broker-dealers  who  sell
"designated"  securities to persons other  than  established
customers  and accredited investors (generally  institutions
with  assets in excess of $5,000,000 or individuals  with  a
net  worth  in  excess  of $1,000,000 or  an  annual  income
exceeding  $200,000 or $300,000 jointly with their  spouse).
For transactions covered by the Rule, the broker-dealer must
make  a  special suitability determination for the purchaser
and   receive  the  purchaser's  written  agreement  to  the
transaction  prior  to  the  sale.   The  definition  of   a
"designated"  security excludes, among  others,  a  security
registered,  or  approved for registration  upon  notice  of
issuance,  on  a  national securities  exchange  that  makes
transaction  reports available on a real  time  basis.   The
Company's  Common  Stock is traded  on  the  American  Stock
Exchange  and  the  Debentures and Redeemable  Warrants  are
traded  on  the  Pacific  Stock  Exchange.   Both  of  these
exchanges are national exchanges that satisfy this criteria.
Accordingly, the Company's securities are not subject to the
conditions  of  Rule 15c2-6 as long as they continue  to  be
listed   on  these  exchanges.   However,  should  they   be
delisted,  Rule 15c2-6 could be applicable, in  which  event
the  market liquidity for these securities could be severely
affected,  limiting  the  ability  of  purchasers  in   this
offering to sell their securities.

18.    Current   Prospectus   and   State   Securities   Law
Qualification   Required  to  Convert  the  Debentures   and
Exercise the Redeemable Warrants.  The Shares offered hereby
can  be  purchased upon conversion of the Debentures  and/or
exercise  of  the  Redeemable Warrants  only  if  a  current
prospectus  relating to these Shares is then in  effect  and
such  Shares  are  qualified for sale or  exempt  from  such
qualification  under the securities laws  of  the  state  in
which  holder  of  the  Debentures and  Redeemable  warrants
resides.   The Company has registered these Shares  together
with  the  Debentures  and  Redeemable  Warrants,  and   has
qualified  them  in  the  states where  it  has  sold  these
securities unless such qualification has not been  required.
It  has  also  filed an undertaking with the  Commission  to
maintain  a current prospectus relating to Shares until  the
expiration of the Warrants.  However, there is no  assurance
that   it   will   be  able  to  satisfy  this  undertaking.
Accordingly,  the  Debenture  conversion  rights   and   the
Warrants  may  be  deprived  of  any  value  if  a   current
prospectus  is not kept effective or if the Shares  are  not
qualified  or  exempt  in  the states  in  which  converting
Debenture  and  or  exercising Warrant holders  reside.  See
"Description of Debentures; Conversion" and "Description  of
Securities; Redeemable Warrants."

19.   Potential Adverse Effect of Warrant Redemption.  The
Company  may, on 30 days prior written notice, with approval
of  the  Underwriter, redeem all of the Redeemable  Warrants
for  $0.05 per Warrant if the per share closing price of the
Common  Stock  for the immediately preceding 20  consecutive
trading  days  equals or exceeds 150% of  the  then  Warrant
exercise  price.  If the Company calls for such  redemption,
then  all Redeemable Warrants remaining unexercised  at  the
end of the redemption period must be redeemed.  Accordingly,
to the extent that the Redeemable Warrants are redeemed, the
Warrant  holders  will lose their rights to purchase  Common
Stock pursuant to such Warrants.  Furthermore, the threat of
redemption  could force the Warrant holders to exercise  the
Warrants  at a time when it may be disadvantageous for  them
to  do  so, to sell the Warrants at the then current  market
price  when  they might otherwise wish to hold them,  or  to
accept the redemption price which will be substantially less
than  the  market  value  of the Warrants  at  the  time  of
redemption.   See  "Description  of  Securities;  Redeemable
Warrants."

20.  Arbitrary Determination of Warrant Exercise Price.  The
$3.00   exercise  price  of  the  Warrants  was  arbitrarily
determined  by  negotiation  between  the  Company  and  the
Underwriter  and bears no relationship to the Company's  net
worth,  book  value,  results of  operations  or  any  other
recognized criteria of value.  It should be noted  that  the
price  of  the Company's Common Stock has not reached  $3.00
per  share since October 1989 and there is no assurance that
it  will ever again attain such a level again.  Accordingly,
there  is no assurance that the Warrants will ever have  any
value.

21.   Transactions with Officers, Directors and  Affiliates;
Certain Officers and Directors to Receive a Portion  of  the
Proceeds  of  this  Offering.  Since 1986  the  Company  has
entered  into  a  number of transactions  with  one  of  its
directors and his affiliates relating to loans, the purchase
and  lease  back of the Company's premises, the  leasing  of
equipment,  and  the  conversion  of  debt  into  Series   A
Preferred Stock.  See "Certain Transactions" for information
relating  to  these  and other transactions  with  officers,
directors and affiliates of the Company.

                    THERMWOOD CORPORATION

Thermwood  is a manufacturer of computer based  systems  and
equipment.  It develops, produces, markets and services  (i)
computer-controlled  machine  tools  under   the   trademark
CARTESIAN 5 that perform high speed machining, trimming  and
routing  functions; and (ii) wood carving machine  robots.
It  also markets technical services in conjunction with  the
sale  and  maintenance of its products.   In  addition,  the
Company  manufactures machine control  systems  and  related
computer  software which it uses primarily in its  automated
industrial  equipment.  It has independently marketed  these
systems  on  a  limited basis to others under the  trademark
SuperControl  but  ceased such sales  activities  in  fiscal
1993.   The  Company has manufactured and marketed  aircraft
avionic   systems  under  the  trademark  DIGITAL  SKY   but
terminated  these operations in January 1994  in  accordance
with  an  agreement pursuant to which it sold the rights  to
these products.  See "Business; Products."

Thermwood's  industrial products perform certain  production
functions   or  automate  specific  tasks  accomplished   in
factories.   These  products  are  used  in  a  variety   of
manufacturing  operations.   The  CARTESIAN  5  systems  are
primarily employed to cut or machine materials such as wood,
plastic and non-ferrous metal into final shape.  The  robots
automatically  paint various products or  carve  wood.   The
SuperControl systems can control the operation of a  variety
of industrial machines and machine tools.

Thermwood's  primary  marketing  strategy  is   to   provide
machines which combine operations traditionally performed on
several  different  machines.  It attempts  to  provide  the
lowest  cost machines which will reliably perform  functions
required  by the customer.  Management believes  that  costs
can  be  kept  low by producing components which competitors
generally purchase from others.  Control systems and  router
spindles are two examples of these components.

For  the Company's last fiscal year, which ended on July 31,
1994,  Thermwood had net sales of $9,985,341 and net  income
of  $208,161.  Sales of CARTESIAN 5, technical services  and
carving  robots  ^ accounted for $7,090,944, $2,517,417  and
$376,980  or approximately 71%, 25% and 3% of the  Company's
total  net  sales, respectively.  For the nine months  ended
April 30, 1995, the Company had net sales of $8,871,743  and
net  income  of $814,712.  Sales of CARTESIAN  5,  technical
services   and  carving  robots  accounted  for  $6,590,003,
$2,025,011 and $256,729 or approximately 74%, 23% and 3%  of
the Company's total net sales, respectively.  

The  Company  was incorporated in the State  of  Indiana  on
December  22, 1969.  Its executive offices and manufacturing
facilities  are  located  at Old  Buffaloville  Road,  Dale,
Indiana  47523  and its telephone number is (812)  937-4476.
See "Business."

                       USE OF PROCEEDS

If  all of the Redeemable Warrants offered hereby are  sold,
the  estimated net proceeds to the Company, after  deducting
the   expenses  of  this  Offering,  will  be  approximately
$3,075,000.  The Company will receive no proceeds  from  the
conversion of the Debentures but such conversion will result
in  the termination of these obligations.  Proceeds obtained
from  the exercise of the Redeemable Warrants will  be  used
for  working  capital  or,  to the  extent  not  immediately
required  for this purpose, invested principally  in  United
States  government  securities, short-term  certificates  of
deposit,  money  market funds or other short-term  interest-
bearing investments.
                              
                  PRICE RANGE OF SECURITIES
                     AND DIVIDEND POLICY

The  Common  Stock  has been traded on  the  American  Stock
Exchange since 1989 and on the Pacific Stock Exchange  since
1987.   The  Debentures and Redeemable  Warrants  have  been
listed  for  trading  on the Pacific  Stock  Exchange  since
February  1993.   There has been no trading market  for  the
Redeemable  Warrants.  The following table  sets  forth  the
high and low per share sales prices for the Common Stock  as
reported on the American Stock Exchange and the high and low
per  unit sales prices for the Debentures as reported on the
Pacific  Stock  Exchange for the Company's last  two  fiscal
years  ended  July 31, 1993 and July 31, 1994, respectively,
and for the interim periods indicated:
<TABLE>
<CAPTION>
                     Common Stock        Debentures
                   Low       High         Low High
1993
 <S>               <C>       <C>     <C>        <C>
 First Quarter     $0.83     $1.13        0          0   
 Second Quarter    $0.81     $1.25        0          0
 Third Quarter     $0.75     $1.19   $1,040     $1,170
 Fourth Quarter    $0.50     $0.81   $  950     $1,040

1994
 First Quarter     $0.31     $0.75   $   900    $  978
 Second Quarter    $0.50     $0.69   $   700    $  870
 Third Quarter     $0.44     $0.82   $   800    $1,000
 Fourth Quarter    $0.50     $1.32   $   915    $1,180

1995
 First Quarter     $0.91     $1.18   $1,000     $1,250
 Second Quarter    $0.91     $1.13   $1,000     $1,200
 Third Quarter     $0.90     $1.06   $1,110     $1,300
</TABLE>
As  of  June  16,  1995,  there were (i)  approximately  800
holders  of record of the Common Stock and 5,149,546  shares
outstanding; (ii) approximately 15 holders of record of  the
Debentures  and  2,070  Debentures  outstanding;  and  (iii)
approximately  six  holders  of  record  of  the  Redeemable
Warrants and 1,035,000 Redeemable Warrants outstanding.   On
June  16, 1995, the last reported sale price for the  Common
Stock,  as  reported  on the American  Stock  Exchange,  was
$1.63.   For  the year ended December 31, 1994, the  average
daily  trading volume was 6,425 shares.  On June  16,  1995,
the last reported sale price for the Debentures, as reported
on  the  Pacific Stock Exchange, was $1,250.   For  the  year
ended  December  31, 1994, the average daily trading  volume
was approximately three Debentures.

Dividend Policy

Thermwood has never paid any dividends on its Common  Stock.
The  current policy of the Board of Directors is  to  retain
earnings  to finance the operation of the Company's business
except  for  amounts used to pay dividends on the  currently
outstanding   Series  A  Preferred  Stock.    See   "Certain
Transactions"  and  "Description  of  Securities;  Preferred
Stock."   Accordingly,  it  is  anticipated  that  no   cash
dividends will be paid to the holders of the Common Stock in
the foreseeable future.
                              
                       CAPITALIZATION

The  following  table sets forth the capitalization  of  the
Company at April 30, 1995 and as adjusted to give effect  to
the  sale  of  all  of  the Shares offered  hereby  and  the
application of the estimated net proceeds:
<TABLE>
<CAPTION>
                              
                                                 As Adjusted
                                                 -----------
                                                                Conversion of
                                                                Debentures and
                                     As of        Conversion of   Exercise of
                                  April 30, 1995    Debentures     Warrants
                                  -------------- --------------  --------------
<S>                                <C>              <C>              <C>
Current portion of:
  Capital lease obligations         $  11,212       $    11,212      $ 11,212
  Capital lease obligations -
        Related  party  (1)            41,148            41,148        41,148
                                    ---------       -----------      --------  
    Total   short-term   debt          52,360            52,360        52,360
                                    ---------       -----------      --------
Long-term liabilities, less
 current portion
  Other                                23,172            23,172        23,172

12% Convertible Subordinated
  Debentures                        1,844,918              -0-           -0-
                                    ---------        ----------      --------  
      Total long-term debt          1,868,090            23,172        23,172
                                    ---------        ----------      --------
Stockholders' equity (deficit):
   Preferred stock, no par value.
      Authorized 2,000,000 shares;
      issued and outstanding-
      1,000,000 shares              3,437,120         3,437,120     3,437,120
   Common Stock, no par value.
  Authorized 20,000,000
  shares; issued  and outstanding
  5,149,546 shares and as adjusted
  for the conversion of the
  Debentures 7,219,546 shares and
  conversion of the Debentures
  and exercise of the Redeemable
   Warrants  8,254,546 shares (2)    8,988,897       11,028,897    14,133,897
    Accumulated  deficit           (10,437,689)     (10,662,771)  (10,662,771)
                                  -------------    ------------- -------------
   Total  Stockholders' Equity       1,988,328        3,803,246     6,908,246
                                  -------------    ------------- -------------
  Total Capitalization            $  3,908,778     $  3,878,778  $  6,983,778
                                  =============    ============= =============
</TABLE>
 
(1)   This  amount is owed to a director or  his  affiliated
company.  See "Certain Transactions."

(2)  Excludes (i) 400,000 shares reserved for issuance under
the  Company's Qualified Stock Option Plan of which  options
to  purchase  175,000  shares  have  been  granted  and  are
currently  exercisable;  (ii) 350,000  shares  reserved  for
issuance under the Company's Non-Qualified Stock Option Plan
of  which  options  to  purchase 200,000  shares  have  been
granted and are currently exercisable; (iii) 600,000  shares
reserved  for issuance upon exercise of options  granted  to
the   Company's  President,  all  of  which  are   currently
exercisable;  (iv) 30,000 shares reserved for issuance  upon
exercise  of  options  granted  to  the  Company's   general
counsel,  all of which are currently exercisable;  and   (v)
30,000 shares reserved for issuance upon exercise of options
granted   to  an  employee,  all  of  which  are   currently
exercisable.  See "Management; Stock Options.

                   SELECTED FINANCIAL DATA
          (in thousands except for per share data)
                              
The  following  table summarizes certain financial information  with
respect  to the Company.  This table is derived from, and should  be
read in conjunction with, the historical Financial Statements of the
Company included elsewhere in this Prospectus.
<TABLE>
Statement of Operations Data
<CAPTION>
                        Nine Months
                      Ended April 30                Fiscal
Year Ended July 31
                         1995    1994    1994    1993     1992    1991    1990
                         ----    ----    ----    ----     ----    ----    ----
<S>                   <C>      <C>     <C>    <C>       <C>     <C>     <C>
Sales, less
 commissions (1)       $8,871  $7,225  $9,985 $10,825   $7,508  $8,536  $9,715

Cost  of  sales         5,417   4,799   6,406   8,652    5,916   5,433   5,857
                        -----   -----   -----  ------    -----   -----   -----
Gross profit            3,454   2,426   3,579   2,173    1,592   3,103   3,858

Research and development,
marketing, adminis-
trative and general
expenses (1)            2,416   2,213   3,037   2,960    2,948   2,817   3,356
                        -----   -----   -----   -----    -----   -----   -----
Operating income (loss) 1,038     213     542    (787)  (1,356)    286     502

Other  income  (expense) (208)   (332)   (406)   (607)    (412)   (374)   (382)
                        -----   -----   -----    -----   -----   -----   -----
Income (loss) from
continuing operations
before income taxes
and extraordinary loss    830    (119)    136  (1,394)  (1,768)    (88)    120

Income taxes               15       0       0       0        0       0       1
Earnings (loss) from
discontinued operations     0       0      72     285     (160)    (63)      0

Extraordinary loss          0       0            (251)       0       0       0
                        -----   ------  ----- -------  -------   -----   -----
Net income (loss)       $ 815   $(119)   $208 $(1,360) $(1,928)  $(151)   $119
                        =====   ======  ===== ======== ========  ======  =====
Income (loss) per
share from continuing
operations             $ 0.10 $ (0.03) $(0.01) $(0.28)  $(0.36) $(0.02)  $0.02
Net income (loss)
per share              $ 0.10 $ (0.03) $ 0.00  $(0.27)  $(0.40) $(0.03)  $0.02

Weighted average number of
shares outstanding      5,150   5,150   5,150   5,054    4,862   4,862   4,862

Cash dividends declared
per common share            0       0       0       0        0       0      0   
</TABLE>
<TABLE>
Balance Sheet Information
<CAPTION>
                                                   At July 31,
                       At April 30,  ---------------------------------------
                           1995      1994     1993     1992     1991    1990
                       ------------  ----     ----     ----     ----    ----
<S>                      <C>       <C>      <C>      <C>      <C>     <C>
Total assets             $6,494    $5,418   $6,928   $6,781   $7,363  $7,111
Working capital (deficit) 2,336     1,706    1,291     (939)   1,257   1,223
Long term obligations     1,868     1,862    5,711    2,559    2,732   2,435
Shareholders'
 equity (deficit)         1,988     1,456   (1,985)    (912)   1,016   1,167
</TABLE>
(1)   For the fiscal years ended July 31, commissions expense has
been  reclassified  from  research  and  development,  marketing,
administrative and general expenses to net sales.

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

Results of Operations

     Fiscal Years 1994 and 1993
     --------------------------
Net  sales  for  the fiscal year ended July  31,  1994  were
$9,985,341, a decrease of 8% from the 1993 fiscal year, when
sales  were $10,825,003.  Beginning in the third quarter  of
the  1992  fiscal year, order activity began to  accelerate.
The  Company's backlog  at July 31, 1993 was $1,132,000  and
increased  slightly  to $1,280,000 at July  31,  1994.   The
backlog  at  April  30,  1995  was  $1,895,000.   Management
attributes  the  increased level of new orders  to  pent  up
customer demand, the sale of new, more capable machines into
established  markets, and to sales of large custom  machines
into   new  markets  during  the  1993  fiscal  year.    See
"Thermwood Corporation" and "Business; Products."

Gross  profit for the 1994 fiscal year was $3,578,541, 35.8%
of  net  sales, an increase  from  20.0% for the 1993 fiscal
year.   Gross profit for the 1994 fiscal year was positively
affected  by more efficient production methods  due  to  the
development  and production of lower cost standard  machines
and the discontinuance of building large custom machines.  A
charge  against cost of sales of approximately  $100,000  in
1993  and  $130,000  in  1994 for recognition  of  inventory
obsolescence  and valuation adjustments caused gross  profit
to decrease by approximately 1.0% each year.

Research  and  development,  marketing,  administrative  and
general  expenses were $3,036,408 in the 1994  fiscal  year,
compared  to  $2,959,976 in 1993.  Research and  development
expenditures aggregating $244,000 in 1994 versus $327,000 in
1993  are  included  in the foregoing  amounts.   Management
believes  that,  with  the Company's standard  machines  and
experienced work force, Thermwood is favorably positioned to
take advantage of the existing general economic upturn.

Interest  expense for the 1994 fiscal year was  $420,725,  a
decrease  of  $173,960  from 1993.   The  1994  fiscal  year
decrease  from  the  prior year was  due  primarily  to  the
reduction  of  long-term debt during the  1994  fiscal  year
through  conversion  to  Preferred Stock.   This  amount  is
expected  to  further decrease during the 1995  fiscal  year
because of a full year with less long-term debt.

Net  earnings  for  the  1994  fiscal  year  were  $208,161,
compared  to  a  net loss of $1,360,057 in 1993.   Operating
income for the 1994 fiscal year was $542,133 compared to  an
operating loss of $787,113 in 1993.  The operating income in
1994  resulted  primarily  from  more  efficient  production
methods  on  standard machines when compared to  the  larger
custom   machines  produced  in  prior  years.    Additional
expenses relating to a private financing contributed to  the
net loss in 1993.

Because of available net operating loss carryforwards, there
was  no  federal income tax expense in 1994  or  1993.   The
Company   has   federal  income  tax  net   operating   loss
carryforwards of $8,185,000 expiring in the years from  1997
through 2008.  It also has other tax credits of lesser value
which appear in Note J of Notes to Financial Statements.

     Nine months ended April 30, 1995 and April 30, 1994
     ---------------------------------------------------
Results of Operations

Net  sales  for the nine months of the current  fiscal  year
were  $8,871,743, an increase of $1,646,723, or 22.79%, from
last  year's nine-month period.  Gross profit for  the  nine
months ended April 30, 1995 increased $1,028,054, or 42.37%,
over the same period of the 1994 fiscal year.

Gross  profit as a percentage of sales increased from 33.58%
for the nine-month period ended April 30, 1994 to 38.94% for
the  nine-month  period ended April 30,  1995.   The  higher
gross  profit  for  the 1995 nine month period  and  reduced
interest  costs  (due to the restructuring discussed  below)
resulted  in  earnings  from  continuing  operations  before
income taxes and extraordinary loss of $829,612, as compared
to  a  loss  of $119,334 for the same period in fiscal  year
1994.  The cost of sales increase of approximately 13%  from
the  nine-month period of fiscal year 1994 was due primarily
to proportionately increased sales during the same period.

Research  and development, marketing and administrative  and
general  expenses increased approximately 9% for  the  nine-
month  period  ended April 30, 1995, compared  to  the  same
period in fiscal year 1994.  Included in these numbers is  a
profit bonus paid to employees which was not paid during the
first  three  quarters of fiscal year 1994.  If  this  bonus
were   excluded,   research   and  development,   marketing,
administrative  and  general expenses  would  actually  have
decreased  by  approximately $122,000 from the  nine  months
ended April 30, 1994.

Interest  expense for the nine-month period ended  1995  was
$222,437 compared to $344,247 for the same period of  fiscal
year  1994, a decrease of approximately 35%.  This  decrease
is  due  primarily to a restructuring of related party  debt
discussed below.

Net  earnings for the nine-month period ended April 30, 1995
increased by $872,268 over the net loss of $57,556  for  the
first nine months in fiscal year 1994.

On  November 18, 1993, the Company entered into an agreement
with  its major creditor, who is also a director, to convert
approximately $3.4 million in current and long-term debt  to
preferred stock.  This conversion has significantly improved
the  Company's balance sheet by reducing liabilities by $3.4
million  and  increasing shareholders' equity  by  the  same
amount.

LIQUIDITY AND CAPITAL RESOURCES

At   July  31,  1994  the  Company's  working  capital   was
$1,706,268  compared to $1,291,124 at July 31,  1993.   This
increase was due primarily to the restructuring of debt  and
the  Company's product line enabling the Company  to  pay  a
portion of its current debt and accrued expenses.

At   April  30,  1995  the  Company's  working  capital  had
increased to $2,335,993.  This increase was due primarily to
cash  provided by operations and improved operating results.
Inventory  levels  were  increased to  support  the  backlog
covering the shorter production period and faster turnaround
of  low-cost  standard  machines now  focused  upon  by  the
Company.

In  order  to  efficiently produce a  record  backlog  which
existed  at the beginning of the Company's 1993 fiscal  year
and  to strengthen its weak working capital position in  the
1993  fiscal  year,  the Company arranged for  approximately
$500,000  in short-term financing.  This financing  provided
the  Company  with temporary funds until completion  of  the
sale  of  the  Debentures  for which  the  Company  received
approximately  $1,800,000 in 1993.  These  funds  were  used
primarily  to retire the short-term financing and  pay  past
due obligations.

Thermwood's decision to cease producing custom machines  and
to  withdraw from the aerospace industry reduced  sales  for
the  1994  fiscal year compared with the 1993  fiscal  year;
however,  the  marketing, sale and manufacture  of  standard
machines helped margins and profitability.  Gross profit for
the  nine-month period ending April 30, 1995 increased  from
34% for the nine-month period ending April 30, 1994 to 39%.

The   Company  had  a  positive  cash  flow  from  operating
activities  for  the  1994 fiscal  year  in  the  amount  of
$333,099.  The net earnings of $208,161 for the fiscal year,
adjusted  to add back non-cash expenses such as depreciation
and  amortization of $292,727, and inventory write downs  of
$130,000 noted earlier contributed to a positive cash  flow.
A  decrease in accounts receivable also provided cash  flow;
however,  payments  of accounts payable  and  other  accrued
expenses  decreased  cash flow.  For the  nine-month  period
ended  April 30, 1995, the Company had a positive cash  flow
from operating activities in the amount of $575,948.

During   the  1994  fiscal  year,  the  Company's  investing
activities were primarily for replacement of production  and
office equipment.  Expenditures for fixed assets in the 1995
fiscal  year are also anticipated to be for normal recurring
replacements  and  purchases of labor-saving  equipment  for
production.   The  Company has no plans for any  significant
capital expenditures in the current fiscal year.

Principal  payments on lease obligations and long-term  debt
during the 1994 fiscal year were to a related party and to a
leasing company owned by the related party.  Cash flows from
financing activities included $204,943 of dividend  payments
on  the Series A Preferred Stock to the related party.   See
"Certain   Transactions"  and  "Description  of  Securities;
Preferred Stock."


                          BUSINESS
                              
GENERAL

The  Company develops, manufactures and markets all  of  its
products.   Its  operations are divided  into  a  number  of
different  areas.   The  production organization,  which  is
responsible  for  all  manufacturing,  is  directed  by  the
Production  Manager.  Product and production engineering  is
directed   by  the  Vice  President  of  Engineering.    The
Machining Products division is  responsible for the sale  of
the  Company's automated industrial equipment which includes
the  CARTESIAN  5  System  and wood  carving  robots.   This
division  is  managed by a Vice President.  The  Technical
Services  Division  is responsible for selling  as  well  as
providing  technical  services and is managed  by  the  Vice
President  of  that Division.  In addition,  there  is  a
marketing  group which is managed by the Company's President
and a research and development group which is supervised  by
the  Vice President of Engineering.  Each sales division  is
treated as a separate profit center and is generally charged
for  the production, marketing, and research and development
resources it uses to support its operations.

INDUSTRY BACKGROUND

Flexible Automation

Prior  to the availability of microprocessor-based machinery
control  systems,  there  were  only  two  alternatives   to
automating the industrial process:  a manual operation using
humans  to  manipulate tools; or "hard automation" employing
dedicated  automatic  machinery.   High  initial  cost   and
limited flexibility have made hard automation suitable  only
for applications involving large volumes of identical parts.
Smaller  volumes  of  parts were traditionally  produced  by
using  human  labor,  hand tools or machine  tools  operated
manually.

In  today's  marketplace,  competitive  pressures  demand  a
greater  variety  of  products.   Due  to  demographic   and
economic  factors, neither hard automation nor manual  labor
appears to be a feasible means of meeting this manufacturing
requirement.

The  gap  between  hard  automation  and  manual  labor   is
currently  being filled by a variety of flexible  automation
equipment.  This equipment is often better suited  to  small
and  medium  volumes  of parts and is  usually  designed  to
perform  a  number  of tasks utilizing  the  same  computer-
controlled machine.

Flexible  automation equipment is manufactured in a  variety
of  forms  and addresses a number of applications.  Specific
markets have developed for certain classes of equipment with
a number of vendors offering products in each of these niche
markets.    Many  vendors,  including  the  Company,   build
products which service several of the markets.

Flexible  automation equipment is more economically feasible
during  times when increased production capacity is required
or  when  older,  obsolete  or  otherwise  less  competitive
equipment is being replaced.  Accordingly, demand  for  this
equipment  usually  increases  during  periods  of  economic
growth and decreases during periods of economic recession.

Machine Control Systems

There  are two types of control systems used to program  and
operate  industrial robot devices.  One uses a "lead through
teach"  method  and stores the information on  a  continuous
path   format.   In  this  method,  the  drive   system   is
disconnected  from the movable parts of  the  machine.   The
machine  is  then  moved through the desired  motions.   The
position of the machine is sampled many times per second and
this  information  is  recorded.   During  operation,  these
motions are replayed.

The  second  type is the Computer Numerical Control  ("CNC")
system.  This system uses sets of instructions appearing  in
blocks,  each containing information concerning a particular
movement   of  the  machine.   In  operation,  the   machine
sequentially  executes  each  block  of  instructions.   For
example,  blocks  can  include movements  such  as  straight
lines,  arcs  and  circles, or can be used to  turn  certain
machine functions on or off.

CNC  systems are also used to control the movements of other
automated industrial equipment.  This type of system differs
from  the  older Numerical Controls ("NC")  in  that  a  CNC
system  contains  one or more computers within  the  control
mechanism  providing  more capability than  an  NC  control,
which  lacks  a  computer and simply  executes  instructions
developed elsewhere.

Programming a CNC system can be accomplished in a variety of
ways.   These  include  inputting the block  of  information
directly  into  a  terminal,  generating  programs  using  a
computer   and   a  computer  aided  design/computer   aided
manufacturing (CAD/CAM) system, and moving the machine to  a
position  and  having  the machine's controller  create  the
block of instructions.

PRODUCTS

Automated Industrial Equipment

The  CARTESIAN  5 machining systems are high speed  computer
controlled,   fully  automatic  machining  centers.    These
centers  are designed to perform a variety of tasks such  as
routing   and   shaping  wood  parts,  trimming   of   three
dimensional plastic parts, machining of aluminum  honeycomb,
drilling   and   high  speed  machining  of  aluminum   both
vertically and horizontally, mortising (i.e., cutting square
holes  in furniture), and sawing and squaring (i.e., cutting
inside  square corners).  They generally operate over larger
table  areas  and  at  higher speeds  than  do  conventional
machine  tools  but cannot machine the heavy  materials  and
large cross sections that standard machine tools are capable
of doing.

The  CARTESIAN  5 systems utilize the Company's  proprietary
SuperControl  system and consist of one or more  high  speed
cutting,  drilling  or machining heads and  related  tooling
which  move around a table under computer control to perform
programmed  operations.   There  are  two  basic  types   of
systems, one where the table is fixed and the cutting  heads
move  both left and right and back and forth, and the  other
where  the table moves back and forth and the cutting  heads
move only left and right.  Both systems permit the heads  to
reach  all points on the table.  Cutting is accomplished  by
metal  bits,  drills,  blades and  water  jets.   Additional
motions  or  axes, which permit the head to both  pivot  and
rotate,  can  be installed, thereby making three dimensional
cuts.   Multiple and varying cutting and drilling heads  can
be   added,   allowing  a  number  of  different   machining
operations to be accomplished in a single cycle or  multiple
parts to be machined simultaneously.

Currently  the  Company markets seven standard  CARTESIAN  5
systems   of  varying  sizes  and  capabilities  which   are
generally offered as standard designs.  Because a number  of
table  sizes, configurations, tooling and other options  are
available,  most  of  these  designs  are  combinations   of
standard components rather than totally new designs.

The  CARTESIAN  5  systems are utilized principally  in  the
woodworking, plastics, boating and automotive  industries.
In  prior  fiscal  years  the Company  has  marketed  large,
completely  customized machines, primarily to the  aerospace
industry.    During  the  1994  fiscal  year   the   Company
discontinued  marketing  and building  customized  machines.
The  Company  currently focuses on standard machines  in  an
effort  to  produce these products more efficiently  and  at
lower  cost.   During  the 1994 fiscal  year  the  Company's
percentage of revenues from sales to the aerospace  industry
was approximately 5%, compared with 12% in 1993 and 19%,  in
1992.  The Company made no sales to this industry during the
nine  months  ended April 30, 1995.  The  Company  does  not
expect  material  sales  to the aerospace  industry  in  the
future.    Current   prices  to   end   users   range   from
approximately  $49,000  to over $200,000  per  system.   The
average   price   of  a  standard  system  is  approximately
$115,000.

Robotic Systems

Thermwood has developed a wood carving robot to automate the
operation of a multi-spindle carving machine.  This  machine
is used in the furniture industry to manufacture carved wood
parts.   It  is moved manually by a highly skilled  operator
while a number of cutting heads duplicate the motions  in  a
panagraph  machine which records the motions  of  the  human
carver  as  he  operates the machine.   It  then  accurately
replays  these  motions, duplicating the  operator's  skill.
Once  programmed,  the Carving Robot can be  operated  by  a
lower cost, unskilled worker.

Retail prices for the Carving Robot range from approximately
$85,000   to  $100,000.   Based  on  current  interest   and
activity, management anticipates that sales of this  product
should  increase  but no assurance to  that  effect  can  be
given.

SuperControl  Systems

Thermwood  designs  and manufactures  its  own  CNC  control
systems  which  it  uses  primarily for  its  own  automated
industrial  equipment.  It has manufactured two versions  of
the  SuperControl  CNC control system,  the  9100A  and  the
91000.  During the 1994 fiscal year, the more limited  9100A
was discontinued.

Avionics Equipment

Thermwood  developed  and  has  offered  color  moving   map
systems.   During the 1993 fiscal year the Company sold  the
COLOR  SkyMap product line to King Radio Corporation.  Under
the  terms of the agreement, the Company produced  and  sold
Color  SkyMap  systems until the end of January  1994.   The
Company does not plan to offer these products in the future.

MARKETING

The  market  for  industrial  automation  equipment  can  be
divided into a large number of applications in a variety  of
industries.  Thermwood seeks to produce industrial  products
which   address  specific  applications  in  a  variety   of
industries.   It  also  attempts to provide  complete,  pre-
engineered, standard automation systems which require little
or  no  engineering input from the end user.  These  systems
are  designed for easy installation, programming and use and
may  be  operated and maintained by existing plant personnel
without extensive training or technical background.

Thermwood's  systems are currently designed  to  operate  at
higher  quality and reliability levels than earlier versions
of  these products.  In addition, the Company has striven to
support  these systems with improved technical services  and
assistance.   Although  Thermwood's marketing  strategy  has
involved  emphasis on small  to medium sized companies,  the
Company has also received orders from larger companies.

The  Company generally sells its products through a  network
of  dealers  supervised by the Vice President of Sales  and
the  account  managers of the particular operating  division
responsible  for  each  product or service.     Dealers 
assist  the  Company  in making sales  and  are  paid  on  a
commission basis for this service.  Commissions   generally
range  from  15%  to 20% of the Company's  published  retail
prices.  As of May 31, 1995 the Company had approximately 14
authorized dealers  marketing its industrial products.
Thermwood usually requires each dealer  to execute  a  non-
exclusive  written agreement with it.  A dealer is  required
to sell one machine within each six-month period in order to
retain  its  dealership.  Most dealers   concentrate  their
sales   efforts  in  specific  geographical  areas  and   in
particular  industries such as woodworking or plastics,  and
sell only one of the Company's product lines.  However, some
market and sell products to more than one industry and  sell
both  the  CARTESIAN  5 systems and the  Company's  line  of
industrial robots.

One  dealer accounted for approximately 15% of the Company's
sales for the fiscal year ended July 31, 1994.  See "Certain
TransactionS"  for  information relating  to  the  Company's
agreement  with this dealer which is owned by the  Company's
president  and his wife who is also an officer and director.
No  other  dealer accounted for 10% or more of the Company's
business  during the 1994 fiscal year.  For the  nine  month
period  ended  April  30, 1995, that  dealer  accounted  for
approximately 35% of the Company's sales and another  dealer
accounted for approximately 16% of the Company's sales.  The
loss  of  any large  dealer could have a materially adverse
effect  on the Company's business.  Thermwood's business  is
not seasonal.

Typically,  Thermwood seeks to develop sales  leads  through
advertising  in  trade magazines and product exhibitions  at
selected trade shows.  The Company then furnishes such leads
to  dealers    in the geographic area where  the  potential
customer  is located.  It also supplies the dealers    with
promotional  materials  and sales  aids,  including  product
literature, a dealer's manual, news letters, press  releases
and  advertising, technical briefs, sales incentive programs
and  video  tapes  of product demonstrations.   The  Company
assists  its  dealers  by providing training for  them  and
their   customers.    Thermwood  encourages   trainees   and
potential  customers  to visit its manufacturing  facilities
where  it  maintains areas and machinery to demonstrate  the
operation and use of its industrial products. 

TECHNICAL SERVICES

Management  believes  that providing extensive  and  ongoing
technical services to customers is essential for the success
of small and medium sized companies.  Accordingly, Thermwood
offers a variety of technical services through its Technical
Services   Division.   These  services   include   training,
installation   assistance,   preventive   maintenance    and
upgrading   and   enhancement  of  installed   products   as
technology  advances.  The Technical Services Division  also
has  responsibility for the quality control of the Company's
industrial  products  during their  manufacture.   Technical
services  are marketed to current customers as  well  as  to
companies  that  purchase Thermwood equipment  in  the  used
market.  A toll-free service line is maintained for the  use
of all owners of the Company's equipment.

Thermwood  does not offer its customers  written  service
contracts.   Although  the  Company  does  not  provide  its
customers with the right to return products, this right  may
be   implied.   The  Company  has  incurred  no  significant
expenses  or problems in servicing its products  during  the
past  three fiscal years.

PRODUCT DEVELOPMENT

Much  of  Thermwood's product development effort during  the
last  two  years has been directed toward development  of  a
variety  of  cutting  and machining heads  for  use  on  the
CARTESIAN   5  line  of  equipment.   This  development   is
continuing  in  an effort to broaden the capability  of  the
equipment  and thus increase market size for these products.
In  addition,  the Company has an ongoing program to  reduce
the  manufacturing  costs  of its products  and  pass  these
reductions on to customers in the form of price decreases.

Thermwood  is  completing efforts to add the  capability  of
performing three-dimensional wood carving to its entire  CNC
router  line.  The resulting system is expected  to  produce
carved  wood  components  at a three  to  ten  times  faster
production  rate  than the Company's current  carving  robot
product.  Management expects to offer these new capabilities
within  the next six months and expects sales of  these  new
products  to  replace  sales of the  current  carving  robot
product.   For  the nine months ended April 30,  1995,  this
product accounted for approximately $681,000 or 8% of sales.

Development  efforts  have  been  continuing  on  the  91000
SuperControl which is an updated version of the CNC  control
systems  formerly  used on Thermwood equipment.   The  basic
system  development is complete and is currently being  sold
and shipped on the Company's equipment.  Current efforts are
being  directed toward adding certain high-end features  and
capabilities.

CUSTOMERS

Although  the  Company has sold its industrial  products  to
large   corporations  (i.e.,  companies  with  annual  sales
approximating or exceeding $1 billion), its primary customer
base  is  comprised  of small to medium sized  manufacturers
(i.e.,   companies   with   annual   sales   ranging    from
approximately  $10  million to approximately  $500  million)
located throughout the United States.  No customer accounted
for  more than 10% of the Company's sales in the fiscal year
ended July 31, 1994 or the nine months ended April 30, 1995.

Thermwood  generally  requires  a  purchaser  of  industrial
products  to  pay  30% of the sales price when  placing  the
order,  an additional 40% prior to shipment and the  balance
within 30 days after date of invoice.  Charges for technical
services  and  spare  parts are due  within  30  days  after
billing.

Thermwood offers its customers a limited  warranty, ranging
from  90  days for labor to one year for parts.  The Company
also  provides  training and installation.   See  "Technical
Services" above.

BACKLOG

As  of July 31, 1994 the Company's backlog was approximately
$1,706,000 compared with a backlog of $1,132,000 as of  July
31,   1993.    The  backlog  as  of  April  30,   1995   was
approximately  $1,895,000.   Management  anticipates  that
substantially all of this backlog should be manufactured and
delivered prior to August 31, 1995. 

Backlog  figures generally include only written orders  from
customers  which management believes are firm  and  will  be
shipped within eight to 12 weeks.  Approximately 90% of  the
backlog  is covered by down payments from customers  ranging
from  25%  to 30%.  On orders where down payments  have  not
been  required, the Company has obtained irrevocable letters
of credit for payment upon proof of shipment.

Because  of the possibility of customer changes in  delivery
schedules  or cancellation of orders, the Company's  backlog
as  of  any particular date may not be indicative of  actual
revenues for any specific period.

MANUFACTURING AND PRODUCTION

The  Company maintains its manufacturing facilities in Dale,
Indiana.    See   "Property  and  Facilities"   below.    It
manufactures  its  products  on  a  batch  rather   than   a
continuous  flow  or  conventional  production  line  basis.
Except  for  demonstration  models,  the  Company  does  not
generally  manufacture  products without  a  purchase  order
although,  in  order to expedite the manufacturing  process,
certain  basics  parts of machines may be fabricated  before
purchase   orders  are  received.   The  major  portion   of
inventory  is purchased to satisfy specific customer  orders
with the balance acquired from one to four months in advance
of projected orders.

Thermwood  designs,  develops  and  engineers  all  of   its
industrial  products.   Components  contained  in   these
products  are  either  purchased from outside  suppliers  or
fabricated  by  Company personnel.  The  Company  fabricates
such components as computer-based electronic control systems
and the steel structure of the CARTESIAN 5 systems.  Where
possible,  the Company utilizes its CARTESIAN 5  systems  to
fabricate components.

Raw  materials are purchased from third party sources.  Most
raw  materials  and components, including  those  which  are
custom  made  for  the  Company,  are  either  purchased  or
available  from  several sources.   There  are,  however,  a
number  of components which can only be obtained from single
source suppliers.  Management does not consider this to be a
problem  because it believes that the Company would be  able
to  eliminate  or replace these components if required.   No
supplier  accounted  for more than 15% of  total  components
purchased by the Company for the fiscal year ended July  31,
1994 or the nine-month period ended April 30, 1995.

COMPETITION

There   are   many  manufacturers  of  flexible   automation
equipment and CNC machining systems in the United States and
abroad, particularly in Japan and Europe.  A number of these
manufacturers  are  larger, better financed  and  have  more
resources  than  does the Company.  Many of them  have  been
engaged  in manufacturing and marketing automated industrial
equipment longer than Thermwood.

The   Company's  primary  competitors  in  the  high   speed
machining  market  are a number of major domestic,  Japanese
and  European firms such as Shoda Iron Works, Heian,  Shinks
Machinery   Works,  Motion  Master  and  Komo  Machine    In
addition, the number of companies offering routing equipment
has increased and it is management's opinion that the market
cannot  support all of them.  Management believes,  however,
that  the ability of the Company to offer  products  which
perform  a  variety  of functions and sell  at  low  prices,
provides Thermwood with a competitive advantage, although no
assurance to this effect can be given.

Competition in flexible automation equipment is  based  upon
real and perceived differences in equipment features, price,
performance,  reliability,  service,  marketing,   financial
strength  and product development capability.   The  Company
may   be   at   a   competitive  disadvantage   with   those
manufacturers that offer a broader line of such equipment or
related non-robotic equipment.

Thermwood  seeks to design its products for high  levels  of
performance and reliability while offering them at  moderate
prices. 

RESEARCH AND DEVELOPMENT

Thermwood  plans  to continue its research  and  development
efforts    primarily  directed toward  the  improvement  of
existing  products and the development of new  products  and
the  development of new, lower cost products.   The  Company
utilizes   a   variety  of  sources  in  its  research   and
development efforts, including employees, vendor engineering
staffs,  contract  employees who  are  retained  solely  for
specific projects, consultants and independent design firms.
See "Product Development" above for information relating  to
the Company's current development efforts.

For  the  fiscal  years ended July 31, 1994  and  1993,  the
Company  spent  $244,000  and  $327,000,  respectively,  for
research  and development.  There was no customer  sponsored
research  and  development  during  the  1994  fiscal  year.
Management  believes that expenditures need to be  increased
in  order for the Company to maintain a competitive position
in   the   immediate  future.   However,  the  Company   may
eventually be at a competitive disadvantage with respect  to
firms   that  spend  significantly  more  on  research   and
development efforts.

PATENTS, TRADE SECRETS AND TRADEMARKS

Thermwood  currently  holds  13  domestic  patents  and  has
applications pending in the United States for 12  additional
patents.  There is no assurance that any additional  patents
will  be granted.    Management does not believe that major
reliance can be placed on patents for the protection of  its
products  although patent protection  for  the  Company's
newly developed products is increasing.

Thermwood relies primarily upon trade secret laws,  internal
non-disclosure safeguards and restrictions incorporated into
its  dealership, sales, employment and other  agreements  to
protect  its  proprietary  property  and  information.    In
addition,  the  Company has proprietary rights  arrangements
with  its  employees  which provide for the  disclosure  and
assignment  by  the employee to Thermwood of any  discovery,
invention  or  improvement relating to its business.   While
management  is  unaware  of  any  breach  of  the  Company's
security,  competitors may develop similar products  outside
the  protection  of any measures that Thermwood  takes.   In
addition,   policing  unauthorized  use  of  the   Company's
technology,  particularly  in  foreign  countries,  may   be
difficult.  The Company has been unsuccessful in prosecuting
two   claims   for   what  it  believed   were   prospective
unauthorized use of proprietary rights.  The Company has not
been  involved in any claims concerning patent infringement.
See "Risk Factors; Patents and Proprietary Rights."

The  Company  markets its products under various trademarks,
including   THERMWOOD,  CARTESIAN  5,  91000   SUPERCONTROL,
CARTESIAN  EAGLE, ROUTER ART and PANEL-CAD.  It has  several
trademark    registrations   and    applications    for  
registrations.  

EMPLOYEES

As  of  May 31, 1995 the Company had 93 full time employees,
of  whom  46 were engaged in manufacturing, 11 in marketing,
13   in  administration,  seven  in  engineering,  three  in
research  and  development, and 13  in  technical  services.
None of the Company's employees is a member of any union  or
collective bargaining organization.  Thermwood considers its
relationship with its employees to be satisfactory.

Designing   and   manufacturing  the  Company's   industrial
equipment  requires  substantial technical  capabilities  in
many varied disciplines, ranging from mechanics and computer
sciences to mathematics.  Although management believes  that
the capability and experience of Thermwood's technical staff
compare favorably with other similar manufacturers, there is
no  assurance that the Company can retain existing employees
or  attract  and hire the type of skilled employees  it  may
need in the future.

PROPERTY LAND FACILITIES

Thermwood's  manufacturing facilities and executive  offices
are  located  in  a  73,000 square foot  building  in  Dale,
Indiana  which has been leased from Edgar Mulzer, a director
and  major stockholder of the Company.  Management  believes
that  these  facilities are in good condition and adequately
satisfy the Company's current requirements.

The  lease,  which  entitles  the  Company  to  utilize  the
facilities  and offices through February 14, 2007,  required
the Company to pay an annual base rental of $232,000 as well
as all taxes, maintenance, repairs, utilities and insurance.
The  lease, together with a related agreement which contains
a  purchase option, is accounted for as a capital lease.  In
November 1993 the Company entered into an agreement with Mr.
Mulzer to convert the obligation under the lease, as well as
other long-term debt amounts owed to Mr. Mulzer, into shares
of the Company's Series A Preferred Stock.

The  Company  also leases certain equipment at an  aggregate
annual  rental  of approximately $65,000  from  one  of  Mr.
Mulzer's   affiliated  companies.   See   "Management"   and
"Certain Transactions."
<TABLE>
                         MANAGEMENT

Directors and Executive Officers

The  directors and executive officers of the Company are  as
follows:
<CAPTION>
          Name                Age                Position

   <S>                        <C>     <C>
   Kenneth J. Susnjara (1)     47     Chairman of the Board, Chief
                                      Executive and Operating Officer
                                      and President

   Linda S. Susnjara (1)       46     Secretary and Director

   Michael P. Hardesty         41     Executive Vice President

   Rebecca F. Fuller           45     Treasurer, Chief Financial Officer

   David J. Hildenbrand        38     Vice President of Sales

   Richard  A.  Kasten         43     Vice President of Technical Services
     
   Peter N. Lalos (2)          61     Director

   Edgar Mulzer (2)            77     Director

   Lee Ray Olinger (2)         68     Director
</TABLE>
(1)  Mr. and Mrs. Susnjara are husband and wife.

(2)   Member  of the Incentive Stock Option Committee,  Non-
Qualified   Stock   Option   Committee,   Audit   Committee,
Nominating Committee and Compensation Committee of the Board
of Directors.

All  directors hold office until the next annual meeting  of
shareholders  and  the election and qualification  of  their
successors.    Officers serve at the  discretion  of  the
Board.  Each director receives $500 for each meeting of  the
Board attended by him or her and reimbursement of reasonable
expenses incurred in connection therewith.

Set  forth  below  is  a biographical  description  of  each
director and officer of the Company.

Kenneth  J. Susnjara.  Mr. Susnjara co-founded Thermwood  in
1969  and  has been a director since inception and Chairman,
President and Chief Executive Officer since 1971.   He  also
served  as  Treasurer  prior to March 1979  and  again  from
October 1983 to June 1985.  He  has devoted his full time to
the  Company's  business except for a brief period  in  1985
when  he  acted  as  a distributor for  the  Company.    Mr.
Susnjara  is  the  author of a book on  industrial  robotics
entitled  A  Manager's  Guide  to  Industrial  Robotics  and
lectures   on  robotics  and  automation  to  business   and
university groups.  See "Certain Transactions."

Linda S. Susnjara.  Mrs. Susnjara has been a director of the
Company since 1985 and Secretary since 1989.  She is and has
been  since  1985  the  President of  Automation  Associates
Incorporated, a dealer of the Company's industrial products.
See "Certain Transactions."  Mrs. Susnjara is not active  in
the Company's business.

Michael  P.  Hardesty.  Mr. Hardesty has been the  Company's
Executive  Vice President since August 1988.  He joined  the
Company  in  1975  and  was  employed  first  as  a  project
engineer,  then  project manager and  then  general  manager
until  July  1980 when he was promoted to Vice President  of
Operations.  He served in that capacity until May 1985  when
he became Vice President of the Machining Products Division,
a position he held until assuming his current position.

Rebecca F. Fuller.  Ms. Fuller joined Thermwood in 1981  and
was promoted to accounting manager in 1983 and controller in
1985.  She assumed her current position as Treasurer in July
1993.

David J. Hildenbrand.  Mr. Hildenbrand joined the Company in
1977  and  was  employed  in various  technician  and  sales
manager  capacities until August 1988, when he was  promoted
to his present position.

Richard  A.  Kasten.  Mr. Kasten became a Vice President  in
December 1993.  Prior thereto, from 1990, he was employed by
the Company as a manager of applications.

Peter  N. Lalos.  Mr. Lalos has been engaged in the  private
practice  of law in Washington, D.C. since 1961 and  is  the
senior  partner  in the law firm of Lalos  and  Keegan.   He
served  as Secretary of the Company from September  1981  to
December  1989  and as a director from April  1981  to  July
1986.  He was reelected to the Board in December 1989.   See
"Certain  Transactions" for information  relating  to  legal
fees paid by the Company to Mr. Lalos' law firm.

Edgar  Mulzer. Mr. Mulzer has been a director of the Company
since  1974.  He was Chairman of the Board of The Dale State
Bank, a commercial bank located in Dale, Indiana, from  1970
through  1993.   Mr.  Mulzer  is  currently  retired.    See
"Certain Transactions" for information relating to loan  and
lease  transactions between the Company and Mr.  Mulzer  and
his affiliates, including the bank.

Lee  Ray  Olinger.  Mr. Olinger has been a director  of  the
Company  since  1989.  He is currently, and has  been  since
1986,   the  Chairman  of  the  Board  of  First   Bank   of
Huntingburg,  a  commercial  bank  located  in  Huntingburg,
Indiana.   He became a director of this bank in  1949.   See
"Certain Transactions."

EXECUTIVE COMPENSATION

The  following table sets forth the annual remuneration that
the  Company  paid during its fiscal years ending  July  31,
1994, 1993, and 1992 to the Chief Executive Officer, to each
of  its  executive  officers whose total  cash  remuneration
exceeded $100,000 and to all executive officers as a group:
<TABLE>
<CAPTION>
                           Summary Compensation Table
                           --------------------------                                                  
                                                    
                          Annual Compensation    Long-term Compensation
                       -----------------------   ---------------------
                                                     Awards    Payouts 
                                                 ------------- -------
                                         Other   Rest-                  All
Name and                                 Annual  ricted  Options/      Other
Principal                                Compen- Stock   SARs   LTIP   Compen-
Position            Year   Salary  Bonus sation  Award(s) (#)  Payouts sation n-
                                           (1)    
<S>                <C>   <C>        <C> <C>      <C>      <C>     <C>   <C> 
Kenneth J. Susnjara                                 
Chairman of the     1994 $74,250(2)  0  $2,000    0        0       0     0         
Board, President    1993  64,025(2)  0   2,000    0        0       0     0          
and director        1992  64,913(2)  0       0    0        0       0     0      

All other officers  1994  170,116  $4,237    0    0        0       0     0         
as a group (4)      1993  180,755    0       0    0        0       0     0 
persons

All other officers  1992  442,234    0       0    0      0       0     0              -      -                          
as a group (9)
persons
</TABLE>
(1)   Other  annual compensation represents directors'  fees
paid to Mr. Susnjara.

(2)   Sixty  thousand dollars of this amount represents  the
amount  which  was  paid  to Mr. Susnjara  pursuant  to  the
Company's  Profit  Sharing Plan  as  described  below.   See
"Profit Sharing Plan."

No stock options or stock appreciation rights were issued in
the 1994 fiscal year except for 10,000 Shares to Ms. Fuller,
and  no  options were exercised in 1994.  At July 31,  1994,
the  market  price  for  some  of  the  unexercised  options
exceeded  the  exercise  price  of  the  Common  Stock.   On
September 6, 1994, registration statements on Form S-8  were
filed  with  the  Commission under  the  Securities  Act  in
connection with the registration of the Shares issuable upon
exercise  of  options granted under the  Company's  Employee
Incentive  Stock Option Plan and Non-Qualified Stock  Option
Plan.

In 1985 the Board of Directors appointed Mr. Susnjara to the
position of President and Chief Executive Officer.  In  this
position, he is entitled to receive a bonus based on the pre-
tax  profits  of the Company as set forth below.   Effective
August 1, 1993, the bonus was changed from 20% to 5% of  the
Company's  operating income.  Pursuant to the revised  plan,
Mr. Susnjara is to receive a minimum of $5,000 per month for
the duration of the plan.  See Profit Sharing Plan below.

Certain other officers may be entitled to participate in the
Company's  profit sharing plan.  See Profit  Sharing  Plan
below.

PROFIT SHARING PLAN

On  August  1,  1985,  the Company instituted  a  management
profit sharing plan.  This plan has been operative since the
1987  fiscal year and has been continued in an amended form.
The  plan  covers the Company's Chairman of  the  Board  and
President,  the  Vice  President of  Engineering,  the  Vice
President   of  Sales,  the  Vice  President  of   Technical
Services, the Treasurer, and various departmental managers.

Pursuant  to  the  plan,  the Chairman  is  entitled  to  5%
(reduced  from 10% and 20% in prior years) and the Treasurer
is entitled to 3% of annual corporate operating income.  The
Vice  Presidents  of Sales and Technical Services  are  each
entitled  to 5% of the annual operating income generated  by
the   division  supervised  by  such  officer.    Department
managers  are  entitled  to various  bonuses  based  on  the
productivity  of  their departments.  The Chairman  is  also
entitled to receive a non-reimbursable advance of $5,000 per
month   for  the  duration  of  the  Plan.   See  "Executive
Compensation" above.

All employees not subject to another bonus plan are paid  5%
of  one  month's salary (based upon a 40-hour work week)  at
the  end of the month following a month in which the Company
had profits of at least $100,000.  A 7.5% bonus will be paid
if monthly profits increase to at least $150,000.

Divisional  losses are deducted from the amounts  due  under
the  plan  so  that  total bonuses paid do  not  exceed  25%
(reduced  from  35%  in  prior years)  of  annual  corporate
operating  income.  Payments under the plan are  made  in
six  monthly installments commencing six months  after  they
are  earned.   Participants are required to be  continuously
employed  during  the  period  that  they  are  being  paid.
Divisional losses of a fiscal year must be recouped  in  the
succeeding  year,  or years, in order  to  be  eligible  for
profit sharing earnings in the succeeding year(s).

STOCK OPTIONS

Incentive Stock Option Plan

The  Company's  Incentive Stock Option Plan (the  "Qualified
Plan") was adopted by the Board of Directors and approved by
the  stockholders  in December 1989.   A  total  of  400,000
shares  of Common Stock are reserved for issuance under  the
Plan  which  provides for the granting of  "incentive  stock
options"  within the meaning of Section 422A of the Internal
Revenue  Code  of  1986, as amended,  to  officers  and  key
employees  of  the  Company, including those  who  are  also
directors.  The purpose of the Plan is to enable the Company
to  attract,  retain and motivate key employees by  granting
them an equity interest in the Company.

The  Plan  is administered by the Board of Directors  and  a
Committee currently consisting of three Board members, which
selects  participants, based on their ability to  contribute
to  the  Company's success, and determines the terms of  the
options granted, including the exercise price and dates  and
the  number  of  shares  subject  thereto.   No  option   is
transferable by the optionee other than by will or the  laws
of descent and distribution, and each option is exercisable,
during  the lifetime of the optionee, only by such optionee.
The exercise price of all options must be at least equal  to
the fair market value of the Common Stock on the date of the
grant, and the term of each option may not exceed ten years.
With respect to any participant who may own more than 10% of
the  Company's outstanding voting shares, the exercise price
must be at least equal to 110% the fair market value of  the
Common  Stock on the date of the grant, and the term may  be
no  longer than five years.  The aggregate fair market value
of  the  shares of Common Stock (determined at the time  the
options are granted) with respect to options exercisable for
the  first time by an optionee during any calendar year  may
not  exceed  $100,000.  The options contain an anti-dilution
provision which provides for a change in the exercise  price
and the number of shares issuable upon exercise in the event
of  certain occurrences such as stock dividends and  splits,
recapitalizations and mergers.

When  an  optionee  voluntarily terminates his  relationship
with  the  Company,  all options not then  exercisable  will
immediately  expire.  However, in the event of  a  voluntary
termination, the Company has the right to redeem exercisable
options from the employee prior to termination by paying him
the  difference between the exercise price and the then fair
market  value  of  the  Common  Stock.   If  termination  is
involuntary, options which are then exercisable will  expire
30  days  thereafter  unless such termination  results  from
death,  in which event they will expire one year thereafter.
The  Plan will end December 3, 1995 unless terminated sooner
by  the  Board  of  Directors.  Options outstanding  on  the
termination date will remain in effect until they expire  or
are exercised in full.

As  of  May  31, 1995 options to acquire 175,000  shares  of
Common Stock at exercise prices ranging from $1.00 to  $5.00
per  share had been granted to 13 employees.  All  of  these
options are currently exercisable.

Non-Qualified Stock Option Plan

The  Company's  Non-Qualified Stock Option Plan  (the  "Non-
Qualified  Plan") was adopted by the Board of  Directors  in
December  1984.  A total of 350,000 shares of  Common  Stock
are reserved for issuance under this Plan which provides for
the  granting  of  options  to the Company's  officers,  key
employees,  and  directors,  including  those  who  are  not
officers or employees.

The  Non-Qualified  Plan is administered  by  the  Board  of
Directors  and  a  Committee currently consisting  of  three
Board  members, which selects participants, based  on  their
ability   to  contribute  to  the  Company's  success,   and
determines the terms of the options, including the dates and
the number of shares subject thereto and the exercise price,
which  may be less then the fair market value when  granted.
The  Committee  has the right to determine  whether  options
will  contain an anti-dilution provision, and can grant  the
optionee  the  ability  to require  the  Company  to  redeem
exercisable  options from him by paying him  the  difference
between the exercise price and the then fair market value of
the Common Stock. Options cannot be granted after January 1,
2005.

Generally,  no option is transferable by the optionee  other
than  by  will  or the laws of descent and distribution  and
each  option  is  exercisable, during the  lifetime  of  the
optionee, only by such optionee.  Options become exercisable
after  an  optionee has retained his relationship  with  the
Company  for one year and thereafter at the rate of 25%  per
year.    When   an   optionee  voluntarily  terminates   his
relationship with the Company with the Company's consent  or
the  Company terminates him without cause, options which are
then  exercisable will expire 30 days thereafter unless  the
Committee has provided for a different time period.  In  all
other   cases  of  termination,  options  which   are   then
exercisable will expire immediately, unless such termination
results from death, in which event they will expire one year
thereafter.

Under  current federal income tax law, an optionee will  not
recognize  any income on the date the option is granted  and
the  Company will not be entitled to any deduction  at  that
time.   When  he  exercises  his option,  an  optionee  will
realize ordinary income equal to the difference between  the
then  fair  market  value and the exercise  price.   If  the
optionee  surrenders  any part of his  option  for  cash  or
Common  Stock, he will realize ordinary income equal to  the
cash  or  fair  market  value of the  stock  received.   The
Company will be entitled to a deduction equal to the  amount
of income realized by the optionee.

As  of  May  31, 1995 options to acquire 200,000  shares  of
Common Stock at exercise prices ranging from $1.125 to $2.00
per  share  had been granted to four directors and officers,
all of which are currently exercisable.

Other Options

In  addition to the options granted under the Plans  as  set
forth  above, options to purchase 600,000 shares  have  been
issued  to  Mr. Susnjara; options to purchase 30,000  shares
have  been  issued to the law firm of Lalos and Keegan,  the
Company's  general counsel;  and option to  purchase  30,000
shares  have  been  issued to an employee.   Mr.  Susnjara's
options  are exercisable as follows:  200,000 at  $5.00  per
share; 200,000 at $7.50 per share; and 200,000 at $10.00 per
share.   The  options granted to Lalos and  Keegan  and  the
employee  are exercisable at $1.00 per share.   The  options
granted to Lalos and Keegan will terminate on May 22,  1996.
The  other options will terminate on October 17, 1997.   All
of the options  are currently exercisable.

Section 401(k) Plan

The  Company adopted a tax-qualified cash savings plan  (the
"401(k) Plan") which became effective in October 1989.  This
Plan  covers all employees who have completed 12  months  of
continuous service prior to a plan entry date.  Pursuant  to
the 401(k) Plan, eligible employees may make salary deferral
(before  tax)  contributions of up to  12%  of  their  total
compensation  per  plan  year  up  to  a  specified  maximum
contribution as determined by the Internal Revenue  Service.
The  Company also makes matching contributions equal to  25%
of  the employee's contribution up to a maximum of 3% of the
employee's  annual  compensation.   The  401(k)  Plan   also
includes  provisions  which authorize the  Company  to  make
discretionary contributions.  Such contributions,  if  made,
are  allocated  among all eligible employees  as  determined
under the 401(k) Plan.  The trustee under the 401(k) Plan is
Merrill Lynch of Evansville, Indiana.  It invests the assets
of  each participant's account in funds at the direction  of
such participant.

                    CERTAIN TRANSACTIONS
                              
Bank Loans from Affiliated Parties

Thermwood  had an agreement, which expired on September  25,
1992,  to  borrow up to $1,500,000 from the Dale State  Bank
(the  "Dale  Bank") in the form of a line  of  credit.   Mr.
Mulzer   was  Chairman  of  the  Board  and  the   principal
shareholder  of  the Dale Bank during the period  that  this
loan was made.  The loan bore interest at the annual rate of
prime plus 2.5% payable quarterly and was secured by all  of
the  Company's assets.  Thermwood replaced this loan, as  of
September  25,  1992,  with a term loan  in  the  amount  of
$1,500,000  from the Dale Bank, also secured by all  of  the
Company's assets.  The principal of the term loan,  together
with  interest at the annual rate of prime plus  2.75%,  was
due  on  March 24, 1993, at which time it was assumed by Mr.
Mulzer,  who  had agreed to collect interest  only,  payable
quarterly,  until August 1, 1994, at which time amortization
was to have begun.  Interest expense incurred on these loans
totaled  $41,117 and $127,000 for the 1994 and  1993  fiscal
years,  respectively.   The balance of  the  loan  from  Mr.
Mulzer  in  the  amount  of  $1,499,800,  including  accrued
interest  of  $23,011, was converted to Series  A  Preferred
Stock  on  November 18, 1993.  See "Conversion by Affiliated
Party of Debt to Preferred Stock" below.

Other Loans from Affiliated Party

The Company borrowed $250,000 from Mr. Mulzer under   a
self  amortizing  10.5%  five-year  term  loan,  payable  in
monthly  installments of principal and  interest  of  $5,373
through  March 1996.  On November 18, 1993, the  balance  of
the  loan  in  the  amount  of $169,218,  including  accrued
interest  of  $13,971, was converted to  Series A  Preferred
Stock.   Interest expense on this loan was $9,256  in  1994.
See  "Conversion  by Affiliated Party of Debt  to  Preferred
Stock" below.

Sale  and Lease Back of Company's Facilities with Affiliated
Party

In  February 1987 the Company purchased its premises from an
independent  third  party for $1,000,636 and  simultaneously
resold them to Mr. Mulzer for $1,800,000.  At the same  time
the  Company leased the premises back from Mr. Mulzer for  a
20   year   period  at  a  monthly  rental  of  $19,353   or
approximately $232,000 on an annual basis.    Total  lease
payments  and  accrued interest were $138,579 for  the  1994
fiscal year and $154,829 for the 1993 fiscal year.

The lease agreement, which is treated as a capitalized lease
for financial reporting purposes, also obligates the Company
to   pay  all  maintenance,  taxes,  assessments,  insurance
premiums  and  utilities  incurred in  connection  with  the
operation of the premises.  Pursuant to a related agreement,
the  Company  has an option to repurchase the premises  from
Mr. Mulzer, exercisable through 2006 at prices descending on
an  annual basis from $1,786,781 in 1987 to $240,000 in  the
last year.  See "Business; Property and Facilities."

On November 18, 1993, the entire lease payment obligation in
the amount of $1,608,629. together with accrued interest  of
$122,491,  was  converted  to  Preferred  Stock.   Upon  the
issuance of the Preferred Stock, all requirements for future
lease  payments ceased, the liability therefor  having  been
converted   into   Preferred  Stock.   See  "Conversion   by
Affiliated Party of Debt to Preferred Stock" below.

CONVERSION BY AFFILIATED PARTY OF DEBT TO PREFERRED STOCK

As  previously noted, an aggregate of $3,437,120 owed by the
Company   to  Mr.  Mulzer  under  various  loan  and   lease
agreements was converted by him to an aggregate of 1,000,000
shares  of  Series A Preferred Stock on November  18,  1993.
The Company paid Mr. Mulzer dividends on his Preferred Stock
in  the amount of $204,944 during the 1994 fiscal year.  See
"Description of Securities; Preferred Stock" for information
relating   to   the  rights  of  the  Series   A   Preferred
Stockholders.

EQUIPMENT LEASES WITH AFFILIATED PARTY

Thermwood  has entered into agreements with a company  owned
by  Mr.  Mulzer  pursuant to which  it  has  leased  certain
computer, demonstration and manufacturing equipment  with  a
right  to purchase this equipment at the end of the term  of
each  agreement  for nominal consideration.  Lease  payments
under these agreements were $89,442 for the 1994 fiscal year
and  $70,748  for the 1993 fiscal year.  These  leases  will
terminate in the 1996 fiscal year.  See "Business;  Property
and Facilities."

PRODUCT SALES THROUGH AND LEASE AGREEMENT WITH AFFILIATED DEALER

Mr.   and   Mrs.  Susnjara  are  the  owners  of  Automation
Associates  Incorporated ("AAI"), a dealer of the  Company's
industrial products.  The agreement between the Company  and
AAI  contains  the  same  terms and  conditions  as  do  the
Company's agreements with its other dealers.  The Company  
paid AAI $310,000 in commissions during the 1994 fiscal year
for  assisting  in  effecting  approximately  $1,600,000  in
sales.   This  amount represents approximately  15%  of  the
Company's gross sales for the 1994 fiscal year.  The Company
paid  AAI  $301,000 in commissions during  the  1993  fiscal
year.

AAI  also  leases space from the Company at what  management
believes is fair market value.  Rental payments were  $7,200
during the 1994 fiscal year.

PAYMENT OF LEGAL FEES TO AFFILIATED PARTY

Lalos  and  Keegan, a law firm in which  Mr.  Lalos  is  the
senior partner, accrued fees of $102,000 and $77,000 for the
fiscal years ended 1994 and 1993, respectively.  During  the
1994 fiscal year the Company paid this firm an aggregate  of
$53,000,  all of which represented previously accrued  fees.
Accordingly, as of July 31, 1994, the Company owed Lalos and
Keegan  approximately $69,000, all of which  had been  paid
as  of  May 31, 1995.  This firm performs patent, trademark,
general corporate and litigation services for the Company.

FAIRNESS OF TRANSACTIONS WITH AFFILIATED PARTIES

Management  believes  that  the terms  of  the  transactions
between  the Company and its affiliated parties as described
in this section are as fair as those which the Company would
have  obtained if these transactions had been effected  with
independent third parties.  Each transaction was approved by
a  majority of the disinterested directors.  In the  future,
all  such  transactions will continue to be  approved  by  a
majority of the disinterested directors.

             PRINCIPAL AND SELLING STOCKHOLDERS

The following table sets forth certain information as of the
date  hereof  with  respect to the beneficial  ownership  of
shares  of  Common  Stock  as of the  date  hereof,  and  as
adjusted to reflect this offering, by (i) each person  known
by the Company to be the beneficial owner of more than 5% of
such  shares of Common Stock; (ii) each director; (iii) each
Selling Stockholder; and (iv) all officers and directors  as
a group.
<TABLE>
<CAPTION>
Name and             Number                             Number
Address              of Shares                          of Shares
(where applicable)   Owned     Percentage    Number     Owned     Percentage
of Beneficial        Before    Before        of  Shares After     After
Owner (1)            Offering  Offering (2)  Offered    Offering  Offering (2)
- ------------------   --------  ------------  ---------- --------  ------------

<S>               <C>               <C>      <C>        <C>           <C>
Kenneth J. Susnjara
 (3) (4) (5)       2,080,000(6)     35.4(6)  25,000(7)  2,055,000(6)  35.0 (6)

Peter  N. Lalos (8)  135,000(9)      2.6(9)  10,000(7)    125,000(9)   2.4 (9)
13412
Darnestown Road
Gaithersburg,
Maryland 20878

Edgar Mulzer         990,562(10)   19.1 (10)       0      990,562(10) 19.1(10)
401 10th Street
Tell City, Indiana 47586

Linda S. Susnjara
 (3) (4) (11)         50,000(12)    1.0(12)        0       50,000(12) 1.0 (12)

Lee Ray Olinger            0          0            0            0       0    
c/o First Bank of
Huntingburg
4th & Main Street
Huntingburg, Indiana 47542

Barry W. Blank        75,000        1.50      75,000            0        0


Richard Maser         25,000        (13)      25,000            0        0

Violet Blank          12,500        (13)      12,500            0        0

Robert Hennig         12,500        (13)      12,500            0        0

Jacob Shaphren and
Helen Shaphren         5,000        (13)       5,000            0        0

Henry A. Solomon and
Carol Solomon, Trustee
FBO H. A. Solomon
Pension Plan           5,000        (13)       5,000            0        0
 
Edgar J. Huffman       2,500        (13)       2,500            0        0

All officers and
directors as a group
(9 persons) (15)   3,420,562        56.2      35,000    3,385,562       55.6
</TABLE>

(1)   Unless  otherwise noted, all shares  are  beneficially
owned  and the sole voting and investment power is  held  by
the person indicated.

(2)   Except as otherwise indicated in the footnotes below,
does  not  include (i) an aggregate of 3,105,000  shares  of
Common  Stock reserved for issuance upon conversion  of  the
Debentures  and  exercise of the Redeemable  Warrants;  (ii)
400,000  shares  reserved for issuance under  the  Company's
Qualified  Stock  Option Plan of which options  to  purchase
175,000  shares  have  been  granted  and   are  currently
exercisable;  (iii)  350,000 shares  reserved  for  issuance
under the Company's Non-Qualified Stock Option Plan of which
options to purchase 200,000 shares have been granted and are
currently  exercisable;  (iv) 600,000  shares  reserved  for
issuance  upon exercise of options granted to Mr.  Susnjara,
all  of  which are currently exercisable; (v) 30,000  shares
reserved  for issuance upon exercise of options  granted  to
the law firm of Lalos and Keegan, all of which are currently
exercisable;   and (vi) 30,000 shares reserved for  issuance
upon  exercise  of  options granted to an employee,  all  of
which  are currently exercisable.  See "Management;  Stock
Options" and "Certain Transactions."

(3)  The address of this person is c/o the Company.

(4)   Mr.  and  Mrs. Susnjara may each be  deemed  to  be  a
beneficial  owner of the Company's securities owned  by  the
other  because of their marital relationship.   Accordingly,
Mrs.  Susnjara  may be deemed a Selling Stockholder  to  the
extent  of  the  shares  being  offered  hereunder  by   Mr.
Susnjara.

(5)   Mr.  Susnjara has been the Company's President,  Chief
Executive Officer and Chairman of the Board of Directors for
more  than the past three years.  He has also been an  owner
of a distributor of the Company's products for more than the
past  three  years.  See "Business; Marketing," "Management"
and "Certain Transactions."

(6)   Includes (i) 50,000 shares issuable upon  conversion
of  Debentures and 25,000 shares issuable upon  exercise  of
Redeemable  Warrants; (ii) 50,000 shares issuable  upon  the
exercise  of  options  granted to  Mr.  Susnjara  under  the
Company's Non-Qualified Stock Option Plan; and (iii) 600,000
shares  issuable upon the exercise of other options  granted
to  him.   The figures in the table, as they relate  to  Mr.
Susnjara, give effect to the  exercise of these options  as
of the date hereof and upon completion of this offering.

(7)  These shares will not be sold except in compliance with
the provisions of Section 16 (b) of the Exchange Act.

(8)   Mr.  Lalos has been a director of the Company and  his
firm  has  acted as general counsel to the Company for  more
than  the  past three years.  See "Management" and  "Certain
Transactions."

(9)   Includes (i) 20,000 shares issuable upon conversion
of  Debentures and 10.000 shares issuable upon  exercise  of
Redeemable  Warrants; (ii) 50,000 shares issuable  upon  the
exercise of options granted to Mr. Lalos under the Company's
Non-Qualified Stock Option Plan; (i) 10,000 shares  issuable
upon exercise of Redeemable Warrants owned by Mr. Lalos; and
(iv) 30,000 shares issuable upon exercise of options granted
to  the  law firm of Lalos and Keegan.  The figures  in  the
table,  as they relate to Mr. Lalos, give effect  to  the 
exercise of these options and Warrants as of the date hereof
and upon completion of this offering.

(10)  Includes 50,000 shares issuable upon the  exercise  of
options  granted  to  Mr. Mulzer under  the  Company's  Non-
Qualified  Stock Option Plan.  The figures in the table,  as
they  relate  to Mr. Mulzer, give effect to the exercise  of
these  options as of the date hereof and upon completion  of
this offering.

(11) Mrs. Susnjara has been a director of the Company and an
owner  of  a distributor of the Company's products for  more
than  the  past  three  years.  See  "Business;  Marketing,"
"Management" and "Certain Transactions."

(12)  Includes 50,000 shares issuable upon the  exercise  of
options  granted to Mrs. Susnjara under the  Company's  Non-
Qualified  Stock Option Plan.  The figures in the table,  as
they relate to Mrs. Susnjara, give effect to the exercise of
these  options as of the date hereof and upon completion  of
this offering.

(13) Less than 1%.

(14)  Includes an aggregate of  830,000 issuable  upon  the
exercise  of  options granted to the Company's officers  and
directors  and an aggregate of 105,000 shares issuable  upon
the  conversion of Debentures and the exercise of Redeemable
Warrants  owned by Messrs. Susnjara and Lalos.  The  figures
in  the table, as they relate to the Company's officers  and
directors as a group, give effect to the conversion  of  the
Notes  by  Messrs. Susnjara and Lalos and  the  exercise  of
these options as of the date hereof and the sale of the Unit
and  Underlying  Shares and exercise  of  the  options  upon
completion of this offering.

Mr. Susnjara may be deemed a "parent" of the Company as that
term  is defined under the Securities Act and the rules  and
regulations  promulgated thereunder because of his  position
as  Chief  Executive  Officer  and  the  percentage  of  his
ownership of the Company's Common Stock.
                              
                    PLAN OF DISTRIBUTION
                              
The Common Stock covered by this Prospectus may be sold from
time   to   time   directly  by  the  Selling  Stockholders.
Alternatively,  the Selling Stockholders may  from  time  to
time  offer  the Common Stock for sale through underwriters,
dealers  or agents, which persons may be deemed underwriters
under  the  Securities Act,  The Distribution of the  Common
Stock by the Selling Stockholders may be effected from  time
to  time in one or more transactions that may take place  on
the  American  Stock Exchange , including ordinary  broker's
transactions, privately negotiated transactions  or  through
sales  to  one  or more broker/dealers for  resale  of  such
securities as principals, at market prices prevailing at the
time  of  sale, at prices related to such prevailing  market
prices  or  at  negotiated prices.  Usual and  customary  or
specifically negotiated brokerage fees or commissions may be
sold  by  such Selling Stockholders in connection with  such
sales.

The  Company will pay the registration expenses incident  to
the sale of the Common Stock by the Selling Stockholders  to
the  public.   Such  expenses include legal  and  accounting
expenses,   filing  fees  payable  to  the  Commission   and
applicable  securities regulatory filing fees, and  printing
expenses.   The  Company, however,  will  not  pay  for  any
expenses, commissions or discounts of underwriters,  dealers
or  agents  or  the  fees and expenses of  counsel  for  the
Selling Stockholders.

                  DESCRIPTION OF DEBENTURES
                              
General

The  Debentures  have been issued under  an  indenture  (the
"Indenture") which is dated as of February 3, 1993,  between
the  Company  and  the  American Stock  Transfer  and  Trust
Company  (the "Trustee").  A copy of the Indenture is  filed
as  an  exhibit to the Registration Statement of which  this
Prospectus is a part.  See "Available Information."  Neither
the Indenture, the Trustee nor the Debentures are subject to
the   provisions  of  the  Trust  Indenture  Act  of   1939.
Accordingly,  Debenture holders do not have the  protections
of  that Act available to them.   The following summaries of
what  management believes are all of the material provisions
of  the  Indenture  do not purport to be  complete  and  are
subject  to and qualified in their entirety by reference  to
all  of  the  provisions  of  the Indenture,  including  the
definitions  therein of certain terms.  Whenever  particular
provisions  or defined terms of the Indenture  are  referred
to, such provisions or defined terms are incorporated herein
by  reference.  Parenthetical references set forth  in  this
section are to sections in the Indenture or to paragraphs in
the Form of Debenture which is appended to the Indenture  as
Exhibit A.

The  Debentures  are  (i)  limited to  $2,070,000  aggregate
principal  amount  (Debenture paragraph 4);  (ii)  unsecured
subordinated obligations of the Company (Debenture paragraph
4);  (iii)  mature on February 25, 2003 (Face of Debenture);
and  (iv)  bear interest at the rate per annum set forth  on
the  cover  page  of this Prospectus, payable  quarterly  on
January 1, April 1, July 1 and October 1 each year,  to the
holders of record, with certain exceptions, at the close  of
business on the 15th day of the month preceding the  payment
date   (Debenture  paragraphs  1  and  2).   Principal  (and
premium, if any) and interest are payable and the Debentures
are  exchangeable and convertible and transfers thereof  are
registrable  at  the  offices or  agencies  of  the  Company
maintained  for such purposes in the Borough  of  Manhattan,
City  and  State  of New York, initially to  American  Stock
Transfer  and Trust Company, 40 Wall Street, New  York,  New
York 10005, provided that payment of interest may be made at
the option of the Company by check mailed to the address  of
the  person entitled thereto as it appears in the  Debenture
register.  (Debenture paragraphs 2 and 3)

The  Debentures are issued only in fully registered form  in
denominations  of  $1,000 or an integral  multiple  thereof.
The  Debentures are exchangeable and transfers  thereof  are
registrable  without charge therefor, but  the  Company  may
require  payment of a sum sufficient to cover tax  or  other
governmental   charge   payable  in  connection   therewith.
(Debenture paragraph 9)

CONVERSION

The holders of the Debentures are entitled at any time and
from  time  to time up to the close of business on  February
25,  2003,  subject  to  prior redemption,  to  convert  the
Debentures or portions thereof (which are $1,000 or integral
multiples thereof) into shares of the Company's Common Stock
at   an  initial  conversion  price,  which  is  subject  to
adjustment in certain circumstances as set forth  below,  of
$1.00  per share.  (Article X; Section 10.01)  No adjustment
will  be  made  on conversion of any Debenture for  interest
accrued thereon or for dividends on any Common Stock  issued
other  than dividends payable in Common Stock or Convertible
Securities  (as  defined  in the  Indenture).   (Article  X;
Section  10.02)   The  Company  is  not  required  to  issue
fractional interests in the Common Stock upon conversion  of
the   Debentures  and,  in  lieu  thereof,  will  round  any
fractional share to the nearest share.  (Article X;  Section
10.03)   In  the  case of Debentures called for  redemption,
conversion  rights will expire at the close of  business  on
the business day prior to the redemption date.  (Article  X;
Section 10.01)

The  conversion price is subject to downward  adjustment  in
the  event  that the Company issues shares of  Common  Stock
(including shares issuable pursuant to a stock dividend) and
the  per  share consideration received by the  Company  upon
issuance  of  the  Common Stock is  less  than  the  current
conversion price.  (Article X; Section 10.05)  In case of  a
stock  split or reverse stock split, the current  conversion
price  shall  be  proportionately  decreased  or  increased.
(Article  X;  Section 10.05)  No adjustment in  the  current
conversion  price  will be required unless  such  adjustment
would  require  a change of at least 10% of  the  conversion
price;  provided,  however, that any adjustment  that  would
otherwise  be  required to be paid shall be carried  forward
and   taken  into  account  in  any  subsequent  adjustment.
(Article X; Section 10.10)

In  the  event of a merger or consolidation of  the  Company
with  another  corporation,  a  capital  reorganization   or
reclassification of the Company's capital stock, or sale  of
all  or  substantially all of the Company's assets  that  is
effected in such a way that holders of the Common Stock  are
entitled  to receive stock, securities or assets (including,
without limitation, cash) with respect to or in exchange for
Common Stock, then the holders of the outstanding Debentures
shall  from  such point onward have the right thereafter  to
convert  each  such Debenture into the kind  and  amount  of
stock,  securities or assets received by  a  holder  of  the
number  of shares of Common Stock into which such Debentures
might   have  been  converted  immediately  prior  to   such
transaction.   (Article X; Section 10.17)   There  does  not
appear   to  be  any  established  meaning  of  the   phrase
"substantially  all" under the Indiana Business  Corporation
Law.   Accordingly,  it is uncertain whether  the  Debenture
conversion right will be adjusted in the event of a sale  of
less   then   all   of  the  Company's  assets   under   the
circumstances noted above.

It should be noted that, in the event of such a transaction,
no  subsequent adjustment of the current conversion price is
required.  Thus, for example, if the Company were to  engage
in  a merger in which Common Stock holders received cash  in
an  amount  less  than  the then current  conversion  price,
exercise  of  the  conversion  right  would  result  in  the
Debenture holder receiving less than the principal amount of
such Debenture.

In  the  event  of  a taxable distribution to  Common  Stock
holders  which  results in an adjustment of  the  conversion
price,  the Debenture holders may, in certain circumstances,
be deemed to have received a distribution subject to federal
income tax as a dividend.

The  shares of Common Stock, when issued upon the conversion
of the Debentures in accordance with the terms thereof, will
be fully paid and non-assessable.

SUBORDINATION OF DEBENTURES

The  payment of the principal of (and premiums, if any)  and
interest  on  the Debentures are subordinated  in  right  of
payment  to  the  extent set forth in the Indenture  to  the
prior payment in full of the principal of (and premiums,  if
any)  and  interest  on  all Senior  Debt  of  the  Company.
(Article  XI;  Section 11.01)  Senior  Debt  is  defined  to
include indebtedness for money borrowed outstanding  on  the
day of execution of the Indenture or thereafter, created for
money  borrowed  from banks, or other traditional  long-term
institutional  lenders  such  as  insurance  companies   and
pension   funds,  unless  in  the  instrument  creating   or
evidencing such indebtedness it is provided that  such  Debt
is  not  senior  in  right  of payment  to  the  Debentures.
(Article  XI;  Section 11.02 (c))  At  May  31,  1995,   the
Company had no Senior Debt.  The Company may from time  to
time to make borrowings which will constitute Senior Debt.

The  Company  is  not  limited in the amount  of  additional
indebtedness,  including Senior Debt, which it  can  create,
incur,  assume  or  guarantee.  Accordingly,  the  Debenture
holders are not protected against highly leveraged or  other
transactions involving the Company that may adversely affect
them.

Upon any payment or distribution of the Company's assets  to
creditors  on any dissolution, winding up, total or  partial
liquidation, reorganization or readjustment of the  Company,
whether voluntary or involuntary, or bankruptcy, insolvency,
receivership  or  other proceedings all  principal  of  (and
premiums, if any) and interest due upon all Senior Debt must
be  paid in full before the Debenture holders or the Trustee
are  entitled  to receive or retain any assets  so  paid  or
distributed  in  respect  of the Debentures.   (Article  XI;
Section 11.03)

COVENANTS

The  Company may not declare or pay any cash dividends, make
any  cash distribution to stockholders, or purchase,  redeem
or  otherwise acquire or retire for value any shares of  its
capital  stock or warrants or rights to acquire  such  stock
if,  at the time of such declaration, payment, distribution,
purchase,  redemption, other acquisition or  retirement,  an
Event  of  Default  shall have occurred and  is  continuing.
(Article IV; Section 4.04)  The Company may not (i) sell  or
lease  any  property  or render any  service  to,  make  any
investment  in,  purchase any property or borrow  any  money
from,  or  make any payment for any service rendered  by  an
Affiliate unless the Board of Directors determines  in  good
faith  that  the terms of such transaction are at  least  as
favorable to the Company as those which could be obtained in
a  similar transaction with an independent third party; (ii)
make  any  payment  to  any of its  officers,  directors  or
employees,  or  agreement  to do so,  unless  the  Board  of
Directors  determines in good faith that the  amount  to  be
paid,  or to be agreed to be paid, for such service bears  a
reasonable relationship to the value of such services to the
Company;  or  (iii)  make any sale to an  Affiliate  of  any
capital  stock  or  other securities or  obligations  of  an
Affiliate  at a cash sale price less than the original  cost
thereof  to the Company or such Affiliate, as the  same  may
have  been  reduced from time to time by cash  dividends  or
interest  payments thereon or payments of principal  thereof
received  by the Company or such Affiliate plus interest  on
such investment, as the same may have been reduced from time
to  time  at  a  rate not less than the rate  borne  by  the
Debentures,  but in no event less than current  fair  market
value.  (Article IV; Section 4.05)

The  Company is required to file with the Trustee copies  of
the  reports  it  files with the Commission.   (Article  IV;
Section  4.02)   It  is  also required  to  deliver  to  the
Trustee, within 120 days after the end of each fiscal  year,
an  Officers' Certificate stating whether or not the signers
know  of  any Default that occurred during the fiscal  year.
If  they do, the Certificate shall describe the Default  and
its status.  (Article IV; Section 4.03)

REDEMPTION

The Company may, on 30 days prior written notice, with the
approval of the Underwriter, redeem the Debentures, in whole
or in part, if the closing price of the Common Stock for the
immediately preceding 30 consecutive trading days equals  or
exceeds $2.50 per share.  The redemption price will be  105%
plus  accrued  interest  through  the  date  of  redemption.
(Article III)

MODIFICATION OF THE INDENTURE

With  the consent of the holders of not less than 662/3%  in
principal amount of outstanding Debentures, the Company  and
the  Trustee  may  enter  into an  indenture  or  indentures
supplemental to the Indenture for the purpose of adding  any
provisions  to or changing in any manner or eliminating  any
provisions  of the Indenture or modifying in any manner  the
rights   of  the  Debenture  holders  under  the  Indenture,
provided that no such supplemental indenture shall,  without
the consent of the Debenture holders affected (a) reduce the
rate  of, or change the time of payment of, interest on  any
Debenture;  (b)  reduce the principal (or  premium  on),  or
change  the fixed maturity of any Debenture; (c) impair  the
right  to  institute suit for the enforcement  of  any  such
payment when due; (d) reduce the above stated percentage  of
outstanding Debentures; or (e) alter the provisions  of  the
Indenture  so as to adversely affect the terms of conversion
of  the Debentures into Common Stock or the subordination of
the Debentures to Senior Debt.  (Article IX; Section 9.02)

EVENTS OF DEFAULT, NOTICE AND WAIVER

Events of Default are defined in the Indenture as being  (a)
a default for 45 days in payment of any interest installment
when  due, and default in payment of principal (or  premium,
if  any)  when due; (b) a default for 60 days after  written
notice  to  the Company by the Trustee or by the holders  of
25% in principal amount of the outstanding Debentures in the
performance  of  any other covenant of the  Company  in  the
Indenture;  and (c) certain events of bankruptcy, insolvency
and  reorganization  of the Company.  (Article  VI;  Section
6.01)  If an Event of Default shall occur and be continuing,
either the Trustee or the holders of 25% in principal amount
of  the outstanding Debentures may declare the principal  of
all  of the Debentures to be due and payable.  (Article  VI;
Section 6.02)

The  holders  of  a  majority in  principal  amount  of  the
outstanding Debentures may direct the time, method and place
of conducting any proceeding for any remedy available to the
Trustee, or exercising any power of trust conferred  on  the
Trustee.   (Article  VI;  Section  6.05)   The  right  of  a
Debenture  holder to institute a proceeding with respect  to
the  Indenture  is subject to certain conditions  precedent,
including  the  provision of notice and indemnification  for
the  Trustee.  (Article VI; Section 6.06)  The holders of  a
majority  in principal amount of the outstanding  Debentures
may,  on  behalf  of the Debenture holders, waive  any  past
default  and its consequences under the Indenture, except  a
default  in the payment of the principal of (or premium,  if
any) or interest on any Debenture or a default in respect of
the  conversion  right of Debenture holders.   (Article  VI;
Section 6.05)

CONCERNING THE TRUSTEE

American  Stock  Transfer and Trust Company is  the  Trustee
under the Indenture.  The Trustee is the transfer agent  and
registrar for the Common Stock and the Warrant Agent for the
Redeemable   Warrants.   See  "Description  of   Securities;
Transfer Agent, Registrar and Warrant Agent."

                  DESCRIPTION OF SECURITIES

The  following  statements  are brief  summaries  of  certain
provisions  of  the Company's Articles of Incorporation,  By-
Laws  and other documents.  These summaries are qualified  in
their entirety by reference to documents filed as exhibits to
the Registration Statement.

COMMON STOCK

Description of General Terms

The  Company  is  authorized to issue  20,000,000  shares  of
Common  Stock,  no par value, of which 5,149,546  shares  are
currently  issued and outstanding.  Holders of  Common  Stock
are entitled to receive dividends when, as and if declared by
the  Board  of  Directors  out  of  funds  legally  available
therefor.   See  "Price Range of Common  Stock  and  Dividend
Policy."   They  have  no  preemptive  or  other  rights   to
subscribe for additional shares and the Common Stock  has  no
redemption,  sinking  fund  or conversion  provisions.   Each
share  of Common Stock is entitled to one vote on any  matter
submitted to the holders thereof and to equal rights  in  the
assets  of the Company upon liquidation subject to the  prior
rights  on  liquidation of creditors and any Preferred  Stock
holders.   The outstanding shares of Common Stock  are  fully
paid and non-assessable.

The shares of Common Stock have non-cumulative voting rights,
which  means that the holders of more than 50% of the  shares
voting  for  the election of Directors can elect all  of  the
Directors of the Company.  In such event, the holders of  the
remaining  shares  will  not be able  to  elect  any  of  the
Directors.  If all of the Shares offered hereby are sold, the
Company's  officers and directors will own approximately  29%
of the outstanding Common Stock.

Reserved Shares

The Company has reserved up to (i) 3,105,000 shares of Common
Stock  for  issuance  upon conversion of the  Debentures  and
exercise of the Redeemable Warrants; (ii) 400,000 shares  for
issuance  under  the  Qualified Stock Option  Plan  of  which
options  to purchase 175,000 shares have been granted  and  ^
are  currently exercisable; (iii) 350,000 shares for issuance
under the Non-Qualified Stock Option Plan of which options to
purchase  200,000 shares have been granted and are  currently
exercisable;  (iv) 600,000 shares for issuance upon  exercise
of  options  granted  to  Mr.  Susnjara,  all  of  which  are
currently   exercisable;  (v)  30,000  shares  reserved   for
issuance  upon  exercise  of options  granted  to  Lalos  and
Keegan,  all  of  which are currently exercisable;  and  (vi)
30,000  shares reserved for issuance upon exercise of options
granted   to   an  employee,  all  of  which  are   currently
exercisable.  See "Management; Stock Options," "Principal and
Selling    Stockholders,"   "Certain    Transactions,"    and
"Description of Debentures; Conversion."

REDEEMABLE WARRANTS

The  Redeemable Warrants have been issued in registered  form
under,  governed by, and subject to the terms  of  a  warrant
agreement  (the "Warrant Agreement") between the Company  and
American  Stock Transfer and Trust Company, as warrant  agent
(the  "Warrant Agent").  The following statements  are  brief
summaries of what management believes are all of the material
provisions  of the Warrant Agreement and are subject  to  the
detailed provisions thereof, to which reference is made for a
complete statement of such provisions.  Copies of the Warrant
Agreement  may  be obtained from the Company or  the  Warrant
Agent  and have been filed with the Commission as an  exhibit
to the Registration Statement.  See "Available Information."

The  are  currently outstanding 1,035,000 Redeemable Warrants
to purchase an aggregate of 1,035,000 shares of Common Stock.
The Company has reserved an equivalent number shares  of
Common  Stock  for  issuance upon exercise of  the  Warrants.
Each  Warrant  entitles  the  registered  holder  thereof  to
purchase, at any time through February 21, 1996, one share of
Common  Stock  at  a price of $3.00 per share.   The  Warrant
exercise  price  and  the  number  of  shares  issuable  upon
exercise of the Redeemable Warrants are subject to adjustment
as described below

The  Redeemable Warrants are subject to redemption by  the
Company,  with  the consent of the Underwriter,  on  30  days
notice  at $0.05 per Redeemable Warrant when the closing  bid
price of the Common Stock equals or exceeds 150% of the  then
Warrant  exercise  price  for 20  consecutive   trading  days
ending  three  days prior to the mailing  of  the  notice  of
redemption.  Warrant holders have the right to exercise their
Warrants  until the close of business on the date  fixed  for
redemption.  If any of the Redeemable Warrants are  redeemed,
then all of such Warrants remaining unexercised at the end of
the redemption period must be redeemed.

The  Redeemable Warrants contain provisions that protect  the
holders  thereof  against  dilution  by  adjustment  of   the
exercise  price  and  the  number  of  shares  issuable  upon
exercise  in  certain events including, but not  limited  to,
stock dividends, stock splits, reclassifications, mergers, or
a  sale  of  substantially all of the Company's assets.   The
Company does not intend to issue fractional shares of  Common
Stock,  but  will round any fractional share to  the  nearest
share.   A  Warrant holder does not possess any rights  as  a
stockholder of the Company.  The shares of Common Stock, when
issued  upon  the  exercise  of the  Redeemable  Warrants  in
accordance with the terms thereof, will be fully paid and non-
assessable.

Redeemable Warrants are exchangeable and transferable on  the
books  of the Company at the principal office of the  Warrant
Agent.   Each  Redeemable  Warrant  may  be  exercised   upon
surrender  of a Warrant certificate on or prior to the  close
of  business on February 21, 1996 (or earlier redemption date
thereof)  after which the Redeemable Warrants  become  wholly
void  and  of  no value, at the offices of the Warrant  Agent
with  the form of "Election to Purchase" on the reverse  side
of   the  Warrant  certificate  completed  and  executed   as
indicated, accompanied by payment of the full exercise  price
(by  cash,  or by bank check, certified check or money  order
payable to the order of the Warrant Agent) for the number  of
Redeemable Warrants being exercised.

Upon  receipt  of  duly  exercised  Redeemable  Warrants  and
payment  of the exercise price, the Company shall  issue  and
cause  to be delivered to, or upon the written order of,  the
exercising  Warrant  holder,  certificates  representing  the
number of shares of Common Stock so purchased.  If less  than
all  of  the  Redeemable  Warrants  evidenced  by  a  Warrant
certificate   are   exercised,  a  new  Warrant   certificate
representing the remaining number of Redeemable Warrants will
be  issued  to the Warrant holder by the Warrant  Agent.   No
amendment  adversely affecting the rights of the  holders  of
the  Redeemable Warrants may be made without the approval  of
the  holders of a majority of the then outstanding Redeemable
Warrants.

LISTING OF DEBENTURES AND WARRANTS

The Debentures and Redeemable Warrants are listed for trading
on the Pacific Stock Exchange.  The symbol for the Debentures
is THM.D and the symbol for the Warrants is THMWS.

PREFERRED STOCK

The Company is authorized to issue an aggregate of 2,000,000
shares  of non-voting Preferred Stock, no par value.   There
are  currently 1,000,000 shares of Series A Preferred  Stock
outstanding.   The Preferred Stock may be issued  in  series
from   time   to   time  with  such  designations,   rights,
preferences  and limitations, including but not  limited  to
dividend  rates  and conversion features, as  the  Board  of
Directors  may determine.  Accordingly, Preferred Stock  may
be  issued having dividend and liquidation preferences  over
the  Common  Stock without the consent of the  Common  Stock
holders.   In  addition, the ability of the Board  to  issue
Preferred Stock also could be used by the Company as a means
of  resisting  a  change  of control  of  the  Company  and,
therefore,  could  be considered an "anti-takeover"  device.
The  Company's  Board of Directors has no current  plans  to
issue any Preferred Stock.

Series A Preferred Stock

Holders  of  the  Series A Preferred Stock are  entitled  to
receive cumulative cash dividends out of the net profits  of
the  Company  at  the  rate of $0.34 per  share  per  annum,
payable  monthly in equal installments within the  first  15
days  of  each  month for the preceding month  when  and  as
declared  by  the Board of Directors.  The Company  has  the
right,  in its sole discretion, to redeem the Stock, or  any
portion thereof, at any time at the rate of $3.40 per share.
Series  A Preferred Stockholders have a preference over  the
Common  Stockholders on liquidation of the  Company  to  the
extent of $3.40 per share plus any then accrued dividends.

CORPORATE LAW ANTI TAKEOVER PROVISIONS

Chapter 43 of the Indiana Business Corporation Law ("Chapter
43") is intended to discourage abusive hostile tender offers
for   control  of  an  Indiana  corporation.   Because   the
Company's Common Stock is registered under Section 12 of the
Exchange Act, the Company is subject to Chapter 43.

Chapter  43  provides  that an Indiana corporation  may  not
engage in any of a broad range of business combinations with
a person, or affiliate of such person, who is an "interested
shareholder" for a period of five years from the  date  that
such  person became an interested shareholder and that  such
transactions must satisfy certain other criteria, unless the
transaction  resulting  in a person becoming  an  interested
shareholder, or the business combination, is approved by the
board  of  directors of the corporation  before  the  person
becomes  an  interested shareholder.  Under Chapter  43,  an
"interested  shareholder" is defined as any person  that  is
(i) the owner of 10% or more of the outstanding voting stock
of the corporation; or (ii) an affiliate or associate of the
corporation  who was the owner, directly or  indirectly,  of
10%   or  more  of  the  outstanding  voting  stock  of  the
corporation   at  any  time  within  the  five-year   period
immediately  prior to the date on which it is sought  to  be
determined whether such person is an interested shareholder.
Chapter  43  is  not  applicable to  transactions  involving
shareholders  who  became interested shareholders  prior  to
1986, when this law became effective.

A  corporation may, at its option, exclude itself  from  the
coverage  of  Chapter  43  by amending  its  certificate  of
incorporation  by  action of a majority of its  stockholders
unaffiliated with the interested shareholder to  exempt  the
corporation  from  coverage,  provided  that  such   charter
amendment  shall not become effective until 18 months  after
the  date  that it is adopted.  The Company has not  adopted
such a charter amendment.

The  foregoing  provisions could  discourage  or  make  more
difficult    a   merger   or   other   type   of   corporate
reorganization, whether or not such transactions are favored
by  management,  even  if they could  be  favorable  to  the
interests of the stockholders.

Transfer Agent, Registrar and Warrant Agent

The  transfer agent and registrar for the Common Stock ^ and
Redeemable Warrants and the Warrant Agent for the Redeemable
Warrants  is  American Stock Transfer and Trust Company,  40
Wall Street, New York, New York 10005.

            REQUIREMENT FOR CURRENT REGISTRATION

The  Company  is  required to have  a  current  registration
statement  on  file  with  the  Commission  and  to   effect
appropriate   qualifications,   except   where    exemptions
therefrom  are available, under the laws and regulations  of
the  states in which the holders of the Debentures  and  the
Redeemable   Warrants  reside  in  order  to   comply   with
applicable  laws  in connection with the conversion  of  the
Debentures and exercise of the Redeemable Warrants  and  the
resale  of  the Common Stock issued upon such conversion  or
exercise  or the redemption of the Debentures or  Redeemable
Warrants.  The Company, therefore, is required to file  post
effective  amendments  to  its Registration  Statement  when
subsequent  events  require  such  amendments  in  order  to
continue the registration of the Common Stock underlying the
Debentures   and  the  Redeemable  Warrants  and   to   take
appropriate action under state securities laws.   There  can
be  no  assurance that the Company will be able to keep  its
Registration  Statement  current or  to  effect  appropriate
action  under applicable state securities laws, the  failure
of  which  may  cause the conversion of the  Debentures  and
exercise  of  the  Redeemable Warrants and resale  or  other
disposition  of the underlying Common Stock to  be  effected
under  circumstances  which do not  comply  with  applicable
securities laws.  See "Risk Factors; Current Prospectus  and
State  Securities Law Qualification Required to Convert  the
Debentures and Exercise the Redeemable Warrants."

                      LEGAL PROCEEDINGS
                              
On  or  about  March 24, 1992, a civil action  entitled  The
Karges  Furniture  Company, Inc. v.  Thermwood  Corporation,
Cause  No. 82-C01-9203-CP-109 was filed in the Circuit Court
for  Vanderburgh County, Indiana seeking a judgment  against
the Company for recission of a certain contract for the sale
of  a  machine sold in 1988 and in use since  then.   On  or
about October 7, 1993, the action was withdrawn.

                        LEGAL MATTERS

The legality of the securities offered hereby will be passed
upon  for  the Company by Barry B. Feiner, P.C.,  745  Fifth
Avenue, New York, New York 10151-0008.  

                           EXPERTS

The financial statements of Thermwood Corporation as of July
31,  1994 and 1993, and for the years then ended, have  been
included  herein in reliance upon the report  of  KPMG  Peat
Marwick   LLP,  independent  certified  public  accountants,
appearing elsewhere herein, and upon authority of said  firm
as experts in accounting and auditing.

                INDEX TO FINANCIAL STATEMENTS

                                                      Page
Independent Auditors' Report                           F-2

Balance Sheets                                         F-3

Statements of Operations                               F-5

Statements of Shareholders' Equity (Deficit)           F-7

Statements of Cash Flows                               F-8

Notes to Financial Statements                         F-10
                              
                              
                INDEPENDENT AUDITORS' REPORT




To the Shareholders and Board of Directors
Thermwood Corporation:

We have audited the accompanying balance sheets of Thermwood
Corporation  as of July 31, 1994 and 1993, and  the  related
statements  of  operations, shareholders' equity  (deficit),
and  cash  flows for the years then ended.  These  financial
statements   are   the  responsibility  of   the   Company's
management. Our responsibility is to express an  opinion  on
these financial statements based on our audits.

We   conducted  our  audits  in  accordance  with  generally
accepted  auditing standards.  Those standards require  that
we plan and perform the 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  financial
position  of Thermwood Corporation as of July 31, 1994   and
1993,  and the results of its operations and its cash  flows
for  the  years  then  ended  in conformity  with  generally
accepted accounting principles.



KPMG Peat Marwick LLP
Indianapolis, Indiana
September 23, 1994


<TABLE>
                    THERMWOOD CORPORATION
                       BALANCE SHEETS
<CAPTION>
                              
                            April 30                    July 31
                              1995               1994              1993
                           (Unaudited)
   Assets

Current Assets

 <S>                      <C>               <C>             <C>
 Cash                      $  152,540        $    9,707      $   26,034                                
 Accounts receivable,
  less allowances
  for doubtful accounts
  ($55,831 at April 30,
  1995, $25,000 at July 31,
  1994, and $31,500 at
  July 31, 1993)             1,306,783          681,347       1,310,826
 Inventories                 3,309,603        2,844,057       2,838,317
 Prepaid expenses              204,420          271,383         298,999
 Net assets of discontinued
  operations                         0                0          18,040
                             ---------        ---------       --------- 

     Total Current  Assets   4,973,346        3,806,494       4,492,216
                             ---------        ---------       ---------

Property and Equipment

 Land                           73,260           73,260         73,260
 Buildings and improvements  1,151,101        1,151,101      1,809,602
 Furniture and equipment     1,973,665        1,874,508      1,829,184
  Less accumulated depreciation
   and amortization         (1,867,994)      (1,688,593)    (1,486,370)
                            -----------      -----------    -----------

  Net Property and Equipment 1,330,032        1,410,276      2,225,676
                            -----------      -----------    -----------
Other Assets

 Patents, trademarks and other  98,756           99,139         94,638
 Bond issuance costs less
 accumulated amortization       91,637          101,656        115,015
                            -----------       ----------     ----------
  Total Other Assets           190,393          200,795        209,653
                            -----------       ----------     ----------

     Total Assets           $6,493,771       $5,417,565     $6,927,545
                            ===========      ===========    ===========
</TABLE>
<TABLE>
                            THERMWOOD CORPORATION
                          BALANCE SHEETS (CONTINUED)
<CAPTION>
                                April 30                  July 31
                                  1995              1994            1993
                              (Unaudited)
Liabilities and
 Shareholders' Equity (Deficit)

Current Liabilities

 <S>                       <C>               <C>              <C>
 Accounts payable           $  961,459        $  928,834       $1,465,605
 Accrued compensation and
 payroll taxes                 317,900           257,812          139,985
 Customer deposits             940,907           369,205          466,095
 Accrued interest -
 related party                       0                 0          101,303
 Other accrued liabilities     364,727           473,560          779,013
 Current portions of:
  Capital lease obligations     11,212            13,718           21,630
  Capital lease obligations -
  related party                 41,148            57,097          121,289
  Notes payable - related party      0                 0           74,878
  Deferred gain - related party      0                 0           31,294
                             ---------         ---------       ----------

  Total Current Liabilities  2,637,353         2,100,226        3,201,092
                             ---------         ---------       ----------
Long-Term Liabilities,
 Less Current Portion
 Capital lease obligations      23,172             1,211          14,929
 Capital lease obligations -
 related party                       0            26,148       1,638,981
 Deferred gain - related party       0                 0         638,932
 Bonds payable, net of unamortized
   discount of $225,082 at
  April 30, 1995, $235,618
  for 1994, and $249,649
  for 1993                    1,844,918        1,834,382       1,820,351
 Notes payable - related party        0                0       1,597,999
                              ---------        ---------       ---------
 Total Long-Term Liabilities  1,868,090        1,861,741       5,711,192
                              ---------        ---------       ---------

Shareholders' Equity (Deficit)
 Preferred stock, no par value,
 2,000,000 shares authorized,
 1,000,000 issued and
 outstanding                  3,437,120       3,437,120                0
 Common stock, no par value,
 20,000,000 shares authorized,
 5,149,546 shares issued
 and outstanding              8,988,897       8,988,897        8,988,897
 Accumulated deficit        (10,437,689)    (10,970,419)     (10,973,636)
                            ------------    ------------     ------------
  Total Shareholders'
    Equity (Deficit)          1,988,328       1,455,598       (1,984,739)
                            ------------    ------------     ------------
 Total Liabilities and Share-
   holders' Equity (Deficit) $6,493,771      $5,417,565       $6,927,545
                             ==========      ==========       ==========
</TABLE>
<TABLE>
                    THERMWOOD CORPORATION
                  STATEMENTS OF OPERATIONS
<CAPTION>
                      Nine Months Ended April 30      Years Ended July 31
                           1995        1994            1994          1993
                        (Unaudited)
<S>                      <C>        <C>           <C>           <C>
Sales                    $9,987,304  $7,928,657    $10,932,467   $11,890,207

Less commissions          1,115,561     703,637        947,126     1,065,204
                          ---------  ----------    -----------   -----------
 Net sales                8,871,743   7,225,020      9,985,341    10,825,003
 
Cost of sales             5,417,245   4,798,576      6,406,800     8,652,140
                          ---------   ---------      ---------    ----------
Gross profit              3,454,498   2,426,444      3,578,541     2,172,863

Research and development,
 marketing, administrative
 and general expenses     2,416,840   2,212,946      3,036,408     2,959,976
                          ---------   ---------      ---------     ---------
  Operating income
    (loss)                1,037,658     213,498        542,133      (787,113)
                          ---------   ---------      ---------     ----------
Other income (expense):
 Interest expense -
  related party              (6,570)   (130,723)     (130,277)      (378,706)
 Interest expense - other  (215,867)   (213,524)     (290,448)      (215,979)
 Other                       14,391      11,415        14,738        (12,440)
                         -----------   ---------     ---------     ----------
  Net other income
    (expense)              (208,046)   (332,832)     (405,987)      (607,125)

Earnings (loss) from
 continuing operations,
 before income taxes
 and extraordinary loss     829,612    (119,334)      136,146     (1,394,238)
Income taxes                 14,900           0             0              0
                            -------    ---------      -------     -----------
Earnings (loss) from
 continuing operations,
 before extraordinary loss  814,712    (119,334)      136,146     (1,394,238)
                            -------    ---------      -------     -----------
Discontinued operations:
 Gain on sale                     0           0             0        268,107
 Earnings from
  operations, net                 0      61,778        72,015         17,074
                            -------    ---------      -------     ----------      
 Earnings from
  discontinued operations         0      61,778        72,015        285,181
                            -------    ---------      --------    ----------
Earnings (loss) before
 extraordinary loss         814,712     (57,556)      208,161     (1,109,057)

Extraordinary loss on
 extinguishment of debt           0           0             0       (251,000)
                           --------    ---------      --------    -----------
  Net earnings (loss)      $814,712    $(57,556)      $208,161   $(1,360,057)
                           ========    =========      ========   ============   

Weighted average number of
  common shares
  outstanding             5,149,546    5,149,546     5,149,546    5,053,713
                          =========    =========     =========    =========
Earnings (loss) per
 common share:

 Continuing operations    $    0.10      $ (0.03)     $  (0.01)   $  (0.28)
 Discontinued operations       0.00         0.00          0.01        0.06
 Extraordinary loss            0.00         0.00          0.00       (0.05)
                          ---------    ----------     ---------   ---------
                          $    0.10    $   (0.03)     $   0.00    $  (0.27)
                          =========    ==========     =========   =========
</TABLE>
<TABLE>

                                    THERMWOOD CORPORATION
                        STATEMENTS OF SHAREHOLDERS' EQUITY (DEFICIT)
<CAPTION>
                              
                      Preferred Stock        Common Stock        Accumulated
                    Shares      Amount   Shares        Amount     (Deficit)
                   --------     ------  ---------  -----------  -------------
<S>                      <C>   <C>      <C>        <C>          <C>  
 Balances at
 July 31, 1992            0    $     0  4,862,046  $ 8,701,397  $ (9,613,579)

 Issuance of common
  stock in connection
  with private placement  0          0    287,500      287,500            0

 Net loss                 0          0          0            0  ( 1,360,057)
                   ---------  ---------  --------- -----------  ------------
Balances at
 July  31, 1993           0          0  5,149,546    8,988,897  (10,973,636)

 Issuance of
  preferred
  stock           1,000,000  3,437,120          0            0            0

 Preferred
  dividends paid          0          0          0            0     (204,944)

 Net earnings             0          0          0            0      208,161
                  ---------- ---------- ----------   ----------  -----------
Balances at
 July 31, 1994    1,000,000  3,437,120  5,149,546    8,988,897  (10,970,419)

 Preferred
  dividends paid          0          0          0            0     (281,982)
  (Unaudited)

 Net earnings
  (Unaudited)             0          0          0            0      814,712
                 ----------- ---------- ----------   ----------  -----------
Balances at
 April 30, 1995
  (Unaudited)     1,000,000  $3,437,120  5,149,546  $8,988,897 $(10,437,689)
                 =========== ==========  =========  ========== =============
</TABLE>
<TABLE>
                    THERMWOOD CORPORATION
                  STATEMENTS OF CASH FLOWS
<CAPTION>
                                Nine Months
                               Ended April 30            Years Ended July 31
                               1995         1994          1994         1993
Cash Flows From                 (Unaudited) 
 Operating Activities:         
<S>                       <C>         <C>            <C>         <C>
Net earnings (loss)        $ 814,712   $ (57,556)     $  208,161  $(1,360,057)
Adjustments to reconcile
 net earnings (loss) to
 net cash provided by
 operating activities:
  Depreciation and
  amortization               234,539     226,602         292,727      263,071
  Private placement discount       0           0               0      345,000
  Provision for inventories   30,000      70,000         130,000      100,000
  Gain on sale of
    discontinued operations        0           0               0     (268,107)
  (Gain) loss on disposal of
    property and equipment         0           0         (17,500)           0  

  Changes in operating assets
   and liabilities:
   Accounts receivable      (625,436)    161,670         629,479     (186,325)
   Inventories              (495,546)   (199,456)       (135,740)     189,723
   Prepaid expenses and
    other assets              62,098     107,891          47,261     (129,016)
   Accounts payable and other
     accrued expenses        (16,121)   (179,388)       (724,399)      43,665
   Accrued interest -
    related party                  0    (151,216)              0      (74,288)
   Customer deposits         571,702     170,786         (96,890)    (388,885)
                           ---------   ----------       ---------  -----------
Net cash provided (used) by
 operating activities        575,948     149,333         333,099   (1,465,219)
                           ---------   ----------       ---------  -----------
Cash Flows From
 Investing Activities:
 Proceeds from sale
  of equipment                     0       8,053          45,985            0
 Purchases of property
  and equipment              (96,563)    (58,330)       (154,753)    (187,565)
 Proceeds from sale of
  discontinued operations          0           0               0      495,000
                           ----------   ---------      ----------    --------
Net cash provided (used)
 by investing activities     (96,563)    (50,277)       (108,768)     307,435

Cash Flows From
 Financing Activities:
 Principal payments on notes
  payable, lease obligations
  and long-term debt         (54,570)    (56,393)       ( 86,759)   ( 193,412)
 Increase in related
  party debt                       0      51,045          51,045            0
 Net proceeds of private placement 0           0               0      230,000
 Payment of notes from
  private placement                0           0               0     (575,000)
 Net proceeds from bonds issued    0           0               0    1,720,550

Payment of dividends on    
 preferred stock            (281,982)   (117,111)       (204,944)           0
                          -----------   ---------    ------------  ----------
Net cash provided (used) by
 financing activities       (336,552)   (122,459)       (240,658)   1,182,138
                          -----------   ---------    ------------  ----------
Increase (decrease) in cash  142,833     (23,403)        (16,327)      24,354

Cash at beginning of period    9,707      26,034          26,034        1,680
                          -----------   ---------    -----------  ------------
Cash at end of period     $  152,540    $  2,631     $     9,707  $    26,034
                          ===========   =========    ============ ============
</TABLE>
                              
                              
NOTE A -- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

General:

The Company operates within a single business segment called
industrial  automation  equipment,  and  manufactures   high
technology  machining  systems and industrial  robots.   The
Company  sells its products primarily through the assistance
of dealer networks established throughout the United States.
The  Company's machining systems and industrial  robots  are
utilized  principally  in  the  woodworking,  plastics,  and
boating industries.

Revenues and Warranties:

The manufacturing process may extend over several months and
advance  cash deposits are normally required from customers.
Sales  are recorded when machines are shipped or when billed
for  inspected machines being held for future delivery at  a
customer's  request.  Estimated costs of product  warranties
are charged to cost of sales at the time of sale.

Inventories:

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

Property and Equipment:

Property  and  equipment are recorded  at  cost  for  assets
purchased and at the present value of minimum lease payments
for  assets acquired under capital leases.  Depreciation and
amortization are computed by the straight-line  method  over
the estimated useful lives of the assets, as shown below :

           Buildings and improvements       10 to  30 years
           Equipment                         3 to 10 years

Depreciation  expense  for 1994 and 1993  was  $283,566  and
$277,735, respectively.

Research and Development:

Research  and  development costs are expensed  as  incurred.
Expenditures for research and development were approximately
$244,000 and $327,000 during 1994 and 1993, respectively.

Customer Deposits:

Customer  deposits are recorded as a current liability  with
no  offset against costs incurred on work-in-process.  As of
July  31,  1994,  substantially all of the deposits  had  no
incurred work-in-process cost.

Pension and Profit Sharing Plans:

The  Company has a deferred income 401(k) savings  plan  for
its   employees.   The  Company  matches  25%  of   employee
contributions  up to 3% of each employee's salary.   Pension
expense  for 1994 and 1993 amounted to $18,633 and  $16,915,
respectively.   The  Company also has  a  management  profit
sharing  plan.  Profit sharing expense amounted to  $139,012
for 1994.  There was no profit sharing expense in  1993.

NOTE   A  --  SUMMARY  OF  SIGNIFICANT  ACCOUNTING  POLICIES
(CONTINUED):

Earnings (loss) per share:

Earnings  (loss)  per share is based on net earnings  (loss)
less  preferred  stock  dividends and the  weighted  average
number  of  shares  of  common  stock  outstanding.   Shares
contingently issuable in connection with stock  options  and
warrants  and convertible subordinated debentures have  been
excluded  as their impact on the earnings  (loss) per  share
would not be dilutive.

Discontinued Operations:

During 1993 the Company sold its avionics equipment business
known  as  Digital  Sky,  including  the  related  software,
technical  data,  patents and trademarks.   Under  the  sale
agreement, the Company was permitted to continue  to  market
products of the avionics equipment business through  January
1994,  and  thereafter may only service products which  were
previously  sold  by  the  Company.   In  1993  the  Company
recognized a gain of $268,000 upon the sale of this segment.
The  results  of the avionics equipment business  operations
have been reported separately in the accompanying statements
of operations as a discontinued operation.

Income Taxes:

In  February 1992, the Financial Accounting Standards  Board
issued  Statement of Financial Accounting Standards No.  109
(SFAS 109) "Accounting for Income Taxes."  SFAS 109 requires
a  change from the deferred method of accounting for  income
taxes  to an asset and liability method.  Under this method,
deferred tax assets and liabilities are recognized  for  the
future  tax consequences attributable to differences between
the  financial statement amounts for assets and  liabilities
and  their  respective tax bases.  Deferred tax  assets  and
liabilities are measured using enacted tax rates which apply
to  taxable  income  in the years in which  those  temporary
differences  are expected to reverse.  Under SFAS  109,  the
effects  on deferred tax assets and liabilities of a  change
in  tax  rates  is recognized in the period  the  change  is
enacted.

Effective August 1, 1993, the Company adopted SFAS 109.  The
effect  of the change in accounting for income taxes is  not
material to the Company's financial condition or results  of
operations.   Accordingly,  no  cumulative  effect  of   the
accounting change has been presented.

Reclassifications:

Certain amounts presented in prior year financial statements
have  been  reclassified to conform to the  April  30,  1995
presentation.

NOTE B -- INVENTORIES:

Inventories at July 31 consist of:

                            1994                  1993

Finished goods       $       72,368        $      210,881
Work-in-process           1,273,080             1,266,094
Raw Materials             1,498,609             1,361,342
                     --------------         -------------
                     $    2,844,057         $   2,838,317
                     ==============         =============

NOTE B -- INVENTORIES (CONTINUED):

Inventories have been reduced by approximately $330,000  and
$200,000  as  of  July 31, 1994 and 1993,  respectively,  to
reflect valuation and obsolescence adjustments.

NOTE C -- LEASES:

The Company has leased its production facilities and certain
equipment, primarily from related parties.  Amounts included
in  property  and equipment at July 31 relating  to  capital
leases are as follows:
<TABLE>                                                                        
<CAPTION>
                              1994                   1993              
                             -----                   ----                                       
<S>                      <C>                   <C>
Land                      $   73,260            $   73,260
Building and               1,151,101             1,809,602           
improvements
Furniture and equipment      359,318               362,103           
                         -----------            ----------                     
                           1,583,679             2,244,965           
Less:  accumulated                                   
amortization                 658,139               553,509                    
                         -----------           -----------
                         $   925,540            $1,691,456           
                         ===========           ===========             
</TABLE>
 Future minimum lease payments as of July 31, 1994 for            
                    all capital leases are as follows:
                                                                
Years ending July 31:                                            
                                                                
                   1995         $79,556
                   1996          28,259                               
                               --------                                 
Total minimum lease                                                
payments                        107,815 
          Less:  Amount                                         
  representing interest
(Principally at 12% - 15%)        9,641
                               --------                                        
Present value of net                                            
minimum lease payments        $  98,174
                              =========
                                                                

During  1994  capital lease obligations of  $1,608,629  were
converted  to  preferred stock (Notes G, H  and  I).   As  a
result  of  this conversion, building and improvements  were
reduced  by  $658,501 representing the unamortized  deferred
gain  from  the  sale and leaseback of the leased  property.
This deferred gain was previously reported as a component of
long-term liabilities.

Total  operating lease expense for 1994 and 1993 was  $5,216
and  $10,041, respectively.  As of July 31, 1994, there were
no  future  minimum  lease payments  relating  to  operating
leases.

NOTE D -- NOTES PAYABLE - RELATED PARTY:

Notes payable - related party at July 31, 1993 consisted of:
                                               
  Promissory note to related party --          
   unsecured; due March 1996; interest
   at 10.5% payable in monthly
   installments of $5,373.                      $173,077
                                                    
  Note payable to related party --                  
   secured by substantially all assets
   of the Company; interest at  prime
   plus 2.75% payable quarterly to
   maturity in August 1, 1994.                1,499,800
                                                    
     Less:  Current portion                     (74,878)  
                                             -----------     
     Total long-term notes payable -                
      related party                          $1,597,999
                                             ==========       
                                                
During 1994, all long-term debt - related party  was converted   
to preferred stock (Notes G,  H and I).

NOTE E -- BONDS PAYABLE:

In  1993  the Company completed a public offering  of  2,070
units  totaling  $2,070,000.  Each  unit  consisted  of  one
Convertible  Debenture in the principal  amount  of  $1,000,
bearing  interest  at  12%  per  year,  and  500  Redeemable
Warrants.   The bonds were issued at a discount of  $254,573
which is being amortized using the interest method.

The   Debentures,  which  mature  in  February   2003,   are
convertible, unless previously redeemed, into shares of  the
Company's  common  stock  at a price  of  $1.00  per  share,
subject  to anti-dilutive adjustments.  Interest is  payable
quarterly and the Debentures are subordinate to all  of  the
Company's senior debt.  The Company may, on 30 days  written
notice,  and  with  the approval of the underwriter  of  the
public offering, redeem the Debentures, in whole or in part,
if  the closing price of the Company's common stock for  the
immediately preceding 30 consecutive trading days equals  or
exceeds $2.50 per share.  The redemption price will be  105%
plus accrued interest through the date of redemption.

Each  Warrant entitles the holder to purchase one  share  of
common stock at a price of $3.00 per share, subject to anti-
dilutive  adjustments, through February  1996.  The  Company
may,   on  30  days   notice,  and  with  approval  of   the
Underwriter,  redeem  all  of the  Warrants  for  $0.05  per
Warrant  if  the  per share closing price of  the  Company's
common  stock  for the immediately preceding 20  consecutive
trading  days  equals or exceeds 150% of  the  then  Warrant
exercise price.

NOTE F -- COMMON STOCK OPTIONS:

The  Company has both a qualified and a non-qualified  stock
option  plan.  The Company reserved 400,000 shares of common
stock  for  issuance under the qualified plan.   Options  to
purchase  184,750 of the shares have been granted, of  which
174,750 were exercisable as of July 31, 1994.  These options
must be exercised within ten years of the grant date.

The  nonqualified plan provides for the issuance of  options
to  purchase up to 350,000 shares of common stock  of  which
options  to  purchase  200,000 shares were  outstanding  and
exercisable  as  of  July 31, 1994.  The plan  is  effective
through January 1, 1995.

Other  options to purchase 660,000 shares have been  granted
by  the Board of Directors, all of which were exercisable as
of  July  31, 1994.  An option to purchase 600,000 of  these
shares  was  granted to the President of the  Company.   The
option  extends  through October 18, 1997  and  permits  the
purchase  of 200,000 shares at $5.00 per share,  200,000  at
$7.50 per share, and 200,000 at $10.00 per share.  An option
for  30,000 shares was granted to the law firm of Lalos  and
Keegan  at  $1.00  per share, is currently  exercisable  and
extends  through  May 22, 1996.  A 30,000 share  option  was
granted to an employee at $1.00 per share and is exercisable
through October 1997.

A  summary of common stock options for the years ended  July
31 follows.
<TABLE>
<CAPTION>
                                         1994                 1993
                                               Option                  Option
                                  Shares       Price      Shares       Price

<S>                             <C>          <C>         <C>        <C>
Outstanding at beginning
 of year                        1,076,750     $1.00 to   1,131,750   $1.00 to
                                             $10.00                 $10.00

Granted                            10,000     $1.00              0       0    

Canceled/expired                   42,000     $1.00 to      55,000  $1.00 to
                                              $5.00                 $5.00

Exercised                               0         0              0      0                         
                               ----------     ---------  ---------  ---------    
                                              $ 1.00 to             $1.00to
Outstanding at end of year      1,044,750     $10.00     1,076,750 $10.00
                               ==========     =========  ========= ===========
Exercisable at end of year      1,034,750                1,056,750
                               ==========                =========
Average exercise price                         $4.85                 $4.79
                                               =====                 =====
</TABLE>
NOTE G -- SHAREHOLDERS' EQUITY:

The  Company is authorized to issue 2,000,000 shares of non-
voting  preferred  stock, no par value, of  which  1,000,000
shares  were  issued and outstanding as Series  A  Preferred
Stock at July 31, 1994.  All of these shares were issued  to
a  director/shareholder in a conversion of debt  transaction
(Notes  H  and I).  The holders of Series A Preferred  Stock
are entitled to receive cumulative cash dividends out of the
net  profits of the Company at the rate of $0.34  per  share
per  annum, payable monthly in equal installments within the
first fifteen days of each month for the preceding month  as
directed  by  the  Board of Directors of the  Company.   The
Company  has the right in its sole discretion to redeem  the
stock  at any time at $3.40 per share.  In the event of  the
liquidation  of  the Company, the holders of  the  Series  A
Preferred Stock are entitled to receive $3.40 per share plus
any  unpaid cumulative and current dividends before  payment
to holders of shares of the Company's common stock.

On  November  30, 1992, the Company entered into  a  private
placement  financing arrangement wherein  each  unit  issued
consisted of one $10,000 note and 5,000 shares of restricted
common stock.  The notes were repaid on March 1, 1993.  As a
result  of  this  arrangement, the number of  common  shares
outstanding  was increased by 287,500 shares. Proceeds  from
the private placement net of $57,500 underwriting costs were
allocated   to  common  stock  ($287,500)  and   the   notes
($230,000).     The    amount    allocated     to     common
NOTE G -- SHAREHOLDERS' EQUITY (CONTINUED):

stock was based on the fair value of the common stock on the
date  of  issuance.  Amounts allocated to common  stock  and
underwriting  costs  were reflected as  a  discount  on  the
notes.   Upon repayment of the notes on March 1,  1993,  the
unamortized  discount of $251,000 was charged to  operations
as an extraordinary loss.

NOTE H -- RELATED PARTY TRANSACTIONS:

Interest expense incurred on debt represented by a  line  of
credit payable to a director/shareholder totaled $41,117 and
$127,278  during 1994 and 1993, respectively.   The  Company
also  had an unsecured promissory note to this director  and
had  an unsecured promissory note to a leasing company owned
by   this  director.   Interest  expense  incurred  on   the
promissory notes totaled $9,256 and $19,242 during 1994  and
1993,  respectively (Note D).  The line of  credit  and  the
promissory  note were converted to Series A Preferred  Stock
on November 18, 1993 (Note I).

The  Company  also has various capitalized lease  agreements
with  this  director  and a leasing company  owned  by  this
director.    The   Company   leases   land,   building   and
improvements from the director.  Total payments made  during
1994 and 1993 relating to this lease amounted to $19,353 and
$290,310, respectively.  Interest expense relating  to  this
lease  aggregated $64,940 and $193,987 during 1994 and 1993,
respectively.  The capital lease obligation at July 31, 1993
was  $1,611,895, and accrued interest was $73,639.  The  net
book   value  of  these  leased  assets  was  $778,830   and
$1,486,879 at July 31, 1994 and 1993, respectively.   During
fiscal  year  1994 the capital lease obligation relating  to
land,  building and improvements was converted to  preferred
stock (Note I).

The   Company   additionally  leases  equipment,   leasehold
improvements  and demonstration and manufacturing  equipment
from  the  leasing company. In fiscal year 1991 the  Company
sold and leased-back from the leasing company a machine that
it  is using as demonstration equipment in its Dale, Indiana
plant.   The  selling  price of the  machine  was  $170,000.
There  was  no  gain or loss recognized on this  transaction
because the machine was valued at manufactured cost.   Total
payments made during 1994 and 1993 relating to these  leases
amounted  to  $89,442  and $70,748, respectively,  of  which
$21,386  and  $21,475,  respectively,   represent  interest.
Accrued  interest on these leases as of July  31,  1993  was
$6,422.   The lease obligation as of July 31, 1994 and  1993
was $83,245 and $148,375, respectively.

Director and shareholder - A director and shareholder  is  a
partner  in  the law firm retained as the Company's  outside
counsel.   Total expenses for legal services from  the  firm
were  $101,599 and  $76,694 for 1994 and 1993, respectively.
The  Company had $68,818 and $50,192 in accounts payable  at
July  31,  1994  and 1993, respectively, relating  to  legal
services.

President and secretary - The president and secretary of the
Company  who are husband and wife and are also directors  of
the  Company,   are the owners of a dealership which  leases
office space from the Company.  The Company primarily  sells
its  machines directly to the purchaser within this dealer's
region;  however,  sales may also be made  directly  to  the
dealer who in turn sells the machine to the purchaser.   The
agreement  between the Company and the dealer is a  standard
agreement similar to other dealer agreements entered into by
the Company.

Rent income from the dealership was $7,200 in both 1994  and
1993.     Sales  commissions of $309,509 and  $301,114  were
paid  to  the dealership during 1994 and 1993, respectively,
for  assisting in effecting sales. The Company had no  sales
to the dealership in 1994 or 1993.

NOTE I -- RELATED PARTY - DEBT RESTRUCTURING:

On  November 18, 1993, the Company entered into an agreement
with its major creditor, who is also a director/shareholder,
under  which  the  creditor  converted  approximately   $3.4
million  in  long-term  debt (including  amounts  due  under
capital leases) to 1,000,000 shares of the Company's  Series
A Preferred Stock (Note G).

NOTE J -- INCOME TAXES:

The provisions for income taxes for the years ended July  31
consist of:
<TABLE>
<CAPTION>
                                                   
                                      1994          1993
                                   ---------    ---------                       
<S>                                       <C>          <C>
Current                                   $0           $0
Deferred                                   0            0
                                   ---------    ---------                                                     
     Totals                               $0           $0
                                   =========    =========                      
</TABLE>
The reconciliation of expected income taxes using an                           
effective combined state and federal income tax rate of 37%
and actual income taxes for the years ended July 31 is as
follows:
<TABLE>
<CAPTION>
                                                         
                                                  1994           1993
                                                          
<S>                                         <C>          <C>
Net earnings (loss) before income taxes      $  208,161   $(1,360,057)
                                                          
Expected income tax expense (benefit)            77,020      (503,220)
Benefit of operating loss carryforward          (89,932)            0
Effect of unused operating loss carryforward          0       386,560        
                                                          
Effect of non-deductible items:
   Loss on extinguishment of debt and                                      
     related discount amortization                    0       106,375
   Meals and entertainment                        4,572         6,908
   Governmental assessments                       8,340         3,377
                                           -------------  -----------             
        Totals                             $          0   $         0
                                           =============  ===========
</TABLE>
<TABLE>
<CAPTION>
The tax effects of temporary differences for the                                   
years ended July 31 consist of:
                                                   
                                                    1994          1993
                                                         
<S>                                             <C>        <C>
Depreciation                                     $  47,012  $    48,535
Capitalized leases for book purposes                22,853       56,262
Inventory valuation                                 48,100     (193,706)
Warranty reserves                                  (48,318)      23,941
Deferred gain                                            0      (11,535)
Other items, net                                   (1,959)          544
Operating loss carryforward (used)                (67,688)       75,959
                                                -----------  ----------
                                                         
        Totals                                   $      0    $        0
                                                ===========  ==========
</TABLE>
<TABLE>
Tax effects of significant temporary differences represented
by deferred tax assets and deferred tax liabilities at July
31 are as follows:
<CAPTION>
Deferred tax assets:                              1994             1993
                                                         
     <S>                                       <C>              <C>
     Inventory valuation                       $209,000         $160,000
     Warranty reserves                           78,000          127,000
     Other                                       32,000           33,000
     Net operating loss carryforwards         3,028,000        3,186,000
                                              ---------        ---------
            Total gross deferred tax asset    3,347,000        3,506,000
                                              ---------        ---------                                                         
            Less valuation allowance         (3,117,000)      (3,206,000)
                                                         
            Net deferred tax asset              230,000          300,000
                                             ----------        ---------            
     Deferred tax liability:                             
            Property and equipment              230,000          300,000
                                             ----------        ---------
                                                         
            Net deferred tax asset (liability)$       0        $       0
                                              =========        =========
</TABLE>
 
At July 31, 1994,the Company had the following
carryforwards for tax purposes:

Operating  loss  carryforwards  expiring  in 1997 - 2008     $8,185,000
General business credits expiring in 1995 - 2005                183,000

The  amount  of  such loss carryforwards and  other  credits
available  for  utilization in  any  future  year  could  be
limited in the event of a change in ownership as defined  by
income tax laws.

NOTE K -- ADDITIONAL INFORMATION:
<TABLE>
Other accrued liabilities at July 31 consisted of:
<CAPTION>
                                                         
                                      1994         1993
<S>                                <C>           <C>
Property and income taxes          $117,719      $223,349
Accrued warranties                  211,628       342,239
Other                               144,213       213,425
                                   --------      --------
  Totals                           $473,560      $779,013
                                   ========      ========                      
</TABLE>
Cash Flow Information:

The Company paid cash for interest in the amount of $408,067
and  $536,606 during 1994 and 1993, respectively.  There was
no cash paid for income taxes during 1994 and 1993.

Non-cash Investing and Financing Activities:

During  1994  the  Company converted $3,437,120  of  related
party  notes  payable  and  capital  lease  obligations   to
preferred  stock.  During 1993 the Company  entered  into  a
lease  for  computer equipment with an unrelated  party  and
incurred a capital lease obligation of $42,425 (Notes  G,  H
and I).

NOTE L -- CONTINGENT LIABILITIES:

The  Company  is involved in various claims and other  legal
actions arising in the ordinary course of business.  In  the
opinion  of  management, the ultimate disposition  of  these
matters  will  not  have a material adverse  effect  on  the
Company's financial position or results of operations.

NOTE M -- PROFIT SHARING PLAN:

In  1985  the  Company adopted a management  profit  sharing
plan.   Participants in the plan receive payments  based  on
corporate  and divisional operating income.   For  the  year
ended  July  31,  1994, $139,012 was charged  to  operations
under  this  plan.  No provision was required for  the  year
ended July 31, 1993.

NOTE N --  UNAUDITED INTERIM FINANCIAL INFORMATION:

The  financial information as of April 30, 1995 and for  the
nine-month periods ended April 30, 1995 and April  30,  1994
have  not  been  examined  by  independent  accountants  but
include,  in  the  opinion of the Company,  all  adjustments
(consisting only of normal recurring adjustments)  necessary
to   present  fairly  the  financial  position,  results  of
operations   and  cash  flows  for  the  periods  presented.
Operating results for the nine months ended April  30,  1995
are  not necessarily indicative of the results that  may  be
expected for the year ending July 31, 1995.

The Company paid cash for interest in the amount of $200,438
and $321,644 for the nine-month periods ended April 30, 1995
and  April 30, 1994, respectively, and paid cash for  income
taxes  in the amount of $2,500 during the nine-month  period
ended  April  30, 1995.  During the nine-month period  ended
April  30,  1995,  the  Company  incurred  a  capital  lease
obligation of $31,929.

There  are  no other notes related to the unaudited  interim
financial  statements  since there  are  no  other  material
changes that would require additional disclosure from  those
related to the audited financial statements.

                           PART II
           INFORMATION NOT REQUIRED IN PROSPECTUS

Item 25.  Other Expenses of Issuance and Distribution.

The  following  table sets forth the estimated  expenses  in
connection  with  the  issuance  and  distribution  of   the
securities   being   registered,  other  than   underwriting
discounts and commissions:
<TABLE>
<CAPTION>
      Purpose                                     Amount

      <S>                                             <C>
      Accounting Fees and Expenses. . . . . . . . . . .$  10,000
      Legal Fees and Expenses . . . . . . . . . . . . . ..15,000
      Cost of Printing . . . . . . . . . .  . . . . . . .  1,000
      Miscellaneous . . . . . . . . . . . . . . . . . . .  4,000
        TOTAL . . . . . . . . . . . . . . . . . . . . . $ 30,000
</TABLE>
Item 26.  Recent Sales of Unregistered Securities.

On  November 18, 1993 the Company sold 1,000,000  shares  of
its Series A Preferred Stock to Edgar Mulzer pursuant to the
exemption from the registration provisions of the Securities
Act  of  1933 provided by Section 4 (2) thereof.  Except  as
set  forth  above, the Registrant has made no  sale  of  its
securities within the past three years.

Item 27.  Exhibits.

      The following is a list of Exhibits to this
Registration Statement.
+++1.1     Proposed Form of Underwriting Agreement.
 * 3.1     Articles of Incorporation of Registrant, as
            amended through December 15, 1993.
   3.11    Amendment to Articles of Incorporation of Registrant dated
            December 16, 1993.
 * 3.2     Restated and amended By-Laws of Registrant as
            amended through October 21, 1992.
+++4.1     Form of Debenture
+++4.2     Form of Indenture
+++4.3     Form of Warrant.
+++4.4     Form of Warrant Agreement.
 +++5      Opinion of Barry Feiner, Esq.
 *10.1     Purchase option dated July 27, 1984 for building
            located in Dale, Indiana.
 *10.3     Form of Amended Authorized Dealer Agreement between
            the Registrant and its dealers.
 *10.4     Form of Amended Distributor Sales Agreement between
            the Registrant and its distributors.
+++10.4a   Copy of Dealer/Distribution Agreement between the
            Registrant and Automation Associates,
            Inc. dated May 21, 1985.
 *10.5     Form of quotation and Purchase Agreement between the
            Registrant and its customers.
 *10.6     Form of Extended Parts Warranty Agreement Terms and
            Conditions between the Registrant and its customers.
 *10.7     Form of quotation and Lease Agreement between the
            Registrant and its lessees.
 *10.28    Lease Agreement between and among the Registrant
            Contemporary Design, Inc. dated June 13, 1983
            and related assignment and invoice between the
            Registrant and Huntingburg Townhouse, Inc.
 *10.29    Promissory Notes of the Registrant to The Dale State
            Bank dated June 24, 1983 and October 13, 1983.
 *10.30    Agreement between the Registrant and Edgar Mulzer
            dated September 14, 1983.
 *10.33    Research and Development Agreement between the
            Registrant and Diversified Research Partners ("DRP")
            dated December 30, 1983 including Appendix T.
 *10.34    License-Option Agreement between the Registrant and
            DRP dated December 30, 1983.
 *10.35    Warrant Agreement between the Registrant and DRP
            dated December 30, 1983.
**10.36a   Line of Credit Agreement with the Dale State
            Bank dated March 31, 1986.
 *10.36b   Registrant's Non-Qualified Stock Option Plan.
***10.37   Lease Agreement between the Registrant and Edgar
            Mulzer dated February 13, 1987.
***10.38   Letter from Registrant to Seufert Realty Corp.
            exercising Registrant's purchase option dated
            February 12, 1987.
***10.39   Letter from Edgar Mulzer to the Registrant
            offering to purchase premises dated February 6, 1987.
***10.40   Letter from the Registrant to Edgar Mulzer
            accepting such offer dated February 13, 1987.
***10.41  Lease Agreement between Edgar Mulzer, as lessor,
           and the Registrant, as lessee, dated February 13, 1987.
***10.42  Land Contract between Edgar Mulzer and the
           Registrant dated February 13, 1987
 +10.43   Lease Agreement between the Huntingburg Townhouses,
           Inc. and the Registrant dated March 27, 1989.
++10.44   Lease Agreements between the Huntingburg Townhouses,
           Inc. and the Registrant dated December 18, 1990.
+++10.45  Term Loan Note dated September 25, 1992 executed
           by the registrant in favor of the Dale State Bank.
+++10.46  Agreement between the Registrant and Edgar Mulzer
           dated October 23, 1992 relating to a Loan Agreement.
+++10.47  Agreement between the Registrant and Edgar Mulzer
           dated October 23, 1992 relating to a Premises Lease.
+++10.48  Agreement between the Registrant and Huntingburg
           Townhouses, Inc. dated October 23, 1992 relating to
           certain equipment leases.
+++10.49  Form of 12% Convertible Subordinated Promissory
           Note.
+++10.50  Agreement between the Registrant and King Radio
           Corporation dated January 29, 1993.
   24.1   Consent of KPMG Peat Marwick LLP, included herein.
+++24.3   Consent of Barry Feiner, Esq.
           (contained in the Opinion filed as Exhibit 5 hereto). 
+++28.1   Chapter 37 of the Indiana Business Corporation Law.

*      Incorporated   by  reference  to   the   Registrant's
        registration  statement filed under the  Securities  Act  of
        1993 on Form S-18, No. 2-87641.
**     Incorporated by reference to the Registrant's Form 10-K
        for the year ended July  31, 1986.
***    Incorporated by reference to the Registrant's Form 8-K
        dated February 13,, 1987.
+      Incorporated by reference to the Registrant's Form 10-K
        for the year ended July  31, 1989.
++     Incorporated by reference to the Registrant's Form 10-K
        for the year ended July  31, 1991.
+++    Previously filed with this registration statement.
        LIST OF CONSENT REQUIRED BY RULES 436 AND 438


The  consent of Barry Feiner to the reference to him in  the
Prospectus   constituting  a  part  of   this   Registration
Statement  and  to the use of his opinion as an  exhibit  to
this  Registration  Statement is  included  in  his  opinion
(filed as Exhibit 5 hereto).

The  consent of KPMG Peat Marwick LLP, independent certified
public accountants, is included herein.
               CONSENT OF INDEPENDENT AUDITORS

To the Shareholders and Board of Directors
Thermwood Corporation:

We  consent to the use of our report included herein and  to
the reference to our firm under the heading "Experts" in the
prospectus.



KPMG Peat Marwick LLP
Indianapolis, Indiana
June 30, 1995
                              



                         SIGNATURES

In  accordance with the requirement of the Securities Act of
1933,  the  registrant  certifies  that  it  has  reasonable
grounds to believe that it meets all of the requirements for
filing  on  Form  SB-2  and authorized  this  Post-Effective
Amendment No. 1 to this registration statement to be  signed
on  its  behalf  by the undersigned,  in the Town  of  Dale,
State of Indiana on June 30, 1995.


                             THERMWOOD CORPORATION

                           By: s/Kenneth J. Susnjara

                           Kenneth J. Susnjara, Chairman

In accordance with the requirements of the Securities Act of
1933,   this  Post-Effective  Amendment  No.   1   to   this
registration  statement was signed by the following  persons
in the capacities and on the dates stated.
<TABLE>
<CAPTION>
Name                          Position                   Date

<S>                       <C>                           <C>
s/ Kenneth J. Susnjara     Chairman, President           June 30, 1995
   Kenneth J. Susnjara     and Director(and
                           Principal Executive
                           Officer)

s/ Rebecca F. Fuller      Treasurer,(Principal          June 30, 1995
   Rebecca F. Fuller      Financial and Accounting
                          Officer)

s/ Linda S. Susnjara      Secretary and Director        June 30, 1995
   Linda S. Susnjara

s/ Peter N. Lalos         Director                      June 30, 1995
   Peter N. Lalos

s/ Edgar Mulzer           Director                      June 30, 1995
   Edgar Mulzer

s/ Lee Ray Olinger        Director                      June 30, 1995
   Lee Ray Olinger
</TABLE>


ARTICLES OF AMENDMENT OF THE ARTICLES OF INCORPORATION						
Provided by:  JOSEPH H. HOGSETT						
SECRETARY OF STATE OF INDIANA						
302 W. WASHINGTON ST. RM. E018						
"INDIANAPOLIS, IN   46204"						
TELEPHONE:  (317) 232-6576						
Indiana Code 23-1-38-1 et. seg.						
FILING FEE $30.00						
						
ARTICLES OF AMENDMENT OF THE						
ARTICLES OF INCORPORATION OF:						
THERMWOOD CORPORATION						
						
The undersigned officers of   THERMWOOD CORPORATION						
						
(hereinafter referred to as the "Corporation") existing 
pursuant to the provisions of:
(Indicate appropriate act)
   X Indiana Business Corporation Law             
     Indiana Professional Corporation Act of 1983
as amended (hereinafter referred to as the "Act"), desiring
to give notice of corporate action effectuating amendment of 
certain provisions of its Articles of Incorporation, certify
the following facts:

ARTICLE I Amendment(s)

SECTION 1  The date of incorporation of the corporation is 
           December 22, 1969

SECTION 2  The name of the corporation following this 
           amendment to the Articles of Incorporation is:
           THERMWOOD CORPORATION

SECTION 3  The exact text of Article(s) V, Section 2 of the
           Articles of Incorporation is now as follows:
Section 2.  Terms.   The capital stock of the Corporation
shall consist of 20,000,000 shares of common stock without
par value and 2,000,000 shares of preferred stock without
par value.  The common stock of the Corporation shall be
of one class and each share of common stock shall be 
entitled to one (1) vote at all meetings of the shareholders 
of the Corporation.  The preferred stock of the Corporation 
shall be non-voting.  Other terms and conditions of the 
preferred stock of the Corporation shall be determined and 
stated by the Board of directors of the Corporation prior to 
the issuance thereof in and by a resolution  authorizing the 
issuance of such shares.  The Corporation, in the discretion
and upon resolution of the Board of Directors, may at any 
time and from time to time issue and dispose of any of the 
authorized and unissued shares of stock of the Corporation 
and may create optional rights to purchase or subscribe for 
shares of stock of the Corporation.  Such stock may be issued 
and disposed of for such kind and amount of consideration and 
to such persons, firms and corporations, and such optional
rights may be created, and warrants or other evidence of such
rights issued, on such terms, at such prices and in such 
manner as may be determined by resolution adopted by the 
Board of Directors, subject to any provisions of law then
applicable.  The Corporation, in the discretion and upon
resolution of the Board of Directors, may at any time and
from time to time repurchase any of the securities of the 
Corporation.  Such securities may be repurchased for such 
kind and amount of consideration and from such persons, firms
and corporations, on such terms and conditions, at such 
prices and in such manner as may be determined by the Board 
of Directors, subject to any provisions of law then
applicable.

SECTION 4.  Date of each amendment's adoption:  December 16,
            1993

ARTICLE II  Manner of Adoption and Vote

Section 1.  Action by Directors:
The Board of Directors of the Corporation duly 
adopted a resolution proposing to amend the terms and 
provisions of Article V, Section 2 of the Articles of
Incorporation and directing a meeting of the Shareholders, to
be held on December 16, 1993, allowing such Shareholders to
vote on the proposed amendment.  The resolution was adopted 
by Vote of the Board of Directors at a meeting held on
August 19, 1993 at which a quorum of such Board was present.

Section 2  Action by Shareholders::
The Shareholders of the Corporation entitled to 
vote in respect of the Articles of Amendment adopted the 
proposed amendment.  The amendment was adopted by Vote of 
such Shareholders during the meeting called by the Board of 
Directors.  The result of such vote is as follows:  
 
                                        TOTAL                                  
SHAREHOLDERS ENTITLED TO VOTE:        5, 149,546
SHAREHOLDERS VOTED IN FAVOR:          2, 685,926
SHAREHOLDERS VOTED AGAINST:                2,900

SECTION 3  Compliance with Legal Requirements.
          The manner of the adoption of the Articles
          of Amendment and the vote by which they
          were adopted constitute full legal
          compliance with the provisions of the Act,
          the Articles of Incorporation, and the
          by-laws of the Corporation.

I hereby verify subject to the penalties of perjury that the 
statements contained are true this 18 day of August, 1994.

Current Officer's Signature                                              
Officer's Name Printed
/s/ Linda S. Susnjara                                                     
Linda S. Susnjara
Officer's Title
Secretary



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