THERMWOOD CORP
10-K, 1995-10-26
SPECIAL INDUSTRY MACHINERY (NO METALWORKING MACHINERY)
Previous: LANDMARK TAX FREE RESERVES, NSAR-B, 1995-10-26
Next: US WEST INC, 424B5, 1995-10-26




                         
                         

        SECURITIES AND EXCHANGE COMMISSION
              Washington D.C.  20549
                         
                    FORM  10-K
    ANNUAL REPORT PURSUANT TO SECTION 13 OR 15D
      OF THE SECURITIES EXCHANGE ACT OF 1934
                         
     For the fiscal year ended July 31,  1995
                         
          Commission file number  0-12195
               THERMWOOD CORPORATION
   (Exact name of registrant as specified in its charter)

     INDIANA                       35-1169185
     (State of incorporation)      (IRS Employer Identification number)

Old Buffaloville Road
P.O. Box 436
Dale, Indiana                                47523
(Address of principal executive offices)   (Zip Code)

                         (812) 937-4476
    (Registrant's telephone number including area code)
                       ______________

Securities registered pursuant to Section 12 (b)
and 12 (g) of the Act:

Shares of Common Stock without par value

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

Indicate  by  mark  if  disclosure  of  delinquent
filers  pursuant to Item 405 of Regulation S-K  is
not  contained herein, and will not be  contained,
to   the   best  of  registrant's  knowledge,   in
definitive   proxy   or   information   statements
incorporated by reference in Part III of this form
10-K or any amendment to this Form 10-K.     [ ]

The  aggregate  market value of the  voting  stock
held  by  non-affiliates  of  the  Registrant   at
October  25, 1995 based upon the closing price  of
the  Registrant's Common Stock as reported on  the
American    Stock   Exchange   was   approximately
$12,795,144.

The  number of the Registrant's shares  of  Common
Stock  outstanding  as  of October  25,  1995  was
5,850,546 shares.

Documents Incorporated by Reference :

Exhibits to Registrant's Registration statement on
Form S-1 (No. 2-87641) filed under  the Securities
Act  of  1933  and effective April 12,  1984,  its
Registration Statement on Form  8-A   filed  under
the  Securities  Act of 1934 and  Current  Reports
filed  on form 8-K dated February and April, 1987,
and  its Registration Statement on Form 8-A  filed
under  the  Securities Act of 1934 dated November,
1989, its Registration Statement on Form SB-2 (No.
33-54756)  which became effective on February  22,
1993,  and  amended as of July 14  1995,  and  its
Forms 10-K for the years ended July 31, 1991, July
31, 1992, July 31, 1993 and July 31, 1994.


                     PART   I
                         

Item   1.   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.
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.

Robotics 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,
less skilled 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
systems  which  it  uses  primarily  for  its  own
automated    industrial   equipment.     It    had
manufactured two versions of the SuperControl  CNC
system, the 9100A and the 91000.  During the  1994
fiscal   year,   the   more  limited   9100A   was
discontinued.

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 July 31, 1995 the Company  had  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 20% of the
Company's sales for the fiscal year ended July 31,
1995.   See  Item  13. "Certain Relationships  and
Related 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.  One other dealer
accounted  for approximately 12% of the  Company's
business  during the 1995 fiscal year.   No  other
dealer  accounted for 10% or more of the Company's
business  for the fiscal year.   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
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.

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 two-dimensional carving robot
product.  For the fiscal year ended July 31, 1995,
the  two-dimensional carving robot  accounted  for
approximately $1,020,000 or 8% of machine 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,
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, 1995, the Company's backlog  was
approximately $1,860,000 compared with  a  backlog
of  $1,280,000  as of July 31, 1994. Substantially
all of this  backlog  will  be   manufactured  and
delivered  prior   to October 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
subsequent 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  basic 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.   One   supplier
accounted  for  slightly more than  15%  of  total
components purchased by the Company for the fiscal
year ended July 31, 1995.  The materials purchased
from  this  supplier  are available  from  several
other sources.

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-robotics 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, 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, 1995 and 1994,
the   Company   spent   $246,000   and   $244,000,
respectively, for research and development.  There
was no customer sponsored research and development
during  the 1995 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 11 domestic patents  and
has  applications pending in the United States for
11 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.

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 July 31, 1995, the Company had 92 full time
employees,   of   whom   48   were   engaged    in
manufacturing,   nine   in   marketing,   12    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 and 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  Item  13. "Certain Relationships and  Related
Transactions."

Item 3.  Legal Proceedings

On  or  about  September 24, 1994, a civil  action
entitled  Ronald L. Hughes and Laurene  Hughes  v.
Plastivax,  Inc.  and  Thermwood  Corporation  and
Temporarily  Yours  Placement Services,  Inc.  and
John Doe, Cause No. 94C-VO0-1285 was filed in  the
Court  of  Common  Pleas  in  Lake  County,  Ohio,
seeking   a  judgment  against  Plastivax,   Inc.,
Thermwood   Corporation,  and  Temporarily   Yours
Placement Services, Inc. for damages caused by  an
injury  Mr.  Hughes  received  while  cleaning   a
machine  Thermwood sold Plastivax.  Mr. Hughes  is
suing  for  damages  in the  amount  of  $500,000.
Thermwood's  product liability insurance  company,
U.S.F.  & G., is representing the Company in  this
matter.  Thermwood's coverage on any single  event
is  $1,000,000  with a $5,000,000  umbrella  which
exceeds the amount being sued for.

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

None.




PART  II

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

The  Common Stock has been traded on the  American
Stock Exchange since 1989 and on the Pacific Stock
Exchange  since  1987.  The following  table  sets
forth the high and low per share sales prices  for
the Common Stock as reported on the American Stock
Exchange  for the Company's last two fiscal  years
ended   July   31,   1995  and  July   31,   1994,
respectively,   and   for  the   interim   periods
indicated:

<TABLE>
Common Stock
                             Low               High
                          Sales Price       Sales Price
                          -----------       -----------
<S>                         <C>              <C>
1995                                              
     Fourth Quarter          $1.00            $1.63
     Third Quarter           $ .82            $1.44
     Second Quarter          $ .75            $1.12
     First Quarter           $ .75            $1.32
                                                  
1994                                              
     Fourth Quarter           $.50             $1.32
     Third Quarter            $.44             $ .82
     Second Quarter           $.50             $ .69
     First Quarter            $.31             $ .75
</TABLE>
                                                  

As  of  October 25, 1995, there were approximately
1,200  holders of record of the Common  Stock  and
5,850,546 shares outstanding.

Thermwood  has  never paid any  dividends  on  its
Common Stock.  The current policy of the Board  of
Directors  is  to  retain  earnings,  if  any,  to
finance  the operation of the Company's  business.
Accordingly,  it  is  anticipated  that  no   cash
dividends  will  be  paid to the  holders  of  the
Common Stock in the foreseeable future.

The Company also has warrants which are listed for
trading on the Pacific Stock Exchange.  There  has
been  no  active market for these securities  from
February 22, 1993, the date of issuance,   through
the date hereof.
Item 6. Selected Financial Data
<TABLE>
  Operations for the years ended July 31 (in thousands
  except per share data)

                                 1995     1994     1993     1992     1991

<S>                            <C>      <C>      <C>       <C>     <C> 
Sales, less commissions         $12,314  $9,985   $10,825   $7,508  $8,536
Gross Profit                      4,786   3,579     2,173    1,592   3,103
Earnings (loss) from        
continuing operations             2,350     136    (1,394)  (1,768)    (88)  
Net earnings (loss)              $2,350    $208   $(1,360) $(1,928)  $(151)
                                                          
Net earnings (loss) per                                   
common and common
equivalent share:                               
      Primary                     $0.38   $0.00   $(0.27)  $(0.40)  $(0.03)
      Assuming full 
       dilution                   $0.30   $0.00   $(0.27)  $(0.40)  $(0.03)
                                                          
Weighted average number of                                
shares:
     Primary                      5,187   5,150    5,054    4,862    4,862
     Assuming full dilution       7,257   5,150    5,054    4,862    4,862
Cash dividends declared per
 common share                      ---     ---      ---      ---      ---
                                                          
 Financial position at July 31:
                                                          
Total assets                     $7,527   $5,418  $6,928   $6,781  $7,363
Working capital                   2,811    1,706   1,291     (939)  1,257
Long-term obligations             1,870    1,862   5,711    2,559   2,732
Shareholders' equity (deficit)    3,437    1,456  (1,985)    (912)  1,016
</TABLE>

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

Results of Operations

Net  sales  for fiscal year 1995 were $12,314,271,
an  increase of 23% from fiscal year 1994,  and  a
14%  increase  from  fiscal  year  1993.   Backlog
increased  to  $1,860,000 at July  31,  1995  from
$1,280,000  at  July 31, 1994 and   $1,132,000  at
July 31, 1993. Management attributes the increased
level  of  sales to lower prices and an  increased
market share.

Gross  profit for fiscal year 1995 was $4,786,237,
or  38.9% of net sales.  The percentage of current
year gross profit to net sales has increased  from
last  year's 35.8% and 20.1% in fiscal year  1993.
In  the  current year, gross profit was positively
affected by more efficient production methods  due
to  the  discontinuance of building  large  custom
machines.  A  charge  against  cost  of  sales  of
approximately $130,000 in 1994 and $80,000 in 1995
for  recognition  of  inventory  obsolescence  and
valuation  adjustments  caused  gross  profit   to
decrease  by approximately 1.0% for 1994 and  less
than  1.0% in 1995.  Management expects the  first
quarter of fiscal year 1996 to also reflect higher
margins  due to generally higher margins on  newly
designed products and better production efficiency
due   to   a  more  experienced  work  force   and
manufacturing  of  standard  machines.    Although
management    anticipates   that   gross    profit
percentages  from  operations should  continue  to
improve  during 1996, no assurance to this  effect
can be given.

Research      and     development,      marketing,
administrative   and   general    expenses    were
$3,315,904  in  fiscal  year  1995,  compared   to
$3,036,418  in  1994  and  $2,959,976   in   1993.
Research  and development expenditures aggregating
$246,000  in  1995, versus $244,000  in  1994  and
$327,000  in  1993 are included in  the  foregoing
amounts.   In management's opinion, with  its  new
products  and experienced work force  the  Company
can  continue  to take advantage of the  favorable
economic conditions.

The  major  portion of the increased research  and
development,  marketing  and  administrative   and
general   expenses   from   1993   to   1995   was
attributable  to  profit-sharing bonuses  paid  to
employees.

Interest   expense  for  fiscal  year   1995   was
$294,925, a decrease of $125,800 from 1994  and  a
decrease of $299,760 from 1993.  The current  year
decrease from prior years is primarily due to  the
reduction  of  long-term debt during  fiscal  year
1994 through conversion to preferred stock.

Fiscal  year  1995  net earnings were  $2,349,794,
compared to net earnings of $208,161 in 1994 and a
net  loss  of $1,360,057 in 1993.  A deferred  tax
benefit   of   $1,236,000   recognized   in   1995
contributed to the increase. This benefit resulted
from a reduction in a deferred tax asset valuation
allowance  based on management's expectation  that
future  earnings will more likely than  not  allow
for  realization of deferred tax assets  including
at least partial utilization of net operating loss
carryforwards.  Operating income for  fiscal  year
1995  was $1,470,333 compared to operating  income
of  $542,133  in  1994 and an  operating  loss  of
$787,113 in 1993. The increase in operating income
in  1995  resulted primarily from increased  sales
and  more efficient production methods on standard
machines  when  compared  to  the  larger   custom
machines  produced  in  prior  years.   Additional
expenses    related   to   a   private   financing
contributed  to  the net loss in  1993.   Interest
expenses  were lowered in 1994 due to a  reduction
in long-term notes payable and capital leases to a
related party

Because  of  loss  carryforwards,  there  was   no
federal income tax expense in 1994  or 1993.   The
Company has federal income tax net operating  loss
carryforwards  of  approximately  $6,902,000 which
expire in the years 1997 through 2008. It also has
other tax credits of lesser value which  appear in
Note I of Notes to Financial Statements.



Liquidity and Capital Resources

At July 31, 1995 the Company's working capital was
$2,811,066  compared  to $1,706,268  at  July  31,
1994.    This  increase  was  primarily   due   to
increased  profitability including the effects  of
the  deferred tax benefit discussed above.   As  a
result  the  Company  has been  able  to  pay  its
accounts payable and accrued liabilities in a more
timely manner.

Global  demilitarization has not  had  a  material
impact   on   the  Company's  sales  of  automated
industrial equipment.  Although the Company  sells
machines to the aerospace industry, the percentage
of  the  Company's overall sales to this  industry
has  declined  over the past three years.   During
the 1995 fiscal year, the Company's percentage  of
revenues   from   sales  to  this   industry   was
approximately 3% compared with 5% and 12% in  1994
and 1993, respectively.

Management  believes that the focus on  marketing,
sale  and  manufacture  of standard  machines  has
helped  margins and profitability despite  reduced
sales caused by the decision not to produce custom
machines  and  the withdrawal from  the  aerospace
industry.

The   Company  had  a  positive  cash  flow   from
operating activities for the 1995 fiscal  year  in
the   amount   of  $793,775.   Net   earnings   of
$2,349,794,   less  $1,236,000  of  deferred   tax
benefits for the fiscal year, along with  the  add
back of non-cash expenses such as depreciation and
amortization  of  $329,012,  and  an  increase  in
customer  deposits contributed to a positive  cash
flow.  However, an increase in accounts receivable
and  payment of accounts payable and other accrued
liabilities  decreased cash  flow  from  operating
activities.

During   the  1995  fiscal  year,  the   Company's
investing    activities   were    primarily    for
replacement  of  production and office  equipment.
Expenditures for fixed assets in the  1996  fiscal
year   are  also  anticipated  to  be  for  normal
replacements   and   purchases   of   labor-saving
equipment  for  production.  The  Company  has  no
plans for any significant capital expenditures  in
fiscal year 1996.

Principal payments on lease obligations and  long-
term  debt during the 1995 fiscal year were  to  a
related  party and to a leasing company  owned  by
the  related  party.   Cash flows  from  financing
activities included $367,910 of dividend  payments
on preferred stock to a related party.

Item  8.   Financial Statements and  Supplementary
Data

The  information  called for by  this  Item  8  is
included   following  the  "Index   to   Financial
Statements and Schedules" appearing at the end  of
this Form 10-K.

Item 9.  Disagreements on Accounting and Financial
Disclosures

Not applicable.
                         PART III

Item 10.  Directors and Executive Officers of  the
Company

Certain   information  about  the  directors   and
officers  of  the  Company  is  contained  in  the
following table:
<TABLE>
<S>                               <C>         <C>
Name                               Age         Position
                                    
Kenneth J. Susnjara(1)              48          Chairman of the Board
                                                President and Director
                                    
Linda  S. Susnjara(1)               46          Secretary and Director
                                    
Michael P. Hardesty                 41          Vice President of
                                                Engineering
                                    
Rebecca F. Fuller                   45          Treasurer
                                    
David J. Hildenbrand                38          Vice President of Sales
                                    
Richard 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 of the Company  or  until
their  successors have been elected and qualified.
Officers  serve at the discretion of the Board  of
Directors.  Each director receives compensation in
the  amount  of $500 for attending each directors'
meeting   and   is  reimbursed  for  all   related
expenses.

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  Item  13.
"Certain Relationships and Related Transactions."

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   Item   13.
"Certain  Relationships and Related Transactions."
Mrs.  Susnjara  is  not active  in  the  Company's
business.

Mr. Hardesty has been the Company's Vice President
of  Engineering 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 in 1988.

Mrs.  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.

Mr.   Hildenbrand  became  a  Vice  President   of
Thermwood  in  August, 1988.  Previously,  he  had
been employed by the Company in various technician
and sales manager positions since 1977.

Mr.  Kasten  became a Vice President in  December,
1993.   Previously, he had been  employed  by  the
Company as a manager of applications since 1990.

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 & Keegan.
He   served  as  Secretary  of  the  Company  from
September  1981  until  December  1989  and  as  a
director from April 1981 until July 1986.  He  was
reelected  to the Board of Directors in  December,
1989.  See  Item  13. "Certain  Relationships  and
Related Transactions."

Mr.  Mulzer was Chairman of the Board of The  Dale
State  Bank,  a commercial bank in Dale,  Indiana,
from  1970  through 1993.  Mr. Mulzer is currently
retired.  He became a director of the  Company  in
September 1974 and has served continuously in that
capacity  to  the present.  See Item 13.  "Certain
Relationships   and   Related  Transactions"   for
information   relating   to   loan    and    lease
transactions  between the Company and  Mr.  Mulzer
and his affiliates.

Mr.  Olinger  has been a director since  December,
1989.   He  has  been a director  since  1949  and
Chairman of the Board since 1986 of First Bank  of
Huntingburg,  a  commercial bank  in  Huntingburg,
Indiana.



Compliance  with Section 16 (a) of the  Securities
Exchange Act of 1934

To  the  Company's knowledge, based  solely  on  a
review  of such materials as are required  by  the
Securities  and Exchange Commission,  no  officer,
director  or  beneficial holder of more  than  ten
percent  of  the Company's issued and  outstanding
shares of Common Stock failed to timely file  with
the Securities and Exchange Commission any form or
report required to be so filed pursuant to Section
16  (a)  of  the Securities Exchange Act  of  1934
during the fiscal year ended July 31, 1995.
Item 11. Executive Compensation:

The   following  table  sets  forth   the   annual
remuneration  paid during the fiscal  years  ended
July   31,  1995,  1994  and  1993  to  the  Chief
Executive  Officer and to each  of  the  executive
officers  of  the Company whose total fiscal  1995
remuneration exceeded $100,000 and to all officers
of the Company as a group.
<TABLE>

                                       Summary Compensation Table
                                       --------------------------
                          Annual compensation       Long-term compensation
                          -------------------       ----------------------
                                                    Awards           Payouts
                                                    ------           -------

<S>                <C>   <C>     <C>     <C>     <C>       <C>     <C>   <C>
                                          Other    
                                          annual                           
Name and princi-                          compen- Restric-  Op-     LTIP   
pal position        Year  Salary  Bonus   sation  ted stock tions/  pay-
                                          (1)     awards    SARs(#) outs  Other

                    1995  63,000 $94,739  $2,000   ---      ---     ---    ---
 Chairman of        1994  74,250    ---    2,000   ---      ---     ---    ---
 the Board,         1993  64,025    ---    2,000   ---      ---     ---    ---
 President and
 director
                                               
Michael Hardesty                                                      
  Vice-president    1995  48,000  66,317
  Engineering
                                                             
David Hildenbrand                                                        
  Vice-president    1995  45,000  73,964
  Sales
                                                             
All other officers  1995  80,000  77,618          ---       ---    ---     ---
  as a group    
  (2) persons                                     ---       ---    ---     ---
                                                             
All other officers  1994 170,116   4,237          ---       ---    ---     ---
  as a group        1993 180,755    ---           ---       ---    ---     ---
  (4) persons        
</TABLE>
                                                             

(1) Other annual compensation represents
directors' fees paid to Mr. Susnjara.

  No stock options or stock appreciation rights were
issued in fiscal year 1995.  At July 31, 1995  the
exercise price of some of the unexercised  options
were  less  than the market price of the Company's
Common  Stock.  On September 6, 1994, registration
statements  on  Form  S-8  were  filed  with   the
Securities  and  Exchange  Commission  under   the
Securities  Act  of  1933 in connection  with  the
registration  of  shares of the  Company's  Common
Stock 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  to
receive  a  bonus based on the pre-tax profits  of
the  Company  as  set  forth below.   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.

In  1985,  the  Company  instituted  a  management
profit sharing plan.  This plan has been operative
since fiscal 1987, and was continued in an amended
form for fiscal 1995.  Covered under the plan  are
the  Chairman  of  its  Board  of  Directors,  the
President,  Vice  President of  Engineering,  Vice
President  of  Sales, Vice President of  Technical
Services,  the Treasurer and various  departmental
managers.

Under the plan, the Chairman is entitled to 5%  of
corporate operating income.  The Vice President of
Sales  and  Vice  President of Technical  Services
each   are   entitled  to  5%  of  the  divisional
operating income and the Treasurer is entitled  to
3%   of  the  Corporate  operating  income.    Any
divisional losses are to be subtracted from  these
amounts  so  that the total bonus  paid  does  not
exceed 25% of operating income.

Department   managers  are  entitled  to   various
bonuses   based   upon   productivity   of   their
departments.  Payments due under the  plan  accrue
for  each six-month period and are thereafter paid
in  six  monthly installments.  Vesting of  rights
under  the plan requires eligible participants  to
be continually employed through the payment dates.
Divisional  losses  of the  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).

Incentive Stock Option Plan.

Under   the   Company's  Incentive  Stock   Option
Qualified Plan (the "Qualified Plan"), options  to
purchase a maximum of 400,000 shares of its Common
Stock  may  be granted to officers and  other  key
employees of Thermwood.  Options granted under the
Qualified   Plan  are  intended  to   qualify   as
incentive stock options as defined in Section 422A
of  the  Internal Revenue Code of 1954, as amended
by the Tax Reform Act of 1986.

The Qualified Plan is administered by the Board of
Directors and a Committee currently consisting  of
three  members of the Board which determines which
persons  are  to receive options,  the  number  of
shares that may be purchased under each option and
the  exercise process.  In the event  an  optionee
voluntarily  terminates his  employment  with  the
Company, he has the right to exercise his  accrued
options  within 5 days prior to such  termination.
However,  the  Company  may  redeem  any   accrued
options  held by each optionee by paying  him  the
difference between the option price and  the  then
fair market value.  If an optionee's employment is
involuntarily  terminated, other than  because  of
death,  he  also  has the right  to  exercise  his
accrued  options  within 30 days  of  termination.
Upon  death, his estate or heirs have one year  to
exercise his accrued options.  The maximum term of
any  option is ten years and the option price  per
share  may not be less than the fair market  value
of  Thermwood's shares on the date the  option  is
granted.   However,  options  granted  to  persons
owning  more than 10% of the voting shares of  the
Company  may  not have a term in  excess  of  five
years  and the option price per share may  not  be
less  than 110% of fair market value at  the  date
the option is granted.

The  aggregate fair market value of the shares  of
Common  Stock (determined at the time the  options
are granted) with respect to which incentive stock
options are exercisable for the first time by such
optionee during any calendar year (under all  such
plans) shall not exceed $100,000.  Options must be
granted  within ten years from the effective  date
of this Qualified Plan.

Options  granted under the Qualified Plan are  not
transferable  other than by will or  the  laws  of
descent  and distribution.  Options granted  under
the  Qualified Plan are protected by anti-dilution
provisions   increasing  the  number   of   shares
issuable  thereunder  and  reducing  the  exercise
price  of  such options, under certain conditions.
During  fiscal  year 1992, the life  term  of  the
Qualified Plan was extended from December 3,  1991
to  December 3, 1995, or on such earlier  date  as
the  Board of Directors may determine.  Any option
outstanding  at the termination date  will  remain
outstanding  at  the termination  date   until  it
expires or is exercised in full, whichever  occurs
first.

As  of  July 31, 1995, options to acquire  175,000
shares of the Company's common stock for ten years
at exercise prices of $1.00 to $5.00 per share had
been  granted  under  the  Qualified  Plan  to  13
employees  of  the  Company.   Options   for   the
purchase of 175,000 shares were exercisable as  of
July 31, 1995.

Non-qualified Stock Option Plan.

Under Thermwood's Non-qualified Stock Option  Plan
("NSO  Plan"), options to purchase  a  maximum  of
350,000  shares of its Common Stock may be granted
to officers, directors, and other key employees.

The  NSO  Plan  is administered by  the  Board  of
Directors and a committee of three members of  the
Board  which  determines  which  persons  are   to
receive  such options, the number of  shares  that
may  be  purchased under the option, the  exercise
prices, the time and manner of exercise and  other
related matters.

In  the  event an optionee voluntarily  terminates
his   employment  or  tenure  with  the  Company's
consent  or his employment or tenure is terminated
by  Thermwood without cause, he generally has  the
right  to  exercise his accrued options within  30
days  after such termination unless the  Committee
elects other time periods.  In all other cases  of
termination of the optionee's employment or tenure
other   than  death,  said  options  shall   cease
immediately.  Upon death, his estate or heirs have
one year to exercise his accrued options.

The  Committee may grant an optionee the right  to
surrender all or a portion of his accrued  options
to  the Company and receive from it the difference
between the option price and the then fair  market
value.    Options   become  exercisable   in   25%
installments  each year beginning  in  the  second
year   through  the  fifth  year.    Options   are
generally  not  transferable and  are  conditioned
upon  the  optionee  remaining  in  the  Company's
employ for at least one year from the date of  its
grant.   Under  the  NSO Plan, no  option  may  be
granted  after  January 1, 2005 and  the  exercise
price  of  such options could have been less  than
the  then  fair  market value.  It is  within  the
Committee's   discretion  to  grant  anti-dilution
provisions   to  each  optionee.   Under   present
federal  income tax law, an employee,  officer  or
director  who is granted an option will  not  have
any  income  upon the grant of an option  and  the
Company  will not be entitled to any deduction  at
the  time.  When an optionee exercises his option,
ordinary  income will be realized by him, measured
by  the  excess of the fair market  value  of  the
shares  over  the price paid for the shares.   The
Company  will be entitled to a deduction equal  to
the amount of income realized by the holder of the
option.  If the optionee surrenders all or part of
his option for a cash or common stock payment,  he
will realize ordinary income in the amount of cash
or  fair  market  value of  stock  received.   The
Company  will be entitled to a deduction equal  to
the amount of income realized by the optionee.

As  of  July  31, 1995 options to acquire  200,000
shares  of the Company's common stock at  exercise
prices ranging from $1.125 to $2.00 per share have
been  granted under the NSO Plan to four directors
and  officers  of  Thermwood,  all  of  which  are
presently exercisable.

Other options.

Other options to purchase 660,000 shares have been
granted  by the Board of Directors, all  of  which
were  exercisable as of July 31, 1995.  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 & 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.

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.

Item   12.    Securities  Ownership   of   Certain
Beneficial Owners and Management:

The following table sets forth certain information
regarding  the  Company's Common Stock,  including
shares  underlying the convertible debentures  and
exercisable  Common  Stock  warrants  and  options
owned  as of September 30, 1995 by (i) each person
known by the Company to own beneficially more than
5%  of  its  outstanding Common Stock,  (ii)  each
director, and (iii) all officers and directors  as
a group:
<TABLE>

<S>                  <C>            <C>            <C>          <C>
                                                    Shares Owned        
                                                    Including        
                                                    Those          
                                                    Underlying        
                                      Percentage    Exercisable   Percentage
Names and Addresses   Shares          of Total      Options,      of Total
of Beneficial         Owned at        Outstanding   Warrants and  Outstanding
Owners (1)            July 31, 1995   Shares Owned  Convertible   Shares
                                          (2)       Securities    Owned
- -------------------   -------------   ------------  ------------  -----------

Kenneth J. Susnjara       1,330,000           25.8  2,155,000(5)     23.2(5)
(3,4)

Edgar Mulzer                940,562           18.3    990,562(6)      10.7(6)
401 10th Street
Tell  City, Indiana
47586

Peter N. Lalos               25,000            0.5    135,000(7)       1.5(7)
14312 Darnstown Road                   
Gaithersburg,                                                       
Maryland 20878
                                                      
Linda S. Susnjara               ---            ---     50,000(8)       0.05(8)
(3,4)
                                                               
Lee Ray Olinger                 ---            ---          ---           ---
c/o First Bank of                                              
Huntingburg                                                    
4th and Main Street                                            
Huntingburg, IN 47542                                                

All Officers and                                                 
Directors as a            2,300,562           44.7    3,426,562         36.9
Group (9 persons)                                      (5,6,7,8)    (5,6,7,8)
</TABLE>

(1)   All  shares are beneficially owned  and  the
sole  voting and investment power is held  by  the
person indicated.

(2)  Excludes (i) an aggregate of 3,105,000 shares
of   Common  Stock  reserved  for  issuance   upon
conversion  of  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 options to  purchase
175,000  shares  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 of options granted to  Lalos
&  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  Item  11.
"Executive  Compensation" and  Item  13.  "Certain
Relationships and Related  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.

(5)   Includes  (i) an aggregate of 75,000  shares
issuable   upon   conversion  of  debentures   and
exercise  of  redeemable  warrants  owned  by  Mr.
Susnjara;  (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.

(6)   Includes  50,000 shares  issuable  upon  the
exercise  of  options granted to Mr. Mulzer  under
the Company's Non-Qualified Stock Option Plan.

(7)   Includes  (i) an aggregate of 30,000  shares
issuable   upon   conversion  of  debentures   and
exercise  of  redeemable  warrants  owned  by  Mr.
Lalos;  (ii)  30,000  shares  issuable  upon   the
exercise of options granted to Lalos & Keegan; and
(iii) 50,000 shares issuable upon the exercise  of
options  granted to Mr. Lalos under the  Company's
Non-Qualified Stock Option Plan.

(8)   Includes  50,000 shares  issuable  upon  the
exercise of options granted to Mrs. Susnjara under
the Company's Non-Qualified Stock Option Plan.

Item   13.   Certain  Relationships  and   Related
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.    He  is  also  a  director  and  principal
shareholder  of  the  Company.   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  only
interest, payable quarterly, until August 1, 1994,
at  which  time  amortization was to  have  begun.
Interest  expense on the Company's loans from  the
Bank and Mr. Mulzer totaled $41,117, and $127,000,
and for fiscal years 1994 and 1993.  There was  no
interest expense on this loan during fiscal  1995.
The  balance  of  this  loan  in  the  amount   of
$1,499,800,  along with accrued  interest  in  the
amount  of  $23,011,  was converted  to  Series  A
Preferred   Stock  (the  "Preferred   Stock")   on
November 18, 1993.

Other Loans from Affiliated Party:

On  March  26, 1986, the Company borrowed $250,000
from  Mr.  Mulzer under a promissory note  bearing
annual interest at the rate 10.5%.  In March  1991
the note was converted into a self amortizing five-
year term loan, payable in monthly installments of
principal  and  interest of $5,373  through  March
1996.   On November 18, 1994, the balance of  this
note  in the amount of $169,218 along with accrued
interest in the amount of $13,971 was converted to
Preferred  Stock.  Interest expense on  this  loan
was  $9,256  in  1994.    There  was  no  interest
expense on this loan in 1995.

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  it  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 fiscal year 1994.  There were no
lease payments or interest expense for fiscal year
1995.

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.

On   November   18,  1993,  this   lease   payment
obligation  in the amount of $1,608,629,  together
with  accrued interest in the amount  of  $122,491
was   converted  to  Preferred  Stock.   Upon  the
issuance  of the Preferred Stock, the  Company  no
longer has any lease payments.  The liability  for
all   accrued   and  future  lease  payments   was
converted to Preferred Stock.


Conversion   by  Affiliated  Party  of   Debt   to
Preferred Stock:

As  previously  noted, an aggregate of  $3,437,120
owed  to  Mr. Mulzer was converted to an aggregate
of 1,000,000 shares of Preferred Stock on November
18,  1993.  The holders of the Preferred Stock are
entitled to receive cumulative cash dividends  out
of  the net profits of the Company at the rate  of
thirty-four  cents ($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.   Dividends were  paid  in  the
amount of $367,910 for the fiscal year 1995.

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 $64,888  for
the 1995 fiscal year.  These leases will terminate
in fiscal year 1996.

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
sold  no products to AAI during fiscal year  1995,
but  paid  AAI $578,000 in commissions during  the
year   for   assisting  in  effecting   sales   of
approximately $2,700,000.  This amount  represents
approximately 20% of the Company's gross sales for
fiscal year 1995.  AAI also leases space from  the
Company  at  what management believes  is  a  fair
market  rate.  Rental payments were $7,200  during
the 1995 fiscal year.

Payment of Legal Fees to Affiliated Party:

Lalos  & Keegan, a law firm in which Mr. Lalos  is
the  senior  partner, accrued  fees  of   $94,000,
$102,000,  $77,000,  for the  fiscal  years  1995,
1994, and 1993, respectively.  During fiscal  year
1995  the  Company paid this firm an aggregate  of
$135,000,  of which $69,000 represented previously
accrued  fees.  Accordingly, as of July  31,  1995
the  Company  owed  Lalos &  Keegan  approximately
$28,000,  all  of   which  has  been  paid  as  of
September  15,  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.


PART   IV

Item 14.  Exhibits, Financial Statement Schedules,
and Reports on Form 8-K:

(a)   The following documents are filed as a  part
of this report:
  1.  Financial Statements:

     Index to Financial Statements:                  Page
     -----------------------------                   ----
     Reference
     ---------
     Independent Auditors'Report                      32
     
     Financial Statements:
      Balance  Sheets - July 31, 1995 and 1994        33
      
     Statements of Operations - Years ended
      July 31, 1995, 1994 and 1993                    35
      
     Statements of Shareholders' Equity
      Years Ended July 31, 1995, 1994 and 1993        37
      
     Statements of Cash Flows - Years ended
      July 31, 1995, 1994 and 1993                    38
      
     Notes to Financial Statements                    39

  2.  The following financial statement schedule for each of
      the years ended July 31, 1995, 1994 and 1993 is included
      in Part IV:

      Independent Auditors' Report                    48

      Schedule II: Valuation and Qualifying Accounts  49

All other schedules are omitted because they are not
required, or are inapplicable or the information is otherwise
shown in the financial statements or notes thereto.

(b)  Reports on Form 8-K:

        None.

(c)  Exhibits:

        Exhibit 11.                                    51
                                                  
                    
                    
                    
                    SIGNATURES


     Pursuant to the requirements of Section 13 or
15(d) of the Securities Exchange Act of 1934,  the
Company  has duly caused this report to be  signed
on  its behalf by the undersigned, thereunto  duly
authorized.

Date:  October 26, 1995       /s/ Kenneth J. Susnjara
                              -----------------------
                              Kenneth J. Susnjara,
                              Chairman   of    the
                              Board  and President
                              (Principle Executive
                              Officer)

       Pursuant   to  the  requirements   of   the
Securities  Exchange Act of 1934, this report  has
been signed by the following persons on behalf  of
the Company and in the capacities and on the dates
indicated:

Date:  October 26, 1995       /s/ Kenneth J. Susnjara
                              -----------------------
                              Kenneth J. Susnjara,
                              Chairman   of    the
                              Board  and President
                              (Principal Executive
                              Officer)

Date: October 26, 1995        /s/ Rebecca F. Fuller
                              ---------------------
                              Rebecca  F.  Fuller,
                              Treasurer (Principal
                              Financial        and
                              Accounting Officer)

Date: October 26, 1995        /s/ Linda S. Susnjara
                              ----------------------
                              Linda  S.  Susnjara,
                              Secretary

Date:  October 26, 1995       /s/ Peter N. Lalos 
                              --------------------
                              Peter    N.   Lalos,
                              Director

Date: October 26, 1995        /s/ Edgar Mulzer
                              --------------------
                              Edgar Mulzer,
                              Director

Date: 
                              -------------------
                              Lee Ray Olinger,
                              Director



           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,  1995  and
1994,  and  the related statements of  operations,
shareholders' equity and cash flows  for  each  of
the  years in the three-year period ended July 31,
1995.    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 principals
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, 1995 and 1994, and the results of its
operations and its cash flows for each of the years
in  the three-year period ended July 31, 1995,  in
conformity   with  generally  accepted  accounting
principles.



KPMG Peat Marwick LLP
Indianapolis, Indiana
September 8, 1995














<TABLE>
       THERMWOOD CORPORATION
           BALANCE SHEETS
                                                          
                                              July 31     
                                    -------------------------           
                                        1995          1994
                                    -------------------------                 
               Assets                                    
                                                         
Current Assets                                           
    <S>                            <C>          <C> 
    Cash                            $   10,544   $     9,707
    Accounts receivable, less                            
    allowances for
    doubtful accounts ($16,000 for
    1995 and $25,000 for 1994)         1,181,599     681,347 
    Inventories                        3,008,947   2,844,057
    Deferred income taxes                454,000           0   
    Prepaid expenses                     375,165     271,383
                                    ------------ -----------                    
         Total Current Assets          5,030,255   3,806,494
                                    ------------ -----------                    
                                                         
Property and Equipment                                   
                                                         
   Land                                  73,260       73,260
   Buildings and improvements         1,171,778    1,151,101
   Furniture and equipment            2,069,774    1,874,508
   Construction in progress             121,535            0
     Less accumulated depreciation   
     and amortization                (1,933,370)  (1,688,593)
                                    ------------ ------------                   
         Net Property and Equipment   1,502,977    1,410,276
                                    ------------ ------------                   
Other Assets                                             
                                                         
   Patents, trademarks and other        123,563       99,139
   Bond issuance costs less             
    accumulated amortization             88,298      101,656
   Deferred income taxes                782,000            0
                                    -----------  -----------                    
         Total Other Assets             993,861      200,795
                                    -----------  -----------                    
Total Assets                        $ 7,527,093  $ 5,417,565
                                    ============ ===========                    
</TABLE>
                                                         
                                                         
                                                         
                                                         
<TABLE>
                                                         
                                                         
       THERMWOOD CORPORATION
           BALANCE SHEETS
                                                         
                                            July 31
                                    ------------------------           
                                        1995           1994
                                    ------------------------
Liabilities and Shareholders' Equity                     
                                                         
Current Liabilities                                      
    <S>                            <C>            <C>
     Accounts payable               $  792,544     $  928,834
     Accrued compensation and         
       payroll taxes                   379,839        257,812
     Customer deposits                 642,359        369,205
     Other accrued liabilities         372,849        473,560
     Current portions of:                        
       Capital lease obligations         5,450         13,718
       Capital lease obligations -     
         related party                  26,148         57,097
                                    ----------    ------------                     
           Total Current Liabilities 2,219,189      2,100,226
                                    ----------    ------------
                                                         
                                                         
Long-Term Liabilities,  Less Current                     
Portion
                                                         
     Capital lease obligations          21,738         1,211
     Capital lease obligations -       
       related party                         0        26,148
     Bonds payable, net of                               
       unamortized discount of
       $221,316 for 1995 and          
       $235,618 for 1994              1,848,684    1,834,382
                                    -----------   ----------                  
           Total Long-Term            
             Liabilities              1,870,422    1,861,741
                                    -----------   ----------                    
Shareholders' Equity                                     
     Preferred stock, no par value,                      
       2,000,000 shares authorized,
       1,000,000 shares issued and 
       outstanding                   3,437,120    3,437,120
     Common stock, no par value,                         
       20,000,000 shares authorized,
       5,149,546 shares issued and  
       outstanding                   8,988,897    8,988,897
     Accumulated deficit            (8,988,535) (10,970,419)
                                    ----------- ------------                    
         Total Shareholders'Equity   3,437,482    1,455,598
                                    ----------- ------------                    
Total Liabilities and Shareholders' 
Equity                              $7,527,093   $5,417,565
                                    ===========  ===========                    
                                                         
See accompanying notes to financial                      
statements.

</TABLE>


<TABLE>
    THERMWOOD CORPORATION                               
   STATEMENTS OF OPERATIONS                             

                                              Years Ended July 31
                                    ---------------------------------------
                                        1995         1994          1993
                                    ------------  -----------   -----------
<S>                                 <C>          <C>           <C>
Sales                                $13,828,318  $10,932,467   $11,890,207
   Less commissions                    1,514,047      947,126     1,065,204
                                    ------------  -----------   -----------
                                                          
Net Sales                             12,314,271    9,985,341    10,825,003
                                                          
Cost of Sales                          7,528,034    6,406,800     8,652,140
                                    ------------  -----------   -----------
                                                          
Gross Profit                           4,786,237    3,578,541     2,172,863
                                                          
Research and development,                                 
 marketing, administrative
 and general expenses                  3,315,904    3,036,408     2,959,976
                                      ----------   ----------    ----------     
        Operating income (loss)        1,470,333      542,133      (787,113)
                                                          
Other income (expense):                             
   Interest expense - related party       (7,791)    (130,277)     (378,706)
   Interest expense - other             (287,134)    (290,448)     (215,979)
   Other                                 (35,614)      14,738       (12,440)
                                                          
      Net other income (expense)        (330,539)    (405,987)     (607,125)
                                                           
Earnings (loss) from                                       
continuing operations,
   before income taxes and 
   extraordinary loss                  1,139,794     136,146     (1,394,238)
   
Income tax benefit                     1,210,000           0              0    0
                                       ---------    --------     -----------    
Earnings (loss) from                                
  continuing operations before
  extraordinary loss                   2,349,794     136,146     (1,394,238)
                                                    
Discontinued operations:                            
   Gain on sale                                0           0        268,107
   Earnings from operations, net               0      72,015         17,074
                                      ----------   ---------   ------------    
   Earnings from discontinued    
     operations                                0      72,015        285,181
                                      ----------   ---------   ------------     
Earnings (loss) before   
   extraordinary loss                  2,349,794     208,161     (1,109,057)
                                                          
Extraordinary loss on
  extinguishment of debt                       0           0       (251,000)
                                      ----------  ----------   -------------   
        Net earnings (loss)           $2,349,794  $  208,161    $(1,360,057)

</TABLE>
<TABLE>
                  THERMWOOD CORPORATION                                       
                 STATEMENTS OF OPERATIONS                                     
                                                           
                                                           
                                              Years Ended July 31               
                                         -------------------------------
                                         1995          1994         1993
                                         ------------------------------- 
<S>                                     <C>         <C>        <C>
Earnings (loss) per common and                               
  common equivalent share:
       Primary:                                           
          Continuing operations          $0.38       $(0.01)     $(0.28)
          Discontinued operations         0.00         0.01        0.06
          Extraordinary loss              0.00         0.00       (0.05)
                                         -----       -------     -------
                                                          
             Net earnings (loss)         $0.38       $ 0.00      $(0.27)
                                         =====       =======     =======
                                                          
       Assuming full dilution:                            
          Continuing operations          $0.30       $(0.01)     $(0.28)
          Discontinued operations         0.00         0.01        0.06
          Extraordinary loss              0.00         0.00       (0.05)
                                         -----       -------     -------
                                                          
             Net earnings (loss)         $0.30       $ 0.00      $(0.27)
                                         =====       =======     =======
                                                          
Weighted average number of shares:                                
             Primary                 5,187,152    5,149,546   5,053,713
             Assuming full dilution  7,257,152    5,149,546   5,053,713
                                                          
See accompanying notes to financial statements                                 
</TABLE>
<TABLE>
                                                          
                      THERMWOOD CORPORATION
               STATEMENTS OF SHAREHOLDERS' EQUITY
             Years ended July 31, 1995, 1994 and 1993

                       Preferred Stock          Common Stock                   
                    ---------------------   ---------------------  Accumulated
                      Shares      Amount      Shares     Amount    (Deficit)
                    ----------   --------   ---------  ----------  -----------
<S>                <C>          <C>        <C>        <C>         <C>
Balances at July 31,         0        $ 0   4,862,046  $8,701,397  $(9,613,579)
1992                         
                                                                 
 Issuance of common                                            
 stock in connection
 with private placement      0          0     287,500     287,500            0
private placement
                                                             
   Net loss                  0          0           0           0   (1,360,057)
                    ----------   --------   ---------  ----------  ------------ 
                                                                 
Balances at July 31,         0          0   5,149,546   8,988,897  (10,973,636)
1993                                 
                                                                 
 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     (367,910)
                                                                 
   Net earnings              0          0          0           0    2,349,794
                  ------------  ---------  ---------  ----------  -----------
Balances at July 31, 
1995                 1,000,000 $3,437,120  5,149,546  $8,988,897  $(8,988,535)
                  ============ ==========  =========  ==========  ============  
See accompanying notes to financial statements.
</TABLE>
<TABLE>
                           THERMWOOD CORPORATION
                          STATEMENTS OF CASH FLOWS
                         
                                                  Years Ended July 31
                                         --------------------------------------
                                             1995         1994        1993
                                         -----------  -----------  ------------
<S>                                     <C>          <C>          <C>
Cash Flows From Operating Activities:
Net earnings (loss)                      $2,349,794   $   208,161  $(1,360,057)
Adjustments to reconcile net earnings                                   
 (loss) to net cash provided (used)
 by operating activities:
   Depreciation and amortization            329,012       292,727     263,071
   Private placement discount                     0             0     345,000
   Provision for inventories                 80,000       130,000     100,000
   Gain on sale of discontinued operations        0             0    (268,107)
   Gain on disposal of property          
     and equipment                           (1,850)      (17,500)          0
   Deferred income taxes                 (1,236,000)            0           0
   Changes in operating assets                                 
     and liabilities:
     Accounts receivable                  (500,252)       629,479    (186,325)
     Inventories                          (244,890)      (135,740)    189,723
     Prepaid expenses and other assets    (140,219)        47,261    (129,016)
     Accounts payable and other
       accrued expenses                   (114,974)      (724,399)     43,665
     Accrued interest - related party            0              0     (74,288)
     Customer deposits                     273,154        (96,890)   (388,885)
                                        -----------   ------------ ----------- 
Net cash provided (used) by
       operating activities                793,775        333,099  (1,465,219)
                                        -----------   ------------ ----------- 
Cash Flows From Investing Activities:
Proceeds from sale of equipment              1,850         45,985           0
Purchases of property and equipment       (350,111)      (154,753)   (187,565)
Proceeds from sale of 
  discontinued operations                        0              0     495,000
                                        -----------     ----------  ---------- 
Net cash provided (used) by 
  investing activities                    (348,261)      (108,768)    307,435
                                        -----------     ----------  ---------- 
Cash Flows From Financing Activities:
Principal payments on notes payable                                    
 lease obligations and long-term debt      (76,767)      (86,760)    (193,412)
Increase in related party debt                   0        51,046            0
Net proceeds of private placement                0             0      230,000
Payment of notes from private placement          0             0     (575,000)
Net proceeds from bonds issued                   0             0    1,720,550
Payment of dividends on preferred stock   (367,910)     (204,944)           0
                                        -----------     ---------   ----------  
Net cash provided (used) by 
  financing activities                    (444,677)     (240,658)   1,182,138
                                        -----------     ---------   ---------   
Increase (decrease) in cash                    837       (16,327)      24,354
                                                               
Cash at beginning of year                    9,707        26,034        1,680
                                        -----------   -----------  -----------
Cash at end of year                      $  10,544    $    9,707  $    26,034
                                        ===========    ===========  ==========  
                                                               
See accompanying notes to                                      
financial statements.
</TABLE>
                                                               
                         
                         
                         
               THERMWOOD CORPORATION
           NOTES TO FINANCIAL STATEMENTS
                         
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 :
<TABLE>
      <S>                            <C> 
      Buildings and improvements     10 to 30 years
      Equipment                       3 to 10 years
</TABLE>
Depreciation expense for 1995, 1994 and  1993  was
$289,339, $283,566, and $277,735, respectively.

Research and Development :

Research  and  development costs are  expensed  as
incurred.     Expenditures   for   research    and
development were approximately $246,000,  $244,000
and   $327,000   during  1995,  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,    1995,
substantially all of the deposits had no  incurred
work-in-process cost.

Earnings (Loss) Per Share:

Primary  earnings per common and common equivalent
share  is  based  on net earnings  less  preferred
stock   dividend  requirements  and  the  weighted
average   number  of  common  shares   outstanding
adjusted for the incremental shares attributed  to
dilutive  stock  options and  warrants  using  the
treasury stock method.

Earnings per share assuming full dilution for 1995
is    determined   by   dividing   net    earnings
attributable to common shareholders plus  interest
and  amortization  expense (net of  income  taxes)
related  to convertible debentures by the  sum  of
the  weighted  average  number  of  common  shares
outstanding and the incremental shares  attributed
to  dilutive  common  stock equivalents  and   the
assumed conversion of the convertible debentures.

In  1994 and 1993, shares contingently issuable in
connection with the stock options and warrants and
convertible  subordinated  debentures  have   been
excluded  as their impact on 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:

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.    The effect on deferred tax assets  and
liabilities of a change in tax rates is recognized
in  the period the change is enacted.  A valuation
allowance is provided when it is more likely  than
not  that some portion or all of net deferred  tax
assets will not be realized.

Reclassifications:

Certain   amounts   presented  in   prior   years'
financial  statements  have been  reclassified  to
conform to the current year presentation.

NOTE B -- INVENTORIES:
<TABLE>
Inventories at July 31 consist of:
                                          
                           1995         1994
                      -----------    ----------                      
<S>                   <C>           <C>
Finished goods         $  260,737    $   72,368
Work-in-process           995,106     1,273,080
Raw materials           1,753,104     1,498,609
                      -----------    ----------                     
                       $3,008,947    $2,844,057
                      ===========    ==========
</TABLE>
Inventories  have  been reduced  by  approximately
$260,000  and  $330,000 as of July  31,  1995  and
1994,  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>
                                                                      
                                     1995           1994                    
                                  -----------    -----------                   
<S>                              <C>            <C>
Land                              $    73,260    $    73,260
Building and improvements           1,171,778      1,151,101                 
Furniture and equipment               266,929        359,318                 
                                  -----------    -----------                   
                                    1,511,967      1,583,679                 
Less accumulated amortization         656,178        658,139                 
                                  -----------     ----------  
                                  $   855,789     $  925,540
                                  ===========     ==========
</TABLE>
Future minimum lease payments as of July 31, 1995
for all capital leases are as follows:
<TABLE>
                                     Capital      Operating                 
Years ending July 31:                 Leases        Leases                   
                                    ---------     ---------                    
                            <S>      <C>           <C>
                             1996     $35,954       $12,564                 
                             1997       8,916        12,564                 
                             1998       8,916        12,564                 
                             1999       8,916        12,564                 
                             2000           0             0                 
                       Thereafter           0             0                 
                                    ---------    ----------                   
Total minimum lease payments           62,702       $50,256                 
Less amount representing interest                ==========
(principally at 12% - 15%)              9,366
                                    ---------                            
Present value of net minimum
  lease payments                      $53,336
                                    =========
</TABLE>
NOTE C -- LEASES (CONTINUED):

Total operating lease expense for 1995, 1994,  and
1993    was    $18,315,   $5,216,   and   $10,041,
respectively.

NOTE D -- 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.   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 E -- COMMON STOCK OPTIONS:

The   Company   has   both  a  qualified   and   a
nonqualified  stock  option  plan.   The   Company
reserved  400,000  shares  of  common  stock   for
issuance  under  the qualified plan.   Options  to
purchase  175,000 of the shares have been granted,
all of which were exercisable as of July 31, 1995.
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,
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, 1995.  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 & 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.






NOTE E -- COMMON STOCK OPTIONS (CONTINUED):

A summary of common stock options for the years ended July 31 follows:
<TABLE>
                                                           
                             1995                 1994               1993
                     -------------------    -----------------  ----------------
                                  Option               Option             Option
                      Shares      Price     Shares     Price    Shares    Price
                     ----------  -------    -------   ------- ---------  ----
<S>                  <C>         <C>     <C>          <C>    <C>          <C>
Outstanding at
beginning of year    1,044,750    $ 1.00  1,076,750    $ 1.00 1,131,750    $1.00
                                to 10.00             to 10.00           to 10.00
                                                           
Granted                       0        0     10,000    $ 1.00         0       0
                                                           
Canceled/expired          9,750   $ 1.00     42,000    $ 1.00    55,000    $1.00
                                 to 5.00              to 5.00            to 5.00
                                                       
Exercised                     0        0          0         0         0        0
                    ---------- -------- ---------- -------- --------- -------- 
Outstanding at                  $   1.00              $  1.00              $1.00
end of year           1,035,000 to 10.00  1,044,750  to 10.00 1,076,750 to 10.00
                     ========== ========  =========  ======== ========= ========  
Exercisable at
end of year           1,035,000           1,034,750           1,056,750      
                     ==========           =========           =========        
Average                                                    
exercise price                    $4.84              $4.85               $4.79
                                  =====              =====               =====
</TABLE>
                                                           
NOTE F -- 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,  1995.  All of these shares were issued  to  a
director/shareholder  in  a  conversion  of   debt
transaction  (Notes  G and  H).   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 thirty-four  cents
($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 stock was based  on
the fair value of the common stock on the date  of
issuance.

NOTE F -- SHAREHOLDERS' EQUITY (CONTINUED):

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 G -- RELATED PARTY TRANSACTIONS:

Interest expense incurred on debt represented by a
line  of  credit payable to a director/shareholder
totaled  $41,117 during 1994 and  $127,278  during
1993.   There was no interest expense incurred  on
this  debt during 1995.  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  during
1994  and   $19,242  during 1993.   There  was  no
interest on this promissory note during 1995.  The
line  of  credit  and  the  promissory  note  were
converted to Series A Preferred Stock on  November
18, 1993  (Note H).

The  Company  also  has various capitalized  lease
agreements  with  this  director  and  a   leasing
company  owned  by  this  director.   The  Company
leased  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.
There  were  no payments or interest  relating  to
this  lease during 1995.   The net book  value  of
these  leased assets was $749,830 and $778,830  at
July  31,  1995  and  1994, respectively.   During
fiscal  year  1994  the capital  lease  obligation
relating  to  land, building and improvements  was
converted to preferred stock (Note H).

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 1995, 1994 and 1993 relating to these
leases  amounted to $64,888, $89,442, and $70,748,
respectively,  of  which  $7,791,   $21,386,   and
$21,475,  respectively,  represent interest.   The
lease obligation as of July 31, 1995 and 1994  was
$26,148 and $83,245, 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  $93,929,
$101,599,  and $76,694 for 1995, 1994,  and  1993,
respectively.  The Company had $27,768 and $68,818
in  accounts  payable at July 31, 1995  and  1994,
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  each
year for 1995, 1994 and 1993.    Sales commissions
of  $578,298, $309,509, and $301,114 were paid  to
the dealership during

NOTE G -- RELATED PARTY TRANSACTIONS (CONTINUED):

1995,  1994, and 1993, respectively, for assisting
in  effecting sales.  The Company had no sales  to
the dealership in 1995, 1994, or 1993.

NOTE H -- 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 F).
                         
NOTE I -- INCOME TAXES:

The  provisions  for income taxes  for  the  years
ended July 31 consist of:
<TABLE>
                                                          
                                              1995       1994       1993
                                          ----------- ----------- ---------   
<S>                                       <C>        <C>         <C>
Federal:                                    
     Currently payable                     $ (26,000) $         0 $       0
     Deferred benefit                      1,136,000            0         0
                                          ----------- ----------- ---------    
                                           1,110,000            0         0
                                          ----------- ----------- ---------    
State:                                                      
     Currently payable                             0            0         0
     Deferred benefit                        100,000            0         0  
                                          ----------- ----------- ---------     
                                             100,000            0         0 
                                          ----------- ----------- ---------   
Total income tax benefit                  $1,210,000  $         0 $       0
                                          =========== =========== =========     
</TABLE>
                                                            
A 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 follows:
<TABLE>
                                                            
                                             1995        1994         1993
                                        ------------ ------------ ------------
<S>                                     <C>          <C>          <C>
Net earnings (loss) before income taxes  $ 1,139,794  $   208,161  $(1,360,057)
                                        ============ ============ ============= 
Expected income tax (expense) benefit    $  (422,000)     ( 77,000)     503,000
Carryforward of net operating loss                 0             0     (387,000)
Utilization of net operating
  loss carryforward                          474,000        90,000            0 
Reduction in deferred tax   
  asset valuation allowance                1,163,000             0            0
Effect of non-deductible items:
  Loss on extinguishment of debt and                               
   related discount amortization                   0             0     (106,000)
   Meals and entertainment                    (9,000)       (5,000)      (7,000)
   Governmental assessments                        0        (8,000)      (3,000)
Other                                          4,000             0            0
                                         ------------ ------------- ----------- 
        Totals                           $ 1,210,000  $           0 $         0 
                                         ============ ============= ===========
</TABLE>
NOTE I -- INCOME TAXES (CONTINUED):

The tax effects of significant temporary differences
represented by deferred tax assets and deferred tax
liabilities at July 31 are as follows:
<TABLE>
                                              1995       1994
                                          ----------- ------------
Deferred tax assets:                    
                                                         
     <S>                                 <C>         <C>
     Inventory valuation                  $   204,000 $    209,000
     Warranty reserves                         64,000       78,000
     Other                                     89,000       32,000
     Net operating loss carryforwards       2,554,000    3,028,000
                                          ----------- ------------
                                                        
                                            2,911,000    3,347,000
                                                        
     Less valuation allowance              (1,480,000   (3,117,000
                                           ---------- ------------              
       Deferred tax assets                  1,431,000      230,000
                                           ---------- ------------              
Deferred tax liability:                                  
       Property and equipment                 195,000      230,000
                                           ---------- ------------              
       Net deferred tax assets             $1,236,000 $          0
                                           ========== ============
</TABLE>
At  July  31, 1995, management has determined that  future
earnings  will  more  likely than not  be  sufficient  for
realization  of  deferred tax assets  including  at  least
partial  utilization of net operating  loss  carryforwards
based   on  the  Company's  recent  history  of  operating
earnings and expectations for the future.

At  July  31, 1995, the Company had the  following
carryforwards for tax purposes:

Operating loss carryforwards expiring in 1997-2008     $6,902,000
General business credits expiring in  1995-2000        $  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 J -- ADDITIONAL INFORMATION:

Other accrued liabilities at July 31 consisted of:
<TABLE>
                                                         
                                                  1995         1994
                                              ------------ -------------
<S>                                          <C>          <C> 
Property and income taxes                     $   39,646   $     117,719
Accrued warranties                               173,803         211,628
Other                                            159,400         144,213
                                              ------------ -------------
  Totals                                      $  372,849   $     473,560
                                              ============ =============
</TABLE>
                                                         

Cash Flow Information:

The  Company  paid  cash for interest  in  the  amount  of
$280,123,  $408,067  and $536,606 during  1995,  1994  and
1993,  respectively.  There was no cash  paid  for  income
taxes during 1994 and 1993.  During 1995, $35,000 was paid
for income taxes.

NOTE J -- ADDITIONAL INFORMATION (CONTINUED):

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 (Notes  G  and  H).
During  1995 the Company entered into a lease  for
office  equipment  with  an  unrelated  party  and
incurred  a  capital lease obligation of  $31,929.
During  1993 the Company entered into a lease  for
computer  equipment  with an unrelated  party  and
incurred a capital lease obligation of $42,425.

NOTE K -- PENSION AND PROFIT SHARING PLAN:

The  Company has a deferred income 40l(k)  savings
plan  for its employees.  The Company matches  25%
of   employee  contributions  up  to  3%  of  each
employee's wages.  Pension expense for 1995,  1994
and 1993 amounted to $18,588, $18,633 and $16,915,
respectively.  The Company also has  a  management
profit   sharing  plan.   Profit  sharing  expense
amounted  to  $423,037 for 1995 and  $139,012  for
1994.   There  was  no profit sharing  expense  in
1993.




REPORT OF INDEPENDENT AUDITORS
ON FINANCIAL STATEMENT SCHEDULE

To the Shareholders and Board of Directors
Thermwood Corporation:

Under  date  of September 8, 1995, we reported  on
the balance sheets of Thermwood Corporation as  of
July 31, 1995 and 1994, and the related statements
of operations, shareholders' equity and cash flows
for  each  of  the years in the three-year  period
ended  July  31, 1995, as contained in the  annual
report  on form 10-K for the year ended  July  31,
1995.   In  connection  with  our  audits  of  the
aforementioned  financial  statements,   we   also
audited  the related financial statement  schedule
listed  in  the  accompanying  index.    This
financial statement schedule is the responsibility
of  the  Company's management.  Our responsibility
is   to  express  an  opinion  on  this  financial
statement schedule based on our audits.

In our opinion, such financial statement schedule,
when considered in relation to the basic financial
statements  taken as a whole, presents fairly,  in
all  material respects, the information set  forth
therein.



KPMG Peat Marwick LLP
Indianapolis, Indiana
September 8, 1995



<TABLE>
                                          SCHEDULE II
                           VALUATION AND QUALIFYING ACCOUNTS ADDITIONS
                         

                Balance at   Charged to    Charged to               
                Beginning    Costs and       Other                    Balance at
                 of year      Expenses      Accounts      Deductions    End of 
                                                                         Year
               ------------ ------------- ------------- ------------- --------- 
                        
Year Ended                                                 
July 31, 1995:

<S>            <C>           <C>            <C>           <C>         <C>
Allowance                                                    
for doubtful                                                 
accounts  
receivable      $25,000       $25,000               0      $34,000 (1) $16,000
                -------       -------       ---------      -------     -------
Year Ended                                                 
July 31,
1994:
                                                             
Allowance                                                    
for doubtful                                                 
accounts
receivable       $31,500       $25,000              0    $31,500 (1)  $25,000
                 -------       -------      ---------    -------      -------   
                                                             
Year Ended                                                 
July 31,
1993
                                                             
Allowance                                                    
for doubtful                                                 
accounts
receivable       $31,500             0              0          0      $31,500
                 -------       -------     ----------    -------      -------  
                                                             

      (1)  Uncollectible accounts charged off, net of recoveries.
</TABLE>

To The Shareholders and Board of Directors
Thermwood Corporation:

We  consent to incorporation by reference  in  the
registration  statements (No. 33-83742,  33-83744,
33-83746   and   33-83748)   on   Form   S-8    of
Thermwood   Corporation   of   our   report  dated
September 8, 1995, relating to the balance  sheets
of  Thermwood Corporation as of July 31, 1995  and
1994,  and  the related statements of  operations,
shareholders' equity and cash flows  for  each  of
the  years in the three-year period ended July 31,
1995,  and  the  related  schedule, which  reports
appear   in  the July 31, 1995, annual  report  on
Form 10-K of Thermwood Corporation.


KPMG Peat Marwick LLP
Indianapolis, Indiana
October 26, 1995

<TABLE>
  
                             EXHIBIT 11
                STATEMENT REGARDING EARNINGS PER SHARE
                      YEAR ENDED JULY 31, 1995

                                                        Assuming full
                                            Primary        Dilution
                                        --------------  ---------------   
<S>                                      <C>            <C>
Earnings
     Net earnings                         $ 2,349,794    $ 2,349,794
     Less preferred stock dividend           (367,910)      (367,910)
     Add interest expense on                                 
       convertible bonds payable                             263,388  
     Add amortization of bond
       discount and issuance costs                            27,660
     Income tax effects of earnings 
       adjustments                                          (107,688)
                                        ---------------  --------------        
       Total Earnings                       1,981,884      2,165,244
                                                          
Common and Common Equivalent Shares                       
     Weighted average common shares         5,149,546      5,149,546          46
     Weighted average common                              
       equivalent shares related to
       dilutive stock options                  37,606         37,606
     Weighted average common shares               
       related to convertible bonds                        2,070,000 
                                        ---------------  -------------        
       Total Common and Common
         Equivalent Shares                  5,187,152      7,257,152
                                                          
Earnings per Common and Common
    Equivalent Share                      $      0.38    $     0.30
                                       ===============  ==============

For  the  years  ended  July  31,  1994  and  1993,  shares
contingently issuable in connection with stock options  and
warrants, and convertible bonds have been excluded as their
impact  on  the  earnings (loss) per  share  would  not  be
dilutive.  Accordingly, earnings (loss) per share for  such
years  is based on net earnings (loss) less preferred stock
dividends and the weighted average number shares of  common
stock outstanding.
</TABLE>


<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          JUL-31-1995
<PERIOD-END>                               JUL-31-1995
<CASH>                                           10544
<SECURITIES>                                         0
<RECEIVABLES>                                  1197599
<ALLOWANCES>                                     16000
<INVENTORY>                                    3008947
<CURRENT-ASSETS>                               5030255
<PP&E>                                         3436347
<DEPRECIATION>                                 1933370
<TOTAL-ASSETS>                                 7527093
<CURRENT-LIABILITIES>                          2219189
<BONDS>                                        1848684
<COMMON>                                       8988897
                                0
                                    3437120
<OTHER-SE>                                     8988535
<TOTAL-LIABILITY-AND-EQUITY>                   7527093
<SALES>                                       12314271
<TOTAL-REVENUES>                              12314271
<CGS>                                          7528034
<TOTAL-COSTS>                                  3315904
<OTHER-EXPENSES>                                 35614
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              294925
<INCOME-PRETAX>                                1139794
<INCOME-TAX>                                   1210000
<INCOME-CONTINUING>                            2349794
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   2349794
<EPS-PRIMARY>                                      .38
<EPS-DILUTED>                                      .30
        

</TABLE>


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