OEA INC /DE/
10-K/A, 1999-10-21
MOTOR VEHICLE PARTS & ACCESSORIES
Previous: NL INDUSTRIES INC, 8-K, 1999-10-21
Next: OIL DRI CORPORATION OF AMERICA, 10-K405, 1999-10-21



<PAGE>

================================================================================
                                 UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

                              _________________
                                 FORM 10-K/A
                              _________________

 [X] Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange
                                  Act of 1934

                    For the fiscal year ended July 31, 1999
                                              -------------

                                      OR

 [ ] Transition Report Pursuant to Section 13 or 15(d) of the Securities
                             Exchange Act of 1934

              For the transition period from ________ to ________

                        Commission file number 1-6711.
                                               ------

                                   OEA, INC.
            (Exact name of registrant as specified in its charter)
                               ________________

             Delaware                                 36-2362379
 (State or other jurisdiction of        (I.R.S. Employer Identification Number)
  incorporation or organization)

           P. O. Box 100488
           Denver, Colorado                              80250
(Address of principal executive offices)               (Zip Code)

       Registrant's telephone number, including area code (303) 693-1248
                                                          --------------

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

 Common Stock, Par Value $0.10                 New York Stock Exchange
    (Title of each class)           (Name of each exchange on which registered)

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

                                     NONE
                               (Title of Class)

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 check 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 nonaffiliates of the
registrant as of October 15, 1999. Common Stock, $.10 par value - $144,284,147.

The number of shares outstanding of the issuer's classes of common stock as of
October 15, 1999. Common Stock $.10 par value - 20,612,021.

Documents Incorporated By Reference

Portions of the proxy statement for the annual shareholders meeting to be held
on or before January 11, 2000, are incorporated by reference into Part III.  (A
definitive proxy statement will be filed with the Commission within the
prescribed period.)

================================================================================
<PAGE>

                                    PART I

Item 1 - Business
- -----------------

General Development of Business
- -------------------------------

OEA, Inc. ("OEA" or "the Company") is a technology leader in the development and
production of high-reliability, propellant-actuated safety devices for the
automotive and aerospace industries. The foundation of our growth is our core
knowledge (over 2,000 man-years of experience) in propellants, interior
ballistics and related mechanical design. Founded in 1957, our first three
decades of growth came from developing and producing the aerospace industry's
largest selection of propellant-actuated devices for (1) military aircraft
escape systems, (2) satellites and satellite launch vehicles and (3) missiles.
The growth over the last decade has come from adapting our proprietary aerospace
technology to the automotive air bag market. We began producing air bag
initiators in 1987 and have since shipped over 150 million initiators.  In 1996,
we added air bag inflators to our product mix. In our first full year of
production, we sold 3 million inflators. By 1999, the annual volume had more
than doubled to 7.6 million inflators. These inflators were the industry's first
environmentally friendly production inflators, generating no smoke, dust or
toxins.

We were organized as a Delaware corporation on October 1, 1969. Our predecessor,
Ordnance Engineering Associates, Inc., an Illinois corporation, was organized on
July 13, 1957, and was merged into OEA on December 3, 1969. Our corporate
headquarters are located 20 miles southeast of Denver, Colorado, with additional
manufacturing facilities located in Utah, California and France. Our automotive
operations are carried out through our Automotive Safety Products Division. This
division includes OEA Europe S.A.R.L. (previously Pyroindustrie S.A.), which was
organized on July 16/th/, 1999. OEA's aerospace operations are carried out
through its subsidiary OEA Aerospace, Inc.

Our principal executive offices are located at 34501 East Quincy Avenue, Denver,
Colorado 80250 and our telephone number is (303) 693-1248.

Glossary of Terms
- -----------------

Propellant (solid propellant): A chemical mixture that can be ignited to produce
gas rapidly and controllably.

Air Bag Initiator: The air bag system's smallest propellant-actuated device,
weighing about 5 grams and containing about 1/10 gram of propellant, which is
ignited by an electrical signal (from the car's crash-sensing system) to
activate the air bag inflator.

Propellant-Actuated Device: A device that operates by the ignition of
propellant.  OEA's air bag inflators, air bag initiators and aircraft escape
system components are propellant-actuated devices.

Air Bag Inflator: The air bag system's largest propellant-actuated device,
weighing between 200 and 1,500 grams.  When activated by the initiator, the
inflator produces gas to inflate the air bag.

                                       2
<PAGE>

Financial Information about Industry Segments
- ---------------------------------------------
(in thousands)


<TABLE>
<CAPTION>
                                        FY 1999       FY 1998       FY 1997
                                      -----------   -----------   -----------
<S>                                   <C>           <C>           <C>
Sales to Unaffiliated Customers
- -------------------------------

       Automotive                     $   203,963   $   195,891   $   168,869
       Aerospace                           44,842        49,484        42,688
                                      -----------   -----------   -----------
               Total                  $   248,805   $   245,375   $   211,557
                                      ===========   ===========   ===========

Inter-Segment Sales or Transfers
- --------------------------------

       Automotive                     $         -   $         2   $        20
       Aerospace                               29           240           141
                                      -----------   -----------   -----------
               Total                  $        29   $       242   $       161
                                      ===========   ===========   ===========

Operating Profit
- ----------------

       Automotive                     $    (3,549)  $    (8,765)  $    45,522
       Aerospace                            4,076         3,177         4,037
                                      -----------   -----------   -----------
               Total                  $       527   $    (5,588)  $    49,559
                                      ===========   ===========   ===========

Identifiable Assets
- -------------------

       Automotive                     $   252,556   $   276,063   $   275,153
       Aerospace                           45,802        52,696        56,403
                                      -----------   -----------   -----------
               Total                  $   298,358   $   328,759   $   331,556
                                      ===========   ===========   ===========
</TABLE>

                                       3
<PAGE>

Automotive Safety Products
- --------------------------

Introduction to Automotive Safety Products

Our Automotive Safety Products Division was created to meet the growing demand
for automotive air bags by taking advantage of technologies we developed in our
aerospace business.  We design, develop, test and manufacture propellant-
actuated devices for use in automotive safety products, which are currently
single-stage hybrid inflators (passenger, driver and side-impact) and electric
initiators. These are sold to automotive module and inflator manufacturers,
respectively, which, in turn, sell their products directly to automobile
manufacturers. Our automotive segment accounted for approximately 82%, 80%, and
80% of consolidated net sales in fiscal 1999, 1998, and 1997, respectively, and
is expected to continue to represent a similar percentage of our sales in the
future.

In an air bag system, the initiator activates the inflator, which produces gas
to inflate the bag. We have designed a low-cost hybrid inflator that uses a
combination of compressed gas and a non-azide propellant. These hybrid inflators
are favored over sodium-azide inflators because they are smokeless and nontoxic,
using a propellant that is very insensitive under normal handling conditions.
Management believes that the air bag industry is shifting away from sodium-azide
inflators to non-azide alternatives such as OEA's hybrid inflators.

Growth through Technology

Our strategy is to strengthen our leadership position in the initiator market
and to become a world leader in inflator manufacturing by taking advantage of
advanced technology to produce a high quality product at the lowest possible
cost. Management believes that by using our technology to continually drive
reductions in core product costs, it will encourage air bag system manufacturers
to utilize our capacity instead of reinvesting in costly expansions of their own
inflator manufacturing facilities.

We have made a substantial capital investment in highly automated advanced
technology equipment to produce inflators in our Denver facilities and to
produce initiators in two manufacturing facilities located in Tremonton, Utah
and Les Mureaux, France.  Our new inflator production facility in Denver became
fully operational late in fiscal 1998.

Additionally, we are utilizing leading-edge technology to develop advanced
products in both traditional and non-traditional areas of automotive safety.  We
believe we have market leading technology initiatives in products such as
advanced curtain inflators for side impact collisions; "smart" or dual-stage
inflators, which vary air bag inflation for the characteristics and severity of
the impact and position of the occupant; micro-gas generators for seat belt
pretensioner systems, which tighten seat belts in a collision; and "smart"
initiators, which have an embedded micro-chip/capacitor that will be required
for advanced safety systems of the future.  These new concepts in various stages
of development reflect our demonstrated excellence in rapidly delivering new
products to market.  While the advanced curtain inflators and smart initiators
are still in early stages of development, we have been awarded contracts for
micro gas generators, which are already in production and for "smart" inflators,
expected to begin production in late fiscal year 2000.

                                       4
<PAGE>

We continue to make significant expenditures through research and development to
maintain technology leadership.  The estimated amounts spent by the automotive
segment during each of the last three fiscal years for customer-sponsored and
Company-sponsored research and development activities were:

<TABLE>
<CAPTION>
                                   Customer-          Company-
                                   Sponsored         Sponsored
                                   ---------         ----------
          <S>                      <C>               <C>
          Fiscal year 1999          $     --         $3,552,000
          Fiscal year 1998                --          1,373,000
          Fiscal year 1997           200,000          1,428,000
</TABLE>

The demand for air bag components (both domestic and worldwide) is expected to
grow over the next several years, with increased demand for frontal and side air
bags and additional air bag products.  We believe that our technology provides a
distinct competitive advantage in this market environment.

Other Business and Industry Considerations

Customers providing more than 10% of our consolidated sales for the fiscal year
ended July 31, 1999, were Takata Corporation with 30%, Delphi Interior &
Lighting with 20% and Daicel Chemical Industries, Ltd. with 11%.  The loss of
any of these customers would have a materially adverse effect on the automotive
segment of OEA's business.  As Daicel transitions to internal manufacture of
inflators and initiators their purchases will decline; however, this volume is
expected to be replaced by increased sales to existing customers. In addition,
we will earn royalty payments on Daicel's internally manufactured inflators and
initiators, as explained in the following paragraphs.

There is no particular relationship with our customers other than that of
supplier/customer, except for the following:

1.   An agreement with Daicel Chemical Industries, Ltd., Tokyo, Japan, for the
     transfer of technology and manufacture of our automotive air bag initiators
     for the Asian market.  This agreement provides for an exclusive license of
     such technology to Daicel for a term ending in 2007, for fixed royalties
     totaling $6 million (subject to possible increase if certain production
     volumes are achieved) and variable royalties at a rate of 5% of net sales,
     and

2.   An agreement with Daicel Chemical Industries, Ltd., Tokyo, Japan, for the
     transfer of technology and manufacture of our single-stage (i.e., not
     "smart") hybrid inflators for passenger, driver and side-impact automotive
     air bags for manufacture in Asia for the Asian market.  The initial annual
     fixed royalty payment for this fifteen-year agreement was received in 1995.
     Total fixed royalties under this agreement to date were $11 million, and we
     anticipate receiving $7 million in future fixed royalties.  We also receive
     variable royalties at a rate of 3.5% of net sales.  Daicel began the
     manufacture of OEA's second-generation passenger inflator in August 1998,
     and we receive variable royalty payments on these units.

Auto manufacturers generally change designs every three to five years.  We
receive annual blanket purchase orders, but deliveries are specified by
customers on weekly releases for

                                       5
<PAGE>

deliveries over the next 10 to 12 weeks. Because this is the accepted practice
in the automotive industry, the amount of backlog at any given time is not
representative of annual sales.

We believe we are the larger of only two independent inflator manufacturers in
the world not affiliated with, or owned by, an air bag module manufacturer.
This independence gives us wide latitude to sell to all module manufacturers.

We are aware of five major inflator manufacturers in the world: OEA, Autoliv,
TRW, Takata, and BAICO (owned by Atlantic Research Corporation). Autoliv and TRW
are the largest inflator manufacturers in the airbag market and consume the
majority of their inflators for use in their own airbag modules. Management
believes that we have the leading technology and are the largest independent
inflator manufacturer in the industry. In addition to supplying an increasing
portion of Autoliv and TRW's inflator requirements, we believe we are in an
excellent position to grow our business in the segment of the airbag
module/system market that has either limited or no internal inflator capacity
(approximately 50% of the overall market).

There are two major automotive initiator manufacturers in the United States: OEA
and Special Devices, Inc.  Additionally, there are four major automotive
initiator manufacturers in Europe: OEA Europe (wholly owned by OEA), Davey
Bickford Smith, Nouvelle Cartoucherie de Survilliers (owned by Autoliv), and
Patvag.  We are currently one of the world's leading producers of initiators for
automotive air bags.

Other companies may enter the automotive inflator and initiator markets;
however, substantial financial resources, development, and qualification time
would be required to achieve design and product verification.  Contracts are
generally awarded based upon competitive price, product reliability and
production capacity.  We believe that the major automotive manufacturers, in an
effort to encourage price competition, are providing increased business
opportunities to smaller second tier suppliers, and that this will provide
increased opportunity to more fully utilize our manufacturing capacity.

Raw materials we use include stamped and machined parts and commercially
available propellants.  We are not dependent upon any one source for purchased
materials because alternate sources of supply are available in the marketplace.

Customer payments are due on a current basis and extended terms or collateral
have not been required.

Our hybrid inflators and initiators are covered by several patents.  Some of the
patents have been issued and others are pending relating to technology used in
these products.

Our business is not seasonal.

Compliance with federal, state, and local provisions regulating the discharge of
materials into the environment is not expected to materially affect capital
expenditures, earnings, or the competitive position of OEA, Inc. or its
subsidiaries.

Together with our consolidated subsidiaries and divisions we employ
approximately 1,300 people in our automotive segment.

                                       6
<PAGE>

Aerospace Products
- ------------------

Introduction to OEA Aerospace Products

OEA Aerospace designs, develops, and manufactures propellant and explosive-
actuated devices used in (1) personnel escape systems in high-speed aircraft,
(2) separation and release devices for space vehicles and aircraft, (3) devices
for control, separation, ejection, and jettison of missiles, and (4) flexible
linear-shaped charges, mild detonating cord systems and other energy transfer
systems.  The principal customers for such products are the United States
Government and major aircraft and aerospace companies.  Other products and
services include propellant-actuated valves, fluid control systems, and the
largest neutron radiography inspection operation of its kind.

Business Considerations

Sales are made directly to the customer.  The aerospace segment accounted for
approximately 18%, 20% and 20% of our net sales for fiscal years 1999, 1998, and
1997, respectively, and is expected to continue to represent a similar
percentage of its sales in the future.

Our aerospace segment customers are primarily in the defense and space fields
under prime government contracts.  The major portion of this business comes from
subcontracts that are generally awarded to us on a fixed-price basis.  Each new
contract involves either the design or manufacture of a new product to meet a
specific requirement, or a follow-on order for additional items previously
manufactured under other contracts.  Inasmuch as our aerospace business involves
constant development and engineering of products required by our customers, it
would be inappropriate to classify each new item as a new product.

Our aerospace products are produced in Fairfield, California.  A smaller test
facility is located in San Ramon, California.

Raw materials used by our aerospace segment include aluminum, inconel, monel,
molybdenum, rubbers, copper, alloy and stainless steel, ceramics, silver,
titanium alloys, certain commercially available and special-order propellants
and explosives, elastomeric seals and epoxy-sealants.  This segment is not
dependent upon any one source for purchased materials because alternate sources
of supply are available in the marketplace.

Our aerospace business is not dependent upon patented items, trademarks,
franchises, concessions, or licenses thereunder.

Our aerospace business is not seasonal.

Products are manufactured to order and are shipped according to specified
contract delivery dates.

Customer payments are reasonably prompt and extended terms or collateral have
not been required.

We did not have a customer providing more than 10% of consolidated sales in the
aerospace segment for the fiscal year 1999.  Transactions with the United States
Government are with several procurement agencies and/or prime contractors.
Although the loss of all government

                                       7
<PAGE>

contracts would have an adverse effect, the loss of any one agency or prime
contract would not have a materially adverse impact on the Company.

There is no particular relationship between our aerospace segment and its
customers other than that of supplier/customer.

The aerospace segment's funded backlog of orders as of July 31, 1999, was $30.3
million. We estimate that $4.4 million of our backlog will not be recorded as a
sale within the fiscal year ending July 31, 2000.

The majority of our aerospace business with the United States Government is
subject to termination of contracts for the convenience of the United States
Government.  Such termination, however, is an unusual occurrence.  In addition,
a significant portion of our aerospace sales for the current and prior years is
subject to audit by the Defense Contract Audit Agency.  Such audits may occur at
any time up to three years after contract completion.

Other companies, both larger and smaller than us, also have capabilities and
resources to design and develop similar items.  We are aware of nine competitors
in our aerospace field of propellant and explosive devices.  No individual
competitor dominates the field.  We believe we are in a good competitive
position in this segment.

On new development and qualification programs, contract awards are based upon
technical and competitive price proposals.  Subsequent production awards are
both negotiated with the customer and subject to competitive bid.

The estimated amounts spent by the aerospace segment during each of the last
three fiscal years for customer-sponsored and Company-sponsored research and
development activities were:

<TABLE>
<CAPTION>
                                   Customer-         Company-
                                   Sponsored         Sponsored
                                   ----------        ---------
          <S>                      <C>               <C>
          Fiscal year 1999         $1,326,000         $120,000
          Fiscal year 1998          2,100,000          153,000
          Fiscal year 1997          3,400,000           45,000
</TABLE>

Compliance with federal, state, and local provisions regulating the discharge of
materials into the environment is not expected to materially affect capital
expenditures, earnings, or competitive position of OEA or its subsidiaries.

Together with our subsidiaries and divisions, we employ approximately 400 people
in our aerospace segment.

                                       8
<PAGE>

Financial Information about Foreign and Domestic Operations and Export Sales
- ----------------------------------------------------------------------------
(in thousands)


<TABLE>
<CAPTION>


Sales to Unaffiliated Customers                     FY 1999                   FY 1998                   FY 1997
- -------------------------------                 ----------------          ----------------           ---------------
<S>                                           <C>                        <C>                      <C>



United States                                 $         139,143                   126,777          $        131,201

Foreign Sales
      Asia                                               70,974                    83,307                    66,901
      Europe                                             18,183                    18,974                    12,724
      Other                                              20,505                    16,317                       731
                                                ----------------          ----------------           ---------------

         Total Foreign Sales                            109,662                   118,598                    80,356
                                                ----------------          ----------------           ---------------


                     Total Sales              $         248,805                   245,375          $        211,557
                                                ================          ================           ===============



Identifiable Assets
- -------------------

      United States                           $         264,281         $         294,614          $        313,647

      France                                             34,077                    34,145                    17,909
                                                ----------------          ----------------           ---------------

                  Total Assets                $         298,358         $         328,759          $        331,556
                                                ================          ================           ===============
</TABLE>


Notes:

(1) There were no sales or transfers between the geographic areas reported
above.

                                       9
<PAGE>

Item 2 - Properties
- -------------------

Our properties are located in Arapahoe County, Colorado (near Denver);
Fairfield, California; San Ramon, California; Tremonton/Garland, Utah; and Les
Mureaux, France.

The Arapahoe County facilities are located on 960 acres of land that we own.  In
fiscal year 1999, automotive operations were conducted in various one-story
brick and steel buildings containing 400,000 square feet of floor space in the
aggregate.  This includes a 173,000 square foot inflator manufacturing facility
that was completed in December 1996.

The Fairfield, California, facilities are occupied by OEA Aerospace, Inc., our
wholly owned subsidiary.  Its operations are conducted in twenty buildings
containing 180,000 square feet of floor space in the aggregate, located on 515
acres of land that we own.  All parts of the various buildings are occupied and
used in the operations of our business.

The San Ramon, California, property consists of a 10,000 square foot steel
building situated on approximately one acre of land that we own.  It is occupied
by Aerotest Operations, Inc., a wholly owned subsidiary of OEA Aerospace, Inc.,
which conducts neutron radiography therein.  Also contained in this building, as
a part of the premises, is a 250-kilowatt nuclear reactor used in the process.

The property in Tremonton/Garland, Utah, consists of a 66,000 square foot
manufacturing facility located on 160 acres which we own.  This facility will
accommodate the growing demand for air bag initiators and other automotive
safety products for the foreseeable future.

The property in Les Mureaux, France, consists of a 34,600 square foot
manufacturing facility located on 6 acres and is occupied by OEA Europe S.A.R.L.
In 1997 we purchased a 74-acre parcel of land upon which a new inflator facility
is being built. The existing and new facilities will accommodate the growing
demand for air bag initiators and inflators for the European market for the
foreseeable future.

The above-described properties are considered suitable and adequate for our
operations.

Item 3 - Legal Proceedings
- --------------------------

The Company is not involved in any legal proceedings that are required to be
reported herein.  From time to time the Company is subject to minor lawsuits
incidental to its operations.  The Company believes it has meritorious defenses
to all lawsuits in which it is currently a defendant and will vigorously defend
against them.  The resolution of current lawsuits, regardless of the outcome,
will not have a material adverse effect on the Company's results of operations
or financial position.

Item 4 - Submission Of Matters To A Vote Of Security Holders
- ------------------------------------------------------------

None

                                       10
<PAGE>

                                    PART II

Item 5 - Market For Registrant's Common Stock And Related Stockholder Matters
- -----------------------------------------------------------------------------

The Company's common stock, $0.10 par value, is traded on the New York Stock
Exchange, New York, New York, under the symbol "OEA."

The following table presents the high and low sales prices, as reported in the
consolidated transaction reporting system, for the periods indicated.  These
prices do not include retail markups, markdowns or commissions.

<TABLE>
<CAPTION>
          Fiscal Year 1999      High    Low
          ----------------      ----    ---
          <S>                 <C>     <C>

          1st Quarter         $12.81  $ 7.75
          2nd Quarter          15.06   11.31
          3rd Quarter          13.75    8.25
          4th Quarter          11.50    7.94

          Fiscal Year 1998      High    Low
          ----------------      ----    ---

          1st Quarter         $41.63  $32.81
          2nd Quarter          41.25   26.63
          3rd Quarter          29.56   16.63
          4th Quarter          19.75   12.75
 </TABLE>

The approximate number of holders of record of OEA's issued and outstanding
shares at October 15, 1999, was 995.

The Board of Directors has declared dividends during the last three fiscal years
as follows:

<TABLE>
<CAPTION>
                                               Amount
        Declared               Payable        Per Share
        --------               -------        ---------
     <S>                  <C>                 <C>

     November 1, 1996     December 10, 1996       $.30
     November 3, 1997     December 10, 1997        .33
     November 24, 1998    December 23, 1998        .08
</TABLE>

Any future cash dividends will depend on future earnings, capital requirements,
our financial condition and other factors deemed relevant by the Board of
Directors. Our credit facility includes financial covenants that could, in
certain circumstances, limit our ability to pay dividends in the future.

                                       11
<PAGE>
ITEM 6 - SELECTED FINANCIAL DATA
- --------------------------------

Consolidated Summary of Operations
(in thousands, except per share data)

<TABLE>
<CAPTION>

                                               1999              1998               1997              1996              1995
                                         ----------------  ----------------   ----------------  ----------------  ----------------
<S>                                    <C>                 <C>                <C>               <C>               <C>

Net Sales                              $          248,805           245,375            211,557           152,810           129,211

Operating Profit (Loss)                               527            (5,588)            49,559            39,066            34,927

Earnings (Loss) Before Minority
   Interest and Income Taxes                       (4,154)          (13,931)            55,304            40,683            36,226

Minority Interest                                    ----              ----               ----                25               519

Income Tax Expense (Benefit)                        1,746             4,655            (19,863)          (15,165)          (15,469)
                                          ----------------  ----------------   ----------------  ----------------  ----------------
Net Earnings (Loss)
Before Cumulative Effect of a
Change in Accounting Principle                     (2,408)           (9,276)            35,441            25,543            21,276

Cumulative Effect of a
Change in Accounting Principle                       ----           (10,040)              ----              ----              ----
                                          ----------------  ----------------   ----------------  ----------------  ----------------

     Net Earnings (Loss)               $           (2,408)          (19,316)            35,441            25,543            21,276
                                          ================  ================   ================  ================  ================

Basic Earnings (Loss) Per Share
Before Cumulative Effect of a
Change in Accounting Principle         $             (.12)             (.45)              1.73              1.25              1.04
                                          ================  ================   ================  ================  ================

     Basic Earnings (Loss) Per Share   $             (.12)             (.94)              1.73              1.25              1.04
                                          ================  ================   ================  ================  ================

Cash Dividends Per Share               $              .08               .33                .30               .25               .20
                                          ================  ================   ================  ================  ================


Weighted Average Number of
   Shares Outstanding During Year                  20,602            20,581             20,540            20,499            20,480
                                          ================  ================   ================  ================  ================


Total Number of Shares
   Outstanding at Year End                         20,610            20,595             20,552            20,514            20,487
                                          ================  ================   ================  ================  ================
</TABLE>

                                      12
<PAGE>

Balance Sheet Data at July 31,
(in thousands, except per share data)


<TABLE>
<CAPTION>
                              1999       1998       1997      1996       1995
                          ----------  ---------- ---------  --------   --------
<S>                       <C>         <C>        <C>        <C>        <C>
Current Assets            $  95,875    117,578    127,319     77,579     74,871


Current Liabilities       $  34,192     31,461     36,031     33,524     12,160


Working Capital           $  61,683     86,117     91,288     44,055     62,711


Working Capital Ratio      2.8 to 1   3.7 to 1   3.5 to 1   2.3 to 1   6.2 to 1


Total Assets              $ 298,358    328,759    331,556    203,208    160,902


Shareholders' Equity      $ 156,574    161,506    186,778    160,448    140,352

Book Value Per Share      $    7.60       7.84       9.09       7.82       6.85
</TABLE>

                                      13
<PAGE>

Item 7 - Management's Discussion And Analysis Of Financial Condition And Results
- --------------------------------------------------------------------------------
         Of Operations
         -------------

Disclosure Regarding Forward Looking Statements
- -----------------------------------------------

This report contains certain forward-looking statements within the meaning of
Section 21E of the Securities Exchange Act of 1934, as amended, including
statements regarding Company strategy, its soundness, the inflator and initiator
market, inflator and initiator demand, sales volume increases, the benefits of
cost reduction programs and improved manufacturing processes, market price
levels, correction of quality issues, capacity utilization, new technologies and
products, improved customer relations, and year 2000 compliance, as well as
other statements or implications regarding future events. Actual results or
events may differ materially from these forward-looking statements depending on
a variety of factors. Reference is made to the cautionary statements reported on
Form 8-K filed on June 4, 1998 for a description of various factors that might
cause our actual results to differ materially from those contemplated by such
forward-looking statements.

Fiscal 1999 Summary
- --------------------

During fiscal year 1999, our Automotive Safety Products division aggressively
attacked its cost structure and reduced operating costs in all areas.
Strengthening the management team with the addition of key personnel with
automotive experience allowed us to achieve significant initial results in
improving the cost structure in fiscal 1999.  Through these efforts, we were
able to offset the $48 million in price reductions experienced in fiscal year
1999.

In addition to our cost reduction efforts, the Automotive Safety Products
division achieved a 35% increase in inflator unit sales and a 30% increase in
outside initiator unit sales.  In fiscal year 1999, we received significant
additional new automotive business awards which we believe will contribute
significantly to additional growth in revenue in fiscal year 2000 and beyond.
In order to position our business for continued long-term growth in automotive
safety products, we hired a seasoned sales and marketing executive as Vice
President of Sales and Marketing for our Automotive Safety Products division.

We are also focusing on streamlining operations in our aerospace division in
order to reduce cycle time and costs while strengthening our position with
existing customers and developing new customers in new markets.

In addition to improving net income year over year, we significantly
strengthened our balance sheet by reducing long-term debt from $124 million a
year ago to $91 million.  This $33 million decrease in borrowings resulted from
positive cash flow from operations and a reduction in working capital.  An $11
million decrease in inventory, during a year of significant growth in automotive
unit sales, accounted for the majority of the working capital reduction.
Additionally, accounts receivable were reduced by nearly $6 million while sales
increased.

Although we reported a net loss of $.12 per share for the current year, overall
net income, working capital, and long-term debt outstanding showed marked
improvement from the prior year.

                                       14
<PAGE>

Results of Operations
- ---------------------
Fiscal Year 1999 vs. 1998
- -------------------------

Net Sales
- ---------

Net sales for fiscal year 1999 were $248.8 million, as compared with fiscal 1998
net sales of $245.4 million.  Automotive segment sales were $204.0 million, as
compared with the prior year sales of $195.9 million.  This 4% growth in sales
dollars does not reflect the significant growth in unit shipments for the year
due to a weighted average price decrease of 23%, or $45 million.  This price
reduction was negotiated in 1995/1996 in order to meet competitive pricing.  No
further price decreases of this magnitude are presently expected.  Inflator
shipments continued a growth trend as unit shipments increased from 5.6 million
units in fiscal 1998 to 7.6 million units in 1999.   This 35% increase reflects
continued strong demand for hybrid technology inflators worldwide. Initiator
shipments to outside customers also increased sharply from fiscal 1998,
increasing 30% from 18.4 million units to 24.1 million units in fiscal 1999.
This unit sales increase for initiators was partially offset by price reductions
of 6%, or $3 million.

Aerospace segment sales decreased $4.7 million to $44.8 million in fiscal 1999
primarily due to fluctuations in foreign sales to customers in Asia, the United
Kingdom, and Italy.

Cost of Sales
- -------------

Cost of sales for fiscal year 1999 was $231.0 million, as compared with fiscal
1998 cost of sales of $238.6 million.  Automotive segment cost of sales was
$194.2 million in fiscal 1999, as compared with $194.8 million in the prior
year. The relatively flat cost of sales for the automotive segment reflects the
successful implementation of an aggressive cost reduction program in fiscal 1999
and the effect of last year's $19.0 million one-time charges (See "Fiscal 1998
One-time Charges" below). These cost reductions were offset by higher costs
associated with the increased inflator and initiator shipments.

In order to overcome the effects of $48 million in automotive segment price
reductions, we targeted cost improvement initiatives that included: 1) Material
cost reductions via design improvements and supplier price reductions; 2)
Operating cost reductions through manufacturing scrap improvements; and, 3)
Productivity improvements through selective automation projects, product flow
streamlining, and the consolidation of operations, including initiator
manufacturing.  Additional cost improvement was realized as utilization of our
new inflator production facility improved from 20% in the fourth quarter of 1998
to 36% in the fourth quarter of 1999.

Aerospace segment cost of sales was $36.7 million in fiscal 1999, as compared
with $43.8 million in the prior year. This decrease primarily reflects reduced
sales and higher 1998 costs including testing and replacement costs relating to
a TLX (energy transfer line) performance issue and $1.4 million in one-time
charges (see "Fiscal 1998 One-Time Charges" below).

                                       15
<PAGE>

Gross Margin
- ------------

Gross margin improved to $17.9 million (7.2% of net sales) for fiscal 1999, as
compared with $6.8 million (2.8% of net sales) for fiscal 1998.  Automotive
segment gross margin was $9.7 million (4.8% of net automotive sales) for fiscal
1998, up from $1.1 million (0.6% of net automotive sales) for fiscal 1998.  The
improved gross margin was a result of improved automotive costs as discussed in
"Cost of Sales" above, and the effect of last year's $19.0 million one-time
charges (See "Fiscal 1998 One-time Charges" below), partially offset by $48.0
million in price reductions.

Aerospace segment gross margin was $8.1 million (18.1% of net aerospace sales)
for fiscal 1999, as compared with $5.7 million (11.6% of net aerospace sales)
for fiscal 1998. The improved gross margin as a percent of aerospace segment
sales primarily resulted from the avoidance of testing and replacement costs
relating to a TLX (energy transfer line) performance issue and $1.4 million in
one-time charges (see "Fiscal 1998 One-Time Charges" below).

Selling and General & Administrative Expenses
- ---------------------------------------------

General and administrative expenses for fiscal year 1999 were $13.7 million
(5.5% of net sales), as compared with $10.9 million (4.4% of net sales), for
fiscal year 1998. The 1998 figure included a $1.8 million one-time charge
related to the settlement of a legal claim (see "Fiscal 1998 One-Time Charges"
below). After adjusting for the one-time charge, the increase would have been
$4.6 million. The adjusted increase was partially due to a reclassification from
cost of sales of $2.4 million in outbound freight costs. Our normal terms are
F.O.B. shipping point; therefore, any freight expenses incurred by us to satisfy
customer delivery requirements are now considered a selling expense. A reserve
was also established for uncollectible accounts related to one of our customers
who filed for bankruptcy protection under chapter 11 after year-end. The
remaining growth in expenditures in 1999 was money spent to establish an
automotive sales and marketing office in Detroit, to recruit key executives at
our aerospace subsidiary, and for corporate training initiatives. These expenses
were incurred in order to diversify our automotive customer base and promote
long-term growth in both the automotive and aerospace segments.

Research and Development Expenses
- ---------------------------------

Research and development expenses were $3.7 million in fiscal 1999 as compared
with $1.5 million in fiscal year 1998.  This significant increase in R&D effort
reflects continued work on our "smart" (dual-stage) inflators, curtain
inflators, micro-gas generators for seat belt pretensioner systems, and other
advanced products in early stages of development.  Leading-edge technology has
been an important part of our success over the years.  Continued expenditures in
R&D to maintain this competitive advantage is an important part of our long-term
strategy.

                                       16
<PAGE>

Operating Profit (Loss)
- -----------------------

We recorded a $0.5 million operating profit for fiscal year 1999 (0.2% of net
sales), as compared with an operating loss of $5.6 million (-2.3% of net sales)
for fiscal year 1998.  The improved operating profit was a result of cost
improvements implemented in 1999 (See "Cost of Sales" above) and higher costs in
1998 related to the one-time charges (See "Fiscal 1998 One-time Charges" below).
These favorable items exceeded the negative effects of automotive price
decreases and increases in G&A and R&D spending.

Other Income and (Expense)
- --------------------------

Total other expense was $4.7 million for fiscal year 1999, compared with $8.3
million of expense in the prior year.  Fiscal 1998 included a $4.7 million one-
time charge for the disposal of idle and obsolete automotive segment equipment
(see "Fiscal 1998 One-Time Charges" below).  When 1998 is adjusted for the $4.7
million one-time charge, the year over year increase in other expense is $1.1
million.  Interest costs increased $1.7 million over the prior year due to a
reduction in capitalized interest as significant capital investments were placed
in service late in 1998 and into 1999. The increased interest expense was
partially offset by an increase in royalty income from our Asian licensee,
Daicel Chemical Industries.

Cumulative Effect of a Change in Accounting Principle
- -----------------------------------------------------

SOP 98-5, "Reporting on the Costs of Start-up Activities" was adopted in 1998
and therefore had no impact on 1999.

Net Earnings (Loss)
- -------------------

We recorded a $2.4 million net loss for fiscal year 1999 (-1.0% of net sales),
as compared with a net loss of $19.3 million (7.9% of net sales) for fiscal year
1998.  Basic loss per share was $.12 for fiscal 1999, as compared with a loss of
$.94 for fiscal 1998.

Fiscal Year 1998 vs. 1997
- -------------------------

Net Sales
- ---------

Net sales for fiscal year 1998 were $245.4 million, as compared with fiscal 1997
net sales of $211.6 million.  The $33.8 million increase from the prior year
reflected a 16% sales increase in both the automotive and aerospace segments of
our business.  Automotive segment sales increased $27.0 million to $195.9
million in fiscal 1998, primarily due to a $48.4 million increase in inflator
sales (5.6 million units in fiscal 1998, as compared with 2.9 million units in
fiscal 1997), partially offset by a $21.4 million decrease in initiator sales.
The increased inflator sales reflected continued strong customer acceptance of
our inflator program and increased demand for air bags from both domestic and
foreign automobile manufacturers.  The reduced initiator sales resulted from a
temporary (one year) reduction in demand from a major customer.

Aerospace segment sales increased $6.8 million to $49.5 million in fiscal 1998
primarily due to increases in engineering development contracts and the Delta
satellite launcher program.

                                       17
<PAGE>

Cost of Sales
- -------------

Cost of sales for fiscal year 1998 was $238.6 million, as compared with fiscal
1997 cost of sales of $153.2 million.  Automotive segment cost of sales was
$194.8 million in fiscal 1998, as compared with $116.5 million in the prior
year.  This increase primarily reflected increased inflator volume, partially
offset by reduced initiator volume; a parts shortage resulting in periodic
production shut-downs on passenger inflator lines; the impact of the General
Motors strike; increased overhead and other costs associated with the new
inflator production facility, which was only running at a 20% utilization level
by the fiscal 1998 fourth quarter; and $19.0 million in one-time charges (see
"Fiscal 1998 One-Time Charges" below).

Additionally, automotive segment cost of sales was impacted by the adoption of
the AICPA's Statement of Position 98-5, "Reporting the Costs of Start-up
Activities."  This resulted in expensing previously capitalized inflator start-
up costs of $6.7 million in fiscal 1998, partially offset by the reversal of
capitalized start-up amortization expense in the amount of $3.7 million.  Refer
to "Cumulative Effect of a Change in Accounting Principle" below for further
detail on Statement of Position 98-5.

Aerospace segment cost of sales was $43.8 million in fiscal 1998, as compared
with $36.6 million in the prior year. This increase primarily reflected
increased sales, testing and replacement costs relating to a TLX (energy
transfer line) performance issue and $1.4 million in one-time charges (see
"Fiscal 1998 One-Time Charges" below).  The cause of the TLX performance problem
was quickly identified and corrected and product shipments resumed shortly
thereafter.

Gross Margin
- ------------

Gross margin was $6.8 million (2.8% of net sales) for fiscal 1998, as compared
with $58.4 million (27.6% of net sales) for fiscal 1997.  Automotive segment
gross margin was $1.1 million (0.6% of net automotive sales) for fiscal 1998, as
compared with $52.3 million (31.0% of net automotive sales) for fiscal 1997.
This decrease in gross margin was primarily due to the increased inflator costs
as discussed above, lower leverage of fixed initiator costs due to reduced
volume, adoption of the AICPA's Statement of Position 98-5 relating to start-up
costs and $19.0 million in one-time charges (see "Fiscal 1998 One-Time Charges"
below). Excluding the adoption of SOP 98-5 and the one-time charges, automotive
segment gross margin would have been $23.1 million (9.4% of net sales) for
fiscal 1998.

Aerospace segment gross margin was $5.7 million (11.6% of net aerospace sales)
for fiscal 1998, as compared with $6.1 million (14.3% of net aerospace sales)
for fiscal 1997.  Excluding the $1.4 million one-time charge, aerospace segment
gross margins would have been $7.1 million (14.4% of net sales) for fiscal 1998.

General and Administrative Expenses
- -----------------------------------

General and administrative expenses for fiscal year 1998 were $10.9 million
(4.4% of net sales), as compared with $7.4 million (3.5% of net sales), for
fiscal year 1997.  This increase was primarily due to a $1.8 million one-time
charge related to the settlement of a legal claim (see "Fiscal 1998 One-Time
Charges" below) and to costs of establishing an infrastructure to service the
European inflator market at our French subsidiary, OEA Europe. Excluding the
one-time

                                       18
<PAGE>

charge, general and administrative expenses as a percentage of net sales would
have been 3.7% for fiscal 1998.

Research and Development Expenses
- ---------------------------------

Research and development expenses were $1.5 million for both fiscal year 1998
and fiscal year 1997.

Operating Profit (Loss)
- -----------------------

We experienced a $5.6 million operating loss for fiscal year 1998 (-2.3% of net
sales), as compared with an operating profit of $49.6 million (23.4% of net
sales) for fiscal year 1997.  Excluding the adoption of SOP 98-5 and the one-
time charges, operating profit would have been $19.7 million (8.0% of net sales)
for fiscal year 1998.

Other Income and (Expense)
- --------------------------

Total other expense was $8.3 million for fiscal year 1998, as compared with $5.7
million of income in the prior year.  Fiscal 1998 included a $4.7 million one-
time charge for the disposal of idle and obsolete automotive segment equipment
(see "Fiscal 1998 One-Time Charges" below), while fiscal 1997 included $3.2
million in income for the sale of our foreign joint venture, Pyrospace S.A.  The
remaining difference was primarily due to interest expense, which was $6.5
million in fiscal 1998, as compared with $0.1 million in fiscal 1997.  Interest
costs increased due to a higher debt level and the significant reduction in
capitalized interest in fiscal 1998.  We made substantial capital asset
acquisitions (i.e., building and equipment) in fiscal 1997 for which related
interest costs were capitalized.  These assets were placed in service by fiscal
1998; therefore, a significant amount of interest costs were expensed, not
capitalized in fiscal 1998.

Cumulative Effect of a Change in Accounting Principle
- -----------------------------------------------------

In April 1998, the American Institute of Certified Public Accountants (AICPA)
issued Statement of Position 98-5, "Reporting on the Costs of Start-up
Activities" (SOP 98-5).  This Statement requires entities to expense costs of
start-up activities as they are incurred and to report the initial adoption as a
cumulative effect of a change in accounting principle as described in Accounting
Principles Board Opinion No. 20, "Accounting Changes."  Start-up activities are
defined broadly as those one-time activities related to opening a new facility,
introducing a new product or service, conducting business in a new territory,
conducting business with a new class of customer or beneficiary, initiating a
new process in an existing facility, or commencing some new operation.

SOP 98-5 is effective for fiscal years beginning after December 15, 1998.
However, in July 1998 we elected to adopt it retroactively to the first quarter
of fiscal 1998.  Accordingly, we wrote off in the first quarter the net book
value ($10.0 million) of our start-up and related costs included in the scope of
SOP 98-5 as a one-time adjustment referred to as a Cumulative Effect of a Change
in Accounting Principle.

                                       19
<PAGE>

Net Earnings (Loss)
- -------------------

We recorded a $19.3 million net loss for fiscal year 1998 (7.9% of net sales),
as compared with net earnings of $35.4 million (16.8% of net sales) for fiscal
year 1997.  Basic loss per share was $.94 for fiscal 1998, as compared with
earnings of $1.73 for fiscal 1997.  Excluding the adoption of SOP 98-5 and the
one-time charges, net earnings would have been $10.0 million and basic earnings
per share would have been $.49 for fiscal year 1998.

Fiscal 1998 One-Time Charges
- ----------------------------

We recognized one-time charges in fiscal 1998 of $17.2 million, net of taxes, or
$.83 per share. Explanations of the more significant charges are detailed below.

Inventory Adjustments.  We booked inventory adjustments totaling $11.3 million
- ---------------------
($7.3 million after tax) in the fiscal 1998 third quarter primarily related to
the start-up of its new inflator production lines. These adjustments resulted
from a combination of the rapid expansion of the inflator program, including
significant additions in personnel, and system conversion issues associated with
the implementation of a new, fully integrated Enterprise Resource Planning (ERP)
System for our automotive operations.  Management took immediate action to
resolve these problems including a complete re-implementation of the ERP system
and quarterly physical counts to ensure performance.

Disposal of Inflators.  We disposed of early production inflators from our new
- ---------------------
facility for a total cost of $3.9 million ($2.5 million after tax) in the fiscal
1998 third quarter, which includes both production and disposal costs. This
resulted from an unusual quality issue that affected one in ten thousand units.
However, due to the unusual nature of the problem, the actual units affected
could not be identified. Our automotive products are propellant-actuated, life-
saving devices and only the highest level of quality is acceptable. Therefore,
all potentially affected units (approximately 130,000 inflators) were disposed
of to ensure that they would not be installed in air bag modules or automobiles.
Corrective action, which management believes will prevent any future
occurrences, was implemented immediately and has been approved by our customers.
Production and customer shipments have resumed.

Domestic Initiator Consolidation.  We incurred costs totaling $5.1 million ($3.2
- --------------------------------
million after tax) in the fiscal 1998 third quarter related to the consolidation
of its domestic initiator production operations into its Utah facility. These
costs consisted of $0.5 million for equipment and personnel relocation and a
$4.6 million charge for idled and/or obsolete equipment and inventory.

Settlement of Legal Claim.  In consideration of new business and improving
- -------------------------
relations, we settled a lawsuit with a major initiator customer. This resulted
in a fiscal 1998 third quarter charge of $2.5 million ($1.6 million after tax)
for trade receivables and obsolete inventory. In return, the customer committed
to significantly higher initiator purchases in fiscal 1999. This resolution was
an important milestone toward improving our relationship with this customer.

                                       20
<PAGE>

Inflator Equipment Obsolescence.  We wrote off $1.9 million ($1.2 million after
- -------------------------------
tax) of low-volume inflator production equipment in the fiscal 1998 third
quarter. This equipment was originally purchased to support customers'
requirements by bridging the gap between prototype production and high-volume
production.  With our new high-volume inflator production lines becoming fully
operational, this low-volume production equipment became idled and obsolete.

Aerospace Inventory Obsolescence.  As the aerospace business shifts from
- --------------------------------
traditional defense/government business to commercial business (satellites and
satellite launch vehicles), a more stringent obsolescence approach is required.
The new approach was adopted during the fiscal 1998 third quarter and resulted
in a charge of $1.4 million ($0.9 million after tax).

Liquidity and Capital Resources
- -------------------------------

Our working capital decreased $24.4 million during the year to $61.7 million at
July 31, 1999 from $86.1 million at July 31, 1998.  This 30% improvement
primarily resulted from aggressive management of inventory and accounts
receivable.

We made capital expenditures totaling $17.3 million in fiscal 1999, which were
funded from bank borrowings and operating cash flow. On April 10, 1998, we
entered into a four-year, $180 million Amended and Restated Revolving Credit
Agreement with a group of seven banks. This agreement was amended on June 11,
1998. At our request, this agreement was again amended on December 10, 1998 to
reduce the amount of the facility to $150 million, to modify the financial debt
covenants, and to pledge as collateral substantially all of our assets. The
interest rate (applicable margin plus federal funds rate or LIBOR) is
progressive and based upon our ratio of indebtedness to EBITDA. The margin will
fluctuate up or down as determined by the above ratio. At July 31, 1999, the
applicable interest rate was 7.32%. The agreement contains certain financial
covenants including tangible net worth, indebtedness to EBITDA, indebtedness to
total capitalization and minimum interest coverage. At our discretion, we may
convert all or part of the total debt to Eurodollar or Alternate Base Rate
loan(s). This credit facility expires on December 18, 2000, and provides for one
twelve-month extension to the termination date. At July 31, 1999, we had reduced
our borrowings on this credit facility to $91.0 million as compared with $124.0
million at July 31, 1998. This overall reduction in debt was due to the
significant working capital improvement as discussed above and cash flow from
operations which yielded a $33.5 million positive cash flow in fiscal year 1999
as compared with a negative $33.0 million in fiscal year 1998. Anticipated
working capital requirements, capital expenditures, and facility expansions are
expected to be met through bank borrowings and from internally generated funds.

                                       21
<PAGE>

Impact of the Year 2000 Issue
- -----------------------------

The Year 2000 issue is the result of computer programs being written using two
digits rather than four to define the applicable year.  The problem is
complicated and, in fact, consists of three different problems.  Firstly, it has
been common practice in computer programming to identify calendar dates only by
the last two digits of the year and to assume that the first two digits are
"19". As a result, automated systems may interpret "00" as 1900 instead of 2000,
and do one of two things: shut down or make mistakes. Secondly, problems will
arise from the fact that the year 2000 is an irregular leap year. If equipment
is not programmed appropriately and the date February 29, 2000 does not exist in
the software, software applications may malfunction. Finally, the codes "99" or
"00", and "999" or "9999" could mean other things, like "error" or
"miscellaneous". It can be concluded that computer problems may arise not only
on January 1, 2000, but also before the turn of the century and afterwards.
These problems could result in miscalculations or failures causing disruptions
of operations, including, among other things, a temporary inability to maintain
traceability, process transactions, send invoices, or engage in similar normal
business activities.

We recognize that the Year 2000 problem is a serious issue for businesses, and
we are committed to making the transition to Year 2000 compliant systems.  We
have had a formal program in place to address and resolve potential issues
associated with the Year 2000 problem since October 1997. We have devoted
significant resources to the identification, remediation, and or replacement of
systems that could be effected by the Year 2000 problem.  Our goal is to prevent
the impairment of our critical business operations and computer processes that
we share with our customers and suppliers.

Our Year 2000 Project has focused on the following four areas:

1)  Products manufactured and distributed by us.

2)  Information Systems such as computer hardware/software systems and business
    application software.

3)  Non-Information Systems, such as manufacturing equipment and the mechanical
    systems in our facilities (including HVAC, security and safety systems).

4)  Third party suppliers and customers.

OEA Products

Because our products do not contain any embedded microchips or date sensitive
electronic components, we do not believe that our products will require
remediation to address the Year 2000 problem.

Information Systems

We have conducted an inventory of our critical computer systems and have
determined that approximately 99% of such systems now operate with hardware,
operating software and basic business applications software that have been
certified by third party vendors as Year 2000 compliant.

                                       22
<PAGE>

Our largest Year 2000 undertaking has been the replacement of our existing ERP
system (Accounting, Inventory Control, and Manufacturing) with Year 2000
certified software.  We have successfully implemented and tested the new system
in our Denver and Utah operations. In addition, we have upgraded our Human
Resources, Payroll, and Fixed-asset tracking software to the latest versions,
each of which have been certified by the third-party vendor as Year 2000
compliant.  We have also implemented network client management software that
will allow us to audit our PC hardware and software and to allow for the rapid
deployment of software updates and service packs that address any ancillary Year
2000 issues. Our fiscal Year 2000 began August 1, 1999 and all operations
continued without a Year 2000 related issue or disruption.

Non-Information Systems

We have completed an exhaustive inventory, remediation, and certification of all
manufacturing equipment, including factory automation devices.  More than 98% of
our manufacturing equipment has been tested and is Y2K ready.

All telecommunications and environmental controls technology systems have been
Year 2000 certified by third party vendors.

Third Party Suppliers and Customers

Our Year 2000 program also includes assessment of the business impact on us of
the failure of third party suppliers and customers to provide needed products,
services, information and payments.  We are in the process of assessing the Year
2000 readiness of each of our suppliers who is deemed critical to our
operations, as well as the Year 2000 status of our major customers.  Our
transportation providers and local utilities also have been included in our
supplier surveys.

We and many of our customers use EDI (Electronic Data Interchange) to effect
business communications, including orders and shipping information. Our EDI
software has been upgraded and certified by third party vendors as Year 2000
compliant.  Our EDI VANs (Value Added Networks) have been polled and are Year
2000 ready.

In addition to addressing the Year 2000 problem in these four areas, we expect
to validate our remediation efforts with additional post-installation testing.
We also expect to respond to and initiate requests to test with various external
agents, including key suppliers and customers.

Given our current state of readiness, if no further remediation effort was made,
the most reasonably likely worst case scenario would be only minor disruptions
in internal operations.  However, external disruptions of our supplier base and
the economy in general could have a materially adverse impact on the Company.
The amount of potential worst case impact cannot be reasonably estimated at this
time.

Our current contingency planning efforts are focused on working to identify
additional sources of supply for critical materials. We are planning on
increasing raw material and finished goods inventories to ensure that our
customers are not adversely effected by any unforeseen disruption in the supply
chain. During these last few months of 1999, we will be assessing other
potential business disruption risks and fine tuning contingency plans to
mitigate such risks.  We are also planning audits and creating formalized
rollover plans.

                                       23
<PAGE>

Costs to Address Year 2000 Issues

The total cost of our Year 2000 remediation project is currently expected to be
approximately $1.6 million.  To date we have spent approximately $1.5 million.
Our cost projections do not include post installation testing and contingency
planning.  Additionally, it does not include any costs of business disruptions
from supplier or customer non-performance, which cannot be quantified at this
time.

Independent Validation and Verification

On February 9, 1999, BBK, Ltd., at the request of General Motors, performed a
Year 2000 Readiness Assessment of OEA.  The risk assessment score is based on a
statistical model that uses several variables (acceptance testing, remediation,
risk evaluation, planned completion of inventories, etc.).  The assessor then
gives a subjective score that results in a green (low risk), yellow (medium
risk), or red (high-risk) rating.  Based on this assessment, we received a green
(low risk of Y2K failure) rating from BBK.

Foreign Currency Translation
- ----------------------------

Assets and liabilities of our foreign subsidiary are translated to U.S. dollars
at period-end exchange rates.  Income and expense items are translated at
average exchange rates prevailing during the period.  The local currency (French
Francs) is used as the functional currency for the foreign subsidiary.  A
translation adjustment results from translating the foreign subsidiary's
accounts from functional currencies to U.S. dollars.  Exchange gains (losses)
resulting from foreign currency transactions are included in the consolidated
statements of earnings.

                                       24
<PAGE>

Item 8 - Financial Statements And Supplementary Data
- ----------------------------------------------------

                        Report of Independent Auditors

The Board of Directors and Stockholders
OEA, Inc.

We have audited the accompanying consolidated balance sheets of OEA, Inc. and
subsidiaries as of July 31, 1999 and 1998, and the related consolidated
statements of operations, stockholders' equity, and cash flows for each of the
three years in the period ended July 31, 1999.  These financial statements are
the responsibility of the Company's management.  Our responsibility is to
express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of OEA, Inc. and
subsidiaries at July 31, 1999 and 1998, and the consolidated results of their
operations and their cash flows for each of the three years in the period ended
July 31, 1999, in conformity with generally accepted accounting principles.

As discussed in Note 1 to the financial statements, in 1998 the Company changed
its method of accounting for start-up activities.


                                    ERNST & YOUNG LLP
Denver, Colorado
September 20, 1999

                                       25
<PAGE>

                           OEA, Inc. and Subsidiaries

                          Consolidated Balance Sheets
                     (in thousands, except per share data)

<TABLE>
<CAPTION>
                                                            July 31
                                                    1999              1998
                                                  --------------------------
<S>                                               <C>               <C>
Assets
Current assets:
  Cash and cash equivalents                       $  2,445          $  1,920
  Accounts receivable                               35,236            43,998
  Unbilled costs and accrued earnings                6,302             3,190
  Inventories                                       43,594            54,567
  Income taxes receivable                            3,858            12,040
  Prepaid expenses and other                         2,006             1,665
  Deferred income taxes                              2,434               198
                                                ----------------------------
Total current assets                                95,875           117,578

Property, plant, and equipment:
  Land and improvements                              3,662             3,474
  Buildings and improvements                        68,145            64,827
  Machinery and equipment                          205,019           194,506
  Furniture and fixtures                            10,798             9,604
                                                ----------------------------
                                                   287,624           272,411
  Accumulated depreciation and amortization         90,907            67,761
                                                ----------------------------
                                                   196,717           204,650

Long-term receivable                                 2,000             3,000
Investment in foreign joint venture                  2,323             2,323
Other assets                                         1,443             1,208
                                                ----------------------------
Total assets                                      $298,358          $328,759
                                                ============================
</TABLE>

                                       26
<PAGE>

<TABLE>
<CAPTION>
                                                               July 31
                                                        1999           1998
                                                      ------------------------
<S>                                                   <C>            <C>
Liabilities and stockholders' equity
Current liabilities:
  Accounts payable                                    $ 25,665       $ 22,457
  Accrued expenses:
   Salaries and wages                                    3,010          2,598
   Profit sharing and pension contributions              1,741          2,109
   Interest payable                                      2,137          2,368
   Other                                                 1,639          1,929
                                                      ------------------------
Total current liabilities                               34,192         31,461

Long-term bank borrowings                               91,000        124,000
Deferred income taxes                                   16,009         10,821
Other                                                      583            971

Commitments and contingencies

Stockholders' equity:
   Common stock, $0.10 par value:
    Authorized shares - 50,000,000
    Issued and outstanding shares - 22,019,700           2,202          2,202
   Additional paid-in capital                           13,376         13,201
   Retained earnings                                   146,333        150,440
   Equity adjustment from translation                   (3,220)        (2,195)
   Treasury stock, 1,408,379 and 1,424,943 shares
    in 1999 and 1998, respectively, at cost             (2,117)        (2,142)
                                                      ------------------------
Total stockholders' equity                             156,574        161,506
                                                      ------------------------
Total liabilities and stockholders' equity            $298,358       $328,759
                                                      ========================
</TABLE>

See accompanying notes.

                                       27
<PAGE>

                           OEA, Inc. and Subsidiaries

                     Consolidated Statements of Operations
                     (in thousands, except per share data)



<TABLE>
<CAPTION>
                                                                 Year ended July 31
                                                        1999            1998          1997
                                               -----------------------------------------------
<S>                                              <C>                  <C>            <C>
Net sales                                              $248,805       $245,375       $211,557
Cost of sales                                           230,951        238,571        153,153
                                               -----------------------------------------------
Gross profit                                             17,854          6,804         58,404

General and administrative expenses                      13,655         10,866          7,372
Research and development expenses                         3,672          1,526          1,473
                                               -----------------------------------------------
Operating profit (loss)                                     527         (5,588)        49,559

Other income (expense):
       Interest income                                      206            317            248
       Interest expense                                  (8,079)        (6,479)          (102)
       Equity in earnings of foreign joint
        venture                                               -              -            302
       Gain on sale of foreign joint venture                  -              -          3,243
       Royalty income                                     3,431          2,222          2,255
       Loss on sale of property, plant, and
        Equipment                                           (46)        (4,676)          (176)
       Other, net                                          (193)           273            (25)
                                               -----------------------------------------------
                                                         (4,681)        (8,343)         5,745
                                               -----------------------------------------------

Earnings (loss) before income taxes                      (4,154)       (13,931)        55,304
Income tax expense (benefit)                             (1,746)        (4,655)        19,863
                                               -----------------------------------------------
Earnings (loss) before cumulative effect
       of change in accounting principle                 (2,408)        (9,276)        35,441
Cumulative effect of change in accounting
       Principle, net of tax benefit of $5,965                -        (10,040)             -
                                               -----------------------------------------------
Net earnings (loss)                                    $ (2,408)      $(19,316)      $ 35,441
                                               ===============================================
</TABLE>

                                       28
<PAGE>

                          OEA, Inc. and Subsidiaries

               Consolidated Statements of Operations (continued)
                     (in thousands, except per share data)

<TABLE>
<CAPTION>
                                                                             Year ended July 31
                                                            1999                  1998                  1997
                                                          ---------------------------------------------------
<S>                                                       <C>                <C>                     <C>
Basic net earnings (loss) per share:
 Net earnings (loss) per share before cumulative
  effect of change in accounting principle                 $  (0.12)            $   (0.45)           $  1.73
 Cumulative effect of change in accounting
  Principle                                                       -                 (0.49)                 -
                                                          ---------------------------------------------------
 Net earnings (loss) per share                             $  (0.12)            $   (0.94)           $  1.73
                                                          ===================================================

Diluted net earnings (loss) per share:
 Net earnings (loss) per share before cumulative
  effect of change in accounting principle                 $  (0.12)              $ (0.45)           $  1.72
 Cumulative effect of change in accounting
  Principle                                                       -                 (0.49)                 -
                                                          ---------------------------------------------------
 Net earnings (loss) per share                             $  (0.12)              $ (0.94)           $  1.72
                                                          ===================================================

Weighted average number of shares outstanding:
 Basic                                                       20,602                20,581             20,540
                                                          ===================================================
 Diluted                                                     20,602                20,581             20,606
                                                          ===================================================
</TABLE>

See accompanying notes.

                                       29
<PAGE>

                          OEA, Inc. and Subsidiaries
                Consolidated Statements of Stockholders' Equity
                       (in thousands, except share data)

<TABLE>
<CAPTION>
                                                                                                       Accumulated
                                                                                 Additional               Other        Total
                                           Common Stock        Treasury Stock     Paid-In   Retained  Comprehensive Stockholders'
                                        Shares      Amount  Shares       Amount   Capital   Earnings      Income       Equity
                                       ------------------------------------------------------------------------------------------
<S>                                    <C>          <C>     <C>         <C>      <C>        <C>       <C>           <C>
Balances at July 31, 1996              22,019,700   $2,202  1,505,256   $(2,104)  $12,467    $147,268   $   615         $160,448
  Purchase of common stock for
    Treasury                                    -        -      2,500      (117)        -           -         -             (117)
  Issuance of treasury stock for
    options exercised                           -        -    (40,225)       57       489           -         -              546
  Cash dividends ($0.30 per share)              -        -          -         -         -      (6,162)        -           (6,162)

  Net earnings                                  -        -          -         -         -      35,441         -           35,441
  Currency translation adjustment               -        -          -         -         -           -    (3,378)          (3,378)
                                                                                                                    ------------
  Comprehensive Income                          -        -          -         -         -           -         -           32,063
                                       -----------------------------------------------------------------------------------------
Balances at July 31, 1997              22,019,700    2,202  1,467,531    (2,164)   12,956     176,547    (2,763)         186,778
  Purchase of common stock for
    Treasury                                    -        -      1,162       (43)        -           -         -              (43)
  Issuance of treasury stock for
    options exercised                           -        -    (43,750)       65       245           -         -              310
  Cash dividends ($0.33 per share)              -        -          -         -         -      (6,791)        -           (6,791)

  Net loss                                      -        -          -         -         -     (19,316)        -          (19,316)
  Currency translation adjustment               -        -          -         -         -           -       568              568
                                                                                                                    ------------
  Comprehensive Income                          -        -          -         -         -           -         -          (18,748)
                                       -----------------------------------------------------------------------------------------
Balance at July 31, 1998               22,019,700    2,202  1,424,943    (2,142)  $13,201    $150,440    (2,195)         161,506
  Issuance of treasury stock for
    options exercised and sales
    of common stock                             -        -    (13,878)       21        72           -         -               93
  Deferred common stock and options
    to directors and officers                   -        -     (2,686)        4       103           -         -              107
  Cash dividends ($0.08 per share)              -        -          -         -         -      (1,699)        -           (1,699)

  Net loss                                      -        -          -         -         -      (2,408)        -           (2,408)
  Currency translation adjustment               -        -          -         -         -           -    (1,025)          (1,025)
                                                                                                                    ------------
  Comprehensive Income                          -        -          -         -         -           -         -           (3,433)
                                       -----------------------------------------------------------------------------------------
Balances at July 31, 1999              22,019,700   $2,202  1,408,379   $(2,117)  $13,376    $146,333   $(3,220)        $156,574
                                       =========================================================================================
</TABLE>

See accompanying notes.

                                       30
<PAGE>

                          OEA, Inc. and Subsidiaries

                     Consolidated Statements of Cash Flows
                                (in thousands)

<TABLE>
<CAPTION>
                                                                                Year ended July 31
                                                                 1999                  1998                  1997
                                                               ---------------------------------------------------
<S>                                                            <C>                  <C>                   <C>
Operating activities
Net earnings (loss)                                            $ (2,408)            $(19,316)             $ 35,441
Adjustments to reconcile net earnings (loss) to net cash
 Provided by operating activities:
   Cumulative effect of change in accounting principle                -               10,040                     -
   Undistributed earnings of foreign joint venture                    -                    -                  (302)
   Gain on sale of foreign joint venture                              -                    -                (3,243)
   Depreciation and amortization                                 24,091               21,413                15,597
   Deferred income taxes                                          2,952                  (72)                6,337
   Decrease in deferred compensation                               (388)                   -                  (177)
   Common stock and options issued to directors
     and officers for services                                      107                    -                     -
   Loss on sale of property, plant, and equipment                    46                4,676                   176
   Changes in operating assets and liabilities:
     Accounts receivable                                          9,013                1,305               (16,127)
     Unbilled costs and accrued earnings                         (3,112)                 873                 2,783
     Inventories                                                 10,914               15,901               (34,108)
     Prepaid expenses and other                                    (139)                (555)                  (40)
     Accounts payable and accrued expenses                        2,843               (3,567)               17,323
     Income taxes                                                 8,774               (8,689)               (1,735)
                                                               ---------------------------------------------------
Net cash provided by operating activities                        52,693               22,009                21,925

Investing activities
Capital expenditures                                            (17,341)             (48,985)              (87,197)
Cash proceeds from sale of joint venture                              -                    -                 4,624
Proceeds from sale of property, plant, and equipment                239                  403                     -
Decrease in cash value of life insurance                              -                  297                     -
Increase in deferred charges                                          -                    -               (10,639)
Increase in other assets, net                                      (402)                (116)                 (102)
                                                               ---------------------------------------------------
Net cash used in investing activities                           (17,504)             (48,401)              (93,314)

Financing activities
Purchase of common stock for treasury                                 -                  (43)                 (117)
Proceeds from issuance of treasury stock                             93                  310                   546
Increase (decrease) in net bank borrowings                      (33,000)              30,800                79,200
Payment of dividends                                             (1,699)              (6,791)               (6,162)
                                                               ---------------------------------------------------
Net cash provided by (used in) financing activities             (34,606)              24,276                73,467
Effect of exchange rate changes on cash                             (58)                (102)                 (500)
                                                               ---------------------------------------------------
Net increase (decrease) in cash and cash equivalents                525               (2,218)                1,578
Cash and cash equivalents at beginning of year                    1,920                4,138                 2,560
                                                               ---------------------------------------------------
Cash and cash equivalents at end of year                       $  2,445             $  1,920              $  4,138
                                                               ===================================================

Supplemental information:
   Interest payments                                           $  8,551             $  7,620              $  2,348
   Income tax payments                                                -                3,843                15,017
</TABLE>

See accompanying notes.

                                       31
<PAGE>

                           OEA, Inc. and Subsidiaries

                   Notes to Consolidated Financial Statements

                                 July 31, 1999

1. Accounting Policies

Principles of Consolidation

The consolidated financial statements include the accounts and transactions of
OEA, Inc. (the "Company"), its wholly owned subsidiary, OEA Aerospace, Inc., and
wholly owned foreign operating subsidiary, OEA Europe (previously named
Pyroindustrie S.A.). All significant intercompany balances and transactions have
been eliminated.

The investment in affiliated companies in which the Company owns greater than
20%, but less than 50%, and can exercise significant influence over operating
and financial policies is accounted for under the equity method.  The investment
in affiliated companies in which the Company does not have control or the
ability to exercise significant influence over operating and financial policies,
generally less than 20% ownership, is accounted for using the cost method (see
also Note 3).

Revenue Recognition

Sales of products within the automotive segment are recognized as shipments are
made.  Sales of products within the aerospace segment are recognized as
deliveries are made or when the products are completed and held on the Company's
premises to meet specified contract delivery dates.  Unbilled costs and accrued
earnings are recorded as costs are incurred on aerospace contracts and relate to
products anticipated to be delivered and billed within 12 months of the balance
sheet date.  Costs are based on the estimated average cost per unit.

Cash Equivalents

The Company considers all highly liquid investments purchased with a maturity of
three months or less to be cash equivalents.

Inventories

Inventories of raw materials and component parts are stated at the lower of cost
(principally first-in, first-out) or market.  Inventoried costs of work in
process and finished goods are stated at average production costs consisting of
materials, direct labor, and manufacturing overhead.

                                       32
<PAGE>

1. Accounting Policies (continued)

Property, Plant, and Equipment

Property, plant, and equipment are recorded at cost.  Expenditures for
maintenance and repairs are charged to earnings as incurred, and major renewals
and betterments are capitalized.  Upon sale or retirement, the cost of the
assets and related accumulated depreciation are removed from the accounts, and
the resulting gains or losses are reflected in operations.

Depreciation is computed on the straight-line, double-declining balance, and
units-of-production methods at rates calculated to amortize the cost of the
depreciable assets over the related useful lives.  Plant and equipment lives are
estimated as follows:

     Buildings and improvements                 10-30 years
     Machinery and equipment                     5-10 years
     Furniture and fixtures                      5-10 years

Depreciation charged to costs and expenses was $23.9 million, $21.3 million, and
$14.8 million in 1999, 1998, and 1997, respectively.  Repairs and maintenance
charged to costs and expenses was $8.5 million, $8.2 million, and $7.7 million
in 1999, 1998, and 1997, respectively.

Long-Lived Assets

Long-lived assets are reviewed for impairment whenever events or circumstances
indicate that the carrying amount of an asset may not be recoverable.
Recoverability is based upon future discounted cash flows from the use of the
assets.  If this review indicates that such assets will not be recoverable, the
carrying amount of such assets is adjusted to fair value.

Deferred Start-Up Costs

During the initial phase of product introduction or development of significant
new plant facilities for which prospective sales and cost recovery are based
upon long-term commitments from customers, start-up costs were being deferred
and amortized on a straight-line basis over periods not exceeding five years.

In April 1998, the American Institute of Certified Public Accountants issued
Statement of Position 98-5 ("SOP 98-5"), Reporting on the Costs of Start-Up
Activities, which requires the Company to expense start-up, preopening and
organizational expenses as incurred.  The Company early adopted SOP 98-5 as of
August 1, 1997 and has reported the initial application as a cumulative effect
of a change in accounting principle in the consolidated statement of operations
for the year ended July 31, 1998. The effect of the change in accounting
principle was to increase the net loss reported for 1998 by approximately $10.0
million (net of tax of $6.0 million), or $0.49 per share.

                                       33
<PAGE>

1. Accounting Policies (continued)

Research and Development

Expenses for new products or improvements of existing products, net of amounts
reimbursed from others, are charged against operations in the year incurred.

Foreign Currency Translation

Assets and liabilities of the Company's foreign subsidiary (OEA Europe) are
translated to U.S. dollars at period-end exchange rates.  Income and expense
items are translated at average exchange rates prevailing during the period.
The local currency is used as the functional currency for the foreign
subsidiary.  A translation adjustment, which is recorded as a separate component
of stockholders' equity, results from translating the foreign subsidiary's
accounts from functional currencies to U.S. dollars.  Exchange gains (losses)
resulting from foreign currency transactions are included in the consolidated
statements of operations.

Stock-Based Compensation

As permitted by Statement of Financial Accounting Standards No. 123, Accounting
for Stock-Based Compensation, the Company has chosen to continue to account for
stock-based compensation to employees using the intrinsic value method
prescribed in Accounting Principles Board Opinion No. 25, Accounting for Stock
Issued to Employees, and related interpretations. Accordingly, compensation cost
for stock options is measured as the excess, if any, of the quoted market price
of the Company's stock at the date of the grant over the options' exercise
price.

Earnings per Share

Basic earnings per share is computed using the weighted average number of common
shares outstanding during the period. Diluted earnings per share is computed
using the weighted average number of common and dilutive common equivalent
shares outstanding during the period. Common equivalent shares consist of the
shares issuable upon the exercise of stock options under the treasury stock
method.

Use of Estimates

The preparation of the financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities at the
date of the financial statements and the reported amounts of revenue and
expenses during the reporting period.  Actual results could differ from those
estimates.

                                       34
<PAGE>

1. Accounting Policies (continued)

Fair Value of Financial Instruments

The Company's financial instruments consist principally of cash and cash
equivalents, receivables, unbilled costs and accrued earnings, accounts payable,
and bank borrowings.  The Company believes all of the financial instruments'
recorded values approximate current values.

Recently Issued Pronouncements

In June 1997, the Financial Accounting Standards Board ("FASB") issued Statement
No. 130, Reporting Comprehensive Income.  The Statement establishes standards
for reporting and display of comprehensive income and its components in a full
set of general-purpose financial statements. The Company adopted Statement No.
130 during the first quarter of fiscal year 1999.  The effect of the adoption
was not material.

In June 1997, the FASB issued Statement No. 131, Disclosures about Segments of
an Enterprise and Related Information.  The Statement requires public companies
to report certain information about operating segments in complete sets of
financial statements and in condensed financial statements of interim periods
issued to stockholders. Under Statement No. 131, operating segments are to be
determined based on how management measures performance and makes decisions
about allocating resources.  It also requires that public companies report
certain information about their products and services, the geographic areas in
which they operate, and their major customers.  Statement No. 131 is effective
for fiscal years beginning after December 15, 1997.  The Company adopted
Statement No. 131 in the fourth quarter of fiscal year 1999.  The adoption of
Statement No. 131 had no effect on the Company's determination of its operating
segments.

2. Inventories

Inventories are summarized as follows (in thousands):

<TABLE>
<CAPTION>
                                                     July 31
                                               1999            1998
                                           ----------------------------
     <S>                                   <C>                <C>
     Raw materials and component parts       $24,056          $25,954
     Work in process                          12,139           17,222
     Finished goods                            7,399           11,391
                                           ----------------------------
                                             $43,594          $54,567
                                           ============================
</TABLE>

                                       35
<PAGE>

3. Investment in Foreign Joint Ventures

In 1986, the Company signed a joint venture agreement with two French companies
for the establishment of a company in France, Pyrospace S.A. ("Pyrospace").
Pyrospace was engaged in the design, development, and manufacture of propellant
and explosive devices for European space programs, as well as aircraft and
missiles.  Effective December 31, 1996, Pyrospace was merged with another French
aerospace company, Pyromeca S.A., creating a new entity, PyroAlliance S.A.  The
Company sold its original ownership share of Pyrospace (45%) to SNPE S.A. (owner
of Pyromeca S.A.) for 25 million French francs (approximately $4.8 million) and
a 10% ownership in PyroAlliance S.A.  This transaction resulted in a gain to the
Company of approximately $3.2 million, which is reflected in "Other Income" in
the year ended July 31, 1997.

During 1993, a joint venture agreement was signed between the Company (80%
owner) and Pyrospace (20% owner) for the establishment of a company in France,
Pyroindustrie S.A.  Pyroindustrie is engaged in the manufacture of initiators
for the European air bag market.  In 1996, the Company acquired the remaining
20% of Pyroindustrie, making Pyroindustrie a wholly owned subsidiary of the
Company.  In fiscal 1999, the Company changed the name of the wholly owned
subsidiary from Pyroindustrie to OEA Europe.  Net assets of OEA Europe at July
31, 1999 and 1998 totaled $34.1 million and $35.6 million, respectively.

4. Royalty Agreement

During 1995, the Company entered into a fifteen-year agreement with Daicel
Chemical Industries, Ltd., Tokyo, Japan ("Daicel"), for the transfer of
technology and supply of the Company's single-stage hybrid inflators for
passenger, driver and side-impact automotive air bags.  Royalty payments
totaling $3.0 million, $2.0 million, and $2.0 million, have been received
related to this agreement during 1999, 1998, and 1997, respectively.

                                       36
<PAGE>

5. Bank Borrowings

On April 10, 1998, the Company entered into a $180 million Amended and Restated
Revolving Credit Agreement with a group of seven banks. This agreement was
amended on June 11, 1998. At the Company's request, this agreement was again
amended on December 10, 1998 to reduce the amount of the facility to $150
million, to modify the financial debt covenants, and to pledge as collateral
substantially all of our assets. The Company's principal bank is acting as agent
for this agreement. The interest rate, applicable margin plus federal funds or
LIBOR, is progressive and based upon the Company's ratio of total indebtedness
to earnings before interest, taxes, depreciation and amortization ("EBITDA")
plus interest income. At July 31, 1999, the interest rate was approximately
7.3%. At the Company's discretion, it may convert all or part of the total debt
to Eurodollar or Alternate Base rate loan(s). The line of credit expires on
December 18, 2000 and provides for one twelve-month extension to the maturity
date. At July 31, 1999, the total debt outstanding related to the line of credit
facility was $91 million. All debt relating to this line of credit is classified
as long term at July 31, 1999, since the expiration date for the line of credit
is December 18, 2000 and none of the debt balance is either due or expected to
be permanently repaid within the next twelve-month period.

Prior to the above discussed Amended and Restated Agreement, the Company entered
into an unsecured, four-year $100 million Revolving Credit Agreement with a
group of four banks on December 18, 1996.  This agreement was amended on
September 10, 1997 to increase the revolving credit facility to $130 million.
The interest rate was .625% above the federal funds rate when total indebtedness
was equal to or less than 30% of total capitalization and increased to .7% above
the federal funds rate when total indebtedness exceeded 30% of total
capitalization.  Additionally, the Company paid annual fees equal to .125% of
the banks' total commitment.

The above agreements contain certain financial covenants including tangible net
worth, indebtedness to EBITDA, indebtedness to total capitalization and minimum
interest coverage.  The company has, from time to time, failed to meet a given
financial covenant; however, it has successfully negotiated a temporary waiver
or amendment to the agreement in each such instance.

Interest costs incurred during fiscal years 1999 and 1998 were $9.3 million and
$8.8 million, including capitalized interest of $1.2 million and $2.3 million,
respectively. The weighted average interest rate on bank borrowings during
fiscal years 1999 and 1998 was 6.8% and 6.4% respectively.

                                       37
<PAGE>

6. Commitments and Contingencies

Contract disputes and other claims may arise in connection with government
contracts and subcontracts.  A substantial portion of the Company's aerospace
sales for the current and prior years is subject to audit by the Defense
Contract Audit Agency.  Such audits may occur at any time up to three years
after contract completion.  In the opinion of the Company's management, a
provision for government claims is not necessary.

At July 31, 1999, the Company had commitments to purchase approximately $4.3
million of property, plant, and equipment.

7. Profit Sharing and Pension Plans

The Company has noncontributory profit sharing and defined contribution pension
plans covering all full-time employees. The Company is committed to contribute
to the pension plans 5% of participants' eligible annual compensation as defined
in the plan documents.  Employer contributions to the profit sharing plans are
discretionary, but are not to exceed 10% of eligible annual compensation.
Combined contributions to these plans for the years ended July 31, 1999, 1998,
and 1997 were $1.8 million, $2.0 million, and $2.2 million, respectively.

                                       38
<PAGE>

8. Income Taxes

Deferred income taxes reflect the net effects of temporary differences between
the carrying amounts of assets and liabilities for financial reporting purposes
and the amounts used for income tax purposes.  Significant components of the
Company's net deferred tax liabilities as of July 31, 1999 and 1998 are as
follows (in thousands):

<TABLE>
<CAPTION>
                                                      1999             1998
                                                  -----------------------------
<S>                                               <C>                <C>
Current deferred tax liabilities:
  Unbilled receivables                               $    83         $   282
  Deferred income                                          -             387
  Prepaid expenses                                        73             152
  Other                                                    -             158
                                                  -----------------------------
   Total current deferred tax liabilities                156             979

Long-term deferred tax liabilities:
  Plant and equipment                                 13,970           8,464
  Deferred income                                        884             864
  Capitalized interest expense                         1,782           1,705
  Other                                                  248              73
                                                  -----------------------------
   Total long-term deferred tax liabilities           16,884          11,106
                                                  -----------------------------
    Total deferred tax liabilities                    17,040          12,085

Current deferred tax assets:
  Inventory capitalization                             2,286               -
  Allowances                                             304           1,151
  Other                                                    -              26
                                                  -----------------------------
   Total current deferred tax assets                   2,590           1,177

Long-term deferred tax asset:
  Deferred compensation                                  279             285
  State tax carryforwards                                277               -
  Other                                                  319               -
                                                  -----------------------------
   Total long-term deferred tax assets                   875             285
                                                  -----------------------------
    Total deferred tax assets                          3,465           1,462
                                                  ------------------------------
    Net deferred tax liabilities                     $13,575         $10,623
                                                  =============================
</TABLE>

                                       39
<PAGE>

8. Income Taxes (continued)

Components of income tax expense (benefit) are as follows (in thousands):

<TABLE>
<CAPTION>
                                               Current         Deferred         Total
                                            ------------------------------------------
     <S>                                    <C>                <C>             <C>
     1999:
       Federal                               $(4,485)          $2,659          $(1,826)
       State                                    (213)             293               80
                                            ------------------------------------------
                                             $(4,698)          $2,952          $(1,746)
                                            ==========================================

     1998:
       Federal                               $(4,266)          $   75          $(4,191)
       State                                    (355)            (109)            (464)
                                            ------------------------------------------
                                             $(4,621)          $  (34)         $(4,655)
                                            ==========================================

     1997:
       Federal                               $11,491           $5,515          $17,006
       State                                   2,035              822            2,857
                                            ------------------------------------------
                                             $13,526           $6,337          $19,863
                                            ==========================================
</TABLE>

Actual tax expense for 1999, 1998, and 1997 differs from "expected" tax expense
for those years (computed by applying the U.S. federal corporate tax rate of 35%
to earnings before income taxes) as follows (in thousands):

<TABLE>
<CAPTION>
                                                                  1999           1998           1997
                                                               ---------------------------------------
     <S>                                                       <C>              <C>            <C>
     Computed "expected" tax expense (benefit)                  $ (1,454)       $(4,876)       $19,356
     Increases (reductions) in taxes resulting from:
          State taxes, net of federal income
            tax benefit                                               52           (230)         1,877
          Sales to foreign customers                                (345)          (194)          (494)
          Tax effect of joint venture operations                      -              -            (105)
          Income tax credits                                        (269)           (76)          (915)
          Other                                                      270            721            144
                                                                --------------------------------------
     Actual tax expense (benefit)                               $ (1,746)       $(4,655)       $19,863
                                                                ======================================
</TABLE>

                                       40
<PAGE>

9. Stock Options

The Company follows APB No. 25 and related interpretations in accounting for its
employee stock options, and has adopted the disclosure-only option under FASB
Statement No. 123, Accounting for Stock-Based Compensation.

The stockholders approved an Employees' Stock Option Plan (the "Employees'
Plan") on January 13, 1995, and a Nonemployee Directors' Stock Option Plan (the
"Directors' Plan") on January 12, 1996.  These plans provide for stock options
to be granted for a maximum of 1,350,000 shares of common stock under the
Employees' Plan and a maximum of 50,000 shares of common stock under the
Directors' Plan.  Options may be granted to employees and nonemployee directors
at prices not less than fair market value of the Company's common stock on the
date of grant.  Vesting of the options granted under the Employees' Plan and the
Directors' Plan is established by the Board of Directors at the time of grant.
Employee and Director stock options have a ten-year life from the date of the
grant, except that any options granted to a recipient who owns more than 10% of
the total combined voting power of the stock of the Company have a five-year
life from the date of the grant.  Shares may be granted from either authorized,
but unissued, common stock or issued shares reacquired and held as treasury
stock.

Prior to July 28, 1994, the Company had a qualified incentive stock option plan
for key employees of the Company whereby a total of 666,000 shares of common
stock were reserved for issuance ("Previous Employees' Plan").  Options were
granted to key employees at prices not less than the fair market value of the
Company's common stock on the date of grant, and were exercisable after one year
of continuous employment following the date of grant.  Options had a ten-year
life from the date of the grant, except that any option granted to a recipient
who owned more than 10% of the total combined voting power of the stock of the
Company had a five-year life from the date of the grant.

                                       41
<PAGE>

9. Stock Options (continued)

The following schedule shows the activity in each of these plans for the past
three years:

<TABLE>
<CAPTION>
                                       Previous
                                    Employees' Plan                 Employees' Plan                 Directors' Plan
                               ------------------------------------------------------------------------------------------
                                Number of       Weighted        Number of       Weighted       Number of       Weighted
                                 Shares        Avg Price         Shares        Avg Price         Shares        Avg Price
                               --------------------------     ----------------------------    ---------------------------
<S>                            <C>             <C>            <C>              <C>            <C>              <C>
Options outstanding at
 July 31, 1996                   130,514         $14.21           25,272         $28.34            4,375         $27.75
     Granted                           -              -           25,800          38.34            4,375          45.13
     Exercised                   (36,950)         12.11           (3,275)         28.34                -              -
     Forfeited                    (1,836)         24.20           (2,293)         33.31                -              -
                               ---------                      ----------                      ----------
Options outstanding at
 July 31, 1997                    91,728          14.86           45,504          33.70            8,750          36.44
     Granted                           -              -          140,000          16.43            4,375          27.69
     Exercised                   (43,250)          6.95             (500)         19.00                -              -
     Forfeited                    (7,086)         28.69           (7,700)         35.05                -              -
                               ---------                      ----------                      ----------
Options outstanding at
 July 31, 1998                    41,392          20.99          177,304          19.93           13,125          33.52
     Granted                           -              -          437,000           9.66            6,491          12.96
     Exercised                    (4,844)          4.67                -              -                -              -
     Forfeited                    (2,286)         25.42           (9,518)         33.08                -              -
                               ---------                      ----------                      ----------
Options outstanding at
 July 31, 1999                    34,262          23.00          604,786          12.30           19,616          26.72
                               =========                      ==========                      ==========
</TABLE>

The following schedule shows the exercise prices, the quantities, and the
weighted average remaining contractual lives for all options outstanding and
exercisable at July 31, 1999:

<TABLE>
<CAPTION>
                                          Weighted Average       Number of Options          Weighted Average
                                           Exercise Price           Outstanding          Remaining Life (years)
                                         ------------------------------------------------------------------------
<S>                                      <C>                     <C>                     <C>
Previous Employees' Plan
  $19.00 - $30.00                              $23.00                 34,262                     3.0
Employees' Plan
  $8.31  - $13.81                                9.66                437,000                     9.3
  $14.19 - $19.06                               16.43                140,000                     8.9
  $28.00 - $37.88                               33.06                 27,786                     6.8
Directors' Plan
  $8.56- $13.81                                 12.96                  6,491                     9.5
  $27.69 - $45.13                               33.52                 13,125                     7.5
</TABLE>

                                       42
<PAGE>

9.  Stock Options (continued)

If fair value accounting under Statement No. 123 had been adopted as of the
beginning of fiscal year 1996, the pro forma effects on net earnings and
earnings per share, as calculated using the Black-Scholes option-pricing model,
would have been as follows:

<TABLE>
<CAPTION>
                                              1999                  1998                   1997
                                         -----------------------------------------------------------
<S>                                      <C>                    <C>                      <C>
Estimated fair value per share of
  options granted to:
    Employees                             $4.67-$7.44           $ 5.70-$7.70             $   14.52
    Directors                             $4.74-$7.44           $      11.07             $   17.40

Effect on net earnings                    $  (547,221)          $   (128,000)            $(434,000)
Effect on basic and diluted
  earnings per share                      $     (0.03)          $      (0.01)            $   (0.02)

Assumptions:
  Annualized dividend yield                      0.70%                  0.70%                 0.70%
  Common stock price volatility                  62.1%                  39.0%                35.40%
  Risk-free rate of return                 4.41%-5.93%           5.39%- 5.65%                 5.87%
  Expected option term (years)                    5.0                    5.0                   5.0
</TABLE>


10. Segment Information and Major Customers

The Company operates primarily in two industry segments, automotive and
aerospace.  Financial information for each segment and major customers is
summarized as follows (in thousands):

<TABLE>
<CAPTION>
                                                               1999
                                          --------------------------------------------
                                           Automotive        Aerospace         Total
                                          --------------------------------------------
    <S>                                   <C>               <C>             <C>
    Net sales                              $203,963         $44,842         $248,805
    Operating profit (loss)                  (3,549)          4,076              527
    Identifiable assets                     252,556          45,802          298,358
    Depreciation and
     amortization expenses                   22,916           1,175           24,091
    Capital expenditures                     15,730           1,611           17,341
</TABLE>

                                       43
<PAGE>

10. Segment Information and Major Customers (continued)

<TABLE>
<CAPTION>
                                                                   1998
                                             ----------------------------------------------
                                              Automotive         Aerospace         Total
                                             ----------------------------------------------
<S>                                          <C>                 <C>              <C>
    Net sales                                  $195,891           $49,484         $245,375
    Operating profit (loss)                      (8,765)            3,177           (5,588)
    Identifiable assets                         276,063            52,696          328,759
    Depreciation and
      amortization expense                       20,167             1,246           21,413
    Capital expenditures                         47,577             1,408           48,985
</TABLE>

<TABLE>
<CAPTION>
                                                                   1997
                                             ----------------------------------------------
                                              Automotive         Aerospace         Total
                                             ----------------------------------------------
    <S>                                      <C>                 <C>              <C>
    Net sales                                  $168,869           $42,688         $211,557
    Operating profit                             45,522             4,037           49,559
    Identifiable assets                         275,153            56,403          331,556
    Depreciation and
       amortization expense                      13,842             1,755           15,597
    Capital expenditures                         85,304             1,893           87,197
</TABLE>

The automotive segment includes the design, development and manufacture of
propellant-actuated devices for use in automotive safety products.  The products
currently in production are inflators and electric initiators which are sold to
automotive module and inflator manufacturers.  The aerospace segment primarily
includes the manufacture and sale of propellant and explosive-actuated devices
for the U.S. government and prime contractors of the U.S. government and foreign
governments, and the manufacture and sale of similar explosive-actuated devices
for commercial aircraft.  Customer payments of accounts receivable are
reasonably prompt and collateral is not required.

                                       44
<PAGE>

10. Segment Information and Major Customers (continued)

Customers representing 10% or more of consolidated net sales are as follows:

<TABLE>
<CAPTION>
                                           1999         1998         1997
                                         ----------------------------------
    <S>                                  <C>            <C>          <C>
    Takata Corporation                       30%         33%          24%
    Daicel Chemical Industries               11%         12%           7%
    Delphi Interior & Lighting               20%         15%          18%
</TABLE>

Sales to foreign customers were 44%, 48%, and 38%, of consolidated net sales for
the years 1999, 1998 and 1997, respectively, and consisted primarily of sales to
Asian automotive module and inflator manufacturers.  The Company ships product
to its Asian automotive customers' manufacturing operations located both in the
United States and Asia.

Accounts receivable are summarized as follows (in thousands):

<TABLE>
<CAPTION>
                                              1999             1998
                                            ------------------------
    <S>                                     <C>              <C>
    Automotive                              $27,812          $30,366
    Aerospace                                 7,424           13,632
                                            ------------------------
                                            $35,236          $43,998
                                            ========================
</TABLE>

                                       45
<PAGE>

11. Quarterly Results of Operations (Unaudited)

<TABLE>
<CAPTION>
                                                       October 31      January 31        April 30        July 31
                                                   ----------------------------------------------------------------
                                                                    (in thousands, except share data)
1999
- ----
<S>                                                <C>                 <C>               <C>             <C>
Net sales                                                  $56,793          $59,434        $ 66,700         $65,878
Gross profit (loss)                                          1,509            2,871           5,969           7,505
Net earnings (loss)                                         (2,716)          (1,001)            324             985
Earnings (loss) per share--basic and diluted               $ (0.13)         $ (0.05)       $   0.02         $  0.05

1998
- ----

Net sales
Gross profit (loss)                                        $57,335          $59,414        $ 63,592         $65,034
Earnings (loss) before cumulative effect of                 10,164            8,109         (12,908)          1,439
  change in accounting principle
Cumulative effect of change in accounting
  principle                                                  4,632            2,378         (14,925)         (1,361)
Net earnings (loss)
                                                            10,040                -               -               -
Earnings (loss) per  share before cumulative                (5,408)           2,378         (14,925)         (1,361)
  effect of change in accounting principle--basic
  and diluted
Cumulative effect of change in accounting
  principle--basic and diluted
                                                           $  0.23          $  0.12        $  (0.72)        $ (0.08)
 Earnings (loss) per share--basic and diluted
                                                           $ (0.49)               -               -               -
                                                           $ (0.26)         $  0.12        $  (0.72)        $ (0.08)
</TABLE>

During the quarter ended July 31, 1999, the Company received a $2.8 million
royalty payment net of tax related to the technology transfer agreement with
Daicel.  The royalty payment was recognized as other income ratably over the
year ended July 31, 1999.  During the quarters ended July 31, 1998, the Company
recorded other income of $1.8 million net of tax, or $0.09 per share, related to
royalty payments received under the technology transfer agreement with Daicel.

During the quarter ended April 30, 1998, the Company recorded one-time charges
of $17.2 million net of tax, or ($0.84) per share, related to inventory
adjustments, disposal of early production inflators, domestic initiator
consolidation, settlement of a legal claim, inflator equipment obsolescence, and
aerospace inventory obsolescence.

The Company adopted SOP 98-5, Reporting on the Costs of Start-up Activities, as
of August 1, 1997, which was accounted for as a cumulative effect of change in
accounting principle.

                                       46
<PAGE>

Item 9 -  Changes In And Disagreements With Accountants On Accounting And
- -------------------------------------------------------------------------
Financial Disclosure
- --------------------

Not applicable

                                       47
<PAGE>

                                   PART III

Item 10 - Directors And Executive Officers Of The Registrant
- ------------------------------------------------------------

The information required by this item will appear in, and is incorporated by
reference from, the Registrant's definitive proxy statement for its 2000 annual
shareholders' meeting to be filed with the Securities and Exchange Commission
prior to November 29, 1999.

Item 11 - Executive Compensation
- --------------------------------

The information required by this item will appear in, and is incorporated by
reference from, the Registrant's definitive proxy statement for its 2000 annual
shareholders' meeting to be filed with the Securities and Exchange Commission
prior to November 29, 1999.

Item 12 - Security Ownership Of Certain Beneficial Owners And Management
- -------------------------------------------------------------------------

The information required by this item will appear in, and is incorporated by
reference from, the Registrant's definitive proxy statement for its 2000 annual
shareholders' meeting to be filed with the Securities and Exchange Commission
prior to November 29, 1999.

Item 13 - Certain Relationships And Related Transactions
- --------------------------------------------------------

The information required by this item, if any, will appear in, and is
incorporated by reference from, the Registrant's definitive proxy statement for
its 2000 annual shareholders' meeting to be filed with the Securities and
Exchange Commission prior to November 29, 1999.

                                       48
<PAGE>

                                    PART IV

Item 14 - Exhibits, Financial Statement Schedules And Reports On Form 8-K
- -------------------------------------------------------------------------

(a)  Documents filed as a part of this report:

     (1)  Financial Statements:
          Report of Independent Auditors

               Consolidated Balance Sheets - July 31, 1999 and 1998

               Consolidated Statements of Operations
               Years ended July 31, 1999, 1998, and 1997

               Consolidated Statements of Stockholders' Equity
               Years ended July 31, 1999, 1998, and 1997

               Consolidated Statements of Cash Flows
               Years ended July 31, 1999, 1998, and 1997

               Notes to Consolidated Financial Statements

     (2)  Financial Statement Schedules required to be filed by Item 8 of Form
          10-K and by paragraph (d) of this Item 14:

               The schedules for which provision is made in the applicable
               accounting regulation of the Securities and Exchange Commission
               are not required under the related instructions or are
               inapplicable, and therefore, have been omitted.

     (3)  Exhibits required to be filed by Item 601 of Regulation S-K and
          paragraph (c) of this Item 14:

          Exhibit 3.1 -  Articles of Incorporation, as amended (filed herewith).

          Exhibit 3.2 -  By-laws, as amended (filed herewith).

          Exhibit 10.1 - Amended and Restated Revolving Credit Agreement, dated
                         April 10, 1998 (incorporated by reference from the
                         Company's Form 10-Q for the period ended May 1, 1998).

          Exhibit 10.2 - First Amendment to Amended and Restated Revolving
                         Credit Agreement dated June 11, 1998 (incorporated by
                         reference from the Company's Form 10-K for the period
                         ended July 31, 1998).

                                       49
<PAGE>

          Exhibit 10.3 -  Second Amendment to Amended and Restated Revolving
                          Credit Agreement dated December 10, 1998 (incorporated
                          by reference from the Company's Form 10-Q for the
                          period ended October 30, 1998).

          Exhibit 10.4 -  Retirement Agreement dated May 15, 1990 between the
                          Company and Charles B. Kafadar (filed herewith).

          Exhibit 10.5 -  Rights Agreement dated March 25, 1998 between the
                          Company and Chase Mellon Shareholder Services, L.L.C.
                          (incorporated by reference from the Company's Form 8-A
                          filed April 8, 1998).

          Exhibit 10.6 -  First Amendment to Rights Agreement dated February 19,
                          1999 between the Company and Chase Mellon Shareholder
                          Services, L.L.C. (incorporated by reference from the
                          Company's Form 8-K filed February 19, 1999).

          Exhibit 10.7 -  Second Amendment to Rights Amendment dated August 23,
                          1999 among the Company, Chase Mellon Shareholder
                          Services, L.L.C. and LaSalle Bank National Association
                          (incorporated by reference from the Company's Form 8-K
                          filed August 24, 1999).

          Exhibit 10.8 -  OEA, Inc. 1997 Employee Stock Purchase Plan
                          (incorporated by reference from the Company's
                          Definitive Proxy Statement on Schedule 14A filed
                          November 28, 1997).

          Exhibit 10.9 -  OEA, Inc. Employee's Stock Option Plan (incorporated
                          by reference from the Company's Form S-8 filed
                          November 11, 1998).

          Exhibit 10.10 - OEA, Inc. Nonemployee Director's Stock Option Plan
                          (incorporated by reference from the Company's Form S-8
                          filed November 11, 1998).

          Exhibit 10.11 - OEA, Inc. Director's Compensation Plan (incorporated
                          by reference from the Company's Definitive Proxy
                          Statement on Schedule 14A filed December 15, 1998).

          Exhibit 10.12 - Form of Change of Control Employment Agreement (filed
                          herewith).

                                      50
<PAGE>

          Exhibit 21 -  During fiscal year 1999, the Registrant was the parent
                        company of each of the following described companies:

<TABLE>
<CAPTION>
                                                                    Percent of Outstanding
                               Corporation                          Stock Owned by Parent
                               -----------                          ----------------------
          <S>                                                       <C>
          OEA Aerospace, Inc. a California corporation, which               100%
          owns 100% of Aerotest Operations, Inc., a California
          corporation

          OEA Europe S.A.R.L., a corporation in France                      100%
</TABLE>

          The above entities are included in the consolidated financial
          statements of the Registrant being submitted herewith.

          Exhibit 23 -  Consent of Ernst & Young LLP

          Exhibit 27 -  Financial Data Schedule

(b)  Reports on Form 8-K during the quarter ended July 31, 1999.

     None

                                       51
<PAGE>

                                  SIGNATURES
                                  ----------

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

Date:  October 15, 1999

                                        OEA, INC.
                                        Registrant


                                        By /s/ Robert J. Schultz
                                          ------------------------------------
                                          Robert J. Schultz, Chairman

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

Directors and Officers
- ----------------------


/s/ Robert J. Schultz                   /s/ Charles B. Kafadar
__________________________________      ______________________________________
Robert J. Schultz, Chairman             Charles B. Kafadar, CEO, Principal
                                        Executive Officer, and Director

/s/ George S. Ansell                    /s/ Philip E. Johnson
__________________________________      ______________________________________
George S. Ansell, Director              Philip E. Johnson, Director


/s/ Donald E. Miller                    /s/ J. Thompson McConathy
__________________________________      ______________________________________
Donald E. Miller, Director              J. Thompson McConathy, Vice President
                                        Finance and Principal Financial Officer

/s/ Jepson S. Fuller
__________________________________
Jepson S. Fuller, Controller and
Principal Accounting Officer

                                       52

<PAGE>

                                                                     Exhibit 3.1

                         CERTIFICATE OF INCORPORATION
                                      OF
                                   OEA, INC.

         1. The name of the corporation is

                                    OEA, INC.

         2. The address of its registered office in the State of Delaware is No.
100 West Tenth Street, in the City of Wilmington, County of New Castle. The name
of its registered agent at such address is The Corporation Trust Company.

         3. The nature of the business or purposes to be conducted or promoted
is:

         To engage in any lawful act or activity for which corporations may be
organized under the General Corporation Law of Delaware.

         To manufacture, purchase or otherwise acquire, invest in, own,
mortgage, pledge, sell, assign and transfer or otherwise dispose of, trade, deal
in and deal with goods, wares and merchandise and personal property of every
class and description.

         To acquire, and pay for in cash, stock or bonds of this corporation or
otherwise, the good will, rights, assets and property, and to undertake or
assume the whole or any part of the obligations or liabilities of any person,
firm, association or corporation.

         To acquire, hold, use, sell, assign, lease, grant licenses in respect
of, mortgage or otherwise dispose of letters patent of the United States or any
foreign country, patent rights, licenses and privileges, inventions,
improvements and processes, copyrights, trade-marks and trade names, relating to
or useful in connection with any business of this corporation.

         To acquire by purchase, subscription or otherwise, and to receive,
hold, own, guarantee, sell, assign, exchange, transfer, mortgage, pledge or
otherwise dispose of or deal in and with any of the shares of the capital stock,
or any voting trust certificates in respect of the shares of capital stock,
scrip, warrants, rights, bonds, debentures, notes, trust receipts, and other
securities, obligations, choses in action and evidences of indebtedness or
interest issued or created by any corporations, joint stock companies,
syndicates, associations, firms, trusts or persons, public or private, or by the
government of the United States of America, or by any foreign government, or by
any state, territory, province, municipality or other political subdivision or
by any governmental agency, and as owner thereof to possess and exercise all the
rights, powers and privileges of ownership, including the right to execute
consents and vote thereon, and to do any and all acts and things necessary or
advisable for the preservation, protection, improvement and enhancement in value
thereof.

         To borrow or raise moneys for any of the purposes of the corporation
and, from time to time without limit as to amount, to draw, make, accept,
endorse, execute and issue promissory notes, drafts, bills of exchange,
warrants, bonds, debentures and other negotiable or non-negotiable instruments
and evidences of indebtedness, and to secure the payment of any thereof and of
the interest thereon by mortgage upon or pledge, conveyance or assignment in
trust of the whole or any part of the property of the corporation, whether at
the time owned or thereafter acquired, and to sell, pledge or otherwise dispose
of such bonds or other obligations of the corporation for its corporate
purposes.

         To purchase, receive, take by grant, gift, devise, bequest or
otherwise, lease, or otherwise acquire, own, hold, improve, employ, use and
otherwise deal in and with real or personal property, or any interest therein,
wherever situated, and to sell, convey, lease, exchange, transfer or otherwise
dispose of, or mortgage or pledge, all or any of the corporation's property and
assets, or any interest therein, wherever situated.

         In general, to possess and exercise all the powers and privileges
granted by the General Corporation Law of Delaware or by any other law of
Delaware or by this certificate of incorporation together with any powers
incidental thereto, so far as such powers and privileges are necessary or
convenient to the conduct, promotion or attainment of the business or purposes
of the corporation.

         The business and purposes specified in the foregoing clauses shall,
except where otherwise expressed, be in nowise limited or restricted by
reference to, or inference from, the terms of any other clause in this
certificate of incorporation, but the business and purposes specified in each of
the foregoing clauses of this article shall be regarded as independent business
and purposes.
<PAGE>

         4. The total number of shares of stock which the corporation shall have
authority to issue is five million (5,000,000) shares of Common Stock of the par
value of Ten Cents ($0.10) each, amounting in the aggregate to Five Hundred
Thousand Dollars ($500,000.00).

         5. The name and mailing address of each incorporator is as follows:

          NAME                                             MAILING ADDRESS

         B. J. Consono                                     100 West Tenth Street
                                                           Wilmington, Delaware

         F. J. Obara, Jr.                                  100 West Tenth Street
                                                           Wilmington, Delaware

         J. L. Rivera                                      100 West Tenth Street
                                                           Wilmington, Delaware

         6. The corporation is to have perpetual existence.

         7. In furtherance and not in limitation of the powers conferred by
statute, the board of directors is expressly authorized:

         To make, alter or repeal the by-laws of the corporation.

         To authorize and cause to be executed mortgages and liens upon the real
and personal property of the corporation.

         To set apart out of any of the funds of the corporation available for
dividends a reserve or reserves for any proper purpose and to abolish any such
reserve in the manner in which it was created.

         By a majority of the whole board, to designate one or more committees,
each committee to consist of one or more of the directors of the corporation.
The board may designate one or more directors as alternate members of any
committee, who may replace any absent or disqualified member at any meeting of
the committee. The by-laws may provide that in the absence or disqualification
of a member of a committee, the member or members thereof present at any meeting
and not disqualified from voting, whether or not he or they constitute a quorum,
may unanimously appoint another member of the board of directors to act at the
meeting in the place of any such absent or disqualified member. Any such
committee, to the extent provided in the resolution of the board of directors,
or in the by-laws of the corporation, shall have and may exercise all the powers
and authority of the board or directors in the management of the business and
affairs of the corporation, and may authorize the seal of the corporation to be
affixed to all papers which may require it; but no such committee shall have the
power or authority in reference to amending the certificate of incorporation,
adopting an agreement of merger or consolidation, recommending to the
stockholders the sale, lease or exchange of all or substantially all of the
corporation's property and assets, recommending to the stockholders a
dissolution of the corporation or a revocation of a dissolution, or amending the
by-laws of the corporation; and, unless the resolution or by-laws, expressly so
provide, no such committee shall have the power or authority to declare a
dividend or to authorize the issuance of stock.

         When and as authorized by the stockholders in accordance with statute,
to sell, lease or exchange all or substantially all of the property and assets
of the corporation, including its good will and its corporate franchises, upon
such terms and conditions and for such consideration, which may consist in whole
or in part of money or property including shares of stock in, and/or other
securities of, any other corporation or corporations, as its board of directors
shall deem expedient and for the best interests of the corporation.

         8.  Whenever a compromise or arrangement is proposed between this
corporation and its creditors or any class of them and/or between this
corporation and its stockholders or any class of them, any court of equitable
jurisdiction within the State of Delaware may, on the application in a summary
way of this corporation or of any creditor or stockholder thereof, or on the
application of any receiver or receivers appointed for this corporation under
the provisions of section 291 of Title 8 of the Delaware Code or on the
application of trustees in dissolution or of any receiver or receivers appointed
for this corporation under the provisions of section 279 Title 8 of the Delaware
Code order a meeting of the creditors or class of creditors, and/or of the
stockholders or class of stockholders of this corporation, as the case may be,
to be summoned in such manner as the said court directs. If a majority in number
representing three-fourths in value of the creditors or class of creditors,
and/or of the stockholders or class of stockholders of this corporation, as the
case may be, agree to any compromise or arrangement and to any reorganization of
this corporation as consequence of such compromise or arrangement, the said
compromise or arrangement and the said reorganization shall, if sanctioned by
<PAGE>

the court to which the said application has been made, be binding on all the
creditors or class of creditors, and/or on all the stockholders or class of
stockholders, of this corporation, as the case may be, and also on this
corporation.

         9. Meetings of stockholders may be held within or without the State of
Delaware, as the by-laws may provide. The books of the corporation may be kept
(subject to any provision contained in the statutes) outside the State of
Delaware at such place or places as may be designated from time to time by the
board of directors or in the by-laws of the corporation. Elections of directors
need not be by written ballot unless the by-laws of the corporation shall so
provide.

         10.  The corporation reserves the right to amend, alter, change or
repeal any provision contained in this certificate of incorporation, in the
manner now or hereafter prescribed by statute, and all rights conferred upon
stockholders herein are granted subject to this reservation.


         WE, THE UNDERSIGNED, being each of the incorporators hereinbefore
named, for the purpose of forming a corporation pursuant to the General
Corporation Law of the State of Delaware, do make this certificate, hereby
declaring and certifying that this is our act and deed and the facts herein
stated are true, and accordingly have hereunto set our hands this 1st day of
October, 1969.

                                                                B. J. Consono

                                                                F. J. Obara, Jr.

                                                                J. L. Rivera

  STATE OF DELAWARE                     )
                                        )  ss:
  COUNTY OF NEW CASTLE                  )

         BE IT REMEMBERED that on this 1st day of October, 1969, personally came
before me, a Notary Public for the State of Delaware, B. J. Consono, F. J.
Obara, Jr. and J. L. Rivera all of the parties to the foregoing certificate of
incorporation, known to me personally to be such, and severally acknowledged the
said certificate to be the act and deed of the signers respectively and that the
facts stated therein are true.

         GIVEN under my hand and seal of office the day and year aforesaid.



                                                                 A. Dana Atwell
                                                                 Notary Public

<PAGE>

                                                                     Exhibit 3.2

                                   OEA, INC.
                         AMENDED AND RESTATED BY-LAWS
                          (Adopted January 14, 1999)

                                   ARTICLE I
                                    OFFICES

         Section 1. The registered office of the corporation shall be in the
City of Wilmington, County of New Castle, State of Delaware.

         Section 2. The corporation may also have offices at such other places
both within and without the State of Delaware as the board of directors may from
time to time determine or the business of the corporation may require.

                                  ARTICLE II
                           MEETINGS OF STOCKHOLDERS

         Section 1. All meetings of the stockholders for the election of
directors shall be held in the City of Denver, State of Colorado, at such time
and place as may be fixed from time to time by the board of directors, or at
such other place either within or without the State of Delaware as shall be
designated from time to time by the board of directors and stated in the notice
of the meeting. Meetings of stockholders for any other purpose may be held at
such time and place, within or without the State of Delaware, as shall be stated
in the notice of the meeting or in a duly executed waiver of notice thereof.

         Section 2. The annual meeting of the stockholders of the corporation
shall be held on such date and at such place and time as may be fixed by
resolution of the Board of Directors.

         Section 3. Written or printed notice, stating the place, day and hour
of the meeting and the purpose or purposes for which the meeting is called,
shall be delivered by the corporation not less than ten (10) days nor more than
sixty (60) days before the date of the meeting, either personally or by mail, to
each stockholder of record entitled to vote at such meeting. Such further notice
shall be given as may be required by law. Any previously scheduled meeting of
the stockholders may be postponed, and any special meeting of the stockholders
may be canceled, by resolution of the Board of Directors upon public notice
given prior to the date previously scheduled for such meeting of stockholders.

         Section 4. The officer who has charge of the stock ledger of the
corporation shall prepare and make available, at least ten days before every
meeting of stockholders, a complete list of the stockholders entitled to vote at
the meeting, arranged in alphabetical order, and showing the address of each
stockholder and the number of shares registered in the name of each stockholder.
Such list shall be open to the examination of any stockholder for any purpose
germane to the meeting, during ordinary business hours, for a period of at least
ten days prior to the meeting, either at a place within the city where the
meeting is to be held, which place shall be specified in the notice of the
meeting, or, if not so specified, at the place where the meeting is to be held.
The list shall also be produced and kept at the time and place of the meeting
during the whole time thereof, and may be inspected by any stockholder who is
present.

         Section 5. Special meetings of the stockholders may be called only by
the Chairman of the Board, the President or by the Board of Directors pursuant
to a resolution adopted by a majority of the total number of directors which the
corporation would have if there were no vacancies.

         Section 6. (a) The Chairman of the meeting or holders of a majority of
the shares present in person or represented by proxy at a meeting may adjourn
such meeting of stockholders from time to time, whether or not a quorum is
present. No notice of the time and place of adjourned meetings need be given
except as required by law. The stockholders present at a duly called meeting at
which a quorum is present may continue to transact business until adjournment,
notwithstanding the withdrawal of enough stockholders to leave less than a
quorum.
                    (b) The Board of Directors by resolution shall appoint one
or more inspectors, which inspector or inspectors may include individuals who
serve the corporation in other capacities, including, without limitation, as
officers, employees, agents or representatives, to act at the meetings of
stockholders and make a written report thereof. One or more persons may be
designated as alternate inspectors to replace any inspector who fails to act. If
no inspector or alternate has been appointed to act or is able to act at a
meeting of stockholders, the Chairman of the meeting shall appoint one or more
inspectors to act at the meeting. Each inspector, before discharging his or her
duties, shall take and sign an oath faithfully to execute the duties of
inspector with strict impartiality and according to the best of his or her
ability. The inspectors shall have the duties prescribed by law.

                    (c) The Chairman of the meeting shall fix and announce at
the meeting the date and time of the opening and the closing of the polls for
each matter upon which the stockholders will vote at a meeting.

         Section 7. Business transacted at any special meeting of stockholders
shall be limited to the purposes stated in the notice.

         Section 8. The holders of a majority of the stock issued and
outstanding and entitled to vote thereat, present in person or represented by
proxy, shall constitute a quorum at all meetings of the stockholders for the
transaction of business except as otherwise provided by statute or by the
certificate of incorporation. If, however, such quorum shall not be present or
<PAGE>

represented at any meeting of the stockholders, the stockholders entitled to
vote thereat, present in person or represented by proxy, by vote of holders of a
majority of the shares present or represented, shall have power to adjourn the
meeting from time to time, without notice other than announcement at the
meeting, until a quorum shall be present or represented. At such adjourned
meeting at which a quorum shall be present or represented, any business may be
transacted which might have been transacted at the meeting as originally
notified.

         Section 9.  When a quorum is present at any meeting, the vote of the
holders of a majority of the stock having voting power present in person or
represented by proxy shall decide any question brought before such meeting,
unless the question is one upon which by express provision of the General
Corporation Law of the State of Delaware or of the certificate of incorporation
a different vote is required, in which case such express provision shall govern
and control the decision of such question.

         Section 10. Unless otherwise provided in the certificate of
incorporation, each stockholder shall at every meeting of the stockholders be
entitled to one vote in person or by proxy for each share of the capital stock
having voting power held by such stockholder, but no proxy shall be exercisable
after three years from its date, unless the proxy expressly provides for a
longer period.

         Section 11. (a) In order that the corporation may determine the
stockholders entitled to consent to corporate action in writing without a
meeting, the Board of Directors may fix a record date, which record date shall
not precede the date upon which the resolution fixing the record date is adopted
by the Board of Directors, and which date shall not be more than ten (10) days
after the date upon which the resolution fixing the record date is adopted by
the Board of Directors. Any stockholder of record seeking to have the
stockholders authorize or take corporate action by written consent shall, by
written notice to the Secretary, request the Board of Directors to fix a record
date. The Board of Directors shall promptly, but in all events within ten (10)
days after the date on which such a request is received, adopt a resolution
fixing the record date (unless a record date has previously been fixed by the
Board of Directors pursuant to the first sentence of this Section 11(a) of this
Article II). If no record date has been fixed by the Board of Directors pursuant
to the first sentence of this Section 11(a) of this Article II or otherwise
within ten (10) days of the date on which such a request is received, the record
date for determining stockholders entitled to consent to corporate action in
writing without a meeting, when no prior action by the Board of Directors is
required by applicable law, shall be the first date on which a signed written
consent setting forth the action taken or proposed to be taken is delivered to
the corporation by delivery to its registered office in Delaware, its principal
place of business, or to any officer or agent of the corporation having custody
of the book in which proceedings of meetings of stockholders are recorded.
Delivery shall be by hand or by certified or registered mail, return receipt
requested. If no record date has been fixed by the Board of Directors and prior
action by the Board of Directors is required by applicable law, the record date
for determining stockholders entitled to consent to corporate action in writing
without a meeting shall be at the close of business on the date on which the
Board of Directors adopts the resolution taking such prior action.

                     (b) In the event of the delivery, in the manner provided by
Section 11(a) of this Article II, to the corporation of the requisite written
consent or consents to take corporate action and/or any related revocation or
revocations, the corporation shall engage independent inspectors of elections
for the purpose of promptly performing a ministerial review of the validity of
the consents and revocations. For the purpose of permitting the inspectors to
perform such review, no action by written consent without a meeting shall be
effective until such date as the independent inspectors certify to the
corporation that the consents delivered to the corporation in accordance with
Section 11(a) of this Article II represent at least the minimum number of votes
that would be necessary to take the corporate action. Nothing contained in this
Section 11(b) shall in any way be construed to suggest or imply that the Board
of Directors or any stockholder shall not be entitled to contest the validity of
any consent or revocation thereof, whether before or after such certification by
the independent inspectors, or to take any other action (including, without
limitation, the commencement, prosecution, or defense of any litigation with
respect thereto, and the seeking of injunctive relief in such litigation).

                     (c) Every written consent shall bear the date of signature
of each stockholder who signs the consent and no written consent shall be
effective to take the corporate action referred to therein unless, within sixty
(60) days of the date of the earliest dated written consent delivered in
accordance with Section 11(a) of this Article II, a written consent or consents
signed by a sufficient number of holders to take such action are delivered to
the corporation in the manner prescribed in Section 11(a) of this Article II.

         Section 12. (a) (1) Nominations of persons for election to the Board of
Directors of the corporation and the proposal of business to be considered by
the stockholders may be made at an annual meeting of stockholders (A) pursuant
to the corporation's notice of meeting, (B) by or at the direction of the Board
of Directors or (C) by any stockholder of the corporation who was a stockholder
of record at the time of giving of notice provided for in this By-Law, who is
entitled to vote at the meeting and who complies with the notice procedures set
<PAGE>

forth in this By-Law.

                      (2) For nominations or other business to be properly
brought before an annual meeting by a stockholder pursuant to clause (C) of
paragraph (a)(1) of this By-Law, the stockholder must have given timely notice
thereof in writing to the Secretary of the corporation and such other business
must otherwise be a proper matter for stockholder action. To be timely, a
stockholder's notice shall be delivered to the Secretary at the principal
executive offices of the corporation not later than the close of business on the
60th day nor earlier than the close of business on the 90th day prior to the
first anniversary of the preceding year's annual meeting; provided, however,
that in the event that the date of the annual meeting is more than 30 days
before or more than 60 days after such anniversary date, notice by the
stockholder to be timely must be so delivered not earlier than the close of
business on the 90th day prior to such annual meeting and not later than the
close of business on the later of the 60th day prior to such annual meeting or
the 10th day following the day on which public announcement of the date of such
meeting is first made by the corporation. In no event shall the public
announcement of an adjournment of an annual meeting commence a new time period
for the giving of a stockholder's notice as described above. Such stockholder's
notice shall set forth (A) as to each person whom the stockholder proposes to
nominate for election or reelection as a director all information relating to
such person that is required to be disclosed in solicitations of proxies for
election of directors in an election contest, or is otherwise required, in each
case pursuant to Regulation 14A under the Securities Exchange Act of 1934, as
amended (the "Exchange Act") and Rule 14a-11 thereunder (including such person's
written consent to being named in the proxy statement as a nominee and to
serving as a director if elected); (B) as to any other business that the
stockholder proposes to bring before the meeting, a brief description of the
business desired to be brought before the meeting, the reasons for conducting
such business at the meeting and any material interest in such business of such
stockholder and the beneficial owner, if any, on whose behalf the proposal is
made; and (C) as to the stockholder giving the notice and the beneficial owner,
if any, on whose behalf the nomination or proposal is made (i) the name and
address of such stockholder, as they appear on the corporation's books, and of
such beneficial owner and (ii) the class and number of shares of the corporation
which are owned beneficially and of record by such stockholder and such
beneficial owner.

                      (3) Notwithstanding anything in the second sentence of
paragraph (a)(2) of this By-Law to the contrary, in the event that the number of
directors to be elected to the Board of Directors of the corporation is
increased and there is no public announcement by the corporation naming all of
the nominees for director or specifying the size of the increased Board of
Directors at least 70 days prior to the first anniversary of the preceding
year's annual meeting, a stockholder's notice required by this By-Law shall also
be considered timely, but only with respect to nominees for any new positions
created by such increase, if it shall be delivered to the Secretary at the
principal executive offices of the corporation not later than the close of
business on the 10th day following the day on which such public announcement is
first made by the corporation.

                  (b) Only such business shall be conducted at a special meeting
of stockholders as shall have been brought before the meeting pursuant to the
corporation's notice of meeting. Nominations of persons for election to the
Board of Directors may be made at a special meeting of stockholders at which
directors are to be elected pursuant to the corporation's notice of meeting (1)
by or at the direction of the Board of Directors or (2) provided that the Board
of Directors has determined that directors shall be elected at such meeting, by
any stockholder of the corporation who is a stockholder of record at the time of
giving of notice provided for in this By-Law, who shall be entitled to vote at
the meeting and who complies with the notice procedures set forth in this
By-Law. In the event the corporation calls a special meeting of stockholders for
the purpose of electing one or more directors to the Board of Directors, any
such stockholder may nominate a person or persons (as the case may be), for
election to such position(s) as specified in the corporation's notice of
meeting, if the stockholder's notice required by paragraph (a)(2) of this By-Law
shall be delivered to the Secretary at the principal executive offices of the
corporation not earlier than the close of business on the 90th day prior to such
special meeting and not later than the close of business on the later of the
60th day prior to such special meeting or the 10th day following the day on
which public announcement is first made of the date of the special meeting and
of the nominees proposed by the Board of Directors to be elected at such
meeting. In no event shall the public announcement of an adjournment of a
special meeting commence a new time period for the giving of a stockholder's
notice as described above.

                  (c) (1) Only such persons who are nominated in accordance with
the procedures set forth in this By-Law shall be eligible to serve as directors
and only such business shall be conducted at a meeting of stockholders as shall
have been brought before the meeting in accordance with the procedures set forth
in this By-Law. Except as otherwise provided by law, the Certificate of
Incorporation or these By-Laws, the Chairman of the meeting shall have the power
and duty to determine whether a nomination or any business proposed to be
brought before the meeting was made or proposed, as the case may be, in
<PAGE>

accordance with the procedures set forth in this By-Law and, if any proposed
nomination or business is not in compliance with this By-Law, to declare that
such defective proposal or nomination shall be disregarded.

                    (2) For purposes of this By-Law, "public announcement" shall
mean disclosure in a press release reported by the Dow Jones News Service,
Associated Press or comparable national news service or in a document publicly
filed by the corporation with the Securities and Exchange Commission pursuant to
Section 13, 14 or 15(d) of the Exchange Act.

                    (3) Notwithstanding the foregoing provisions of this By-Law,
a stockholder shall also comply with all applicable requirements of the Exchange
Act and the rules and regulations thereunder with respect to the matters set
forth in this By-Law. Nothing in this By-Law shall be deemed to affect any
rights of stockholders to request inclusion of proposals in the corporation's
proxy statement pursuant to Rule 14a-8 under the Exchange Act.

                                  ARTICLE III
                                   DIRECTORS

         Section 1. The number of directors shall be fixed by the Board of
Directors from time to time. Each director shall hold office until his successor
is duly elected and qualified.

         Section 2. Subject to applicable law, vacancies resulting from death,
resignation, retirement, disqualification, removal from office or other cause,
and newly created directorships resulting from any increase in the authorized
number of directors, may be filled only by the affirmative vote of a majority of
the remaining directors, though less than a quorum of the Board of Directors.

         Section 3. The business of the corporation shall be managed by its
board of directors, which may exercise all such powers of the corporation and do
all such lawful acts and things as are not by the General Corporation Law of the
State of Delaware or by the certificate of incorporation or by these by-laws
directed or required to be exercised or done by the stockholders.

         Section 4. The chairman shall be the chairman of the board of directors
of the corporation, and shall preside at all meetings of the board of directors
and stockholders, and shall see that all orders and resolutions of the board of
directors are carried into effect. He may execute bonds, mortgages and other
contracts requiring a seal, under the seal of the corporation, except where
required or permitted by law to be otherwise signed and executed and except
where the signing and execution thereof shall be expressly delegated by the
board of directors to some other officer or agent of the corporation.

                      MEETINGS OF THE BOARD OF DIRECTORS

         Section 5.  The board of directors of the corporation may hold
meetings, both regular and special, either within or without the State of
Delaware.

         Section 6.  The first meeting of each newly elected board of directors
shall be held immediately following the annual meeting, unless otherwise
scheduled by the chairman of the board, the president or a majority of the
directors, and no notice of such meeting shall be necessary to the newly elected
directors in order legally to constitute the meeting, provided a quorum shall be
present. In the event of the failure of the stockholders to fix the time or
place of such first meeting of the newly elected board of directors, or in the
event such meeting is not held at the time and place so fixed by the
stockholders, the meeting may be held at such time and place as shall be
specified in a notice given as hereinafter provided for special meetings of the
board of directors, or as shall be specified in a written waiver signed by all
of the directors.

         Section 7.  Regular meetings of the board of directors may be held
without notice at such time and at such place as shall from time to time be
determined by the board.

         Section 8.  Special meetings of the board may be called by the chairman
or the president on one day's notice to each director, either personally, by
telephone, by mail or by telegram; special meetings shall be called by the
chairman, president or secretary in like manner and on like notice on the
written request of two directors.

         Section 9.  At all meetings of the board a majority of the directors
shall constitute a quorum for the transaction of business, and the act of a
majority of the directors present at any meeting at which there is a quorum
shall be the act of the board of directors, except as may be otherwise
specifically provided by the General Corporation Law of the State of Delaware or
by the certificate of incorporation. If a quorum shall not be present at any
meeting of the board of directors, the directors present thereat may adjourn the
meeting from time to time, without notice other than announcement at the
meeting, until a quorum shall be present.

         Section 10. Unless otherwise restricted by the certificate of
incorporation or these by-laws, any action required or permitted to be taken at
any meeting of the board of directors or of any committee thereof may be taken
without a meeting, if all members of the board or committee, as the case may be,
consent thereto in writing, and the writing or writings are filed with the
minutes of proceedings of the board or committee.

         Section 11. Unless otherwise restricted by the certificate of
incorporation or these by-laws, members of the board of directors, or any
committee designated by the board of directors, may participate in a meeting of
<PAGE>

the board of directors, or any committee, by means of conference telephone or
similar communications equipment by means of which all persons participating in
the meeting can hear each other, and such participation in a meeting shall
constitute presence in person at the meeting, provided that notice of such
meeting shall have been duly given as required herein, and that a quorum is
participating.

                            COMMITTEES OF DIRECTORS

         Section 12. The board of directors may, by resolution passed by a
majority of the whole board, designate one or more committees, each committee to
consist of one or more of the directors of the corporation. The board may
designate one or more directors as alternate members of any committee, who may
replace any absent or disqualified member at any meeting of the committee. A
majority of the members of any such committee shall constitute a quorum for the
conduct of business.

         In the absence or disqualification of a member of a committee, the
member or members thereof present at any meeting and not disqualified from
voting, whether or not he or they constitute a quorum, may unanimously appoint
another member of the board of directors to act at the meeting in the place of
any such absent or disqualified member.

         Any such committee, to the extent provided in the resolution of the
board of directors establishing such committee, shall have and may exercise all
the powers and authority of the board of directors in the management of the
business and affairs of the corporation, and may authorize the seal of the
corporation to be affixed to all papers which may require it; but no such
committee shall have the power or authority in reference to amending the
certificate of incorporation, adopting an agreement of merger or consolidation,
recommending to the stockholders the sale, lease or exchange of all or
substantially all of the corporation's property and assets, recommending to the
stockholders a dissolution of the corporation or a revocation of a dissolution,
or amending the by-laws of the corporation; and, unless the resolution or the
certificate of incorporation expressly so provide, no such committee shall have
the power or authority to declare a dividend or to authorize the issuance of
stock. Such committee or committees shall have such name or names as may be
determined from time to time by resolution adopted by the board of directors.

         Section 13. Each committee shall keep regular minutes of its meetings
and report the same to the board of directors when required.

                           COMPENSATION OF DIRECTORS

         Section 14. Unless otherwise restricted by the certificate of
incorporation, the board of directors shall have the authority to fix the
compensation of directors. The directors may be paid their expenses, if any, of
attendance at each meeting of the board of directors and may be paid a fixed sum
for attendance at each meeting of the board of directors or a stated salary as
director, or any combination thereof. No such payment shall preclude any
director from serving the corporation in any other capacity and receiving
compensation therefor. Members of special or standing committees may be allowed
like compensation for attending committee meetings.

                                  ARTICLE IV
                                    NOTICES

         Section 1.  Whenever, under the provisions of the General Corporation
Law of the State of Delaware or of the certificate of incorporation or of these
by-laws, notice is required to be given to any director or stockholder, it shall
not be construed to mean personal notice, but such notice may be given in
writing, by mail, addressed to such director or stockholder, at his address as
it appears on the records of the corporation, with postage thereon prepaid, and
such notice shall be deemed to be given at the time when the same shall be
deposited in the United States mail. Notice to directors may also be given by
telegram, facsimile and/or by telephone.

         Section 2.  Whenever any notice is required to be given under the
provisions of the statutes or of the certificate of incorporation or of these
by-laws, a waiver thereof in writing, signed by the person or persons entitled
to said notice, whether before or after the time stated therein, shall be deemed
equivalent thereto.

                                   ARTICLE V
                                   OFFICERS

         Section 1.  The officers of the corporation shall be chosen by the
board of directors at any regular or special meeting, and shall be a president
and chief executive officer, a vice president, a secretary and a treasurer. The
board of directors may also choose additional vice presidents, and one or more
assistant secretaries and assistant treasurers. Any number of offices may be
held by the same person, unless the certificate of incorporation or these
by-laws otherwise provide.

         Section 2.  The board of directors may appoint such other officers and
agents as it shall deem necessary who shall hold their offices for such terms
and shall exercise such powers and perform such duties as shall be determined
from time to time by the board.

         Section 3.  The salaries of all officers and agents of the corporation
shall be fixed by the board of directors, except that from time to time the
<PAGE>

board of directors may authorize the president to establish such salaries.

         Section 4.  The officers of the corporation shall hold office until
their successors are chosen and qualify. Any officer elected or appointed by the
board of directors may be removed at any time by the affirmative vote of a
majority of the board of directors. Any vacancy occurring in any office of the
corporation shall be filled by the board of directors.

                   THE PRESIDENT AND CHIEF EXECUTIVE OFFICER

         Section 5.  The president shall be the chief executive officer of the
corporation and, in the absence of the chairman, shall preside at all meetings
of the stockholders and the board of directors, shall have general and active
management of the business of the corporation, and shall see that all orders and
resolutions of the board of directors and the chairman are carried into effect.
He shall execute bonds, mortgages and other contracts requiring a seal, under
the seal of the corporation, except where required or permitted by law to be
otherwise signed and executed and except where the signing and execution thereof
shall be expressly delegated by the board of directors to some other officer or
agent of the corporation.

                              THE VICE PRESIDENTS

         Section  6. In the absence of the president or in the event of his
inability or refusal to act, the vice president (or in the event there be more
than one vice president, the vice presidents in the order designated by the
board of directors, or in the absence of any designation, then in the order of
their election) shall perform the duties of the president, and when so acting,
shall have all the powers of and be subject to all the restrictions upon the
president. The vice presidents shall perform such other duties and have such
other powers as the board of directors may from time to time prescribe. The
designation of senior vice president, or of President of a division of the
corporation, conferred by the board of directors on a person shall recognize the
seniority of such person's position and shall be an expression of the confidence
the board of directors places in him. Any person as designated shall have the
power and authority of a vice president.

                    THE SECRETARY AND ASSISTANT SECRETARIES

         Section 7.  The secretary shall attend all meetings of the board of
directors and all meetings of the stockholders and record all the proceedings of
the meetings of the corporation and of the board of directors in a book to be
kept for that purpose, and shall perform like duties for the standing committees
when required. He shall give, or cause to be given, notice of all meetings of
the stockholders and special meetings of the board of directors, and shall
perform such other duties as may be prescribed by the board of directors or
president, under whose supervision he shall be. He shall have custody of the
corporate seal of the corporation and he, or an assistant secretary, shall have
authority to affix the same to any instrument requiring it and when so affixed,
it may be attested by his signature or by the signature of such assistant
secretary. The board of directors may give general authority to any other
officer to affix the seal of the corporation and to attest the affixing by his
signature.

         Section 8.  The assistant secretary, or if there be more than one, the
assistant secretaries in the order determined by the board of directors (or if
there be no such determination, then in the order of their election), shall, in
the absence of the secretary or in the event of his inability or refusal to act,
perform the duties and exercise the powers of the secretary and shall perform
such other duties and have such other powers as the board of directors may from
time to time prescribe.

                    THE TREASURER AND ASSISTANT TREASURERS

         Section  9. The treasurer shall have the custody of the corporation
funds and securities and shall keep full and accurate accounts of receipts and
disbursements in books belonging to the corporation, and shall deposit all
monies and other valuable effects in the name and to the credit of the
corporation in such depositories as may be designated by the board of directors.

         Section 10. He shall disburse the funds of the corporation as may be
ordered by the board of directors, taking proper vouchers for such
disbursements, and shall render to the president and the board of directors, at
its regular meetings, or when the board of directors so requires, an account of
all his transactions as treasurer and of the financial condition of the
corporation.

         Section 11. If required by the board of directors, he shall give the
corporation a bond (which shall be maintained as the board determines) in such
sum and with such surety or sureties as shall be satisfactory to the board of
directors for the faithful performance of the duties of his office and for the
restoration to the corporation, in case of his death, resignation, retirement or
removal from office, of all books, papers, vouchers, money and other property of
whatever kind in his possession or under his control belonging to the
corporation.

         Section 12. The assistant treasurer, or if there shall be more than
one, the assistant treasurers in the order determined by the board of directors
(or if there be no such determination, then in the order of their election),
shall, in the absence of the treasurer or in the event of his inability or
<PAGE>

refusal to act, perform the duties and exercise the powers of the treasurer and
shall perform such other duties and have such other powers as the board of
directors may from time to time prescribe.

                                  ARTICLE VI
                             CERTIFICATES OF STOCK

         Section 1.  Every holder of stock in the corporation shall be entitled
to have a certificate, signed by, or in the name of the corporation by, the
chairman or vice chairman of the board of directors or the president or a vice
president and the treasurer or an assistant treasurer, or the secretary or an
assistant secretary of the corporation, certifying the number of shares owned by
him in the corporation.

         Section 2.  Where a certificate is countersigned (a) by a transfer
agent other than the corporation or its employee, or, (b) by a registrar other
than the corporation or its employee, any other signature on the certificate may
be facsimile. In case any officer, transfer agent or registrar who has signed or
whose facsimile signature has been placed upon a certificate shall have ceased
to be such officer, transfer agent or registrar before such certificate is
issued, it may be issued by the corporation with the same effect as if he were
such officer, transfer agent or registrar at the date of issue.

                               LOST CERTIFICATES

         Section 3.  The board of directors may direct a new certificate or
certificates to be issued in place of any certificate or certificates
theretofore issued by the corporation alleged to have been lost, stolen or
destroyed, upon the making of an affidavit of that fact by the person claiming
the certificate of stock to be lost, stolen or destroyed. When authorizing such
issue of a new certificate or certificates, the board of directors may, in its
discretion and as a condition precedent to the issuance thereof, require the
owner of such lost, stolen or destroyed certificate or certificates, or his
legal representative, to advertise the same in such manner as it shall require
and/or to give the corporation a bond in such sum as it may direct as indemnity
against any claim that may be made against the corporation with respect to the
certificate alleged to have been lost, stolen or destroyed.

                               TRANSFER OF STOCK

         Section 4.  Upon surrender to the corporation or the transfer agent of
the corporation of a certificate for shares duly endorsed or accompanied by
proper evidence of succession, assignment or authority to transfer, it shall be
the duty of the corporation to issue a new certificate to the person entitled
thereto, cancel the old certificate and record the transaction upon its books.

                              FIXING RECORD DATE

         Section 5.  In order that the corporation may determine the
stockholders entitled to notice of or to vote at any meeting of stockholders or
any adjournment thereof, or entitled to receive payment of any dividend or other
distribution or allotment of any rights, or entitled to exercise any rights in
respect of any change, conversion or exchange of stock or for the purpose of any
other lawful action, the board of directors may fix, in advance, a record date,
which shall not be more than sixty nor less than ten days before the date of
such meeting, nor more than sixty days prior to any other action. A
determination of stockholders of record entitled to notice of or to vote at a
meeting of stockholders shall apply to any adjournment of the meeting; provided,
however, that the board of directors may fix a new record date for the adjourned
meeting. The fixing of a record date for purposes of action by written consent
without a meeting shall be as set forth in Article II, Section 11 hereof.

                            REGISTERED STOCKHOLDERS

         Section 6.  The corporation shall be entitled to recognize the
exclusive right of a person registered on its books as the owner of shares to
receive dividends and to vote as such owner, and shall not be bound to recognize
any equitable or other claim to or interest in such share or shares on the part
of any other person, whether or not it shall have express or other notice
thereof, except as otherwise provided by the laws of Delaware.

                                  ARTICLE VII
                              GENERAL PROVISIONS
                                   DIVIDENDS

         Section 1.  Dividends upon the capital stock of the corporation,
subject to the provisions of the certificate of incorporation, if any, may be
declared by the board of directors at any regular or special meeting, pursuant
to law. Dividends may be paid in cash, in property, or in shares of the capital
stock, subject to the provisions of the certificate of incorporation.

         Section 2.  Before payment of any dividends, there may be set aside out
of any funds of the corporation available for dividends such sum or sums as the
directors from time to time, in their absolute discretion, think proper as a
reserve or reserves to meet contingencies, or for equalizing dividends, or for
repairing or maintaining any property of the corporation, or for such other
purpose as the directors shall think conducive to the interest of the
corporation, and the directors may modify or abolish any such reserve in the
manner in which it was created.
<PAGE>

                                    CHECKS

         Section 3.  All checks or demands for money and notes of the
corporation shall be signed by such officer or officers or such other person or
persons as the board of directors may from time to time designate.

                                  FISCAL YEAR

         Section 4.  The fiscal year of the corporation shall be fixed by
resolution of the board of directors.

                                     SEAL

         Section 5.  The corporate seal shall have inscribed thereon the name of
the corporation, the year of its organization and the words "Corporate Seal,
Delaware." The seal may be used by causing it or a facsimile thereof to be
impressed or affixed or reproduced or otherwise.

                                 ARTICLE VIII
                                  AMENDMENTS

         Section 1.  These by-laws may be altered, amended or repealed or new
by-laws may be adopted by the stockholders or by the board of directors, when
such power is conferred upon the board of directors by the certificate of
incorporation, at any regular meeting of the stockholders or of the board of
directors or at any special meeting of the stockholders or of the board of
directors if notice of such alteration, amendment, repeal or adoption of new
by-laws be contained in the notice of such special meeting.

                                  ARTICLE IX
                                INDEMNIFICATION

         Section 1.  (a) Each person who was or is made a party or is threatened
to be made a party to or is involved in any action, suit, or proceeding, whether
civil, criminal, administrative or investigative (hereinafter a "proceeding"),
by reason of the fact that he or she or a person of whom he or she is the legal
representative is or was a director or officer of the corporation or is or was
serving at the request of the corporation as a director, officer, employee or
agent of another corporation or of a partnership, joint venture, trust or other
enterprise, including service with respect to employee benefit plans maintained
or sponsored by the corporation, whether the basis of such proceeding is alleged
action in an official capacity as a director, officer, employee or agent or in
any other capacity while serving as a director, officer, employee or agent,
shall be indemnified and held harmless by the corporation to the fullest extent
authorized by the General Corporation Law of the State of Delaware as the same
exists or may hereafter be amended (but, in the case of any such amendment, only
to the extent that such amendment permits the corporation to provide broader
indemnification rights than said law permitted the corporation to provide prior
to such amendment), against all expense, liability and loss (including
attorneys' fees, judgments, fines, ERISA excise taxes or penalties and amounts
paid or to be paid in settlement) reasonably incurred or suffered by such person
in connection therewith and such indemnification shall continue as to a person
who has ceased to be a director, officer, employee or agent and shall inure to
the benefit of his or her heirs, executors and administrators; provided,
however, that except as provided in paragraph (c) of this By-Law, the
corporation shall indemnify any such person seeking indemnification in
connection with a proceeding (or part thereof) initiated by such person only if
such proceeding (or part thereof) was authorized by the Board of Directors. The
right to indemnification conferred in this By-Law shall be a contract right and
shall include the right to be paid by the corporation the expenses incurred in
defending any such proceeding in advance of its final disposition, such advances
to be paid by the corporation within 20 days after the receipt by the
corporation of a statement or statements from the claimant requesting such
advance or advances from time to time; provided, however, that if the General
Corporation Law of the State of Delaware requires, the payment of such expenses
incurred by a director or officer in his or her capacity as a director or
officer (and not in any other capacity in which service was or is rendered by
such person while a director or officer, including, without limitation, service
to an employee benefit plan) in advance of the final disposition of a
proceeding, shall be made only upon delivery to the corporation of an
undertaking by or on behalf of such director or officer, to repay all amounts so
advanced if it shall ultimately be determined that such director or officer is
not entitled to be indemnified under this By-Law or otherwise.

                     (b) To obtain indemnification under this By-Law, a claimant
shall submit to the corporation a written request, including therein or
therewith such documentation and information as is reasonably available to the
claimant and is reasonably necessary to determine whether and to what extent the
claimant is entitled to indemnification. Upon written request by a claimant for
indemnification pursuant to the first sentence of this paragraph (b), a
determination, if required by applicable law, with respect to the claimant's
entitlement thereto shall be made as follows: (1) if requested by the claimant,
by Independent Counsel (as hereinafter defined), or (2) if no request is made by
the claimant for a determination by Independent Counsel, (i) by the Board of
Directors by a majority vote of a quorum consisting of Disinterested Directors
(as hereinafter defined), or (ii) if a quorum of the Board of Directors
<PAGE>

consisting of Disinterested Directors is not obtainable or, even if obtainable,
such quorum of Disinterested Directors so directs, by Independent Counsel in a
written opinion to the Board of Directors, a copy of which shall be delivered to
the claimant, or (iii) if a quorum of Disinterested Directors so directs, by the
stockholders of the corporation. In the event the determination of entitlement
to indemnification is to be made by Independent Counsel at the request of the
claimant, the Independent Counsel shall be selected by the Board of Directors
unless there shall have occurred within two years prior to the date of the
commencement of the action, suit or proceeding for which indemnification is
claimed a "Change of Control" as defined in any stock option plan of the
corporation in which case the Independent Counsel shall be selected by the
claimant unless the claimant shall request that such selection be made by the
Board of Directors. If it is so determined that the claimant is entitled to
indemnification, payment to the claimant shall be made within 10 days after such
determination.

                  (c) If a claim under paragraph (a) of this By-Law is not paid
in full by the corporation within thirty days after a written claim pursuant to
paragraph (b) of this By-Law has been received by the corporation, the claimant
may at any time thereafter bring suit against the corporation to recover the
unpaid amount of the claim and, if successful in whole or in part, the claimant
shall be entitled to be paid also the expense of prosecuting such claim. It
shall be a defense to any such action (other than an action brought to enforce a
claim for expenses incurred in defending any proceeding in advance of its final
disposition where the required undertaking, if any is required, has been
tendered to the corporation) that the claimant has not met the standard of
conduct which makes it permissible under the General Corporation Law of the
State of Delaware for the corporation to indemnify the claimant for the amount
claimed, but the burden of proving such defense shall be on the corporation.
Neither the failure of the corporation (including its Board of Directors,
Independent Counsel or stockholders) to have made a determination prior to the
commencement of such action that indemnification of the claimant is proper in
the circumstances because he or she has met the applicable standard of conduct
set forth in the General Corporation Law of the State of Delaware, nor an actual
determination by the corporation (including its Board of Directors, Independent
Counsel or stockholders) that the claimant has not met such applicable standard
of conduct, shall be a defense to the action or create a presumption that the
claimant has not met the applicable standard of conduct.

                  (d) If a determination shall have been made pursuant to
paragraph (b) of this By-Law that the claimant is entitled to indemnification,
the corporation shall be bound by such determination in any judicial proceeding
commenced pursuant to paragraph (c) of this By-Law.

                  (e) The corporation shall be precluded from asserting in any
judicial proceeding commenced pursuant to paragraph (c) of this By-Law that the
procedures and presumptions of this By-Law are not valid, binding and
enforceable and shall stipulate in such proceeding that the corporation is bound
by all the provisions of this By-Law.

                  (f) The right to indemnification and the payment of expenses
incurred in defending a proceeding in advance of its final disposition conferred
in this By-Law shall not be exclusive of any other right which any person may
have or hereafter acquire under any statute, provision of the Certificate of
Incorporation, By-Laws, agreement, vote of stockholders or Disinterested
Directors or otherwise. No repeal or modification of this By-Law shall in any
way diminish or adversely affect the rights of any director, officer, employee
or agent of the corporation hereunder in respect of any occurrence or matter
arising prior to any such repeal or modification.

                  (g) The corporation may maintain insurance, at its expense, to
protect itself and any director, officer, employee or agent of the corporation
or another corporation, partnership, joint venture, trust or other enterprise
against any expense, liability or loss, whether or not the corporation would
have the power to indemnify such person against such expense, liability or loss
under the General Corporation Law of the State of Delaware. To the extent that
the corporation maintains any policy or policies providing such insurance, each
such director or officer, and each such agent or employee to which rights to
indemnification have been granted as provided in paragraph (h) of this By-Law,
shall be covered by such policy or policies in accordance with its or their
terms to the maximum extent of the coverage thereunder for any such director,
officer, employee or agent.

                  (h) The corporation may, to the extent authorized from time to
time by the Board of Directors, grant rights to indemnification, and rights to
be paid by the corporation the expenses incurred in defending any proceeding in
advance of its final disposition, to any employee or agent of the corporation to
the fullest extent of the provisions of this By-Law with respect to the
indemnification and advancement of expenses of directors and officers of the
corporation.

                  (i) If any provision or provisions of this By-Law shall be
held to be invalid, illegal or unenforceable for any reason whatsoever: (1) the
validity, legality and enforceability of the remaining provisions of this By-Law
(including, without limitation, each portion of any paragraph of this By-Law
containing any such provision held to be invalid, illegal or unenforceable, that
is not itself held to be invalid, illegal or unenforceable) shall not in any way
be affected or impaired thereby; and (2) to the fullest extent possible, the
<PAGE>

provisions of this By-Law (including, without limitation, each such portion of
any paragraph of this By-Law containing any such provision held to be invalid,
illegal or unenforceable) shall be construed so as to give effect to the intent
manifested by the provision held invalid, illegal or unenforceable.

                  (j) For purposes of this By-Law:

                           (1) "Disinterested Director" means a director of the
corporation who is not and was not a party to the matter in respect of which
indemnification is sought by the claimant.

                           (2) "Independent Counsel" means a law firm, a member
of a law firm, or an independent practitioner, that is experienced in matters of
corporation law and shall include any person who, under the applicable standards
of professional conduct then prevailing, would not have a conflict of interest
in representing either the corporation or the claimant in an action to determine
the claimant's rights under this By-Law.

                  (k) Any notice, request or other communication required or
permitted to be given to the corporation under this By-Law shall be in writing
and either delivered in person or sent by telecopy, telex, telegram, overnight
mail or courier service, or certified or registered mail, postage prepaid,
return receipt requested, to the Secretary of the corporation and shall be
effective only upon receipt by the Secretary.

<PAGE>

                                                                    Exhibit 10.4

                               A G R E E M E N T


         THIS  AGREEMENT,  made and entered  into this 15TH day of March 1990 by
and between OEA,  INC., a Delaware  corporation  with its  principal  offices at
34501 East Quincy Avenue, Denver, Colorado 80210 (hereinafter called "OEA"), and
CHARLES B. KAFADAR of 9463 Pinyon Trail, Littleton,  Colorado 80124 (hereinafter
called "KAFADAR");

                             W I T N E S S E T H:

         WHEREAS, KAFADAR is the President, Chief Operating Officer, and a prime
moving force of OEA; and

         WHEREAS, under the management and direction of KAFADAR and due in great
part to his efforts and sacrifices, OEA has developed and expanded its business
to where it is now the recognized leader in its field throughout the United
States; and

         WHEREAS, the Board of Directors of OEA has considered the value of the
payments to be made to KAFADAR upon his retirement against previous compensation
paid to KAFADAR, the value and quality of all services rendered and to be
rendered by him, the success of OEA due to the efforts and sacrifices of
KAFADAR, his reputation, experience, qualifications and background in the fields
involving OEA's business, the corporate policies of OEA both past and present,
and the unique and highly technical nature of the business of OEA, and has
arrived at the conclusions herein evidenced; and

         WHEREAS, OEA desires to retain the services of KAFADAR, realizing that
the loss of his services would result in substantial financial losses to OEA;
and

         WHEREAS, KAFADAR is desirous of continuing his employment with OEA on
the terms and conditions hereinafter set out; and

         NOW, THEREFORE, in consideration of the promises of the parties
hereinafter contained, it is agreed as follows:

         1.       PREAMBLE.

                  The preamble hereto is made a part hereof by this reference.

         2.       EMPLOYMENT.

                  OEA hereby employs KAFADAR as its President and its Chief
Operating Officer for the term hereinafter set forth, to serve in such capacity
and to perform the duties required of the President and Chief Operating Officer,
and such additional duties as may be assigned to him from time to time by the
Board of Directors (such services are hereinafter referred to as "Executive
Employment").

         KAFADAR agrees to accept such employment and agrees that he will serve
OEA under the direction of the Board of Directors faithfully, diligently,
competently and to the best of his ability, and further agrees that during the
period of Executive Employment he shall devote full time thereto.

         During the period of his Executive Employment hereunder, KAFADAR agrees
to serve as an officer or director of any of OEA's subsidiaries without
additional compensation, and during the period of his Retirement, as hereinafter
defined, KAFADAR agrees to serve as a director of any of OEA's subsidiaries
without additional compensation. The duties which may be assigned by the Board
of Directors shall not be inconsistent with the position and title KAFADAR shall
hold in performing any duties hereunder. KAFADAR shall report directly to the
Board of Directors of OEA through the Chairman of the Board.

         3.       TERM.

                  The term of KAFADAR's Executive Employment shall be from the
date hereof to the date upon which his executive employment is terminated.

                  The term of KAFADAR's Retirement shall be from the date of
commencement thereof, as set forth in Section 5 hereto, to the date of KAFADAR's
death.

         4.       EXECUTIVE COMPENSATION.

                  During the period of KAFADAR's Executive Employment, OEA shall
pay to KAFADAR as Executive Compensation an amount equal to the base salary
presently being paid to him, plus bonus or additional compensation, all as the
Board of Directors shall determine from time to time, but in no event without
KAFADAR's permission shall such compensation be less than the base salary
<PAGE>

presently established and being paid to KAFADAR.

         5.      RETIREMENT.

                 At any time following the date of this Agreement that KAFADAR's
Executive Employment and Executive Compensation is or becomes terminated
pursuant to Sections 7 or 8 hereunder, but not otherwise, KAFADAR's Retirement
shall commence, and KAFADAR shall be entitled to receive Retirement Compensation
as defined and provided for herein.

                 KAFADAR shall not, during his period of Retirement, directly or
indirectly enter into the employ of, or advise, or otherwise assist, any other
person, firm or corporation which is engaged in business competitive with that
of OEA, and shall not himself engage in any such business on his own account or
for the account of others.

         6.      RETIREMENT COMPENSATION.

                 (a)  During KAFADAR's lifetime after termination of his
Executive Employment and Executive Compensation pursuant to Section 8 hereunder,
but not otherwise, OEA shall pay to KAFADAR annually as Retirement Compensation
an amount equal to seventy percent (70%) of the average of the last three (3)
full years' total compensation paid to him by OEA (as reflected on KAFADAR's W-2
reporting forms), reduced by:

                           (1) One-half (1/2) of KAFADAR's primary Social
Security benefit as and when received; and

                           (2) KAFADAR's net benefits from the OEA Employees'
Profit Sharing Plan and the OEA Employees' Pension Plan, amortized over a ten
(10) year period, but excluding any contributions made by KAFADAR to OEA's
Section 401K Salary Reduction Plan; and

                           (3) KAFADAR's net income from any other qualified
pension, thrift plan, stock bonus or other qualified form of benefit or
retirement plan which may be adopted by OEA or any of its subsidiaries, and from
which plan KAFADAR receives benefits.

Such amounts shall be determined at an annual rate, and shall be payable to
KAFADAR in the same manner and at the same time that payments of compensation
are made to other executives of OEA, unless otherwise agreed upon between OEA
and KAFADAR.

                 (b)  In the event of KAFADAR's death while still engaged in
Executive Employment and prior to his reaching the age of fifty-five (55),
leaving his wife, Ursula Kafadar, surviving him, OEA will pay to her for a
period of ten (10) years, or until her death, whichever is the shorter period,
an amount equal to fifty percent (50%) of the average of the last three (3) full
years' total compensation paid to KAFADAR by OEA (as reflected on KAFADAR's W-2
reporting forms), reduced by:

                         (1) One-half (1/2) of Ursula Kafadar's social security
benefit as and when received; and,

                         (2) The net benefits from KAFADAR's OEA Employees'
Profit Sharing Plan and the OEA Employees' Pension Plan, irrespective of the
identity of the designated beneficiaries, amortized over a ten (10) year period,
but excluding any contributions made by KAFADAR to OEA's Section 401K Salary
Reduction Plans; and

                         (3) The net income from KAFADAR's account in any other
qualified pension, thrift plan, stock bonus or other qualified form of benefit
or retirement plan which may be adopted by OEA or any of its subsidiaries, and
from which plan any beneficiary designated by KAFADAR receives benefits.

Such amounts shall be determined at an annual rate, and shall be payable to
Ursula Kafadar in the same manner and at the same time that payments of
compensation are made to executives of OEA, unless otherwise agreed upon between
OEA and Ursula Kafadar.

                  (c)  If KAFADAR's Executive Employment and Executive
Compensation are terminated pursuant to Section 7 hereunder at a time prior to
KAFADAR attaining the age of sixty-five (65) and having given OEA thirty-three
(33) years of continuous service, KAFADAR's retirement compensation shall be as
described in paragraph 6(a) hereinabove multiplied by a fraction the numerator
of which shall be the years of service provided OEA by KAFADAR and the
denominator of which shall be thirty-three (33).

                  (d)  If KAFADAR's Executive Employment and Executive
Compensation are terminated pursuant to Section 7 hereunder because of KAFADAR's
physical or mental incapacity to perform the duties required of him, his
retirement compensation shall be no less than that described in Paragraph 6(c)
hereinabove, but shall be subject to negotiation with the Board of Directors of
OEA toward a mutually acceptable arrangement.
<PAGE>

         7.       TERMINATION OF EXECUTIVE EMPLOYMENT BY OEA.

                  Anything herein to the contrary notwithstanding, the Board of
Directors of OEA shall have the right or rights to terminate KAFADAR's Executive
Employment:

     (a) If KAFADAR shall become unable to perform the duties required of him
hereunder due to any incapacity continuing for a period of six (6) consecutive
months; or if KAFADAR shall fail to perform his duties faithfully, diligently
and competently in accordance with this Agreement, OEA may, upon such written
notice as the directors regard as suitable, terminate KAFADAR's Executive
Employment and shall place him on Retirement, and he shall then be entitled to
receive Retirement Compensation; or

                           (b)  For any reason, with or without cause or
justification, by giving KAFADAR written notice of such termination, and
thereafter KAFADAR shall automatically be on Retirement and be entitled to
receive Retirement Compensation.

         8.       ELECTION BY KAFADAR TO TERMINATE EXECUTIVE EMPLOYMENT.

                  KAFADAR may, at any time on or after he attains the age of
sixty-five (65) years and has given OEA thirty-three (33) years of continuous
service, elect to terminate his Executive Employment with OEA and begin his
Retirement. Such election may be made by KAFADAR giving written notice thereof
to the Board of Directors of OEA not less than six (6) months prior to the
elective date of such Retirement, if requested, to permit the Board of Directors
of OEA to locate and employ a suitable replacement for KAFADAR.

         9.       OTHER PLANS.

                  Nothing in this Agreement shall affect KAFADAR's right to
participate in any stock option or stock purchase plan, or any group, life,
health or accident insurance or other similar employees' benefit plans which may
be adopted by OEA.

         10.      EXPENSES.

                  OEA shall pay or reimburse KAFADAR for all expenses incurred
or paid in carrying out his duties hereunder, whether for travel, entertainment
or otherwise.

         11.      WAIVER.

                  The failure of either party to insist, in any one or more
instances, upon performance of any of the terms or conditions of this Agreement
shall not be construed as a waiver or a relinquishment of any right granted
hereunder or of the future performance of any such term, covenant or condition,
but the obligations of either party with respect thereto shall continue in full
force and effect.

         12.      NOTICES.

                  Any notice to be given to OEA hereunder shall be deemed
sufficient if addressed to OEA in writing and delivered or mailed by registered
mail to its office at 34501 East Quincy Avenue, Denver, Colorado 80210, or such
other address as OEA may hereafter designate. Any notice to be given to KAFADAR
hereunder shall be deemed sufficient if addressed to him in writing and
delivered or mailed by registered mail to him at 9463 Pinyon Trail, Littleton,
Colorado 80124, or such other address as KAFADAR may hereafter designate.

         13.      SUCCESSORS AND ASSIGNS.

                  This Agreement shall be binding upon any successor or
successors of OEA.

         14.      ENTIRE AGREEMENT

                  This Agreement is the entire Agreement between OEA and KAFADAR
on the subject of KAFADAR's executive employment and retirement.





         IN WITNESS WHEREOF, the undersigned have executed this Agreement as of
the day and date first above written.
<PAGE>

O E A:                                OEA, INC.

ATTEST:


/s/ John E. Banko                     By:   /s/ Ahmed D. Kafadar
John E Banko, Secretary

(SEAL)

K A F A D A R:


                                      /s/ Charles B. Kafadar
                                      CHARLES B. KAFADAR

<PAGE>

                                                     PRIVILEGED AND CONFIDENTIAL




                                    FORM OF
                    CHANGE-OF-CONTROL EMPLOYMENT AGREEMENT


THE ATTACHED FORM OF CHANGE OF CONTROL EMPLOYMENT AGREEMENT IS APPLICABLE FOR:

     DR. CHARLES B. KAFADAR
     MR. JOHN T. McCONATHY
     MR. WILLIAM R. BARKER
     MR. JIM T.FLANARY
     16 ADDITIONAL EMPLOYEES
<PAGE>

                                    FORM OF
                    CHANGE-OF-CONTROL EMPLOYMENT AGREEMENT

          AGREEMENT by and between OEA, Inc., a ______ corporation (the
"Company") and __________________ (the "Executive"), dated as of the ___ day of
_______, 1998.

          The Board of Directors of the Company (the "Board"), has determined
that it is in the best interests of the Company and its shareholders to assure
that the Company will have the continued dedication of the Executive,
notwithstanding the possibility, threat or occurrence of a Change of Control (as
defined below) of the Company.  The Board believes it is imperative to diminish
the inevitable distraction of the Executive by virtue of the personal
uncertainties and risks created by a pending or threatened Change of Control and
to encourage the Executive's full attention and dedication to the Company
currently and in the event of any threatened or pending Change of Control, and
to provide the Executive with compensation and benefits arrangements upon a
Change of Control which ensure that the compensation and benefits expectations
of the Executive will be satisfied and which are competitive with those of other
corporations.  Therefore, in order to accomplish these objectives, the Board has
caused the Company to enter into this Agreement.

          NOW, THEREFORE, IT IS HEREBY AGREED AS FOLLOWS:

          1.  Certain Definitions. (a) The "Effective Date" shall mean the first
date during the Change of Control Period (as defined in Section 1(b)) on which a
Change of Control (as defined in Section 2) occurs. Anything in this Agreement
to the contrary notwithstanding, if a Change of Control occurs and if the
Executive's employment with the Company is terminated prior to the date on which
the Change of Control occurs, and if it is reasonably demonstrated by the
Executive that such termination of employment (i) was at the request of a third
party who has taken steps reasonably calculated to effect a Change of Control or
(ii) otherwise arose in connection with or anticipation of a Change of Control,
then for all purposes of this Agreement the "Effective Date" shall mean the date
immediately prior to the date of such termination of employment.

          b)  The "Change of Control Period" shall mean the period commencing on
the date hereof and ending on the third anniversary of the date hereof;
provided, however, that commencing on the date one year after the date hereof,
and on each annual

                                       2
<PAGE>

anniversary of such date (such date and each annual anniversary thereof shall be
hereinafter referred to as the "Renewal Date"), unless previously terminated,
the Change of Control Period shall be automatically extended so as to terminate
three years from such Renewal Date, unless at least 60 days prior to the Renewal
Date the Company shall give notice to the Executive that the Change of Control
Period shall not be so extended.

          2.  Change of Control. For the purpose of this Agreement, a "Change of
Control" shall mean :

          (a)  The acquisition by any individual, entity or group (within the
meaning of Section 13(d)(3) or 14(d)(2) of the Securities Exchange Act of 1934,
as amended (the "Exchange Act")) (a "Person") of beneficial ownership (within
the meaning of Rule 13d-3 promulgated under the Exchange Act) of 20% or more of
either (i) the then outstanding shares of common stock of the Company (the
"Outstanding Company Common Stock") or (ii) the combined voting power of the
then outstanding voting securities of the Company entitled to vote generally in
the election of directors (the "Outstanding Company Voting Securities");
provided, however, that for purposes of this subsection (a), the following
acquisitions shall not constitute a Change of Control: (i) any acquisition
directly from the Company, (ii) any acquisition by the Company, (iii) any
acquisition by any employee benefit plan (or related trust) sponsored or
maintained by the Company or any corporation controlled by the Company or (iv)
any acquisition by any corporation pursuant to a transaction which complies with
clauses (i), (ii) and (iii) of subsection (c) of this Section 2; or

          (b)  Individuals who, as of the date hereof, constitute the Board (the
"Incumbent Board") cease for any reason to constitute at least a majority of the
Board; provided, however, that any individual becoming a director subsequent to
the date hereof whose election, or nomination for election by the Company's
shareholders, was approved by a vote of at least a majority of the directors
then comprising the Incumbent Board shall be considered as though such
individual were a member of the Incumbent Board, but excluding, for this
purpose, any such individual whose initial assumption of office occurs as a
result of an actual or threatened election contest with respect to the election
or removal of directors or other actual or threatened solicitation of proxies or
consents by or on behalf of a Person other than the Board; or

                                       3
<PAGE>

          (c)  Consummation of a reorganization, merger or consolidation or sale
or other disposition of all or substantially all of the assets of the Company (a
"Business Combination"), in each case, unless, following such Business
Combination, (i) all or substantially all of the individuals and entities who
were the beneficial owners, respectively, of the Outstanding Company Common
Stock and Outstanding Company Voting Securities immediately prior to such
Business Combination beneficially own, directly or indirectly, more than 60% of,
respectively, the then outstanding shares of common stock and the combined
voting power of the then outstanding voting securities entitled to vote
generally in the election of directors, as the case may be, of the corporation
resulting from such Business Combination (including, without limitation, a
corporation which as a result of such transaction owns the Company or all or
substantially all of the Company's assets either directly or through one or more
subsidiaries) in substantially the same proportions as their ownership,
immediately prior to such Business Combination of the Outstanding Company Common
Stock and Outstanding Company Voting Securities, as the case may be, (ii) no
Person (excluding any corporation resulting from such Business Combination or
any employee benefit plan (or related trust) of the Company or such corporation
resulting from such Business Combination) beneficially owns, directly or
indirectly, 20% or more of, respectively, the then outstanding shares of common
stock of the corporation resulting from such Business Combination or the
combined voting power of the then outstanding voting securities of such
corporation except to the extent that such ownership existed prior to the
Business Combination and (iii) at least a majority of the members of the board
of directors of the corporation resulting from such Business Combination were
members of the Incumbent Board at the time of the execution of the initial
agreement, or of the action of the Board, providing for such Business
Combination; or

          (d)  Approval by the shareholders of the Company of a complete
liquidation or dissolution of the Company.

          3.   Employment Period. The Company hereby agrees to continue the
Executive in its employ, and the Executive hereby agrees to remain in the employ
of the Company subject to the terms and conditions of this Agreement, for the
period commencing on the Effective Date and ending on the third anniversary of
such date (the "Employment Period").

                                       4
<PAGE>

          4.  Terms of Employment. (a) Position and Duties. (i) During the
Employment Period, (A) the Executive's position (including status, offices,
titles and reporting requirements), authority, duties and responsibilities shall
be at least commensurate in all material respects with the most significant of
those held, exercised and assigned at any time during the 120-day period
immediately preceding the Effective Date and (B) the Executive's services shall
be performed at the location where the Executive was employed immediately
preceding the Effective Date or any office or location less than 50 miles from
such location.

          ii) During the Employment Period, and excluding any periods of
vacation and sick leave to which the Executive is entitled, the Executive agrees
to devote reasonable attention and time during normal business hours to the
business and affairs of the Company and, to the extent necessary to discharge
the responsibilities assigned to the Executive hereunder, to use the Executive's
reasonable best efforts to perform faithfully and efficiently such
responsibilities. During the Employment Period it shall not be a violation of
this Agreement for the Executive to (A) serve on corporate, civic or charitable
boards or committees, (B) deliver lectures, fulfill speaking engagements or
teach at educational institutions and (C) manage personal investments, so long
as such activities do not significantly interfere with the performance of the
Executive's responsibilities as an employee of the Company in accordance with
this Agreement. It is expressly understood and agreed that to the extent that
any such activities have been conducted by the Executive prior to the Effective
Date, the continued conduct of such activities (or the conduct of activities
similar in nature and scope thereto) subsequent to the Effective Date shall not
thereafter be deemed to interfere with the performance of the Executive's
responsibilities to the Company.

          (b)  Compensation. (i) Base Salary. During the Employment Period, the
Executive shall receive an annual base salary ("Annual Base Salary"), which
shall be paid at a monthly rate, at least equal to twelve times the highest
monthly base salary paid or payable, including any base salary which has been
earned but deferred, to the Executive by the Company and its affiliated
companies in respect of the twelve-month period immediately preceding the month
in which the Effective Date occurs. During the Employment Period, the Annual
Base Salary shall be reviewed no more than 12 months after the last salary
increase awarded to the Executive prior to the Effective Date and there-

                                       5
<PAGE>

after at least annually. Any increase in Annual Base Salary shall not serve to
limit or reduce any other obligation to the Executive under this Agreement.
Annual Base Salary shall not be reduced after any such increase and the term
Annual Base Salary as utilized in this Agreement shall refer to Annual Base
Salary as so increased. As used in this Agreement, the term "affiliated
companies" shall include any company controlled by, controlling or under common
control with the Company.

          (ii)   Annual Bonus. In addition to Annual Base Salary, the Executive
shall be awarded, for each fiscal year ending during the Employment Period, an
annual bonus (the "Annual Bonus") in cash at least equal to the Executive's
highest aggregate annual bonus amount under the Company's annual cash incentive
plans, programs and practices, for the last three full fiscal years prior to the
Effective Date (annualized in the event that the Executive was not employed by
the Company for the whole of such fiscal year) (the "Recent Annual Bonus"). Each
such Annual Bonus shall be paid no later than the end of the third month of the
fiscal year next following the fiscal year for which the Annual Bonus is
awarded, unless the Executive shall elect to defer the receipt of such Annual
Bonus.

          (iii)  Incentive, Savings and Retirement Plans. During the Employment
Period, the Executive shall be entitled to participate in all incentive, savings
and retirement plans, practices, policies and programs applicable generally to
other peer executives of the Company and its affiliated companies, but in no
event shall such plans, practices, policies and programs provide the Executive
with incentive opportunities (measured with respect to both regular and special
incentive opportunities, to the extent, if any, that such distinction is
applicable), savings opportunities and retirement benefit opportunities, in each
case, less favorable, in the aggregate, than the most favorable of those
provided by the Company and its affiliated companies for the Executive under
such plans, practices, policies and programs as in effect at any time during the
120-day period immediately preceding the Effective Date or if more favorable to
the Executive, those provided generally at any time after the Effective Date to
other peer executives of the Company and its affiliated companies.

          (iv)   Welfare Benefit Plans. During the Employment Period, the
Executive and/or the Executive's family, as the case may be, shall be eligible
for participation in and shall receive all benefits under welfare benefit plans,
practices, policies

                                       6
<PAGE>

and programs provided by the Company and its affiliated companies (including,
without limitation, medical, prescription, dental, disability, employee life,
group life, accidental death and travel accident insurance plans and programs)
to the extent applicable generally to other peer executives of the Company and
its affiliated companies, but in no event shall such plans, practices, policies
and programs provide the Executive with benefits which are less favorable, in
the aggregate, than the most favorable of such plans, practices, policies and
programs in effect for the Executive at any time during the 120-day period
immediately preceding the Effective Date or, if more favorable to the Executive,
those provided generally at any time after the Effective Date to other peer
executives of the Company and its affiliated companies.

          (v)    Expenses. During the Employment Period, the Executive shall be
entitled to receive prompt reimbursement for all reasonable expenses incurred by
the Executive in accordance with the most favorable policies, practices and
procedures of the Company and its affiliated companies in effect for the
Executive at any time during the 120-day period immediately preceding the
Effective Date or, if more favorable to the Executive, as in effect generally at
any time thereafter with respect to other peer executives of the Company and its
affiliated companies.

          (vi)   Fringe Benefits. During the Employment Period, the Executive
shall be entitled to fringe benefits, including, without limitation, tax and
financial planning services, payment of club dues, and, if applicable, use of an
automobile and payment of related expenses, in accordance with the most
favorable plans, practices, programs and policies of the Company and its
affiliated companies in effect for the Executive at any time during the 120-day
period immediately preceding the Effective Date or, if more favorable to the
Executive, as in effect generally at any time thereafter with respect to other
peer executives of the Company and its affiliated companies.

          (vii)  Office and Support Staff. During the Employment Period, the
Executive shall be entitled to an office or offices of a size and with
furnishings and other appointments, and to exclusive personal secretarial and
other assistance, at least equal to the most favorable of the foregoing provided
to the Executive by the Company and its affiliated companies at any time during
the 120-day period immediately preceding the Effective Date or, if more
favorable to the Executive, as provided gener-

                                       7
<PAGE>

ally at any time thereafter with respect to other peer executives of the Company
and its affiliated companies.

          (viii)  Vacation. During the Employment Period, the Executive shall be
entitled to paid vacation in accordance with the most favorable plans, policies,
programs and practices of the Company and its affiliated companies as in effect
for the Executive at any time during the 120-day period immediately preceding
the Effective Date or, if more favorable to the Executive, as in effect
generally at any time thereafter with respect to other peer executives of the
Company and its affiliated companies.

          5.  Termination of Employment. (a) Death or Disability. The
Executive's employment shall terminate automatically upon the Executive's death
during the Employment Period. If the Company determines in good faith that the
Disability of the Executive has occurred during the Employment Period (pursuant
to the definition of Disability set forth below), it may give to the Executive
written notice in accordance with Section 12(b) of this Agreement of its
intention to terminate the Executive's employment. In such event, the
Executive's employment with the Company shall terminate effective on the 30th
day after receipt of such notice by the Executive (the "Disability Effective
Date"), provided that, within the 30 days after such receipt, the Executive
shall not have returned to full-time performance of the Executive's duties. For
purposes of this Agreement, "Disability" shall mean the absence of the Executive
from the Executive's duties with the Company on a full-time basis for 180
consecutive business days as a result of incapacity due to mental or physical
illness which is determined to be total and permanent by a physician selected by
the Company or its insurers and acceptable to the Executive or the Executive's
legal representative.

          (b)  Cause. The Company may terminate the Executive's employment
during the Employment Period for Cause. For purposes of this Agreement, "Cause"
shall mean:

          (i)  the willful and continued failure of the Executive to perform
    substantially the Executive's duties with the Company or one of its
    affiliates (other than any such failure resulting from incapacity due to
    physical or mental illness), after a written demand for substantial
    performance is delivered to the Executive by the Board or the Chief
    Executive Officer of the Company which specifically

                                       8
<PAGE>

    identifies the manner in which the Board or Chief Executive Officer believes
    that the Executive has not substantially performed the Executive's duties,
    or

          (ii) the willful engaging by the Executive in illegal conduct or
    gross misconduct which is materially and demonstrably injurious to the
    Company.

          For purposes of this provision, no act or failure to act, on the part
of the Executive, shall be considered "willful" unless it is done, or omitted to
be done, by the Executive in bad faith or without reasonable belief that the
Executive's action or omission was in the best interests of the Company.  Any
act, or failure to act, based upon authority given pursuant to a resolution duly
adopted by the Board or upon the instructions of the Chief Executive Officer or
a senior officer of the Company or based upon the advice of counsel for the
Company shall be conclusively presumed to be done, or omitted to be done, by the
Executive in good faith and in the best interests of the Company.  The cessation
of employment of the Executive shall not be deemed to be for Cause unless and
until there shall have been delivered to the Executive a copy of a resolution
duly adopted by the affirmative vote of not less than three-quarters of the
entire membership of the Board at a meeting of the Board called and held for
such purpose (after reasonable notice is provided to the Executive and the
Executive is given an opportunity, together with counsel, to be heard before the
Board), finding that, in the good faith opinion of the Board, the Executive is
guilty of the conduct described in subparagraph (i) or (ii) above, and
specifying the particulars thereof in detail.

          (c)  Good Reason. The Executive's employment may be terminated by the
Executive for Good Reason. For purposes of this Agreement, "Good Reason" shall
mean:

          (i)  the assignment to the Executive of any duties inconsistent in any
    respect with the Executive's position (including status, offices, titles and
    reporting requirements), authority, duties or responsibilities as
    contemplated by Section 4(a) of this Agreement, or any other action by the
    Company which results in a diminution in such position, authority, duties or
    responsibilities, excluding for this purpose an isolated, insubstantial and
    inadvertent action not taken in bad faith and which is remedied by the
    Company promptly after receipt of notice thereof given by the Executive;

                                       9
<PAGE>

          (ii)   any failure by the Company to comply with any of the provisions
    of Section 4(b) of this Agreement, other than an isolated, insubstantial and
    inadvertent failure not occurring in bad faith and which is remedied by the
    Company promptly after receipt of notice thereof given by the Executive;

          (iii)  the Company's requiring the Executive to be based at any office
    or location other than as provided in Section 4(a)(i)(B) hereof or the
    Company's requiring the Executive to travel on Company business to a
    substantially greater extent than required immediately prior to the
    Effective Date;

          (iv)   any purported termination by the Company of the Executive's
     employment otherwise than as expressly permitted by this Agreement; or

          (v)    any failure by the Company to comply with and satisfy Section
     11(c) of this Agreement.

          For purposes of this Section 5(c), any good faith determination of
"Good Reason" made by the Executive shall be conclusive. Anything in this
Agreement to the contrary notwithstanding, a termination by the Executive for
any reason during the 30-day period immediately following the first anniversary
of the Effective Date shall be deemed to be a termination for Good Reason for
all purposes of this Agreement.

          (d)    Notice of Termination. Any termination by the Company for
Cause, or by the Executive for Good Reason, shall be communicated by Notice of
Termination to the other party hereto given in accordance with Section 12(b) of
this Agreement. For purposes of this Agreement, a "Notice of Termination" means
a written notice which (i) indicates the specific termination provision in this
Agreement relied upon, (ii) to the extent applicable, sets forth in reasonable
detail the facts and circumstances claimed to provide a basis for termination of
the Executive's employment under the provision so indicated and (iii) if the
Date of Termination (as defined below) is other than the date of receipt of such
notice, specifies the termination date (which date shall be not more than thirty
days after the giving of such notice). The failure by the Executive or the
Company to set forth in the Notice of Termination any fact or circumstance which
contributes to a showing of Good Reason or Cause shall not waive any right of
the Executive or the Company,

                                       10
<PAGE>

respectively, hereunder or preclude the Executive or the Company, respectively,
from asserting such fact or circumstance in enforcing the Executive's or the
Company's rights hereunder.

          (e)  Date of Termination. "Date of Termination" means (i) if the
Executive's employment is terminated by the Company for Cause, or by the
Executive for Good Reason, the date of receipt of the Notice of Termination or
any later date specified therein, as the case may be, (ii) if the Executive's
employment is terminated by the Company other than for Cause or Disability, the
Date of Termination shall be the date on which the Company notifies the
Executive of such termination and (iii) if the Executive's employment is
terminated by reason of death or Disability, the Date of Termination shall be
the date of death of the Executive or the Disability Effective Date, as the case
may be.

          6.   Obligations of the Company upon Termination. (a) Good Reason;
Other Than for Cause, Death or Disability. If, during the Employment Period, the
Company shall terminate the Executive's employment other than for Cause or
Disability or the Executive shall terminate employment for Good Reason:

          (i)  the Company shall pay to the Executive in a lump sum in cash
     within 30 days after the Date of Termination the aggregate of the following
     amounts:

               A.  the sum of (1) the Executive's Annual Base Salary through the
          Date of Termination to the extent not theretofore paid, (2) the
          product of (x) the higher of (I) the Recent Annual Bonus and (II) the
          Annual Bonus paid or payable, including any bonus or portion thereof
          which has been earned but deferred (and annualized for any fiscal year
          consisting of less than twelve full months or during which the
          Executive was employed for less than twelve full months), for the most
          recently completed fiscal year during the Employment Period, if any
          (such higher amount being referred to as the "Highest Annual Bonus")
          and (y) a fraction, the numerator of which is the number of days in
          the current fiscal year through the Date of Termination, and the
          denominator of which is 365 and (3) any compensation previously
          deferred by the Executive (together with any accrued interest or
          earnings thereon) and any accrued vacation pay, in each case to the
          extent not theretofore paid (the sum of the

                                       11
<PAGE>

           amounts described in clauses (1), (2), and (3) shall be hereinafter
           referred to as the "Accrued Obligations"); and

                 B.  the amount equal to the product of (1) [three] [two] [one]
           and (2) the sum of (x) the Executive's Annual Base Salary, (y) the
           Highest Annual Bonus, and (z) the average of the aggregate amounts of
           employer contributions contributed for each of the three most
           recently completed plan years before the Date of Termination, or such
           lesser number of plan years during which the Executive was employed
           by the Company (annualized in the case of any plan year of less than
           12 months) to the Executive's accounts in the Company's Profit
           Sharing Plan and Employees' Pension Plan or any successor to either
           of them, together with any related nonqualified plans;

           (ii)   for [three] [two] [one] year[s] after the Executive's Date of
     Termination, or such longer period as may be provided by the terms of the
     appropriate plan, program, practice or policy, the Company shall continue
     benefits to the Executive and/or the Executive's family at least equal to
     those which would have been provided to them in accordance with the plans,
     programs, practices and policies described in Section 4(b)(iv) of this
     Agreement if the Executive's employment had not been terminated or, if more
     favorable to the Executive, as in effect generally at any time thereafter
     with respect to other peer executives of the Company and its affiliated
     companies and their families, provided, however, that if the Executive
     becomes reemployed with another employer and is eligible to receive medical
     or other welfare benefits under another employer provided plan, the medical
     and other welfare benefits described herein shall be secondary to those
     provided under such other plan during such applicable period of
     eligibility. For purposes of determining eligibility (but not the time of
     commencement of benefits) of the Executive for retiree benefits pursuant to
     such plans, practices, programs and policies, the Executive shall be
     considered to have remained employed until the [third] [second] [first]
     anniversary of the Date of Termination and to have retired on such
     anniversary;

           (iii)  the Company shall, at its sole expense as incurred, provide
     the Executive with outplacement services

                                       12
<PAGE>

     the scope and provider of which shall be selected by the Executive in his
     sole discretion; and

           (iv)   to the extent not theretofore paid or provided, the Company
     shall timely pay or provide to the Executive any other amounts or benefits
     required to be paid or provided or which the Executive is eligible to
     receive under any plan, program, policy or practice or contract or
     agreement of the Company and its affiliated companies (such other amounts
     and benefits shall be hereinafter referred to as the "Other Benefits").

           (b)  Death.  If the Executive's employment is terminated by reason of
the Executive's death during the Employment Period, this Agreement shall
terminate without further obligations to the Executive's legal representatives
under this Agreement, other than for payment of Accrued Obligations and the
timely payment or provision of Other Benefits. Accrued Obligations shall be paid
to the Executive's estate or beneficiary, as applicable, in a lump sum in cash
within 30 days of the Date of Termination. With respect to the provision of
Other Benefits, the term Other Benefits as utilized in this Section 6(b) shall
include, without limitation, and the Executive's estate and/or beneficiaries
shall be entitled to receive, benefits at least equal to the most favorable
benefits provided by the Company and affiliated companies to the estates and
beneficiaries of peer executives of the Company and such affiliated companies
under such plans, programs, practices and policies relating to death benefits,
if any, as in effect with respect to other peer executives and their
beneficiaries at any time during the 120-day period immediately preceding the
Effective Date or, if more favorable to the Executive's estate and/or the
Executive's beneficiaries, as in effect on the date of the Executive's death
with respect to other peer executives of the Company and its affiliated
companies and their beneficiaries.

           (c)  Disability.  If the Executive's employment is terminated by
reason of the Executive's Disability during the Employment Period, this
Agreement shall terminate without further obligations to the Executive, other
than for payment of Accrued Obligations and the timely payment or provision of
Other Benefits. Accrued Obligations shall be paid to the Executive in a lump sum
in cash within 30 days of the Date of Termination. With respect to the provision
of Other Benefits, the term Other Benefits as utilized in this Section 6(c)
shall include, and the Executive shall be entitled after the Disability
Effective Date

                                       13
<PAGE>

to receive, disability and other benefits at least equal to the most favorable
of those generally provided by the Company and its affiliated companies to
disabled executives and/or their families in accordance with such plans,
programs, practices and policies relating to disability, if any, as in effect
generally with respect to other peer executives and their families at any time
during the 120-day period immediately preceding the Effective Date or, if more
favorable to the Executive and/or the Executive's family, as in effect at any
time thereafter generally with respect to other peer executives of the Company
and its affiliated companies and their families.

           (d)  Cause; Other than for Good Reason.  If the Executive's
employment shall be terminated for Cause during the Employment Period, this
Agreement shall terminate without further obligations to the Executive other
than the obligation to pay to the Executive (x) his Annual Base Salary through
the Date of Termination, (y) the amount of any compensation previously deferred
by the Executive, and (z) Other Benefits, in each case to the extent theretofore
unpaid. If the Executive voluntarily terminates employment during the Employment
Period, excluding a termination for Good Reason, this Agreement shall terminate
without further obligations to the Executive, other than for Accrued Obligations
and the timely payment or provision of Other Benefits. In such case, all Accrued
Obligations shall be paid to the Executive in a lump sum in cash within 30 days
of the Date of Termination

           7.  Non-exclusivity of Rights.  Nothing in this Agreement shall
prevent or limit the Executive's continuing or future participation in any plan,
program, policy or practice provided by the Company or any of its affiliated
companies and for which the Executive may qualify, nor, subject to Section
12(f), shall anything herein limit or otherwise affect such rights as the
Executive may have under any contract or agreement with the Company or any of
its affiliated companies; provided, that the Executive shall not be eligible for
any severance pay or benefits under any severance plan, program or policy of the
Company or any of its affiliated companies as a result of a termination of
employment on or after the Effective Date. Amounts which are vested benefits or
which the Executive is otherwise entitled to receive under any plan, policy,
practice or program of or any contract or agreement with the Company or any of
its affiliated companies at or subsequent to the Date of Termination shall be
payable in accordance with such plan, policy, practice

                                       14
<PAGE>

or program or contract or agreement except as explicitly modified by this
Agreement.

           8.  Full Settlement.  The Company's obligation to make the payments
provided for in this Agreement and otherwise to perform its obligations
hereunder shall not be affected by any set-off, counterclaim, recoupment,
defense or other claim, right or action which the Company may have against the
Executive or others. In no event shall the Executive be obligated to seek other
employment or take any other action by way of mitigation of the amounts payable
to the Executive under any of the provisions of this Agreement and such amounts
shall not be reduced whether or not the Executive obtains other employment. The
Company agrees to pay as incurred, to the full extent permitted by law, all
legal fees and expenses which the Executive may reasonably incur as a result of
any contest (regardless of the outcome thereof) by the Company, the Executive or
others of the validity or enforceability of, or liability under, any provision
of this Agreement or any guarantee of performance thereof (including as a result
of any contest by the Executive about the amount of any payment pursuant to this
Agreement), plus in each case interest on any delayed payment at the applicable
Federal rate provided for in Section 7872(f)(2)(A) of the Internal Revenue Code
of 1986, as amended (the "Code").

           9.  Certain Additional Payments by the Company.

           (a)  Anything in this Agreement to the contrary notwithstanding and
except as set forth below, in the event it shall be determined that any payment
or distribution by the Company or its affiliates to or for the benefit of the
Executive (whether paid or payable or distributed or distributable pursuant to
the terms of this Agreement or otherwise, but determined without regard to any
additional payments required under this Section 9) (a "Payment") would be
subject to the excise tax imposed by Section 4999 of the Code or any interest or
penalties are incurred by the Executive with respect to such excise tax (such
excise tax, together with any such interest and penalties, are hereinafter
collectively referred to as the "Excise Tax"), then the Executive shall be
entitled to receive an additional payment (a "Gross-Up Payment") in an amount
such that after payment by the Executive of all taxes (including any interest or
penalties imposed with respect to such taxes), including, without limitation,
any income taxes (and any interest and penalties imposed with respect thereto)
and Excise Tax imposed upon the Gross-Up Payment, the Executive retains an
amount of the Gross-

                                       15
<PAGE>

Up Payment equal to the Excise Tax imposed upon the Payments. Notwithstanding
the foregoing provisions of this Section 9(a), if it shall be determined that
the Executive is entitled to a Gross-Up Payment, but that the Payments do not
exceed 110% of the greatest amount (the "Reduced Amount") that could be paid to
the Executive such that the receipt of Payments would not give rise to any
Excise Tax, then no Gross-Up Payment shall be made to the Executive and the
Payments, in the aggregate, shall be reduced to the Reduced Amount.

           (b)  Subject to the provisions of Section 9(c), all determinations
required to be made under this Section 9, including whether and when a Gross-Up
Payment is required and the amount of such Gross-Up Payment and the assumptions
to be utilized in arriving at such determination, shall be made by __________ or
such other certified public accounting firm as may be designated by the
Executive (the "Accounting Firm") which shall provide detailed supporting
calculations both to the Company and the Executive within 15 business days of
the receipt of notice from the Executive that there has been a Payment, or such
earlier time as is requested by the Company. In the event that the Accounting
Firm is serving as accountant or auditor for the individual, entity or group
effecting the Change of Control, the Executive shall appoint another nationally
recognized accounting firm to make the determinations required hereunder (which
accounting firm shall then be referred to as the Accounting Firm hereunder). All
fees and expenses of the Accounting Firm shall be borne solely by the Company.
Any Gross-Up Payment, as determined pursuant to this Section 9, shall be paid by
the Company to the Executive within five days of the receipt of the Accounting
Firm's determination. Any determination by the Accounting Firm shall be binding
upon the Company and the Executive. As a result of the uncertainty in the
application of Section 4999 of the Code at the time of the initial determination
by the Accounting Firm hereunder, it is possible that Gross-Up Payments which
will not have been made by the Company should have been made ("Underpayment"),
consistent with the calculations required to be made hereunder. In the event
that the Company exhausts its remedies pursuant to Section 9(c) and the
Executive thereafter is required to make a payment of any Excise Tax, the
Accounting Firm shall determine the amount of the Underpayment that has occurred
and any such Underpayment shall be promptly paid by the Company to or for the
benefit of the Executive.

           (c)  The Executive shall notify the Company in writing of any claim
by the Internal Revenue Service that, if success-

                                       16
<PAGE>

ful, would require the payment by the Company of the Gross-Up Payment. Such
notification shall be given as soon as practicable but no later than ten
business days after the Executive is informed in writing of such claim and shall
apprise the Company of the nature of such claim and the date on which such claim
is requested to be paid. The Executive shall not pay such claim prior to the
expiration of the 30-day period following the date on which it gives such notice
to the Company (or such shorter period ending on the date that any payment of
taxes with respect to such claim is due). If the Company notifies the Executive
in writing prior to the expiration of such period that it desires to contest
such claim, the Executive shall:

           (i)    give the Company any information reasonably requested by the
     Company relating to such claim,

           (ii)   take such action in connection with contesting such claim as
     the Company shall reasonably request in writing from time to time,
     including, without limitation, accepting legal representation with respect
     to such claim by an attorney reasonably selected by the Company,

           (iii)  cooperate with the Company in good faith in order effectively
     to contest such claim, and

           (iv)   permit the Company to participate in any proceedings relating
     to such claim;

provided, however, that the Company shall bear and pay directly all costs and
expenses (including additional interest and penalties) incurred in connection
with such contest and shall indemnify and hold the Executive harmless, on an
after-tax basis, for any Excise Tax or income tax (including interest and
penalties with respect thereto) imposed as a result of such representation and
payment of costs and expenses. Without limitation on the foregoing provisions of
this Section 9(c), the Company shall control all proceedings taken in connection
with such contest and, at its sole option, may pursue or forgo any and all
administrative appeals, proceedings, hearings and conferences with the taxing
authority in respect of such claim and may, at its sole option, either direct
the Executive to pay the tax claimed and sue for a refund or contest the claim
in any permissible manner, and the Executive agrees to prosecute such contest to
a determination before any administrative tribunal, in a court of initial
jurisdiction and in one or more appellate courts, as the Company shall
determine; provided, however, that if the Company

                                       17
<PAGE>

directs the Executive to pay such claim and sue for a refund, the Company shall
advance the amount of such payment to the Executive, on an interest-free basis
and shall indemnify and hold the Executive harmless, on an after-tax basis, from
any Excise Tax or income tax (including interest or penalties with respect
thereto) imposed with respect to such advance or with respect to any imputed
income with respect to such advance; and further provided that any extension of
the statute of limitations relating to payment of taxes for the taxable year of
the Executive with respect to which such contested amount is claimed to be due
is limited solely to such contested amount. Furthermore, the Company's control
of the contest shall be limited to issues with respect to which a Gross-Up
Payment would be payable hereunder and the Executive shall be entitled to settle
or contest, as the case may be, any other issue raised by the Internal Revenue
Service or any other taxing authority.

           (d)  If, after the receipt by the Executive of an amount advanced by
the Company pursuant to Section 9(c), the Executive becomes entitled to receive
any refund with respect to such claim, the Executive shall (subject to the
Company's complying with the requirements of Section 9(c)) promptly pay to the
Company the amount of such refund (together with any interest paid or credited
thereon after taxes applicable thereto). If, after the receipt by the Executive
of an amount advanced by the Company pursuant to Section 9(c), a determination
is made that the Executive shall not be entitled to any refund with respect to
such claim and the Company does not notify the Executive in writing of its
intent to contest such denial of refund prior to the expiration of 30 days after
such determination, then such advance shall be forgiven and shall not be
required to be repaid and the amount of such advance shall offset, to the extent
thereof, the amount of Gross-Up Payment required to be paid.

           10.  Confidential Information.  The Executive shall hold in a
fiduciary capacity for the benefit of the Company all secret or confidential
information, knowledge or data relating to the Company or any of its affiliated
companies, and their respective businesses, which shall have been obtained by
the Executive during the Executive's employment by the Company or any of its
affiliated companies and which shall not be or become public knowledge (other
than by acts by the Executive or representatives of the Executive in violation
of this Agreement). After termination of the Executive's employment with the
Company, the Executive shall not, without the prior written consent

                                       18
<PAGE>

of the Company or as may otherwise be required by law or legal process,
communicate or divulge any such information, knowledge or data to anyone other
than the Company and those designated by it. In no event shall an asserted
violation of the provisions of this Section 10 constitute a basis for deferring
or withholding any amounts otherwise payable to the Executive under this
Agreement.

           11.  Successors.  (a)  This Agreement is personal to the Executive
and without the prior written consent of the Company shall not be assignable by
the Executive otherwise than by will or the laws of descent and distribution.
This Agreement shall inure to the benefit of and be enforceable by the
Executive's legal representatives.

           (b)  This Agreement shall inure to the benefit of and be binding upon
the Company and its successors and assigns.

           (c)  The Company will require any successor (whether direct or
indirect, by purchase, merger, consolidation or otherwise) to all or
substantially all of the business and/or assets of the Company to assume
expressly and agree to perform this Agreement in the same manner and to the same
extent that the Company would be required to perform it if no such succession
had taken place. As used in this Agreement, "Company" shall mean the Company as
hereinbefore defined and any successor to its business and/or assets as
aforesaid which assumes and agrees to perform this Agreement by operation of
law, or otherwise.

           12.  Miscellaneous.  (a)  This Agreement shall be governed by and
construed in accordance with the laws of the State of Delaware, without
reference to principles of conflict of laws. The captions of this Agreement are
not part of the provisions hereof and shall have no force or effect. This
Agreement may not be amended or modified otherwise than by a written agreement
executed by the parties hereto or their respective successors and legal
representatives.

           (b)  All notices and other communications hereunder shall be in
writing and shall be given by hand delivery to the other party or by registered
or certified mail, return receipt requested, postage prepaid, addressed as
follows:

                                       19
<PAGE>

           If to the Executive:
           --------------------



           If to the Company:
           -----------------

           OEA, Inc.
           P.O. Box 100488
           Denver, Colorado  80250

                Attention:


or to such other address as either party shall have furnished to the other in
writing in accordance herewith.  Notice and communications shall be effective
when actually received by the addressee.

           (c)  The invalidity or unenforceability of any provision of this
Agreement shall not affect the validity or enforceability of any other provision
of this Agreement.

           (d)  The Company may withhold from any amounts payable under this
Agreement such Federal, state, local or foreign taxes as shall be required to be
withheld pursuant to any applicable law or regulation.

           (e)  The Executive's or the Company's failure to insist upon strict
compliance with any provision of this Agreement or the failure to assert any
right the Executive or the Company may have hereunder, including, without
limitation, the right of the Executive to terminate employment for Good Reason
pursuant to Section 5(c)(i)-(v) of this Agreement, shall not be deemed to be a
waiver of such provision or right or any other provision or right of this
Agreement.

           (f)  The Executive and the Company acknowledge that, except as may
otherwise be provided under any other written agreement between the Executive
and the Company, the employment of the Executive by the Company is "at will"
and, subject to Section 1(a) hereof, prior to the Effective Date, the
Executive's employment and/or this Agreement may be terminated by either the
Executive or the Company at any time prior to the Effective Date, in which case
the Executive shall have no further rights under this Agreement. From and after
the Effective Date

                                       20
<PAGE>

this Agreement shall supersede any other agreement between the parties with
respect to the subject matter hereof; provided, that this Agreement shall not
supersede the Agreement Concerning Confidentiality of Trade Secrets and
Ownership of Inventions between the Company and the Executive dated ________

                                       21
<PAGE>

     IN WITNESS WHEREOF, the Executive has hereunto set the Executive's hand
and, pursuant to the authorization from its Board of Directors, the Company has
caused these presents to be executed in its name on its behalf, all as of the
day and year first above written.


                                        ________________________________________
                                                        [Executive]



                                        OEA, INC.



                                        By______________________________________


                                       22

<PAGE>

                                                                      EXHIBIT 23

                        Consent of Independent Auditors


We consent to the incorporation by reference in the Registration Statement (Form
S-8) pertaining to the OEA, Inc. Employees' Stock Option Plan and the OEA, Inc.
Nonemployee Directors' Stock Option Plan of our report dated September 20, 1999,
with respect to the consolidated financial statements of OEA, Inc. included in
the Annual Report (Form 10-K/A) for the year ended July 31, 1999.


                                 ERNST & YOUNG LLP

Denver, Colorado
October 21, 1999


<TABLE> <S> <C>

<PAGE>

<ARTICLE> 5

<S>                                       <C>
<PERIOD-TYPE>                                   12-MOS
<FISCAL-YEAR-END>                          JUL-31-1999
<PERIOD-START>                             AUG-01-1998
<PERIOD-END>                               JUL-31-1999
<CASH>                                       2,445,000
<SECURITIES>                                         0
<RECEIVABLES>                               35,236,000
<ALLOWANCES>                                         0
<INVENTORY>                                 43,594,000
<CURRENT-ASSETS>                            95,875,000
<PP&E>                                     287,624,000
<DEPRECIATION>                              90,907,000
<TOTAL-ASSETS>                             298,358,000
<CURRENT-LIABILITIES>                       34,172,000
<BONDS>                                              0
                                0
                                          0
<COMMON>                                     2,202,000
<OTHER-SE>                                 154,372,000
<TOTAL-LIABILITY-AND-EQUITY>               298,358,000
<SALES>                                    248,805,000
<TOTAL-REVENUES>                           248,805,000
<CGS>                                      230,951,000
<TOTAL-COSTS>                              248,278,000
<OTHER-EXPENSES>                             4,681,000
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                           8,079,000
<INCOME-PRETAX>                            (4,154,000)
<INCOME-TAX>                               (1,746,000)
<INCOME-CONTINUING>                        (2,408,000)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                               (2,408,000)
<EPS-BASIC>                                      (.12)
<EPS-DILUTED>                                    (.12)


</TABLE>


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