ANDOVER TOGS INC
10-Q, 1995-07-14
APPAREL & OTHER FINISHD PRODS OF FABRICS & SIMILAR MATL
Previous: METLIFE STATE STREET EQUITY TRUST, 497, 1995-07-14
Next: INTERLEAF INC /MA/, S-8, 1995-07-14



<PAGE>
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                ------------


                                   FORM 10-Q

(Mark One)

(x)      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE
         SECURITIES EXCHANGE ACT OF 1934

For the Quarterly Period Ended  May 31, 1995
                                ------------
                                       or

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

For the Transition Period from __________________ to  ___________________

                         Commission file number 0-14674
                                                -------

                               ANDOVER TOGS, INC.
             ------------------------------------------------------
             (Exact name of Registrant as specified in its charter)


          Delaware                                         13-5677957
- -------------------------------                         ---------------
(State or other jurisdiction of                          (IRS Employer
incorporation or organization)                       Identification Number)

  One Penn Plaza, New York, New York                          10119
- ---------------------------------------                    -----------
(Address of principal executive offices)                   (Zip Code)


Registrant's telephone number, including area code:  (212) 244-0700
                                                     --------------

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  twelve  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 the number of shares  outstanding  of each of the  issuer's  classes of
common stock,  as of the latest  practicable  date.  4,458,315  shares of common
stock, $.10 par value, of the Registrant were outstanding as of July 1, 1995.



<PAGE>



ANDOVER TOGS, INC. AND SUBSIDIARIES
- -----------------------------------
FORM 10-Q FOR THE QUARTERLY PERIOD ENDED MAY 31, 1995
- -----------------------------------------------------
INDEX
- -------------------------------------------------------------------------------


                                                                         Page

Part  I - FINANCIAL INFORMATION
          ---------------------

Item 1. - Consolidated Financial Statements:

         Balance Sheets
          May 31, 1995 (unaudited) and November 30, 1994
          and May 31, 1994 (unaudited)                                    1

         Statements of Operations (unaudited)
          Six months ended May 31, 1995 and 1994                          2
          Three months ended May 31, 1995 and 1994                        3


         Statements of Stockholders' Equity (unaudited)
          Six months ended May 31, 1995 and 1994                          4


         Statements of Cash Flows (unaudited)
          Six months ended May 31, 1995 and 1994                          5


         Notes to Consolidated Financial Statements (unaudited)           6-7


Item 2. - Management's Discussion and Analysis of Financial
           Condition and Results of Operations                            8-9


Part II - OTHER INFORMATION
          -----------------

Item 6. - Exhibits and reports on Form 8-K                                10-12




SIGNATURES                                                                13



<PAGE>




ANDOVER TOGS, INC. AND SUBSIDIARIES
- -----------------------------------
CONSOLIDATED BALANCE SHEETS
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                                   May 31,                November 30,                 May 31,
ASSETS                                              1995                     1994                       1994
- ------                                          -------------          -----------------             ----------
                                                            (Unaudited)                              (Unaudited)


<S>                                             <C>                       <C>                        <C>         

CURRENT ASSETS:
 Cash                                           $    861,000              $    584,000               $    223,000
 Accounts receivable -
   net (Note 3)                                    6,971,000                12,659,000                  7,641,000
 Inventories (Notes 2,3)                          24,477,000                13,972,000                 18,462,000
 Deferred income taxes                               225,000                   248,000                    342,000
 Other current assets                                753,000                   224,000                    772,000
                                                 -----------              ------------                -----------
   Total current assets                           33,287,000                27,687,000                27,440,000

PROPERTY, PLANT AND EQUIPMENT -
  Net (Note 3)                                     8,148,000                 8,554,000                  8,925,000
RESTRICTED FUNDS                                     360,000                   360,000                    360,000
OTHER ASSETS                                         294,000                   279,000                    521,000
COST IN EXCESS OF ASSETS
  ACQUIRED (Note 4)                                  803,000                         -                          -
                                                 -----------              ------------               ------------
TOTAL                                           $ 42,892,000              $ 36,880,000               $ 37,246,000
                                                 ===========              ============               ============

LIABILITIES AND STOCKHOLDERS' EQUITY
- -------------------------------------

CURRENT LIABILITIES:
 Notes payable-bank (Notes 3,4)                $  5,400,000              $  2,400,000               $          -
 Accounts payable                                 8,868,000                 4,632,000                  7,693,000
 Accrued expenses and other
  current liabilities                             3,014,000                 3,049,000                  2,838,000
 Current portion of long-term
  debt and obligations under
  capital leases                                  1,519,000                 1,520,000                  1,484,000
                                                -----------               -----------               ------------

    Total current liabilities                    18,801,000                11,601,000                 12,015,000

LONG-TERM DEBT AND OBLIGATIONS
 UNDER CAPITAL LEASES (Note 5)                    4,410,000                 5,238,000                  5,948,000
OTHER LIABILITIES                                   102,000                    61,000                     84,000
DEFERRED INCOME TAXES                               947,000                 1,025,000                  1,126,000
                                                -----------               -----------               ------------
    Total liabilities                            24,260,000                17,925,000                 19,173,000
                                                -----------               -----------               ------------
STOCKHOLDERS' EQUITY
 Common stock                                       464,000                   454,000                    454,000
 Additional paid-in capital                      11,135,000                10,870,000                 10,870,000
 Retained earnings                                7,673,000                 8,271,000                  7,389,000
 Less treasury stock, at cost                      (640,000)                 (640,000)                  (640,000)
                                                -----------               -----------               ------------

    Total stockholders' equity                   18,632,000                18,955,000                 18,073,000
                                                -----------               -----------               ------------

TOTAL                                          $ 42,892,000              $ 36,880,000               $ 37,246,000
                                               ============              ============              =============
</TABLE>

See notes to consolidated financial statements.

                                                                  -1-

<PAGE>




ANDOVER TOGS, INC. AND SUBSIDIARIES
- ------------------------------------

CONSOLIDATED STATEMENTS OF OPERATIONS
SIX MONTHS ENDED MAY 31, 1995 AND 1994
(Unaudited)
- -------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                      1995               1994
                                                      ----               ----


<S>                                             <C>              <C>          
NET SALES                                        $  33,767,000    $  26,951,000


COST OF GOODS SOLD (Note 2)                         27,427,000       21,264,000
                                                 -------------    -------------


         GROSS PROFIT                                6,340,000        5,687,000


SELLING, GENERAL AND ADMINISTRATIVE
EXPENSES                                             6,746,000        6,596,000
                                                 -------------    -------------

                                                             -                -

OPERATING LOSS                                        (406,000)        (909,000)


INTEREST EXPENSE                                       475,000          353,000
                                                 -------------    -------------


LOSS BEFORE INCOME TAX BENEFIT                        (881,000)      (1,262,000)

                                                             -                -

INCOME TAX BENEFIT                                    (283,000)        (505,000)
                                                 -------------    -------------


NET LOSS                                         $    (598,000)   $    (757,000)
                                                 =============    =============


LOSS PER SHARE                                        $(.14)           $(.17)
                                                      ======           ======


WEIGHTED AVERAGE COMMON SHARES OUTSTANDING           4,410,000        4,385,300
                                                 =============    =============
</TABLE>



See notes to consolidated financial statements.

                                      -2-

<PAGE>




ANDOVER TOGS, INC. AND SUBSIDIARIES
- ------------------------------------

CONSOLIDATED STATEMENTS OF OPERATIONS
THREE MONTHS ENDED MAY 31, 1995 AND 1994
(Unaudited)
- -------------------------------------------------------------------------------


<TABLE>
<CAPTION>
                                             1995                       1994
                                             ----                       ----


<S>                                       <C>                        <C>        
NET SALES                                 $18,751,000                $15,724,000


COST OF GOODS SOLD (Note 2)                15,149,000                 12,137,000
                                          -----------                -----------
    GROSS PROFIT                            3,602,000                  3,587,000

SELLING, GENERAL AND ADMINISTRATIVE
EXPENSES                                    3,717,000                  3,300,000
                                          -----------                -----------

OPERATING (LOSS) INCOME                      (115,000)                   287,000

INTEREST EXPENSE                              226,000                    190,000
                                          -----------                -----------


(LOSS) EARNINGS  BEFORE (BENEFIT)
PROVISION FOR INCOME TAXES                   (341,000)                    97,000


(BENEFIT) PROVISION FOR INCOME TAXES         (110,000)                    82,000
                                         ------------                -----------


NET (LOSS) EARNINGS                       $  (231,000)               $    15,000
                                         ============                ===========


LOSS PER SHARE                               $   (.05)                    $    -
                                            =========                   ========


WEIGHTED AVERAGE COMMON SHARES 
OUTSTANDING                                 4,458,300                  4,358,300
                                           ==========                 ==========
</TABLE>




See notes to consolidated financial statements.

                                      -3-





<PAGE>


ANDOVER TOGS, INC. AND SUBSIDIARIES
- -----------------------------------

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
SIX MONTHS ENDED MAY 31, 1995 AND 1994
(Unaudited)
- --------------------------------------------------------------------------------


<TABLE>
<CAPTION>
                           Common  Stock         Additional                  Treasury Stock
                        -------------------       Paid-in      Retained     -----------------
                        Shares       Amount       Capital      Earnings     Shares     Amount         Total
                        ------      -------     -----------    --------     ------     ------         -----
<S>                 <C>          <C>          <C>           <C>          <C>       <C>          <C>        
SIX MONTHS ENDED
MAY 31,1995
BALANCE
 DECEMBER 1, 1994     4,542,990    $ 454,000    $10,870,000   $8,271,000   184,675   $(640,000)   $18,955,000

 Issuance of stock      100,000       10,000        265,000                                           275,000
 Net loss                                                       (598,000)                            (598,000)
                      ---------    ---------    -----------   ----------   -------   ---------    -----------
BALANCE
 MAY 31, 1995         4,642,990    $ 464,000    $11,135,000   $7,673,000   184,675   $(640,000)   $18,632,000
                      =========    =========    ===========   ==========   =======   =========    ===========

SIX MONTHS ENDED
MAY 31, 1994
BALANCE
 DECEMBER 1, 1993     4,542,990    $ 454,000    $10,870,000   $8,146,000   184,675   $(640,000)   $18,830,000

 Net income                                                     (757,000)                            (757,000)
                      ---------    ---------    -----------   ----------   -------   ---------    -----------
BALANCE
 MAY 31, 1994         4,542,990    $ 454,000    $10,870,000   $7,389,000   184,675   $(640,000)   $18,073,000
                      =========    =========    ===========   ==========   =======   =========    ===========
</TABLE>

See notes to consolidated financial statements.

                                                                  -4-
<PAGE>



ANDOVER TOGS, INC. AND SUBSIDIARIES
- -----------------------------------

CONSOLIDATED STATEMENTS OF CASH FLOWS
SIX MONTHS ENDED MAY 31, 1995 AND 1994
(Unaudited)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                1995                      1994
                                                                                ----                      ----
<S>                                                                     <C>                       <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
 Net loss                                                                  $  (598,000)              $  (757,000)
 Adjustments to reconcile net loss
  to net cash provided by (used in)
  operating activities:
  Depreciation and amoritization                                               667,000                   697,000
  Deferred income taxes                                                        (56,000)                  (73,000)
  Changes in assets and liabilities, net of acquisition:
   Decrease in accounts receivable                                           5,688,000                 3,032,000
   Increase in inventories                                                  (6,910,000)               (7,250,000)
   Increase in other assets                                                   (936,000)                 (237,000)
   Increase in accounts payable                                              4,236,000                 3,717,000
   Increase (decrease) in accrued expenses
    and other liabilities                                                        6,000                (  360,000)
                                                                          ------------               ------------

     Net cash provided by (used in)
      operating activities                                                   2,097,000                (1,231,000)
                                                                          ------------               ------------


CASH FLOWS FROM INVESTING ACTIVITIES:
 Acquisition                                                                (3,834,000)                        -
 Capital expenditures                                                         (157,000)                 ( 68,000)
                                                                          -------------              ------------

     Net cash used in investigating
      activities                                                            (3,991,000)                 ( 68,000)
                                                                          -------------              ------------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Net increase in notes payable - bank                                       3,000,000                         -
  Increase in long-term borrowings                                                   -                   250,000
  Repayments of long-term debt                                                (829,000)                 (823,000)
                                                                           ------------              ------------

     Net cash provided by (used in)
      financing activities                                                   2,171,000                  (573,000)
                                                                          -------------              ------------

NET INCREASE (DECREASE) IN CASH                                                277,000                (1,872,000)

CASH, BEGINNING OF PERIOD                                                      584,000                 2,095,000
                                                                          -------------              -----------

CASH, END OF PERIOD                                                       $    861,000               $   223,000
                                                                          =============              ===========


SUPPLEMENTAL INFORMATION:
 Cash paid during the period for:
  Interest                                                                $    472,000               $   337,000
                                                                          =============              ===========

  Income taxes                                                            $    166,000               $    83,000
                                                                          =============              ===========


SCHEDULE OF NON CASH INVESTING ACTIVITIES:
  Aquisition:
    Fair value of assets acquired                                         $  4,109,000
    Common stock issued                                                        275,000
                                                                          ------------
  Total cash paid for the net assets acquired                             $  3,834,000
                                                                          ============
</TABLE>

See notes to consolidated financial statements.

                                                         -5-

<PAGE>



ANDOVER TOGS, INC. AND SUBSIDIARIES
- -----------------------------------

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
- --------------------------------------------------------------------------------


1. BASIS OF PRESENTATION

   The  consolidated  balance sheets as of May 31, 1995 and 1994 and the related
   consolidated  statements of operations,  stockholders'  equity and cash flows
   for the periods presented have been prepared by the Company without audit. In
   the  opinion  of  management,  all  adjustments  consisting  of  only  normal
   recurring  adjustments  necessary  for a fair  presentation  of the financial
   position of the Company,  the results of its operations,  and cash flows have
   been made.

   Certain information and footnote  disclosures  normally included in financial
   statements   prepared  in  accordance  with  generally  accepted   accounting
   principles  have been  condensed  or  omitted.  It is  suggested  that  these
   financial statements be read in conjunction with the financial statements and
   notes thereto included in the Company's Annual Report to Shareholders for the
   year ended November 30, 1994.

   The  results  of  operations  for  the  period  ended  May 31,  1995  are not
   necessarily indicative of the operating results for the full year.

   Per share information is computed by dividing the net (loss) earnings amounts
   by the weighted average number of shares of common stock  outstanding  during
   each period.


2. INVENTORIES

   Inventories consist of:

<TABLE>
<CAPTION>
                     May 31,    November 30,    May 31,
                      1995         1994          1994
                 ------------   -----------   -----------
                  (Unaudited)                 (Unaudited)
<S>             <C>           <C>           <C>        
Raw materials     $ 6,768,000   $ 3,458,000   $ 5,912,000
Work in process     5,489,000     4,597,000     4,826,000
Finished goods     12,220,000     5,917,000     7,724,000
                  -----------    -----------  -----------
                  $24,477,000   $13,972,000   $18,462,000
                  ===========   ===========   ===========
</TABLE>


3. NOTES PAYABLE - BANK

   Effective May 31, 1995 the Company and its lenders renewed its loan agreement
   that  provides for a  $22,000,000  line of credit and a $7,000,000  letter of
   credit  facility,  subject to maximum  aggregate  borrowings of  $26,000,000.
   Related  loans bear  interest at prime plus 1/2%.  The Company is expected to
   maintain a 5%  compensating  balance on  outstanding  loans.  The Company has
   pledged its accounts receivable,  import inventories under letters of credit,
   and certain personal property and equipment as collateral.

4. ACQUISITION

   On February  27,  1995,  the Company  acquired  the  inventory,  trade names,
   customer  orders  and  certain  items of  machinery  and  equipment  of Dobie
   Industries,  Inc. ("Dobie"), a manufacturer of children's and ladies apparel.
   The purchase  price was  approximately  $3,695,000 in cash,  subject to final
   adjustments;  100,000  shares  of  the  Company's  common  stock,  valued  at
   $275,000;  and a warrant to  purchase  50,000  additional  shares of stock at
   $2.50 per share. The cash portion of the purchase

                                      -6-

<PAGE>



   price was obtained by utilizing the Company's existing line of credit.

   Under certain  conditions the holders of the 100,000 shares have the right to
   require the Company to purchase the 100,000  shares at $5.00 per share at the
   expiration of five years. Additionally the purchase price includes contingent
   payments of up to $4,000,000  over the next five years based on the Company's
   consolidated future operations.

   The  acquisition  has been  accounted  for as a purchase,  and the assets are
   included  in  the  Company's   Consolidated  Financial  Statements  beginning
   February 27, 1995.  The  purchase  price has been  allocated to the assets of
   Dobie based on estimated fair values.  The purchase price and cost associated
   with  the   acquisition   exceeded  the  fair  value  of  Dobie's  assets  by
   approximately  $812,000,  which has been assigned to cost in excess of assets
   acquired.  The cost in excess of assets  acquired is being  amortized over 15
   years.

5. LONG TERM DEBT

   The term note  agreement  between the Company and its banks  contain  certain
   financial covenants.  The Company was in violation of one of its covenants at
   May 31, 1995 and has obtained a waiver.

                                         -7-


<PAGE>



ANDOVER TOGS, INC. AND SUBSIDIARIES
- -----------------------------------

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

Quarter Ended May 31, 1995 vs. 1994

Net sales for the three months ended May 31, 1995 were  $18,751,000  an increase
of  $3,027,000  or  19.3%,  from  the  comparable  1994  period's  net  sales of
$15,724,000. The increase in sales volume was due to the Dobie acquisition.

The Company  expects  competition  to continue  to be intense and  customers  to
continue to buy  conservatively.  The Dobie  acquisition  reflects the Company's
continuing   efforts  to  increase  its  sales   penetration  by  expanding  its
distribution.

Gross profit as a percentage  of net sales  decreased to 19.2% from 22.8% in the
comparable 1994  three-month  period.  Pricing  pressures remain intense and the
Company is unable to pass through cost increases to its  customers.  The Company
has accepted  business at lower margins in order to maintain  market share.  The
Company does not expect any improvement in its profit margins in 1995.

Selling,  general and administrative expenses for the three months ended May 31,
1995 were  $3,717,000  or 19.8% of sales as compared to  $3,300,000  or 21.0% of
sales for the three  months  ended May 31,  1994.  The  increase of $417,000 was
attributable to the Dobie acquisition including certain transition expenses.

The  increase  in interest  expense  for the three month  period of $36,000 is a
reflection  of higher short term  borrowing  levels due to  increased  inventory
levels and higher interest rates,  which were offset in part by the reduction of
long term debt.

Six Months Ended May 31, 1995 vs. 1994

Net sales for the six months ended May 31, 1995 were  $33,767,000 an increase of
$6,816,000 or 25.3% from the comparable  1994 period's net sales of $26,951,000.
The increase in sales volume was primarily attributable to the Company recapture
of some of the  sales it lost in fiscal  1994 and the sales  volume of the Dobie
acquisition.

Gross profit as a percentage  of net sales  decreased to 18.8% from 21.1% in the
comparable 1994 six-month period for similar reasons as noted in the three month
period.

Selling,  general and  administrative  expenses for the six months ended May 31,
1995 were  $6,746,000  or 20.0% of sales as compared to  $6,596,000 or 24.5% for
the six months ended May 31, 1994. The net increase of $150,000 was attributable
to the addition of the Dobie acquisition  including certain transition expenses,
net  of  decreases  of  approximately  $128,000  of  reduced  payrolls,  related
benefits,  and commission expenses and approximately  $174,000 as a reduction of
rent  expense due to a new lease.  The  decrease as a  percentage  of sales is a
result of the increased sales volume in the six month period.

The  increase  in  interest  expense  for the six month  period of $122,000 is a
reflection  of higher short term  borrowing  levels due to  increased  inventory
levels and higher interest rates,  which were offset in part by the reduction of
long term debt.


                                      -8-

<PAGE>



FINANCIAL CONDITION

The  Company's  working  capital  at  May  31,  1995  decreased   $1,600,000  to
$14,486,000  compared to  $16,086,000  at November  30, 1994,  due  primarily to
principal  payments of long-term debt and the Company's net loss for the period.
In addition, the working capital decreased approximately $537,000 related to the
acquisition of Dobie. The Company's  long-term debt decreased  $1,538,000 at May
31, 1995 compared to May 31, 1994.

Inventory at May 31, 1995 was approximately  $6,015,000 higher than May 31, 1994
primarily as a result of  production  of Fall goods to meet higher  bookings for
Fall 1995, inclusive of the Dobie acquisition.  In conjunction with the increase
in inventory and the Dobie acquisition, notes payable bank increased $5,400,000.

The Company does not traditionally  make material  commitments to purchase piece
goods without  corresponding  orders.  The Company  generally does not have long
term  commitments  other than under its lease for its New York  premises and the
financings associated with its manufacturing facilities.

Effective  May 31,  1995 the  Company  and its  lenders  renewed it  $22,000,000
revolving  credit facility and its $7,000,000  letter of credit facility subject
to a maximum aggregate borrowings of $26,000,000.  The facilities are secured by
the Company's  accounts  receivable,  imported inventory under letters of credit
and certain  property and equipment.  The Company also has a term note agreement
that contains certain financial  covenants.  The Company was in violation of one
of these covenants at May 31, 1995 and has obtained a waiver.

The  Company   believes  that  cash  generated  from  operations  and  available
borrowings will be sufficient to meet anticipated working capital needs.


                                               -9-

<PAGE>



Part II -         OTHER INFORMATION

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

                  On June 13,  1995,  the  Company  held its  annual  meeting of
                  stockholders.  The matters  submitted to vote of the Company's
                  stockholders  were (i) the  election of five  directors;  (ii)
                  approval of the 1995 Stock Option Plan and (iii)  ratification
                  of  the  appointment  of  Deloitte  &  Touche  as  independent
                  auditors  for the  Company's  fiscal year ending  November 30,
                  1995. All of management's  nominees for directors were elected
                  at the meeting as follows:

<TABLE>
<CAPTION>
                                                              Withhold
                                            For               Authority
                  <S>                      <C>                <C>  
                  George S. Blumenthal      3,987,575          5,383
                  Peter A. Cohen            3,987,575          5,383
                  William L. Cohen          3,987,300          5,658
                  Donald D. Shack           3,987,575          5,383
                  Monte Wolfson             3,987,575          5,383

</TABLE>

                  The  stockholders  approved  the  1995  Stock   Option Plan as
                  follows:

                  For  3,368,059    Against  106,939   Abstain 4,606

                  The  stockholders  approved  the  ratification  of  Deloitte &
                  Touche as  independent  auditors  as  follows:

                  For  3,900,074      Against 1,573       Abstain 1,311

Item 6.           Exhibits and reports on Form 8-K

                  (a) Exhibits



                                              -10-
<PAGE>



Exhibit
Number                                      Description
- ------                                      ------------
3(a)                Certificate of Incorporation of the Company, incorporated by
                    reference to Exhibit 3(a) to Registration  Statement on Form
                    S-1 (SEC File No. 33- 5363) of the Company (the "Form S-1").

3(b)                Certificate  of Merger of  Andover  Togs,  Inc.,  a New York
                    corporation,  into and with Andover  Togs,  Inc., a Delaware
                    corporation,  incorporated  by  reference to Exhibit 3(b) to
                    the Form S-1.


3(c)                Certificate of Amendment of  Certificate  of  Incorporation,
                    filed June 1, 1987,  incorporated  by  reference  to Exhibit
                    3(a) to the  Company's  quarterly  report on Form 10-Q dated
                    May 31, 1994 (the "May 1994 10-Q").


3(d)                By-laws of the  Company,  as amended  through  November  12,
                    1986,  incorporated  by reference to Exhibit 3(b) to the May
                    1994 10-Q.

4(a)                Specimen of  certificate  for shares of Common  Stock of the
                    Company,  incorporated  by  reference to Exhibit 4(a) to the
                    Form S-1.


4(b)                The Company's  Incentive Stock Option Plan, as amended April
                    20, 1987,  incorporated  by reference to Exhibit 4(a) to the
                    Registration  Statement on Form S-8 (SEC File No.  33-33963)
                    as filed with the  Securities  and  Exchange  Commission  on
                    March 22, 1990.

4(c)                The  Company's  Non-Qualified  Stock Option Plan, as amended
                    May 21, 1987 and April 9, 1992, incorporated by reference to
                    Exhibit 4(a) to the Amendment to the Registration  Statement
                    on Form  S-8  (SEC  File  No.  33-33963)  as filed  with the
                    Securities and Exchange Commission on November 2, 1992.

4(d)                Common  Stock  Purchase  Warrant,  dated  February 27, 1995,
                    issued to Dobie Industries,  Inc., incorporated by reference
                    to Exhibit 4(d) to the Company's  annual report on Form 10-K
                    for the year ended November 30, 1994 (the "1994 10-K").

4(e)                Registration  Rights Agreement,  dated February 27, 1995, by
                    and  between  the  Company  and  Dobie   Industries,   Inc.,
                    incorporated by reference to exhibit 4(e) to the 1994 10-K.


                                      -11-

<PAGE>



*4(f)               The Company's 1995 Stock Option Plan.

*27                 Financial Data Schedule.


- -----------------
* Filed herewith

(b) Reports on Form 8-K

     The  Company  filed a report  on Form 8-K on March 14,  1995 to report  the
acquisition  by the Company on  February  27,  1995 of the  inventory,  customer
orders,  trademarks and other  intellectual  property and certain  machinery and
equipment of Dobie Industries, Inc., a New York corporation.





                                      -12-

<PAGE>


                                   SIGNATURES

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

                                              ANDOVER TOGS, INC.
                                                (Registrant)




Date July 11, 1995                            By   /s/ William L. Cohen
     ---------------------                        ------------------------------
                                                   Chairman of the Board and
                                                          President




Date July 11, 1995                            By   /s/ Alan Kanis
     ---------------------                        -----------------------------
                                                   Treasurer and Chief Financial
                                                       and Accounting Officer


                                      -13-





<PAGE>
 
                               ANDOVER TOGS, INC.
                             1995 STOCK OPTION PLAN
 
                                   ARTICLE 1
                         PURPOSE AND SCOPE OF THE PLAN
 
     1.1  Purpose.  This  Stock  Option  Plan (the  'Plan')  is  to  advance the
interests of  Andover  Togs,  Inc.  (the  'Company')  and  its  stockholders  by
assisting  the  Company  in  attracting and  maintaining  strong  management and
consulting personnel upon whose judgment the success of the Company depends. The
Plan is also intended to enable the Company to reward the efforts, abilities and
industries of such  officers, directors,  employees and  consultants who  render
employment  and other services which contribute materially to the success of the
Company's business. By encouraging ownership  in the Company, the Company  seeks
to increase the incentives of its employees, officers, directors and consultants
for enhancing shareholder value.
 
     1.2  Definitions. For  purposes of the  Plan, unless  the context otherwise
indicates, the following definitions shall be applicable:
 
        (a) 'Board' or 'Board of Directors' means the Board of Directors of  the
Company, as constituted from time to time.
 
        (b) 'Code' shall mean the Internal Revenue Code of 1986, as amended, and
any successor statute.
 
        (c) 'Commission' means the Securities and Exchange Commission.
 
        (d)  'Committee' means the  Stock Option Committee  of the Company which
shall be  composed of  not  less than  two persons  appointed  by the  Board  of
Directors,  each of whom shall  be (i) a 'disinterested  person' as that term is
defined in Rule 16b-3(c)(2)(i)  of the General Rules  and Regulations under  the
Exchange Act and (ii) an 'outside director' within the meaning of Section 162(m)
of the Code and the rules and regulations promulgated thereunder.
 
        (e)  'Consultant' means an individual who is not an Employee but who has
been retained by the Company to render services as an independent contractor.
 
        (f) 'Director'  means  any  person who  is  a  member of  the  Board  of
Directors whether or not such person is an Employee.
 
        (g)  'Employee' means and includes any person  who is an employee of the
Company (including officers  and directors  who are  also employees)  or of  any
Subsidiary.
 
        (h)  'Exchange  Act'  means  the Securities  Exchange  Act  of  1934, as
amended.
 
        (i) 'Executive Officer' means and includes any 'named executive officer'
as defined in  Item 402(a)(ii)(3) of  Regulation S-K under  the Exchange Act  of
1934, as amended.
 
        (j)  'Exercise Price'  means the  price designated  by the  Committee at
which a Share may  be purchased upon exercise  of an Option as  the same may  be
adjusted pursuant to Article 5 hereof.
 
        (k) 'Fair Market Value' of a Share means (i) if the Shares are quoted on
the  Nasdaq National  Market or  listed on  a national  securities exchange, the
closing price on such market or such exchange, (ii) if the Shares are not quoted
on the Nasdaq National Market or  listed on a national securities exchange,  the
mean  between the closing bid and asked  prices of publicly-traded Shares in the
over-the-counter market as reported  on the Nasdaq system  or by any  nationally
recognized quotation service selected by the Company, or (iii) if the Shares are
not then publicly-traded, as determined by the Committee.
 
        (l) 'Grant Date,' as used with respect to a particular Option, means the
date an Option is granted by the Committee pursuant to the Plan.
 
        (m) 'Grantee' means an individual to whom an Option, or portion thereof,
is granted by the Committee pursuant to the Plan.
 
                                      1
 
<PAGE>
        (n)  'Incentive Stock Option' means an  Option intended to qualify under
Section 422 of the Code.
 
        (o) 'Non-Qualified Stock  Option' means  an Option,  or portion  thereof
which has been designated by the Committee as a non-qualified stock option or an
Option, or portion thereof, which does not qualify as an Incentive Stock Option.
 
        (p)  'Option' means  an option  to purchase  Shares granted  pursuant to
Article 2 and Article 4 of the Plan.
 
        (q) 'Option Agreement' means a  written agreement between a Grantee  and
the  Company evidencing an  Option, consistent with the  provisions of Article 2
and Article 4 of the Plan.
 
        (r) 'Outside Director' means a Director  who is not an Employee and  who
does not own 5% or more of the outstanding Shares.
 
        (s)  'Service'  means  the term  of  employment  of an  Employee  or the
retention of a Consultant by  the Company or any  Subsidiary or the term  during
which of an individual serves as a director of the Company.
 
        (t) 'Shares' or 'Shares of Stock' means shares of common stock, $.10 par
value  per share, of the Company. Shares  may consist of authorized but unissued
Shares or  Shares  which have  been  previously  issued and  reacquired  by  the
Company.
 
        (u)  'Subsidiary' means  and includes any  corporation more  than 50% of
whose voting stock is beneficially owned or controlled by the Company.
 
     1.3 Administration.  The  Plan  shall be  administered  by  the  Committee.
Subject  to  the express  provisions of  the  Plan, the  Committee, in  its sole
discretion, from  time to  time, shall  determine the  Directors, Employees  and
Consultants  from among those eligible to whom,  and the time or times at which,
Options shall be granted, and the number of Shares to be subject to each Option.
In  making   such   determinations  the   Committee   may  take   into   account
recommendations made by management, the nature and length of Service rendered by
the  prospective Grantee,  his or  her level of  compensation, his  or her past,
present and  potential contributions  to the  Company and  such factors  as  the
Committee  shall  in  its  discretion  deem  relevant.  Subject  to  the express
provisions of  the  Plan  and  any consents  required  by  any  applicable  laws
affecting  the Plan and Options, the  Committee shall have complete authority to
interpret and  construe the  Plan, to  prescribe, amend  and rescind  rules  and
regulations  related  to  it,  to  determine the  terms  and  provisions  of the
respective Option Agreements and to  make all other determinations necessary  or
advisable  for  the  administration  of  the  Plan.  The  determinations  of the
Committee on the matters referred to in this Section 1.3 shall be conclusive.
 
     1.4 Eligibility  for Participation.  Any Director,  Employee or  Consultant
shall be eligible to receive Options granted under the Plan.
 
     1.5  Shares  Subject  to the  Plan.  Subject to  adjustment  as hereinafter
provided, no more than 225,000 Shares may be issued pursuant to Options  granted
under  the Plan. If any Option shall  expire or terminate for any reason without
having been  exercised in  full, the  unpurchased Shares  subject thereto  shall
again be available for the purposes of the Plan.
 
     1.6  Duration of the Plan. Unless previously terminated by the Committee or
the Board  of  Directors,  the  Plan  will terminate  on  April  1,  2005.  Such
termination will not terminate any Option then outstanding.
 
                                   ARTICLE 2
                        TERMS AND CONDITIONS OF OPTIONS
 
     2.1 Options and Option Agreements. Each Option granted under the Plan shall
be  subject to all of the applicable terms  and conditions of the Plan and shall
be evidenced by  an Option Agreement.  The Option Agreement  shall contain  such
terms  and conditions not inconsistent  with the Plan as  the Committee may deem
appropriate, including, among other things, when  and to what extent the  Option
is  exercisable, the number of Shares that  may be purchased upon exercise of an
Option, the Exercise
 
                                      2
 
<PAGE>
Price, and the conditions  to the exercise of  any Option. The Option  Agreement
may  also designate the Option  as a Non-Qualified Stock  Option or an Incentive
Stock Option.
 
     2.2 Exercisability and Term.  (a) Except as  otherwise provided below,  the
Committee  shall determine the term of each  Option and whether the Option shall
be exercisable in full or in installments and, if in installments, the number of
installments. No Option, however, may remain outstanding for more than 10  years
after the Grant Date.
 
        (b)  Except as  otherwise provided herein,  an Option  granted under the
Plan may be exercised from time to time  during its term for the full number  of
Shares then purchasable upon exercise of the Option or from time to time for any
part  thereof; provided, however, that  no Option may be  exercised in part with
respect to fewer than  25 Shares, except to  purchase the remaining Shares  then
purchasable under such Option.
 
        (c)   Except  as  otherwise  provided  below,  Options  shall  terminate
immediately upon the termination of the Service of the Grantee. Options  granted
under  the Plan shall not, however, be affected by any change of Service so long
as the Grantee continues to be a Director, Employee or Consultant.
 
        (d) If  a Grantee  dies  while he  or she  is  a Director,  Employee  or
Consultant  or  within  three months  after  the termination  of  such Grantee's
Service by reason  of his  or her  retirement with  the written  consent of  the
Company,  such Option may be exercised  within three months after such Grantee's
death by his or her personal representative or by the person or persons to  whom
the  Grantee's rights under the Option pass by will or by the applicable laws of
descent and distribution;  provided, however,  that no Option  may be  exercised
after its expiration and provided further than such Option may only be exercised
for  the number of Shares which could have  been purchased by the Grantee on the
date of such termination.
 
        (e) If a Grantee  voluntarily retires or quits  his or her Service  with
the  written  consent  of the  Company,  or if  the  Service of  the  Grantee is
terminated by  the  Company for  reasons  other  than cause,  such  Grantee  may
exercise  his or  her Option within  three months following  such termination of
Service; provided, however, that no Option may be exercised after its expiration
and provided further that the  Grantee may only exercise  his or her Option  for
the number of Shares which he or she could have purchased as of the date of such
termination.
 
        (f)  Nothing  herein shall  impose upon  the  Company the  obligation to
continue the Service of any Grantee. The rights of the Company to terminate  the
Service  of  a Grantee  shall not  be diminished  or affected  by reason  of the
granting of an Option.
 
     2.3 Exercise Price. The Exercise Price  for Options shall be determined  by
the  Committee at the time the Option is granted, but shall not be less than 80%
of the Fair Market Value of the Shares on the Grant Date provided, however, that
the Exercise Price per Share subject  to an Incentive Stock Options shall  equal
at least 100% of the Fair Market Value of a Share on the Grant Date.
 
     2.4   Nontransferability.  No  Option  granted  under  the  Plan  shall  be
transferable by the Grantee otherwise than by will or by the laws of descent and
distribution and shall be exercisable during the lifetime of the Grantee  solely
by such Grantee.
 
     2.5  Method of  Exercise. A  Grantee electing  to exercise  an Option shall
exercise such  Option  by delivering  to  the  Company written  notice  of  such
election  to exercise, specifying the number  of Shares such Grantee has elected
to purchase, together with the Exercise Price for the Shares being purchased  in
accordance with the terms of Section 2.6 below.
 
     2.6 Payment for Shares. The Exercise Price shall become immediately due and
payable  upon exercise of  the Option and  payment thereof shall  be made to the
Company as follows: (i) in cash (including check, bank draft or money order)  or
(ii)  at the discretion of the Committee, by delivering to the Company Shares of
Stock already owned by the Grantee and having a Fair Market Value on the date of
the exercise equal to  the Exercise Price  or a combination  of such Shares  and
cash,  or  (iii)  by  any  other  proper  method  specifically  approved  by the
Committee.
 
     2.7 Limitation on Aggregate  Shares. The number of  Shares with respect  to
which  Options may  be granted under  the Plan  to any Executive  Officer in any
fiscal year of the Company shall not exceed
 
                                      3
 
<PAGE>
100,000 Shares and the  number of Shares  with respect to  which Options may  be
granted  under the Plan to any individual who is not an Executive Officer in any
fiscal year of the Company shall not exceed 75,000 Shares.
 
     2.8 Incentive Stock Option Limitations. Options granted under the Plan  may
be  Non-Qualified Stock Options or Incentive  Stock Options, as specified by the
Committee; provided, however, that no Incentive  Stock Option may be granted  to
any  Grantee  who, at  the time  of grant,  owns  stock of  the Company  (or any
Subsidiary) representing more than 10% of the total combined voting power of all
classes of  stock  of  the  Company  (or  such  Subsidiary).  Options  shall  be
exercisable  at such time  or times as the  Committee shall determine; provided,
however, that the  aggregate Fair Market  Value of the  Shares (measured on  the
Grant  Date) with respect  to which Incentive Stock  Options are exercisable for
the first time by any Grantee during any calendar year (under all stock  options
plans of the Company) may not exceed $100,000.
 
                                   ARTICLE 3
                 LOANS AND FINANCIAL ACCOMMODATIONS TO GRANTEES
 
     3.1  Purpose. In order to assist the Grantee with the acquisition of Shares
of Stock pursuant to the exercise of an Option granted under the Plan, including
the payment of any  taxes resulting from  such exercise, the  Board may, in  its
discretion, whenever, in the judgment of the Board, such assistance is permitted
by  applicable  law  and may  reasonably  be  expected to  benefit  the Company,
authorize, either at the time of the  grant of the Option or thereafter (a)  the
extension  of a loan to the Grantee by  the Company, or (b) the guarantee by the
Company of a loan obtained by the Grantee from a third party.
 
     3.2 Terms of Loan or Guarantee. The Committee or Board shall determine  the
terms  of any loan or  guarantee made pursuant to  this Article 3, including the
interest rate and  other terms of  repayment thereof, and  whether such loan  or
guarantee  shall be  secured or  unsecured. Each  loan shall  be evidenced  by a
promissory note having a maximum  term to maturity of  not more than sixty  (60)
months.  The maximum amount of any loan or guarantee shall be the Exercise Price
for Shares  purchased upon  exercise  of an  Option  plus (a)  related  interest
payments and (b) the amount of tax liability incurred by the Grantee as a result
of the exercise of an Option.
 
     3.3 Use of Loaned or Guaranteed Funds. No amount loaned to a Grantee and no
amount  repayment of which  is guaranteed by  the Company shall  be used for any
purpose other than payment of (i) the  Exercise Price of Shares acquired on  the
exercise  of an Option  granted or to be  granted under the  Plan and (ii) taxes
attributable to such exercise.
 
                                   ARTICLE 4
              GRANT OF OPTIONS TO MEMBERS OF THE COMMITTEE AND TO
             OUTSIDE DIRECTORS WHO ARE NOT MEMBERS OF THE COMMITTEE
 
     4.1 Application of  the Plan  to Members of  the Committee  and to  Outside
Directors  Who Are  Not Members  of the  Committee. Except  as provided  in this
Article 4, all terms and conditions of  the Plan govern the grant of options  to
members  of the Committee  and to Outside  Directors who are  not members of the
Committee.
 
     4.2 Eligibility for  Participation. Members  of the  Committee and  Outside
Directors  are only eligible  to receive options pursuant  to Section 4.3 below.
Members of the Committee are not eligible to receive Options pursuant to Section
1.3 for a  period of  one year  after the termination  of their  Service on  the
Committee.
 
     4.3  Annual Grant of Options. Each member of the Committee and each Outside
Director who is  not a member  of the Committee  shall be granted  an Option  to
purchase  2,500 Shares (as adjusted pursuant to  Section 5.1) on April 1 of each
year during the term of the Plan so long  as on such date he is a member of  the
Committee  or an Outside Director. The provisions  of this Section 4.3 shall not
be amended more than once every twelve months.
 
     4.4 Exercisability and Term  of Options. An option  granted to a member  of
the Committee or to an Outside Director shall become exercisable with respect to
25% of the Shares covered thereby
 
                                      4
 
<PAGE>
commencing  one year after the Grant Date of such Option and as to an additional
25% of  the Shares  covered by  the Option  upon each  of the  three  succeeding
anniversary dates of the Grant Date. Options granted to members of the Committee
and  to Outside Directors  shall expire seven years  from their respective Grant
Date.
 
     4.5 Option Price. The Exercise Price for Options granted to members of  the
Committee  and to Outside Directors pursuant to Section 4.3 shall be 100% of the
Fair Market Value of the Shares on the Grant Date.
 
                                   ARTICLE 5
                               GENERAL PROVISIONS
 
     5.1 Adjustments upon  Changes in Capitalization.  (a) The aggregate  number
and  class of Shares for which Options may be granted under the Plan, the number
and class of Shares  covered by each outstanding  Option and the Exercise  Price
per  Share thereof  (but not  the total  price) and  each such  Option, shall be
proportionately adjusted for any  increase or decrease in  the number of  issued
Shares  resulting from a stock split, split-up or consolidation of Shares or any
like capital adjustment  or reclassification  of Shares  or the  payment of  any
stock  dividends, or any other  increase or decrease in  the number of Shares of
the Company outstanding, without receipt of consideration by the Company.
 
        (b) Subject to any required action  by its stockholders, if the  Company
shall  be the  surviving corporation in  any merger or  consolidation, except as
otherwise provided below, any Option granted  hereunder shall be adjusted so  as
to  pertain and  apply to the  securities to which  the holder of  the number of
Shares of the Company  subject to the  Option would have  been entitled in  such
merger or consolidation.
 
        (c)  Upon the dissolution or liquidation of the Company or upon a merger
or consolidation of the Company in  a transaction in which all or  substantially
all  of  the stockholders  of the  Company receive  cash, securities  of another
company or other consideration in exchange for their Shares of Stock, whether or
not the  Company  is  the surviving  corporation,  or  upon a  sale  of  all  or
substantially  all of  the assets of  the Company, any  Option granted hereunder
shall terminate, but the Grantee may, immediately prior to any such  transaction
exercise his or her Option, in whole or in part, as to the full number of Shares
which  he  or she  would otherwise  have  been entitled  to purchase  during the
remaining term of the Option irrespective  of any installment features. If  such
transaction  consists in part  of a tender  offer for the  Company's Shares, the
Committee may, prior to or simultaneous  with the closing of such tender  offer,
elect  to accelerate all or any portion of an Option and cancel such Option upon
payment to the respective Grantees of an amount equal to the amount by which the
cash and other consideration  to be paid to  public stockholders in such  tender
offer  exceeds the Exercise  Price multiplied by the  number of Shares remaining
subject to such Option. Notwithstanding the foregoing, the Company may elect not
to permit a Grantee to exercise his or her Option immediately prior to any  such
event  in accordance with the foregoing, but in lieu thereof the Company may, in
its discretion  and  immediately prior  to  any such  dissolution,  liquidation,
merger, consolidation or sale substitute or cause to be substituted a new option
for  his or her  Option, such new  option to be  applicable to the  stock of the
surviving or acquiring corporation or any of  its affiliates and to be on  terms
no  less  favorable to  the Grantee  than those  contained in  his or  her prior
Option.
 
        (d) Adjustment and elections under this Section 5.1 shall be made by the
Committee whose  determination as  to what  adjustments shall  be made  and  the
extent thereof shall be final, binding and conclusive.
 
     5.2  Privileges of  Stock Ownership.  No Grantee  shall be  entitled to the
privileges of stock ownership as to any Shares of Stock not actually issued  and
delivered to him or her.
 
     5.3 Securities Regulations. Unless at the time of the exercise of an Option
and  the issuance of  the Shares purchased  by a Grantee  pursuant thereto there
shall be  in  effect  as to  such  Shares  a Registration  Statement  under  the
Securities  Act  of 1933,  as  amended, and  the  rules and  regulations  of the
Commission, the Grantee exercising such Option  shall deliver to the Company  at
the  time of exercise, a certificate certifying  that he or she is acquiring the
Shares issuable to him or her upon  such exercise for the purpose of  investment
and  not with  a view to  their sale or  distribution. The Company  shall not be
 
                                      5
 
<PAGE>
required to issue or deliver certificates for Shares until there shall have been
compliance with all applicable laws, rules and regulations, including rules  and
regulations of the Commission.
 
     5.4  Suspension, Amendment and  Termination of the  Plan. (a) The Committee
may at any time suspend, amend or terminate the Plan, provided that the approval
of the Board  of Directors of  the Company  will be required  for any  amendment
which will:
 
          (i) increase the maximum number of Shares which may be issued pursuant
to Options; or
 
          (ii) change the provisions of Section 1.4; or
 
          (iii) change the provisions of Section 4.2; or
 
          (iv) extend the term of Options.
 
        (b)  The power of the Committee to amend the Plan under this Section 5.4
is subject in  certain instances  to the requirements  of the  Exchange Act  and
other  provisions of  applicable law which  may require  stockholder approval of
such amendments in order to achieve the Company's objectives and the purposes of
the Plan.
 
        (c) Unless  the  Plan shall  theretofore  have been  terminated  by  the
Committee  or the Board of Directors, the Plan shall terminate April 1, 2005. No
Option may be granted  during the term  of any suspension of  the Plan or  after
termination  of the Plan.  The amendment or  termination of the  Plan shall not,
without the  written consent  of the  Grantee,  alter or  impair any  rights  or
obligations of such Grantee under any Option theretofore granted.
 
     5.5 Amendment of Outstanding Options. The Committee may amend or modify any
Option  in  any manner  to  the extent  that the  Committee  would have  had the
authority under  the Plan  initially to  grant or  prescribe the  terms of  such
Option;  provided that, except as expressly  contemplated elsewhere herein or in
any agreement evidencing such  Option, no such  amendment or modification  shall
impair  the  rights of  any  Grantee under  any  outstanding Option  without the
consent of such Grantee.
 
     5.6 Section 16  of the  Exchange Act. With  respect to  persons subject  to
Section  16 of  the Exchange  Act, transactions under  the Plan  are intended to
comply with all applicable conditions of Rule 16b-3 or its successors under  the
Exchange Act. To the extent any provision of the Plan or action by the Committee
fails to so comply, it shall be deemed null and void, to the extent permitted by
law and deemed advisable by the Committee.
 
     5.7 Governing Law. This Plan and the Committee's actions in respect thereof
shall  be governed and construed  in accordance with the  substantive law of the
State of Delaware.
 
     5.8 Effective Time. This Plan shall become effective upon approval  thereof
by  the holders of  a majority of  the Company's Shares  present and entitled to
vote at a meeting of the Company's stockholders duly held.
 
                                      6


<TABLE> <S> <C>

<ARTICLE>                               5
       
<S>                                     <C>
<PERIOD-TYPE>                           6-MOS
<FISCAL-YEAR-END>                       NOV-30-1995
<PERIOD-START>                          DEC-1-1994
<PERIOD-END>                            MAY-31-1995
<CASH>                                     861,000
<SECURITIES>                                     0
<RECEIVABLES>                            7,026,000
<ALLOWANCES>                                55,000
<INVENTORY>                             24,477,000
<CURRENT-ASSETS>                        33,287,000
<PP&E>                                  19,786,000
<DEPRECIATION>                          11,638,000
<TOTAL-ASSETS>                          42,892,000
<CURRENT-LIABILITIES>                   18,801,000
<BONDS>                                  4,410,000
<COMMON>                                   464,000
                            0
                                      0
<OTHER-SE>                              11,599,000
<TOTAL-LIABILITY-AND-EQUITY>            18,632,000
<SALES>                                 33,767,000
<TOTAL-REVENUES>                        33,767,000
<CGS>                                   27,427,000
<TOTAL-COSTS>                           27,427,000
<OTHER-EXPENSES>                                 0
<LOSS-PROVISION>                                 0
<INTEREST-EXPENSE>                         475,000
<INCOME-PRETAX>                           (881,000)
<INCOME-TAX>                              (283,000)
<INCOME-CONTINUING>                              0
<DISCONTINUED>                                   0
<EXTRAORDINARY>                                  0
<CHANGES>                                        0
<NET-INCOME>                              (598,000)
<EPS-PRIMARY>                                 (.14)
<EPS-DILUTED>                                    0
        




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