WTD INDUSTRIES INC
10-K405, 1997-07-25
SAWMILLS & PLANTING MILLS, GENERAL
Previous: THERMO TERRATECH INC, 10-K/A, 1997-07-25
Next: CENTRIS GROUP INC, SC 13D/A, 1997-07-25



                              WTD INDUSTRIES, INC.


    United States Securities and Exchange Commission, Washington, D.C. 20549

FORM 10-K

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

For the fiscal year ended                   Commission file number
April 30, 1997                              0-16158

WTD INDUSTRIES, INC.
(Exact name of registrant as specified in its charter)

Oregon                                      93-0832150
(State of Incorporation)                    (I.R.S. Employer Identification No.)

10260 S.W. Greenburg Road, Suite 900        Registrant's telephone number,
Portland, Oregon 97223                      including area code: (503) 246-3440
(Address of principal executive offices)

Securities registered pursuant to Section 12(g) of the Act:
Common Stock, no par value (Title of Class)


         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. X
                            --- 

         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
                                             ---  ---

         State  the  aggregate   market  value  of  the  voting  stock  held  by
non-affiliates of the registrant, as of June 30, 1997: $26,624,241.

         Indicate by check mark whether the  registrant  has filed all documents
and reports  required  to be filed by Section 12, 13 or 15(d) of the  Securities
Exchange Act of 1934 subsequent to the  distributions of securities under a plan
confirmed by a court. Yes X No
                         ---  ---
         Indicate the number of shares  outstanding of each of the  registrant's
classes  of  Common  Stock,   as  of  June  30,  1997:   Common  Stock,  no  par
value:  11,083,474.




<PAGE>
                           FORM 10-K TABLE OF CONTENTS

Item No.                                                             Page No.
- --------                                                             --------

Part I
1.    Business                                                              3

2.    Properties                                                            7

3.    Legal Proceedings                                                     7

4.    Submission of Matters to a Vote of Security Holders                   7

Part II
5.    Market for the Registrant's Common Stock and
      Related Stockholder Matters                                           8

6.    Selected Financial Data                                               9

7.    Management's Discussion and Analysis of Financial
      Condition and Results of Operations                                  10

8.    Financial Statements and Supplementary Data                          15

9.    Changes in and Disagreements with Accountants
      on Accounting and Financial Disclosure                               15

Part III
10.    Directors and Executive Officers of the Registrant                  16

11.    Executive Compensation                                              19

12.    Security Ownership of Certain Beneficial Owners
       and Management                                                      26

13.    Certain Relationships and Related Transactions                      27

Part IV
14.    Exhibits, Financial Statement Schedules, and Reports
       on Form 8-K
            (a)(1) Financial Statements                                    28
            (a)(2) Financial Statement Schedules                           28
            (a)(3) Exhibit Index                                           28
            (b)    Reports on Form 8-K                                     32




                                      -2-
<PAGE>
                                     PART I

Item 1.  BUSINESS

         WTD Industries,  Inc. is a forest products company  organized in Oregon
in 1983,  which,  through its subsidiaries,  manufactures  softwood and hardwood
lumber  and  by-products.   WTD  Industries,   Inc.  and  its  subsidiaries  are
hereinafter  referred  to as "WTD" or the  "Company."  The  Company  markets its
products  primarily  in the  United  States and Canada  through  its  subsidiary
TreeSource, Inc.


PRODUCTS AND MARKETS

Softwood Lumber
- ---------------

         The Company  manufactures a wide variety of softwood  lumber  products,
predominantly  from Douglas fir,  hemlock,  and white fir. The Company  produces
softwood studs in several species,  generally as 2x4 or 2x6 lumber in lengths of
8 to 10 feet. The Company also makes  dimension  softwood lumber in a wide range
of  widths  and  thicknesses  in  lengths  from 6 to 26  feet.  Softwood  lumber
accounted  for 89% of net sales in fiscal 1997,  79% in fiscal 1996,  and 84% in
fiscal 1995.

         The  Company  sells  softwood  lumber to a large  number of  customers,
primarily  distribution  centers,  wholesalers and directly to large  retailers.
Softwood lumber is used in a variety of applications,  including residential and
commercial construction, packaging, and industrial uses.

Other Products
- --------------

         The  Company  produces a small  quantity  of  hardwood  lumber in sizes
targeted  principally  for the furniture and cabinet  industries.  Wood chips, a
by-product of the manufacturing  process, are sold principally to pulp and paper
manufacturers. Wood chips and other by-products accounted for 6% of net sales in
fiscal 1997, 14% in fiscal 1996, and 12% in fiscal 1995.

         During fiscal 1997, the Company  announced its intention to construct a
fingerjointing plant.  Completion of construction and commencement of operations
is  expected  during the first  quarter of fiscal  1998.  Fingerjointing  is the
process of joining, by applying adhesive to interlocking  fingerjoints,  shorter
segments  of  wood  to  make a  longer  piece  of  lumber  suitable  for  use in
construction.  The  products  initially  will  be sold  only  for  vertical  use
applications,  such as studs.  The Company  intends to seek approval from lumber
grading  agencies for  horizontal or general  construction  use of the Company's
fingerjointed products.

         During fiscal 1997, the Company also announced its intention to license
and use, in North  America,  a patented  technology  called  GREENWELD(TM)  that
enables the gluing of



                                      -3-
<PAGE>
green or  unseasoned  lumber.  The  Company  expects  to
complete  a  definitive  agreement  with  the  owner of this  technology  and to
commence this new business  activity  during fiscal 1998. The Company intends to
use the GREENWELD(TM) process in its fingerjointing operation.

Distribution and Marketing
- --------------------------

         The Company markets,  distributes,  and arranges transportation for its
lumber products through its wholly owned subsidiary and sales agent, TreeSource,
Inc.  Through  TreeSource,  the production  capabilities of individual mills are
coordinated to meet a broad range of customer needs.  TreeSource sells primarily
through telephone contacts from its office in Portland, Oregon.

         Shipments of wood products are generally made by rail or truck directly
from the mill.  Exports do not represent a material portion of the Company's net
sales.

         The Company does not attempt to  accumulate a large  backlog of orders.
WTD's general  practice is to maintain an order file  representing  about two to
four weeks' production.  The filling of orders for certain items,  however,  may
require a substantially longer period of time. The dollar value of the Company's
backlog of orders at April 30, 1997 was $10 million compared to $12.4 million at
April 30, 1996.  Backlog on any  particular  date may not be  indicative  of the
Company's  average  backlog,  or net  sales or the  backlog  for any  succeeding
period.

         No single  customer  accounted  for as much as 10% of the Company's net
sales  during  fiscal  1997.  The  loss  of  any  one  customer  would  not,  in
management's  opinion,  have a material  adverse  impact on the  Company and its
subsidiaries taken as a whole.

Timber Supply
- -------------

         The  Company   generally   purchases  timber  and  logs  in  sufficient
quantities to match the current operating requirements of its mills.  Management
attempts to maintain log inventories equal to an average of three to four weeks'
operating  requirements,  except where seasonal or weather  factors  necessitate
larger volumes. The goals of the Company's procurement strategy are to limit the
speculative   aspects  of  timber  purchasing  and  to  maintain  the  Company's
adaptability to changing lumber market conditions.

         Timber and logs  comprise the majority of the cost of products  sold by
the Company.  The Company  relies  mainly on open market log purchases to supply
its raw materials  needs. It also purchases  timber-cutting  contracts  ("timber
contracts"),  primarily at public timber sales,  and has  historically  obtained
logs to a minor  extent from its own fee  timberlands.  At April 30,  1997,  the
Company  owned a small  amount of fee  timberlands  in the  vicinity  of various
mills. The following table shows the percentages of logs supplied by open market
purchases, timber contracts and fee timberlands, and total log footage required:




                                      -4-
<PAGE>
                     Public
Year Ended   Open    Timber     Fee        Log
 April 30,  Market  Contracts  Timber   Requirements
- ----------  ------  ---------  ------   ------------
  1993       90%      6%         4%     306,000 MBF
  1994       94%      5%         1%     305,100 MBF
  1995       95%      5%         --     317,100 MBF
  1996       94%      5%         1%     228,162 MBF
  1997       94%      5%         1%     320,507 MBF

    MBF - Thousand Board Feet

         During fiscal years 1993 through 1997, the Company operated most of its
mills on a one-shift  basis,  typically  using logs purchased on the open market
from industrial and non-industrial  private land owners. The ability to maintain
the present level of  operations at the Company's  mills depends on a continuing
supply of logs from these private sources.

         The  availability  and cost of timber  and logs have  been,  and should
continue  to be,  influenced  by a  variety  of  factors,  including  demand  by
competitors and exporters, the environmental and harvest policies of federal and
state agencies,  and, in the long term, the level of reforestation.  For further
discussion of current  industry  conditions  relating to timber supply,  see the
section entitled "Factors Affecting Forward-Looking Statements."

Employees
- ---------

         The Company and its subsidiaries had  approximately  1,150 employees at
June 30, 1997.  Since September of 1996, the Company has been  negotiating  with
the local  woodworkers  union,  which represents hourly workers at the Company's
South Bend facility.  The parties have reached impasse in contract  negotiations
and the union has  threatened to strike.  In the event of a strike,  the Company
intends to operate  its South Bend  facility  using  supervisory  personnel  and
replacement  workers.  None of the Company's  other employees are represented by
this union. See "Factors Affecting Forward-Looking Statements." The Company uses
bonus  programs to motivate its workers.  See Note 8 to  Consolidated  Financial
Statements.

Environmental Regulation
- ------------------------

         The Company is subject to federal,  state and local  pollution  control
regulations,  including air, water and noise pollution, which have required, and
are  expected  to  continue  to  require,   additional   operating  and  capital
expenditures.   During  fiscal  1997,  the  Company  incurred   expenditures  of
approximately  $135,000 for  environmental  protection.  Such  expenditures  are
projected to be approximately $500,000 for each of fiscal years 1998 and 1999 if
certain capital  projects are required.  Various  regulations  regarding air and
water emissions and log yard management may require material expenditures in the
future.

Industry Conditions
- -------------------

         The United States lumber industry is highly  sensitive to the condition
of the nation's  economy and tends to experience  poor financial  results during
general economic downturns.  Although sales traditionally increase in the spring
and summer  months and decline  during the fall and winter months in response to
seasonal building construction

                                      -5-
<PAGE>
cycles,  such seasonal  patterns are sometimes
absent. During fiscal 1995, lumber market conditions remained weak in the spring
due in large  measure to high  interest  rates,  increased  lumber  imports from
Canada and high raw materials  costs.  Although  interest rates moderated during
fiscal 1996,  lumber  demand and prices  remained weak during most of the fiscal
year, with Canadian  imports  continuing to have a negative impact on the lumber
market. Operating conditions improved dramatically during fiscal year 1997, with
generally  strong lumber prices and relatively  stable log prices during most of
the year.

         Wood chip demand and prices are  determined  by  conditions in the pulp
and paper industry and generally are not affected by seasonal  business  cycles.
Due to a strong demand for pulp and paper  products,  chip prices reached a high
during the second quarter of fiscal 1996. However, by the end of fiscal 1996 and
during fiscal 1997,  reduced  demand for pulp and paper products and the related
pulp and paper  production  curtailments  had driven chip prices to recent lows.
Low demand for chips at the end of fiscal  year 1996 and during  fiscal 1997 may
have constrained  lumber production and, with increased lumber demand,  may have
contributed to lumber price increases.  See "Factors  Affecting  Forward-Looking
Statements" for further discussion.

Competition
- -----------

         The wood products  industry is highly  competitive and includes a large
number  of  companies   manufacturing   relatively  standardized  products.  The
principal  means of  competition  in the lumber  industry  are log  costs,  unit
production costs, pricing,  product quality, and the ability to satisfy customer
needs promptly. The Company feels it competes effectively based on the foregoing
factors.  Some of WTD's competitors are large,  integrated  companies which have
significantly  greater  financial,  production and marketing  resources than the
Company.  Some of these  competitors  have a  significant  base of low-cost  fee
timberlands and timber  contracts  which protects them from  fluctuations in log
prices and may, under certain operating conditions,  give them an advantage over
the  Company,  which relies on the open log market to supply the bulk of its raw
materials requirements.

         The  competition  includes lumber  manufacturers  located in Canada who
benefit from  advantageous  exchange rates when exporting lumber into the United
States. As a result of U.S.  government-initiated trade talks, Canada has agreed
that as of April 1, 1996,  for a period of five  years,  and subject to specific
exceptions, certain provinces will pay export taxes if pre-established levels of
exports to the U.S. are exceeded.  The goal of the trade  agreement is to reduce
the volume of lumber  exported  to the U.S. by  Canadian  producers.  During the
first year of its  implementation  this trade  agreement has not had the desired
effect,  however,  Canadian  lumber  producers  paid  approximately  $82 million
(Canadian  $) in  export  taxes  for  exceeding  the  pre-established  levels of
exports.

         See the sections entitled "Timber Supply" and "Management's  Discussion
and  Analysis of Financial  Condition  and Results of  Operations"  and "Factors
Affecting Forward-Looking Statements."



                                      -6-
<PAGE>
Item 2.  PROPERTIES

<TABLE>
<CAPTION>
MANUFACTURING FACILITIES(1)                                  Thousand Board Feet
                                                          --------------------------
                                                            Fiscal       Est. Annual
                                                             1997        Production
Softwood Lumber                                           Production     Capacity(2)
- ---------------                                           ----------     -----------
<S>                                                          <C>             <C>   
Burke Lumber Co., West Burke, Vermont                         40,000          50,000
Central Point Lumber Co., Central Point, Oregon               54,000         110,000
Glide Lumber Products Co., Glide, Oregon                      92,000         125,000
Morton Forest Products Co., Morton, Washington                36,000         100,000
North Powder Lumber Co., North Powder, Oregon                 62,000          90,000
Pacific Softwoods Co., Philomath, Oregon                      62,000          80,000
Philomath Forest Products Co., Philomath, Oregon             122,000         245,000
Sedro-Woolley Lumber Co., Sedro-Woolley, Washington           52,000         140,000
Spanaway Lumber Co., Spanaway, Washington(3)                  55,000          85,000
Trask River Lumber Co., Tillamook, Oregon(3)                  51,000         120,000
Tumwater Lumber Co., Tumwater, Washington(3)                  55,000          70,000

Hardwood Lumber
- ---------------
Pacific Hardwoods-South Bend Co., South Bend, Washington(3)   20,000          24,000

</TABLE>
(1)   The machinery and equipment of all  facilities are subject to the security
      interests of certain lenders.
(2)   Capacity  is  generally   computed   using  a  two   shift-per-day,   five
      day-per-week operating schedule.
(3)   These  subsidiaries  lease  all,  or a  substantial  portion,  of the real
      property on which the mill is located pursuant to ground leases.

Item 3.  LEGAL PROCEEDINGS

         On or about  January 30,  1991,  WTD  Industries,  Inc. and each of its
subsidiaries filed a voluntary  petition for reorganization  under Chapter 11 of
the Federal  Bankruptcy  Code.  The  proceeding  was filed in the United  States
Bankruptcy  Court  for the  Western  District  of  Washington  in  Seattle  (the
"Bankruptcy  Court"). The jointly  administered  proceeding is entitled:  "In re
Sedro-Woolley Lumber Co., WTD Industries,  Inc., TreeSource, Inc., et al.", Case
Numbers 91-00707 through 91-00721,  91-00736 through 91-00741,  91-00752 through
91-00756,   91-00773  through  91-00778,  and  91-01140  through  91-01149.  The
Company's  Second  Amended  Joint Plan of  Reorganization  was  confirmed by the
Bankruptcy Court on November 23, 1992,  effective November 30, 1992. During 1996
and 1997,  orders were entered in the  Bankruptcy  Court  closing the Chapter 11
cases of WTD Industries, Inc. and all its subsidiaries.

Item 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         None.






                                      -7-
<PAGE>
PART II

Item 5. MARKET FOR THE REGISTRANT'S COMMON STOCK AND RELATED STOCKHOLDER MATTERS

Principal Market
- ----------------

         Registrant's  Common  Stock is traded in the  over-the-counter  market.
Quotations  are  reported  on  the  National   Market  System  of  the  National
Association of Securities  Dealers (NASD).  The Company's stock trades under the
NASDAQ  symbol  WTDI.  The number of holders of record of WTD  Industries,  Inc.
Common  Stock at June 30,  1997 was 638.  The Company  estimates  that the total
number of its direct and beneficial shareholders is approximately 4,150.

Stock Price and Dividend Information
- ------------------------------------

         The following tables show the stock price range for the two years ended
April 30, 1997:

                                Stock Price Range
         Fiscal Year Ended    --------------------
          April 30, 1997        Low         High
         -----------------    --------    --------    
          First Quarter       $   5/8     $1-9/16
          Second Quarter      $1-5/16     $2-1/16
          Third Quarter       $1-11/16    $2-3/4
          Fourth Quarter      $1-3/8      $2-1/4

                                Stock Price Range
         Fiscal Year Ended    --------------------
          April 30, 1996        Low         High
         -----------------    --------    --------    
         First Quarter        $1-5/16     $1-15/16
         Second Quarter       $   3/4     $1-11/16
         Third Quarter        $   1/2     $1-1/8
         Fourth Quarter       $   1/2     $  13/16



         The share  prices shown are those  published by the NASD and  represent
prices  between  dealers.  They do not include  retail  markups,  markdowns,  or
commissions.  Prior to the Company's  October 1986 public stock offering,  there
was no public trading market for its Common Stock.

         WTD does not pay any cash dividends on its Common Stock.  The Company's
various debt instruments restrict the payment of dividends. See Notes 4 and 6 to
Consolidated Financial Statements.





                                      -8-
<PAGE>
ITEM 6.  SELECTED FINANCIAL DATA
<TABLE>
<CAPTION>
WTD INDUSTRIES, INC. AND SUBSIDIARIES
FIVE-YEAR SELECTED FINANCIAL DATA
(In Thousands, Except Per-Share Amounts and Ratios)


                                                                            YEAR ENDED APRIL 30,
                                                 ---------------------------------------------------------------------------

                                                     1997            1996            1995            1994            1993
                                                 -----------     -----------     -----------     -----------     -----------
<S>                                              <C>             <C>             <C>             <C>             <C> 
NET SALES                                          $284,086        $191,964        $274,966        $278,115        $246,887
COST OF SALES                                       255,068         186,514         262,334         253,732         227,040
                                                 -----------     -----------     -----------     -----------     -----------

GROSS PROFIT                                         29,018           5,450          12,632          24,383          19,847

GENERAL, SELLING AND
  ADMINISTRATIVE EXPENSES                            12,529           9,685          10,366          12,423          12,615
REORGANIZATION CHARGES (CREDITS)                         --            (409)           (532)         (2,487)            563
                                                 -----------     -----------     -----------     -----------     -----------
OPERATING INCOME (LOSS)                              16,489          (3,826)          2,798          14,447           6,669

INTEREST EXPENSE                                     (5,029)         (5,318)         (5,972)         (6,541)         (2,864)
OTHER INCOME                                            630             646           1,228             418             151
                                                 -----------     -----------     -----------     -----------     -----------
INCOME (L0SS) BEFORE INCOME TAXES            			     12,090	     	   (8,498)		       (1,946)	        	8,324		         3,956

PROVISION FOR INCOME TAXES (BENEFIT)                  3,120          (2,454)         (5,646)          2,024           1,543

                                                 -----------     -----------     -----------     -----------     -----------
INCOME (LOSS) BEFORE
  EXTRAORDINARY ITEMS                                 8,970          (6,044)          3,700           6,300           2,413

EXTRAORDINARY ITEMS                                      --              --              --              --          21,345
                                                 -----------     -----------     -----------     -----------     -----------
NET INCOME (LOSS)                                     8,970          (6,044)          3,700           6,300          23,758

PREFERRED DIVIDENDS                                   2,228           2,364           2,126           1,616             647
                                                 -----------     -----------     -----------     -----------     -----------

NET INCOME (LOSS) APPLICABLE TO
  COMMON SHAREHOLDERS                                $6,742         ($8,408)         $1,574          $4,684         $23,111
                                                 ===========     ===========     ===========     ===========     ===========

NET INCOME (LOSS) PER
  COMMON SHARE, PRIMARY
  - before extraordinary items                        $0.59          ($0.76)          $0.14           $0.41           $0.29
  - extraordinary items                                  --              --              --              --           $3.46
  - net income (loss)                                 $0.59          ($0.76)          $0.14           $0.41           $3.75
    Average shares outstanding                       11,385          11,077          11,492          11,433           6,166

NET INCOME (LOSS) PER
  COMMON SHARE, FULLY DILUTED
  - before extraordinary items                        $0.59          ($0.76)          $0.14           $0.41           $0.28
  - extraordinary items                                  --              --              --              --           $3.43
  - net income (loss)                                 $0.59          ($0.76)          $0.14           $0.41           $3.71
    Average shares outstanding                       11,464          11,077          11,510          11,519           6,231

CASH DIVIDENDS PER COMMON SHARE                          --              --              --              --              --

PERIOD END BALANCES
   Working capital                                  $29,475         $25,052         $33,740         $44,796         $39,255
   Total assets                                     $86,486         $77,396         $88,944         $97,100        $100,039
   Long-term debt, excl. current maturities         $46,086         $50,310         $51,421         $60,587         $64,184
   Stockholders' equity                             $18,434         $11,686         $20,076         $18,512         $13,684

SELECTED FINANCIAL RATIOS
   Net income (loss) to average:
     Total assets                                      10.9 %          (7.3)%           4.0 %           6.4 %          22.2
     Stockholders' equity                              59.6 %         (38.1)%          19.2 %          39.1 %           NM
   Average stockholders' equity to average
     total assets                                      18.4 %          19.1 %          20.7 %          16.3 %           NM

</TABLE>




NM - Not Meaningful


                                       -9-

<PAGE>
Item 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
         CONDITION AND RESULTS OF OPERATIONS

RESULTS OF OPERATIONS

Overview
- --------

         On a quarter-to-quarter basis, the Company's financial results have and
will vary widely, due to seasonal  fluctuations and market factors affecting the
demand for logs, lumber and other wood products. Therefore, past results for any
given year or quarter are not necessarily indicative of future results.

         After  approximately  12  months  of  poor  lumber  market  conditions,
improvement began during the first quarter of the Company's 1997 fiscal year and
operating conditions  continued to improve during the second quarter.  There was
some seasonal adjustment downward in prices during the third quarter as a result
of slackened  demand through most market areas.  During the third  quarter,  the
stud  lumber  market  lagged  behind the  dimension  lumber  market  with prices
comparable to the previous year, offsetting profits from dimension lumber sales.
During  the  fourth  quarter  of fiscal  year  1997,  lumber  prices  and demand
generally  improved over the third  quarter.  Log costs were  relatively  stable
throughout  the year.  There can be no  assurance  that the margins  experienced
during any period of fiscal year 1997 will continue or improve.

Yearly Comparisons
- ------------------

         The  following  table  compares  certain  income and expense items as a
percentage of net sales,  and the  period-to-period  percentage  change for each
item:

<TABLE>
<CAPTION>
                                                    Income and Expense Items as                 Percentage
                                                     a Percentage of Net Sales             Increase (Decrease)
                                              ---------------------------------------   -------------------------
                                                                                            1997          1996
                                                        Year Ended April 30,                 vs            vs
                                              ---------------------------------------
                                                  1997          1996          1995          1996          1995
                                              -----------   -----------   -----------   -----------   -----------
<S>                                           <C>           <C>           <C>           <C>           <C>    
  Net sales                                       100.0 %       100.0 %       100.0 %        48.0 %       (30.2)%
  Cost of sales                                    89.8          97.2          95.4          36.8         (28.9)
                                              ---------     ---------     ---------
      Gross profit                                 10.2           2.8           4.6         432.4         (56.9)

  Selling, general and
    administrative expense                          4.4           5.0           3.8          29.4          (6.6)
  Reorganization credits                            0.0          (0.2)         (0.2)       (100.0)        (23.1)
                                              ---------     ---------     ---------
      Operating income (loss)                       5.8          (2.0)          1.0            NM            NM

  Interest expense                                 (1.8)         (2.8)         (2.2)         (5.4)        (11.0)
  Miscellaneous                                     0.2           0.3           0.4          (2.5)        (47.4)
                                              ---------     ---------     ---------
      Income (loss) before Income taxes             4.3          (4.4)         (0.7)           NM            NM

  Provision for income taxes (benefit)              1.1          (1.3)         (2.1)           NM            NM
                                              ---------     ---------     ---------
      Net income (loss)                             3.2 %        (3.1)%         1.3 %          NM            NM
                                              =========     =========     =========
</TABLE>
   Note:  Percentages may not add precisely due to rounding.
   NM:    Not meaningful.




                                      -10-
<PAGE>
Comparison of 1997 to 1996
- --------------------------

         Net sales for the year ended April 30, 1997 increased $92.1 million (48
percent)  from  the  year  ended  April  30,  1996.  This  increase  was  caused
principally by a 40 percent increase in lumber shipments,  a 36 percent increase
in chip deliveries and a 17 percent increase in lumber prices,  partially offset
by a 57  percent  decrease  in  chip  prices.  The  increased  lumber  and  chip
deliveries reflect the Company's increased  production resulting from a stronger
lumber market during most of fiscal 1997.

         Gross  profit for the year ended April 30, 1997 was 10.2 percent of net
sales,  compared to 2.8 percent of net sales for the year ended April 30,  1996.
Lumber prices  increased by 17 percent from the year ended April 30, 1996, while
the  Company's  log costs  decreased by 6 percent.  The higher lumber prices and
shipments  were  sufficient to more than offset the effect of lower chip prices.
Unit  manufacturing  costs in fiscal year 1997 increased by 3 percent from costs
in fiscal year 1996. This increase was in part a result of a general increase in
wages in September 1996.

         Selling,  general and  administrative  expenses in the year ended April
30, 1997  increased by $2.8  million (29 percent)  from the year ended April 30,
1996.  This increase  primarily  reflects higher  profit-sharing  bonus payments
which were the result of higher pretax profits.

         Interest  expense in the year  ended  April 30,  1997 was $0.3  million
below that  incurred in the year ended April 30,  1996.  This  decrease  was the
result of a reduction in the amount of the Company's outstanding debt.

         In the year ended April 30, 1997, the Company  recorded a tax provision
equal to 26 percent of its pretax profit.  See Note 5 to Consolidated  Financial
Statements.

Comparison of 1996 to 1995
- --------------------------

         Net sales for the year ended April 30, 1996  decreased  $83 million (30
percent) from the year ended April 30, 1995. This was principally caused by a 28
percent decrease in lumber  shipments,  a 31 percent decrease in chip deliveries
and a 6 percent  decrease  in lumber  prices,  partially  offset by a 28 percent
increase in chip prices.  The reduced lumber and chip  deliveries  reflected the
Company's reduced production  resulting from a weak lumber market during most of
fiscal 1996.

         Gross  profit for the year ended  April 30, 1996 was 2.8 percent of net
sales,  compared to 4.6 percent of net sales for the year ended April 30,  1995.
Lumber  prices  declined by 6 percent from the year ended April 30, 1995,  while
the Company's log costs increased by 2 percent.  The higher chip prices were not
sufficient  to offset  the effect of lower  lumber  prices and higher log costs.
Management  believes that a significant portion of the increase in log costs was
attributable  to  the  strength  in  chip  demand.  Despite  the  sharply  lower
production  levels in fiscal 1996,  the Company  reduced its unit  manufacturing
costs by 3 percent from fiscal 1995. This reduction resulted from steps taken to
increase  operating time without  increasing  payroll costs,  and from continued
focus on cost control.

         Selling,  general and  administrative  expenses in the year ended April
30, 1996  decreased  by $0.7  million (7 percent)  from the year ended April 30,
1995. This decrease  reflected  reduced  profit-sharing  bonus payments stemming
from lower pretax  profits,  as well as the  Company's  continued  focus on cost
control.

                                      -11-
<PAGE>
  
         Interest  expense in the year  ended  April 30,  1996 was $0.7  million
below that  incurred in the year ended April 30,  1995.  This  decrease  was the
result of scheduled reduction of debt.

         In the year ended April 30,  1996,  the Company  recorded a tax benefit
equal to 29 percent of its pretax loss.  In the year ended April 30,  1995,  the
Company  recorded a benefit of 290 percent of the pretax  loss,  which  included
$4.5  million  as a result of certain  elections  made  under  Internal  Revenue
Service  Regulations  which  allowed the Company to utilize net  operating  loss
carryforwards  without annual limitation.  See Note 5 to Consolidated  Financial
Statements.

LIQUIDITY AND CAPITAL RESOURCES

         At April  30,  1997,  the  Company  had net  working  capital  of $29.5
million,  $4.4 million more than at April 30, 1996. The working capital increase
was primarily the result of profitable  operations,  partially offset by capital
spending,  principal payments on debt and dividends paid on the Company's Series
A preferred stock.

         Cash and cash  equivalents  increased by $3.6  million  during the year
ended April 30, 1997, to $8.2 million at year-end.  Approximately  $15.8 million
of cash was provided by operations. About $3.3 million was used to repay various
debt obligations.  The Company also paid $2.2 million in dividends to holders of
its Series A preferred stock.

         During  fiscal  1997,  the  Company  spent  $7.5  million  for  capital
improvements to its facilities.  Capital  spending for the year ending April 30,
1998 is currently  projected  to be  approximately  $8 million.  The Company had
commitments of $3.9 million for capital spending at April 30, 1997.

         The Company  does not have a credit  facility  for working  capital and
therefore  relies on cash provided by its operations to fund its working capital
needs.  There can be no assurance  that such cash will be sufficient to fund the
Company's  operations.  Substantially all of the Company's assets are pledged to
secure its primary debt obligation.

         The Company's  Credit and Security  Agreement  dated as of November 30,
1992  (the  "Credit  Agreement")  contains  certain  covenants,   including  the
maintenance  of  prescribed  levels of  tangible  net  worth,  working  capital,
adjusted  cumulative  operating income (as defined) and collateral  coverage (as
defined). The Credit Agreement was most recently amended as of May 1, 1996, with
respect to certain affirmative  financial performance  covenants.  See Note 4 to
Consolidated Financial Statements.

         At April 30, 1997 the  Company's  tangible net worth was $18.1  million
compared  to $9  million  required  by the  covenant.  At that  same  date,  the
Company's working capital was $29.5 million,  compared to $22.5 million required
by the covenant.  Also, at April 30, 1997,  the  Company's  adjusted  cumulative
operating  income was $36.8  million,  compared  to $25  million  required.  The
collateral  coverage  ratio at April 30,1997 was 85.1 percent,  compared to a 60
percent  minimum  required  level.  The  required  level of  tangible  net worth
increases  to $10 million at July 1, 1997,  $12 million at May 1, 1998 and $14.5
million at May 1, 1999. The required level of working  capital  increases to $25
million at July 1, 1997.  The required  level of adjusted  cumulative  operating
income  increases to $27.5 million at July 1, 1997,  $40 million at May 1, 1998,
$52.5  million at May 1, 1999 and to $67.5  million at May 1, 2000.  The minimum
required  collateral  coverage  ratio  increases  to 65  percent at May 1, 1998.
During the year ended April 30, 1997, the Company's

                                      -12-
<PAGE>
adjusted cumulative  operating income increased by $15.7 million while reporting
income before taxes of $12.1 million.  The Company continues to be in compliance
with all covenants contained in this Agreement.

         In  accordance  with  the  Company's   Credit   Agreement,   additional
prepayments are required if the Company's  cumulative  operating  income exceeds
certain  specified  amounts.  No such  prepayment  will be required for the year
ended April 30, 1997. In connection with the May 1, 1996 amendment to the Credit
Agreement,  the Company  agreed to an additional  prepayment  computed at 30% of
quarterly  net  income.  Payments  made  during  the year ended  April 30,  1997
pursuant to this provision totaled $1.7 million,  and an additional $1.0 million
was paid on or before June 16,  1997 based on net income for the  quarter  ended
April 30, 1997.

         The Company has no floating  rate debt,  but the  dividend  rate on its
Series A preferred  stock varies based on Bank of America's prime rate in effect
at the time the  dividends  are  declared.  Based on the prime rate in effect at
June 30, 1997,  annual preferred  dividends would increase by about $0.1 million
from the amount incurred in the year ended April 30, 1997.

FACTORS AFFECTING FORWARD-LOOKING STATEMENTS

         The  statements  contained  in this report that are not  statements  of
historical  fact may include  forward-looking  statements (as defined in Section
27A of the  Securities  Act of 1933,  as amended) that involve a number of risks
and  uncertainties.  Moreover,  from time to time the  Company  may issue  other
forward-looking  statements.  The  following  factors are among the factors that
could  cause  actual  results  to  differ  materially  from the  forward-looking
statements   and  should  be  considered  in  evaluating   any   forward-looking
statements.

Fluctuations in Quarterly Results
- ---------------------------------

         On a  quarter-to-quarter  basis, the Company's  financial  results have
varied widely and will continue to vary due to seasonal  fluctuations and market
factors  affecting  both the  availability  of, and the demand for, logs and the
demand  for  lumber  and  other  wood  products.  The  industry  is  subject  to
fluctuations in sales and earnings due to such factors as industry production in
relation to product demand and variations in interest rates and housing  starts.
The demand for lumber and wood  products is  primarily  affected by the level of
new residential  construction  activity which is subject to fluctuations  due to
changes in economic  conditions,  real estate  prices,  interest  rates,  credit
availability,   property  taxes,  energy  costs,   population  growth,   weather
conditions and general economic conditions,  all of which are beyond the control
of the Company. Demand for the Company's products is generally lower in the fall
and winter quarters when activity in the construction, industrial and repair and
remodeling  markets is slower and demand is  generally  higher in the spring and
summer quarters when these markets are more active.  Fire danger and excessively
dry or wet conditions  temporarily reduce logging activity and may increase open
market log prices.  The industry is also affected by timber management  policies
which change from time to time and may cause actual or feared  shortages in some
areas.  These policies change because of environmental  concerns,  public agency
budget issues and a variety of other reasons.  Currency  fluctuations affect the
industry when  exchange  rates spur log exports and drive up domestic log prices
and  when a  relatively  strong  U.S.  dollar  encourages  lumber  exports  from
competing countries,  such as Canada. Therefore, past results for any given year
or quarter are not necessarily indicative of future results. The

                                      -13-
<PAGE>
Company believes that period to period  comparisons of its financial results may
not be  meaningful  and  should  not be  relied  upon as  indications  of future
performance.

Availability of Logs
- --------------------

         Raw materials comprise the majority of the cost of products sold by the
Company.  The Company depends primarily on open market log purchases for its raw
material needs. The Company generally purchases logs in sufficient quantities to
match the current  operating  requirements  for its mills.  The availability and
cost of logs are  influenced  by a variety  of  factors,  including  demands  by
competitors and exporters, the environmental and harvest policies of federal and
state  agencies  and,  in the long  term,  the level of  reforestation.  Various
factors,  including environmental and endangered species concerns,  particularly
regulations  relating to the northern  spotted owl and the marbled murrelet have
limited,  and are likely to continue to limit,  the amount of timber offered for
sale by certain United States government agencies,  which historically have been
major suppliers of timber to the United States forest products  industry.  State
and private timber  supplies may be inadequate to fill the  shortfall.  Although
the Company does not rely on purchases of federal timber, uncertainty associated
with timber supply issues  combined with continued  lack of  significant  public
timber sales activity may contribute to log price  volatility.  The availability
of logs may also be affected by other factors,  including damage by fire, insect
infestation,  disease,  prolonged drought and natural disasters.  Log and lumber
markets may  continue to  experience  rapid  changes in values due to actual and
perceived   market   conditions  which  may  sometimes  result  in  inconsistent
relationships between log and lumber prices. These changes could result in large
swings in the gross margin on lumber  produced.  There can be no assurance  that
sales of logs from the Company's  current sources may not be reduced or that the
Company will be able to procure  sufficient logs at favorable prices in order to
continue operation of its manufacturing  facilities in the future. The inability
of the Company to obtain  logs in  sufficient  quantities  could have a material
adverse  effect on the Company's  business,  financial  condition and results of
operations.

Federal and State Regulations
- -----------------------------

         Laws and regulations dealing with the Company's  operations are subject
to change and new laws and regulations are frequently  introduced concerning the
timber  industry.  From  time  to  time,  bills  are  introduced  in  the  state
legislatures and the U.S.  Congress which relate to the business of the Company,
including the  protection and  acquisition of old growth and other  timberlands,
endangered species, environmental protection and the restriction, regulation and
administration  of timber  harvesting  practices.  The forest products  industry
remains  subject to  potential  state or local ballot  initiatives  and evolving
federal and state case law which could affect timber harvesting practices. It is
impossible to assess the affect of such matters on the future operating  results
or  financial  position of the  Company.  The Company is also subject to various
federal,  state and local  regulations  regarding  waste  disposal and pollution
control, including air, water and noise pollution. Various governmental agencies
have enacted or are  considering  regulations  regarding log yard management and
disposal of log yard waste that may require material expenditures in the future.
Such regulations could have a material adverse impact on the Company.

Manufacturing Risks
- -------------------

         The Company manufactures  softwood and hardwood lumber and by-products.
As  a  manufacturer,   the  Company   continually   faces  risks  regarding  the
availability  and  cost of raw  materials  and  labor,  the  potential  need for
additional capital equipment, increases in

                                      -14-
<PAGE>
maintenance costs, plant and equipment obsolescence,  quality control and excess
capacity. The Company curtails production at facilities from time to time due to
conditions  which  temporarily  impair log flow or when  imbalances  between log
costs and  product  prices  cause the cost of  operation  to exceed  the cost of
shutdown. Labor disturbances, including a possible strike at the Company's South
Bend facility,  may also curtail or shut down  production.  See section entitled
"Employees." The Company may permanently close facilities that are determined to
lack  future  potential  for  profit  under  expected  operating  conditions.  A
disruption in the Company's  production  or  distribution  could have a material
adverse effect on the Company's financial results.

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

         The Company  does not have a credit  facility  for working  capital and
therefore  relies on cash provided by its operations to fund its working capital
needs. The Company's cash flow is affected by numerous factors,  including sales
of its products,  cost of raw materials and  seasonality of its business.  There
can be no assurance that cash provided by operations  will be sufficient to fund
the Company's  future  operating  and capital  needs.  Substantially  all of the
Company's assets are pledged as security for its primary debt obligation.

Fingerjointing Plant
- --------------------

         During fiscal 1997, the Company  announced its intention to construct a
fingerjointing plant.  Completion of construction and commencement of operations
is  expected  in the first  quarter of fiscal  1998.  Operating  and  production
problems  associated  with commencing  operations at a new plant may arise.  The
Company  does  not  have  a  stable  baseload  of  demand  for  its  anticipated
fingerjointed  products  and  cannot  estimate  the  potential  market  for such
products.  In  addition,  the  Company  may not be able to obtain all  approvals
necessary to sell its fingerjointed  products.  The success of the fingerjointed
products  will  depend  on  a  variety  of  factors,  including  cost  effective
implementation of manufacturing  and assembly  processes and effective sales and
marketing efforts.

Licensing of New Technology
- ---------------------------

         The Company intends to use a patented technology known as GREENWELD(TM)
which  allows the  gluing of green or  unseasoned  lumber in its  fingerjointing
operation  and to license the  technology  to other  lumber  producers  in North
America.  There can be no  assurance  that the  Company  will be  successful  in
licensing this technology to other manufacturers.

Item 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

         The financial  statements and supplementary  data required by this item
are listed in Item 14 of Part IV of this report which begins at page 28.

Item 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON 
         ACCOUNTING AND FINANCIAL DISCLOSURE

         None.



                                      -15-
<PAGE>
PART III

Item 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

        The directors and executive officers of the Company are:

        Name                    Age       Position
       ------                  -----     ----------
Larry G. Black ................  51     Director
Scott Christie ................  48     Director
Richard W. Detweiler ..........  55     Director
Bruce L.  Engel ...............  56     Director and President
David J. Loftus ...............  55     Treasurer
K.  Stanley Martin ............  55     Director, Vice President-Finance and
                                              Chief Financial Officer
Robert J.  Riecke .............. 47     Director, Vice President-Administration,
                                        General Counsel and Secretary
John C. Stembridge ............. 38     Vice President-Sales and Marketing
James R. Wilson ................ 47     Vice President-Timber
William H. Wright .............. 62     Director

         Pursuant to Article XII of the Company's  Second  Amended Joint Plan of
Reorganization,  commencing  with the 1997 Annual Meeting of  Shareholders,  the
election of the Board of  Directors  will be in  accordance  with the  Company's
Articles of  Incorporation  and Bylaws.  Seven Board seats will be filled at the
1997 Annual Meeting of Shareholders.  Pursuant to the Company's Articles, in the
event  that  there are six or more  directors  on the  Board,  the Board will be
divided  into three  classes  with each class to be as nearly equal in number as
possible.  At the 1997 Annual Meeting of Shareholders,  the directors of class I
will be elected for a term expiring at the 1998 Annual Meeting of  Shareholders,
the directors of class II will be elected for a term expiring at the 1999 Annual
Meeting of  Shareholders  and the  directors  of class III will be elected for a
term expiring at the 2000 Annual  Meeting of  Shareholders.  Commencing in 1998,
and at each annual  meeting of  shareholders  thereafter,  the successors to the
class of directors  whose terms  expired at that meeting will be elected to hold
office  for a term of three  years.  Messrs.  Wright  and  Detweiler  have  been
nominated as class I directors,  Messrs.  Black and Christie have been nominated
as class II directors,  and Messrs. Engel, Martin and Riecke have been nominated
as class III directors.

         In the event the Company  fails to make a certain  number of  scheduled
dividend  payments,  or if a certain  financial  ratio  covenant  violation  has
occurred and is  continuing,  on its Series A preferred  stock,  holders of such
stock may, under the  circumstances  and in the manner provided in the Company's
Fourth  Restated  Articles  of  Incorporation,  elect a majority of the Board of
Directors by replacing  incumbent  Board members or  increasing  the size of the
Board.

         Larry G. Black was  appointed  to the  Company's  Board of Directors on
June 10, 1997 to fill a vacancy created by the resignation of H. Raymond Bingham
in March 1996.  Mr.  Black is president  of Quinault  Corporation  ("Quinault"),
owner of approximately 26% of the Company's common stock. Since its formation in
1985, Mr. Black has been president of Quinault Logging Company,  which is in the
business of buying timber and selling  logs.  Mr. Black has been involved in the
timber industry for more than thirty years. In connection with Mr. Black joining
the Board, the Company,  Quinault,  Mr. Black and Mr. Engel have entered into an
agreement  dated  effective  June 10, 1997,  also  pursuant to which the Company
agreed to nominate Mr. Black as a director for election at

                                      -16-
<PAGE>
the Company's 1997 Annual Meeting of  Shareholders to serve a two year term. See
"Certain Transactions."

         Scott Christie has been a director of the Company since March 1988. Mr.
Christie is currently general partner of Christie Capital Management. Since 1987
Mr.  Christie has been engaged as an investment  advisor for his own account and
the account of other  individuals.  From 1983 until 1987 Mr. Christie was senior
vice  president of Kidder,  Peabody & Co.  Incorporated,  an investment  banking
firm. Mr. Christie headed Kidder,  Peabody's underwriting team for the Company's
initial public offering and 1987 debenture offering.

         Richard W.  Detweiler has been a director of the Company since December
1995.  Mr.  Detweiler  is  currently  a  partner  of  Carlisle  Enterprises,  an
investment  partnership.  From 1990 to 1996 Mr.  Detweiler  was chief  executive
officer  of  Precision  Aerotech,  a  diversified   manufacturing  company.  Mr.
Detweiler has 20 years of manufacturing management experience.  Mr. Detweiler is
a director of Haskel International, Inc., a manufacturing company.

         Bruce  L.  Engel,  the  Company's  founder,  has been  president  and a
director  of the  Company  since its  inception.  Mr.  Engel,  a graduate of the
University  of  Chicago  Law  School,  practiced  business  and  corporate  law,
including  representation of clients in the wood products industry, from 1964 to
1984.  Mr.  Engel  became  engaged  in  sawmill  operations  in  1981  with  the
acquisition  of a mill in  Glide,  Oregon,  now  owned  by a  subsidiary  of the
Company.  Mr.  Engel is  involved  in various  other  businesses.  Mr.  Engel is
president and a director of Encore Group, Inc.

         David J. Loftus was appointed  treasurer of the Company in October 1993
and continues to serve as vice  president-finance  of TreeSource,  the Company's
marketing subsidiary,  a position he has held since May 1986. As treasurer,  Mr.
Loftus is  primarily  responsible  for cash  management  matters  and credit and
banking  relationships.  For the eight  years prior to joining  TreeSource,  Mr.
Loftus served as the  assistant  treasurer  for a  publicly-traded  company with
operations in the forest products industry.

         K. Stanley Martin is vice  president-finance of the Company, a position
he has held since  September  1983, and has been chief  financial  officer since
April 1991.  Mr.  Martin has been a director of the Company  since January 1994.
Mr.  Martin is  responsible  for all financial  affairs of the Company.  For the
eleven  years  prior to 1983,  Mr.  Martin  served as a  financial  officer  for
publicly-traded   companies  having  all  or  a  substantial  portion  of  their
operations in the forest  products  industry.  Mr. Martin is a certified  public
accountant.

         Robert J. Riecke became vice president-administration of the Company in
May 1989, has been general counsel of the Company since January 1987,  assistant
secretary  from March 1983 until  January  1994,  and a director  of the Company
since March 1986. Mr. Riecke was named corporate  secretary in January 1994. Mr.
Riecke has primary  responsibility  for the Company's  legal,  risk  management,
environmental compliance, investor relations, and human resource functions. From
1976 through  1986,  Mr.  Riecke was in private law  practice.  Since 1983,  Mr.
Riecke has devoted much of his professional  endeavors to legal matters relating
to the Company and its subsidiaries.  Mr. Riecke is a graduate of the University
of Illinois School of Law.




                                      -17-
<PAGE>
         John C. Stembridge was appointed vice  president-sales and marketing of
the Company in February 1995. Mr.  Stembridge joined  TreeSource,  the Company's
marketing  subsidiary,  in 1989 and has served as its vice president and general
manager since June 1991. Mr. Stembridge has primary  responsibility for managing
all aspects of the Company's lumber sales and transportation. For the nine years
prior to joining TreeSource,  Mr. Stembridge was involved in domestic and export
lumber sales, primarily with North Pacific Lumber Co.

         James R. Wilson was appointed vice  president-timber  of the Company in
October 1993.  Mr. Wilson has primary  responsibility  for the Company's  timber
supply program.  Prior to his present  position,  Mr. Wilson served at both mill
and corporate  levels of WTD Industries  commencing in February  1992.  Prior to
1992,  Mr.  Wilson  served as general  manager of  Estacada  Lumber  Company,  a
division of RSG Forest  Products.  From 1973 to 1984, Mr. Wilson was involved in
all phases of the wood products industry with Crown Zellerbach Corporation.

         William H. Wright has been a director of the Company  since April 1992.
Mr.  Wright has held a variety of  management  positions in the forest  products
industry since 1957. He is currently president of Heartwood  Consulting Service,
which advises forest products clients. From 1989 until 1994 he was president and
chief executive officer of Dee Forest Products Inc., a manufacturer of hardboard
and  related  products.  From 1984 to 1989 Mr.  Wright  was  general  manager of
Stevenson Co-Ply Inc., a manufacturer of veneer and plywood.


Section 16(a) Beneficial Ownership Reporting Compliance
- -------------------------------------------------------

         Section 16(a) of the  Securities  Exchange Act of 1934, as amended (the
"Exchange Act"), requires that the Company's officers, directors and persons who
own more than 10  percent  of the  common  stock  file with the  Securities  and
Exchange  Commission  ("SEC") initial reports of beneficial  ownership on Form 3
and reports of changes in beneficial  ownership of common stock and other equity
securities of the Company on Form 4.  Officers,  directors,  and greater than 10
percent  shareholders  of the Company are required by SEC regulations to furnish
to the  Company  copies of all  Section  16(a)  reports  that they file.  To the
Company's  knowledge,  based solely on reviews of such reports  furnished to the
Company and written  representations  that no other  reports are  required,  all
Section 16(a) filing  requirements  applicable  to its  officers,  directors and
greater than 10 percent  beneficial  owners were complied with during the fiscal
year ended April 30, 1997.




                                      -18-
<PAGE>
Item 11.  EXECUTIVE COMPENSATION

SUMMARY COMPENSATION TABLE

         The following  table shows the cash and non-cash  compensation  paid by
the  Company  for each of the last  three  fiscal  years to the chief  executive
officer  and the four other most  highly  compensated  executive  officers  (the
"Named Executive Officers").
<TABLE>
<CAPTION>
                                                                                Long Term Compensation
                                                                                         Awards
                                                                                  ------------------- 
                                                    Annual Compensation(1)        Number of Securities
                                                  --------------------------
      Name and Principal Position      Year        Salary($)        Bonus($)       Underlying Options
     -----------------------------    ------      ----------      ----------      -------------------
<S>                                    <C>        <C>             <C>                    <C>   
  Bruce L. Engel                       1997       $  300,000      $  171,122             35,000
  President                            1996       $  300,000      $   23,142                 --
                                       1995       $  300,000      $   48,200                 --

  K. Stanley Martin                    1997       $  120,000      $   68,447             35,000
  Vice President-Finance and           1996       $  120,000      $    9,256                 --
    Chief Financial Officer            1995       $  120,000      $   19,280                 --

  Robert J. Riecke                     1997       $  132,000      $   75,295             35,000
  Vice President-                      1996       $  132,000      $   10,183                 --
    Administration, General            1995       $  132,000      $   21,209                 --
    Counsel and Secretary

  John C. Stembridge                   1997       $  100,000      $   80,238             35,000
  Vice President-Sales and             1996       $  100,000      $   12,197                 --
    Marketing                          1995       $   86,667      $   15,539                 --

  James R. Wilson                      1997       $  100,000      $   57,040             35,000
  Vice President-Timber                1996       $  100,000      $    7,714                 --
                                       1995       $   85,833      $   12,853                 --

</TABLE>
(1)  Personal  benefits for each  executive  officer  named in the table did not
     exceed $50,000 or 10% of such executive  officers'  total annual salary and
     bonus  for  the  fiscal  years  ended  April  30,  1997,   1996  and  1995,
     respectively.






                                      -19-
<PAGE>
OPTION GRANTS IN LAST FISCAL YEAR

         The following table provides  information on option grants for the last
fiscal year to the Named Executive Officers:
<TABLE>
<CAPTION>
                                                                                             Potential
                                          Individual Grants                             Realizable Value at
                      ----------------------------------------------------------        Assumed Annual Rates
                            # of            % of                                         of Stock Price
                         Securities    Total Options    Exercise                          Appreciation for
                         Underlying      Granted to     or Base                            Option Term(2)
                          Options       Employees in     Price      Expiration   --------------------------------
         Name            Granted(1)     Fiscal Year    ($/Share)       Date        0%($)        5%($)     10%($)
  ------------------  -------------    -------------   ----------   ----------   --------     --------   --------
<S>                         <C>               <C>         <C>       <C>            <C>         <C>       <C>     
  Bruce L. Engel            35,000            7.7%        $1.515    10/21/2006     $9,319      $48,528   $108,679

  K. Stanley Martin         35,000            7.7%        $1.515    10/21/2006     $9,319      $48,528   $108,679

  Robert J. Riecke          35,000            7.7%        $1.515    10/21/2006     $9,319      $48,528   $108,679

  John C. Stembridge        35,000            7.7%        $1.515    10/21/2006     $9,319      $48,528   $108,679

  James R. Wilson           35,000            7.7%        $1.515    10/21/2006     $9,319      $48,528   $108,679
</TABLE>
(1)  Vesting  Schedule:  10/21/96  - 30%;  10/21/97  -  47.5%;  10/21/98  - 65%;
     10/21/99 - 82.5%; 10/21/00 - 100%.

(2)  These  assumed  appreciation  rates are not derived from the  historical or
     projected  prices of the Company's Common Stock or results of operations or
     financial  condition  and they  should  not be  viewed as a  prediction  of
     possible prices or value for the Company's Common Stock in the future.


AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR
AND FISCAL YEAR-END OPTION VALUES

         The following  table provides  information on option  exercises for the
last fiscal year by the named executive officers and the value of such officers'
unexercised options as of April 30, 1997:

<TABLE>
<CAPTION>
                                                      Number of Securities                 Value of Unexercised
                                                     Underlying Unexercised                In-the-Money Options
                                 Shares          Options at April 30, 1997 (#)           at April 30, 1997 ($)(1)    
                              Acquired on       ------------------------------       -------------------------------
          Name                Exercise (#)       Exercisable     Unexercisable        Exercisable     Unexercisable
         ------               ------------      -------------   ---------------      -------------   ---------------
<S>                           <C>               <C>             <C>                  <C>             <C>
  Bruce L. Engel                   --                394,500           24,500         $    98,233        $    7,289
  K. Stanley Martin                --                 42,300           24,500         $    20,021        $    7,289
  Robert J. Riecke                 --                 45,500           24,500         $    22,761        $    7,289
  John C. Stembridge               --                 20,500           24,500         $     3,124        $    7,289
  James R. Wilson                  --                 20,500           24,500         $     3,124        $    7,289

(1)    Based on the fair market value of the Common Stock at April 30, 1997 of $1.8125 per share.
</TABLE>








                                      -20-
<PAGE>
Benefits
- --------

         The Company  maintains an IRC Section  401(k)  retirement  savings plan
under which  employees,  including  executive  officers,  are  permitted to make
salary deferral  contributions.  Executive officers are not entitled to employer
matching contributions pursuant to this plan.

Compensation of Directors
- -------------------------

         Each of the Company's  outside  directors is paid an annual retainer of
$15,000 for attending up to six Board  meetings,  plus $750 for each  additional
Board  meeting  or  committee  meeting  attended  and $225  for  each  telephone
conference meeting attended or written consent executed.  Directors who are also
employees  of the  Company  do not  receive  additional  compensation  for their
services as directors.  In fiscal 1997,  three outside  directors  each received
option  grants for 25,000  shares of Common  Stock  under the 1996 Stock  Option
Plan.

Executive Bonuses
- -----------------

         Monthly  discretionary  bonuses  are  paid to the  Company's  executive
officers, as well as other management and administrative employees,  pursuant to
the Company's  profit  sharing bonus plan. The bonuses are based upon net pretax
profits and are generally allocated according to base salary level. Bonuses paid
to executive officers for services rendered to the Company during the year ended
April 30, 1997 are included in the amounts  shown in the  "Summary  Compensation
Table."

Stock Option Plan
- -----------------

         In October  1996 the Company,  after  receiving  shareholder  approval,
implemented  a Stock  Option Plan ("1996  Option  Plan") to  supersede  the 1986
Option Plan, which terminated in July 1996.

         The purpose of the 1996 Option Plan is to enhance the  long-term  value
of  the  Company  by  offering  opportunities  to  those  employees,  directors,
officers,  consultants,  agents,  advisors and  independent  contractors  of the
Company and its  subsidiaries  who are key to the Company's  growth and success,
and  to  encourage  them  to  remain  in the  service  of the  Company  and  its
subsidiaries and to acquire and maintain stock ownership in the Company.

         Subject to adjustment  from time to time as provided in the 1996 Option
Plan,  a maximum of 525,000  shares of Common Stock are  available  for issuance
under the 1996 Option Plan. Not more than 50,000 shares of Common Stock,  in the
aggregate,  may be granted under the 1996 Option Plan to any participant  during
any fiscal year of the Company,  except for one-time grants of options for up to
100,000 shares may be made to newly hired participants.

         Any shares of Common Stock that cease to be subject to an option (other
than by reason of exercise),  including,  without limitation, in connection with
the  cancellation  of an award will be available for issuance in connection with
future grants of awards under the 1996 Option Plan.

                                      -21-
<PAGE>
         Options granted under the 1996 Option Plan will be "nonqualified  stock
options" (that is, options that are not designed to qualify as "incentive  stock
options,"  as defined  in Section  422 IRC).  The option  price for each  option
granted under the 1996 Option Plan will be determined by the plan administrator,
but will be not less than 85% of the Common  Stock's  fair  market  value on the
date of grant.  For purposes of the 1996 Option Plan,  "fair market value" means
the last  reported  sales  price for the Common  Stock as reported by the Nasdaq
National Market for a single trading day.

         The option term will be fixed by the plan administrator,  but if not so
specified  will be ten years.  Each  option  will be  exercisable  pursuant to a
vesting schedule  determined by the plan  administrator.  If not so established,
the  option  will vest over four  years  from the date of grant  with 20% of the
shares of underlying  Common Stock vesting on the six-month  anniversary  of the
grant date and an additional  20% of the shares  vesting after every  successive
year of the optionee's  continuous  employment or relationship with the Company.
The plan  administrator  will also  determine the  circumstances  under which an
option will be exercisable in the event the optionee ceases to provide  services
to  the  Company  or one of its  subsidiaries.  If not so  established,  options
generally  will be exercisable  for one year after  termination of services as a
result of disability or death and for one month after all other terminations. An
option will not be  exercisable  if the  optionee's  services are terminated for
cause, as defined in the 1996 Option Plan.

         The  1996  Option  Plan  is  administered  by the  Company's  Board  of
Directors.  The Board may delegate the responsibility for administering the 1996
Option Plan to a committee or  committees  consisting  of two or more members of
the  Board  of  Directors,  subject  to  such  limitations  as the  Board  deems
appropriate.  Committee  members  will  serve  for such  term as the  Board  may
determine, subject to removal by the Board at any time.

Compensation Committee Interlocks and Insider Participation
- -----------------------------------------------------------

         The Compensation Committee of the Board of Directors is composed of Mr.
Christie and Mr. Wright. The Compensation Committee determines  compensation for
executive officers, including executive officers who are directors.

Board Compensation Committee Report on Executive Compensation
- -------------------------------------------------------------

         The Compensation Committee is composed of two independent  non-employee
directors.

         The Compensation  Committee is responsible for recommending to the full
Board of Directors,  for its approval,  the base  compensation for all executive
officers.  Executive  officers who serve on the Company's  Board of Directors do
not  participate  in  any   deliberations  or  decisions   regarding  their  own
compensation. The Compensation Committee receives recommendations from the chief
executive  officer  regarding  appropriate  levels of base  compensation for the
other executive officers.

         The Company's executive officer  compensation  policies are designed to
attract,  motivate and retain senior  management by providing an opportunity for
overall competitive

                                      -22-
<PAGE>
compensation based on an adequate base compensation  amount and participation in
a profit based bonus system in effect for all salaried employees of the Company.

         The profit  sharing  component  of the overall  compensation  system is
designed to reward all salaried  employees,  including  executive  officers,  in
relation  to  the  Company's  monthly  performance  and  to  encourage  salaried
employees  at all levels of the Company to work  together for the common goal of
maximizing profits. Salaried employees at the WTD corporate level (including all
executive  officers)  receive  10%  of  monthly  consolidated  pre-tax  profits,
allocated according to base salary level.

         It is the Company's  practice to participate in and use, as a basis for
comparison,  an analysis of executive  compensation in the Northwest prepared by
the compensation consulting group of Milliman & Robertson, Inc. This analysis is
useful in establishing  base salary levels and monitoring  overall  compensation
levels as compared to other publicly-traded companies of similar size. Executive
officers'  compensation  paid  during  fiscal  year 1997,  with  respect to base
salary,  cash bonus and total  cash  compensation,  was below the median  levels
published  in the  1996/1997  Milliman &  Robertson  compensation  survey of all
industries.

         The Company also uses long-term stock-based incentive  opportunities in
the form of options to purchase the Company's  Common Stock.  The Company's 1996
Option Plan provides for the grant of stock options to employees of the Company.
Stock option  awards are  determined  on a  discretionary  basis by the Board of
Directors.  Executive  officers who serve on the Company's Board of Directors do
not participate in any  deliberations  or decisions  regarding  option awards to
them.

         Each executive  officer was granted options for 35,000 shares of Common
Stock during the 1997 fiscal year.

         The  Committee  believes  that  stock-based  performance   compensation
arrangements are beneficial in aligning management's and shareholders' interests
in the advancement of shareholder value.

         WTD  provides  the same  group life and health  insurance  coverage  to
executive  officers as other  employees  and requires all  employees,  including
executive  officers,  to pay approximately  25% of health insurance  premiums by
payroll deduction.

         The Company  allows its executive  officers and all other  employees to
contribute a percentage of their  compensation to the  Company-sponsored  401(k)
Retirement Savings Plan. Executive officers and other salaried employees are not
generally entitled to matching contributions.

         Neither the executive  officers nor other  employees are covered by any
other Company-sponsored retirement plans.







                                      -23-
<PAGE>
Chief Executive Officer Compensation
- ------------------------------------

         All of the policies described above apply to Mr. Engel's  compensation.
No additional benefits or requirements specifically apply to the chief executive
officer.

         Mr. Engel was granted  options for 35,000 shares during the 1997 fiscal
year.

         Mr.  Engel's base salary for fiscal year 1997 was $300,000.  The median
base salary for chief executive  officers of comparably sized public  companies,
as published by the Milliman & Robertson compensation survey, is $400,000.

         Mr.  Engel  received a cash bonus of $171,122  during  fiscal year 1997
under the profit sharing plan described above,  reflecting profitable operations
during the  fiscal  year.  Mr.  Engel's  cash bonus and total cash  compensation
amounts were below the published median levels; the published median levels were
$300,000 and $630,210, respectively.

         Compensation Committee Members

         Scott Christie
         William H. Wright





















                                      -24-
<PAGE>

Stock Performance Graph
- -----------------------



                         [GRAPH]


<TABLE>
<CAPTION>
                                 Base
                                Period      Return      Return      Return      Return      Return
Company/Index Name            April 1992  April 1993  April 1994  April 1995  April 1996  April 1997
- ----------------------------- ----------  ----------  ----------  ----------  ----------  ----------
<S>                           <C>         <C>         <C>         <C>         <C>         <C>
WTD Industries, Inc.              100        81.82       89.09       50.92       19.99       52.72
S&P 500 Index                     100       109.24      115.05      135.14      175.97      220.20
Paper & Forest Products Index     100       102.58      103.01      123.86      139.31      138.89


</TABLE>























                                      -25-
<PAGE>
Item 12.   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         The following table shows  beneficial  ownership as of June 30, 1997 of
the Company's  Common Stock by (i) each director,  (ii) each beneficial owner of
more than 5 percent of the Common Stock, (iii) the Named Executive Officers, and
(iv) all  directors  and officers as a group.  Except as otherwise  specifically
noted, each person noted below has sole investment and voting power with respect
to shares indicated.
<TABLE>
<CAPTION>
                                                           Amount and Nature
       Name and Address of Beneficial Owner         of Beneficial Ownership(1)(2)         Percent
       ----------------------------------------     -----------------------------         -------
<S>                                                            <C>                          <C>
  Quinault Corporation
  P.O. Box C                                                   2,879,000                    26.0%
  Aberdeen, WA 98570

                                                          Amount and Nature
       Name of Directors and Executive Officers     of Beneficial Ownership(2)(3)         Percent
       ----------------------------------------     -----------------------------         -------
  Larry G. Black(4)                                            2,879,000                    26.0%

  Scott Christie                                                  75,000                      .7%

  Richard W. Detweiler                                            27,500                      .3%

  Bruce L. Engel                                                 394,500                     3.4%

  K. Stanley Martin                                               52,300                      .5%

  Robert J. Riecke                                                45,500                      .4%

  John C. Stembridge                                              21,800                      .2%

  James R. Wilson(5)                                              20,600                      .2%

  William H. Wright                                               75,000                      .7%

  All directors and executive officers as a group (10
  persons)                                                     3,605,700                    30.6%
</TABLE>

(1)  As determined by reference to the beneficial  owner's most recent Form 4 or
     13D filing.

(2)  Beneficial Ownership is calculated as of June 30, 1997.

(3)  Includes shares reserved for issuance under options  exercisable  within 60
     days of June 30,  1997 as  follows:  Mr.  Christie  75,000;  Mr.  Detweiler
     27,500;  Mr. Engel  394,500;  Mr. Martin  42,300;  Mr. Riecke  45,500;  Mr.
     Stembridge 20,500; Mr. Wilson 20,500; and Mr. Wright 75,000.

(4)  Mr. Black, by virtue of being president and sole director of Quinault,  may
     be deemed to beneficially own the shares owned by Quinault.

(5)  Mr. Wilson shares with his spouse Christine R. Wilson voting and investment
     power as to 100 shares  beneficially owned. See Note 3 above for details of
     individual option rights.







                                      -26-
<PAGE>
Item 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         During fiscal 1997, five of the Company's  subsidiaries  purchased logs
from Quinault Logging Company in the amount of $1,667,000. Mr. Larry G. Black, a
director of the Company, is president and a director of Quinault Logging Company
and is president  and sole  director of Quinault,  owner of 26% of the Company's
common stock.

         The Company,  Bruce L. Engel,  Quinault and Larry G. Black entered into
an agreement dated as of June 10, 1997 (the "Agreement").  Pursuant to the terms
of the Agreement, the Company and Mr. Engel will have the right of first refusal
with respect to any shares of the Company's  Common Stock sold by Quinault prior
to June 15, 1999. In addition,  Quinault granted Mr. Engel an option to purchase
shares of the  Company's  Common  Stock  such that the  amount of the  Company's
Common  Stock  owned by Mr.  Engel and his  affiliates  will equal the number of
shares  owned by  Quinault,  Mr.  Black and their  affiliates.  Pursuant  to the
Agreement,  Quinault,  Mr. Black and their affiliates may not, without the prior
written  consent of the Company's  Board,  act in a manner that would (i) remove
Mr.  Engel as an  officer  or  director  of the  Company  or (ii)  result in the
liquidation,  sale,  merger or other  combination of the Company.  The Agreement
obligates  the Company to nominate  Mr.  Black for election as a director at the
Company's 1997 Annual Meeting of  Shareholders to serve a two-year term and also
sets forth  certain  conditions  with respect to the  election of the  Company's
other directors. The Agreement restricts the Company from taking certain actions
to dilute Quinault's holdings.  Under the Agreement, the Company has also agreed
to remove  certain  voting  restrictions  placed  on  Quinault  pursuant  to ORS
60.801--816  (the "Control Share  Restrictions")  by: (i) an affirmative vote of
the Company's shareholders at the 1997 Annual Meeting of Shareholders, or in the
alternative,   (ii)   amending  its  bylaws  to  eliminate   the  Control  Share
Restrictions.

























                                      -27-
<PAGE>
                                    PART IV

Item 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

(a) (1)  Financial Statements                                            Page
- -----------------------------                                           ------
         The following  consolidated  financial statements
of  the  Registrant  and its subsidiaries are contained in 
this report:

         Report of Independent Certified Public Accountants               34

         Consolidated Statements of Operations for the Years
           Ended April 30, 1997, 1996 and 1995                            35

         Consolidated Balance Sheets at April 30, 1997 and 1996           36

         Consolidated Statements of Cash Flows for the Years
           Ended April 30, 1997, 1996 and 1995                            38

         Consolidated Statement of Changes in Stockholders'
           Equity for the Years Ended April 30, 1997,
           1996 and 1995                                                  39

         Notes to Consolidated Financial Statements                       40

(a) (2)  Financial Statement Schedules
- --------------------------------------

         The schedules called for under Regulation S-X are not submitted because
they are not applicable,  are not required,  or because the required information
is not material or is included in the financial statements or notes thereto.

(a) (3)  Exhibit Index                                                   Page
- ----------------------                                                  ------

2.1               Final form of Registrant's Second Amended
                  Joint Plan of Reorganization dated October 5,
                  1992, filed with the United States Bankruptcy
                  Court for the Western District of Washington. (1)

3.1               Fourth Restated Articles of Incorporation of the
                  Registrant adopted November 27, 1992. (1)

3.2               Second Restated Bylaws of the Registrant effective
                  November 27, 1992.  (8)



                                      -28-
<PAGE>
                                                                         Page
                                                                        ------
4.2               Credit and Security Agreement dated as of
                  November 30, 1992, between Registrant and
                  Principal Mutual Life Insurance Company, Aetna
                  Life Insurance Company, The Northwestern Mutual
                  Life Insurance Company, Chemical Bank,
                  Seattle-First National Bank, and Bank of America
                  Oregon. (2)

4.2.1             Amendment dated as of October 18, 1994 to Credit
                  and Security Agreement dated as of November 30,
                  1992, between Registrant and Principal Mutual
                  Life Insurance Company, Aetna Life Insurance
                  Company, The Northwestern Mutual Life Insurance
                  Company, Chemical Bank, Seattle-First National
                  Bank, and Bank of America Oregon. (9)

4.2.2             Amendment dated as of January 27, 1995 to Credit
                  and Security Agreement dated as of November 30,
                  1992, between Registrant and Principal Mutual
                  Life Insurance Company, Aetna Life Insurance
                  Company, The Northwestern Mutual Life Insurance
                  Company, Chemical Bank, Seattle-First National
                  Bank, and Bank of America Oregon. (11)

4.2.3             Amendment dated as of May 1, 1995 to Credit and
                  Security Agreement dated as of November 30, 1992,
                  between Registrant and Principal Mutual Life
                  Insurance Company, Aetna Life Insurance Company,
                  The Northwestern Mutual Life Insurance Company,
                  Chemical Bank, Seattle-First National Bank, and
                  Bank of America Oregon. (11)

4.2.4             Amendment dated as of January 1, 1996 to Credit
                  and Security Agreement dated as of November 30,
                  1992, between Registrant and Principal Mutual
                  Life Insurance Company, Aetna Life Insurance
                  Company, The Northwestern Mutual Life Insurance
                  Company, Chemical Bank, Seattle-First National
                  Bank, and Bank of America Oregon. (12)

4.2.5             Amendment dated as of May 1, 1996 to Credit and
                  Security Agreement dated as of November 30, 1992,
                  between Registrant and Principal Mutual Life
                  Insurance Company, Aetna Life Insurance Company,
                  The Northwestern Mutual Life Insurance Company,
                  Chemical Bank, Seattle-First National Bank, and
                  Bank of America Oregon. (13)

4.2.6             Amendment dated as of December 17, 1996 to Credit
                  and Security Agreement dated as of November 30,
                  1992, between Registrant and Principal Mutual
                  Life Insurance Company, Aetna Life Insurance
                  Company, The Northwestern Mutual Life Insurance
                  Company, Chemical Bank, Seattle-First National
                  Bank, and Bank of America Oregon. (14)

                                      -29-
<PAGE>
                                                                         Page
                                                                        ------
4.3               Indenture dated as of November 30, 1992, between
                  Registrant and State Street Bank and Trust Company,
                  as Trustee, with respect to 8% Senior Subordinated
                  Notes due 2005. (3)

10.1              Amended and Restated 1986 Stock Option Plan dated
                  December 30, 1992.*  (4)

10.1.2            Form of Stock Option Agreement for directors of
                  Registrant.*  (8)

10.1.3            Form of Stock Option Agreement for executive
                  officers of the Registrant.*  (8)

10.1.4            1996 Stock Option Plan dated October 21, 1996.* (16)

10.1.5            Form of Stock Option Agreement for directors and officers
                  of the Registrant.*                                      58

10.3              Form of Indemnification Agreement for directors,
                  officers and certain employees effective January
                  30, 1991.*  (8)

10.4              Description of Management Profit-Sharing Bonus
                  Plan.*  (5)

10.61             WTD Industries, Inc. Retirement Savings Plan
                  and Trust dated as of May 1, 1989.*  (6)

10.62             Amendment No. 1 to WTD Industries, Inc. Retirement
                  Savings Plan and Trust Effective May 1, 1989.*  (7)

10.63             Amendment No. 2 to WTD Industries, Inc. Retirement
                  Savings Plan and Trust adopted May 30, 1991.*  (7)

10.64             Amendment No. 3 to WTD Industries, Inc. Retirement
                  Savings Plan and Trust adopted June 26, 1992.*  (7)

10.65             Amendment No. 4 to WTD Industries, Inc. Retirement
                  Savings Plan and Trust adopted April 30, 1993.*  (8)

10.66             Amendment No. 5 to WTD Industries, Inc. Retirement
                  Savings Plan and Trust adopted December 28, 1994.*  (10)

10.67             Amendment No. 6 to WTD Industries, Inc. Retirement
                  Savings Plan and Trust adopted June 10, 1997.            63

10.7              Agreement dated effective as of June 10, 1997 among the
                  Company, Engel, Quinault and Black.  (15)


                                      -30-
<PAGE>
                                                                         Page
                                                                        ------
12.1              Computation of Registrant's Net Income (Loss) to
                  Average Total Assets.                                    65

12.2              Computation of Registrant's Net Income (Loss) to
                  Average Stockholders' Equity (Deficit).                  66

12.3              Computation of Registrant's Average Stockholders'
                  Equity (Deficit) to Average Total Assets.                67

21.1              Subsidiaries of the Registrant (list updated as
                  of June 30, 1997).                                       68

23.1              Consent of Independent Certified Public
                  Accountants.                                             69

27.1              Financial Data Schedule**

         (1)  Incorporated  by  reference  to the  exhibit of like number to the
Registrant's report on Form 8-K dated November 23, 1992.

         (2)  Incorporated  by  reference  to the  exhibit of like number to the
Registrant's  quarterly  report on Form 10-Q for the quarter  ended  October 31,
1992 previously filed with the Commission.

         (3)  Incorporated  by  reference  to the  exhibit of like number to the
Registrant's  quarterly  report on Form 10-Q for the quarter  ended  January 31,
1993 previously filed with the Commission.

         (4)  Incorporated  by  reference  to exhibit 6.0  to  the  Registrant's
Registration  Statement on Form S-8 (No. 33-62714) filed  with the Commission on
May 14, 1993.

         (5)  Incorporated  by  reference  to the  exhibit of like number to the
Registrant's  Registration  Statement on Form S-1 (No.  33-7389)  filed with the
Commission  on July 21, 1986,  as amended by Amendment  Nos. 1 through 3 thereto
filed with the Commission on September 3, 1986, October 14, 1986 and October 24,
1986, respectively.

         (6)  Incorporated  by  reference  to the  exhibit of like number to the
Registrant's  annual  report on Form  10-K for the year  ended  April 30,  1989,
previously filed with the Commission.

         (7)  Incorporated  by  reference  to the  exhibit of like number to the
Registrant's  annual  report on Form  10-K for the year  ended  April 30,  1992,
previously filed with the Commission.

         (8)  Incorporated  by  reference  to the  exhibit of like number to the
Registrant's  annual  report on Form  10-K for the year  ended  April 30,  1993,
previously filed with the Commission.



                                      -31-
<PAGE>
         (9)  Incorporated  by  reference  to the  exhibit of like number to the
Registrant's  quarterly  report on Form 10-Q for the quarter  ended  October 31,
1994, previously filed with the Commission.

         (10)  Incorporated  by  reference  to the exhibit of like number to the
Registrant's  quarterly  report on Form 10-Q for the quarter  ended  January 31,
1995, previously filed with the Commission.

         (11)  Incorporated  by  reference  to the exhibit of like number to the
Registrant's  annual  report on Form  10-K for the year  ended  April 30,  1995,
previously filed with the Commission.

         (12)  Incorporated  by  reference  to the exhibit of like number to the
Registrant's  quarterly  report on Form 10-Q for the quarter  ended  January 31,
1996, previously filed with the Commission.

         (13)  Incorporated  by  reference  to the exhibit of like number to the
Registrant's  annual  report on Form  10-K for the year  ended  April 30,  1996,
previously filed with the Commission.

         (14)  Incorporated  by reference to exhibit  4.2.4 to the  Registrant's
quarterly report on Form 10-Q for the quarter ended January 31, 1997, previously
filed with the Commission.

         (15)  Incorporated  by  reference  to the exhibit of like number to the
Registrant's  current  report on Form 8-K filed with the  Commission on June 12,
1997.

         (16)    Incorporated  by reference to exhibit 99.1 to the  Registrant's
Registration  Statement on Form S-8 (No. 333-15461) filed with the Commission on
November 4, 1996.

 *  Management contract or compensatory plan or arrangement.

 ** This schedule has been submitted in the electronic form prescribed by EDGAR.

         Except for instruments already filed as exhibits to this Form 10-K, the
Registrant  agrees  to  furnish  the  Commission  upon  request  a copy  of each
instrument with respect to long-term debt of the Registrant and its consolidated
subsidiaries, the amount of which does not exceed 10% of the total assets of the
Registrant and its subsidiaries on a consolidated basis.

     (b)  Reports on Form 8-K
     ------------------------

         No reports on Form 8-K were filed  during the  quarter  ended April 30,
1997.






                                      -32-
<PAGE>
                                   SIGNATURES


         Pursuant to the  requirements  of Section 13 or 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.

WTD Industries, Inc.
(Registrant)



By:  s/ Bruce L. Engel
   ----------------------------
Bruce L. Engel
President
July 21, 1997

         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 as of July 21, 1997.



s/ Bruce L. Engel                              s/ K. S. Martin
- -------------------------------                ---------------------------------
Bruce L. Engel                                 K. Stanley Martin
President (Principal Executive Officer)        Vice President-Finance (Principal
and Director                                   Financial and Accounting Officer)
                                               and Director


s/  Larry G. Black                             s/ Scott Christie
- -------------------------------                ---------------------------------
Larry G. Black, Director                       Scott Christie, Director


s/ Richard W. Detweiler                        s/ Robert J. Riecke
- -------------------------------                ---------------------------------
Richard W. Detweiler, Director                 Robert J. Riecke
                                               Vice President-Administration
                                               and Director
s/ William H. Wright
- -------------------------------
William H. Wright, Director













                                      -33-
<PAGE>
[MOSS ADAMS LETTERHEAD]




               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS




To the Stockholders
WTD Industries, Inc.


We have audited the accompanying  consolidated balance sheets of WTD Industries,
Inc. and  subsidiaries  (the  "Company") as of April 30, 1997 and 1996,  and the
related  consolidated  statements  of  operations,  cash  flows and  changes  in
stockholders' equity, for each of the years in the three-year period ended April
30, 1997.  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 audits 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 consolidated  financial statements referred to above present
fairly, in all material respects, the financial position of WTD Industries, Inc.
and  subsidiaries  as of April  30,  1997 and  1996,  and the  results  of their
operations and their cash flows for each of the years in the  three-year  period
ended  April  30,  1997,  in  conformity  with  generally  accepted   accounting
principles.



                                               /s/ Moss Adams LLP
                                               ---------------------
                                               MOSS ADAMS LLP



Beaverton, Oregon
June 6, 1997


                               -34-

<PAGE>
<TABLE>
<CAPTION>
                      WTD INDUSTRIES, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                    (in Thousands, Except Per-Share Amounts)




                                                       YEAR ENDED APRIL 30,
                                          ---------------------------------------------
                                              1997             1996             1995
                                          -----------      -----------      -----------
<S>                                       <C>              <C>              <C>
NET SALES                                 $  284,086       $  191,964       $  274,966

COST OF SALES                                255,068          186,514          262,334
                                          -----------      -----------      -----------
GROSS PROFIT                                  29,018            5,450           12,632

SELLING, GENERAL AND
  ADMINISTRATIVE EXPENSES                     12,529            9,685           10,366
REORGANIZATION CREDITS                            --             (409)            (532)
                                          -----------      -----------      -----------
OPERATING INCOME (LOSS)                       16,489           (3,826)           2,798

OTHER INCOME (EXPENSE)
     Interest expense                         (5,029)          (5,318)          (5,972)
     Miscellaneous                               630              646            1,228
                                          -----------      -----------      -----------
                                              (4,399)          (4,672)          (4,744)

                                          -----------      -----------      -----------
INCOME (LOSS) BEFORE INCOME TAXES             12,090           (8,498)          (1,946)

PROVISION FOR INCOME TAXES (BENEFIT)           3,120           (2,454)          (5,646)
                                          -----------      -----------      -----------

NET INCOME (LOSS)                              8,970           (6,044)           3,700

PREFERRED DIVIDENDS                            2,228            2,364            2,126
                                          -----------      -----------      -----------
NET INCOME (LOSS) APPLICABLE
  TO COMMON STOCKHOLDERS                  $    6,742       $   (8,408)      $    1,574
                                          ===========      ==========       ===========



NET INCOME (LOSS) PER COMMON SHARE
   - PRIMARY                                   $0.59           ($0.76)           $0.14
                                               ======          =======           ======


   - FULLY DILUTED                             $0.59           ($0.76)           $0.14
                                               ======          =======           ======












The  accompanying  notes are an integral part of these consolidated financial statements.
</TABLE>










                                      -35-
<PAGE>
<TABLE>
<CAPTION>
                      WTD INDUSTRIES, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                                     ASSETS
                                 (In Thousands)



                                                                              APRIL 30,
                                                              -----------------------------------------
                                                                  1997                         1996
                                                              ------------                 ------------
<S>                                                           <C>                          <C>
CURRENT ASSETS
   Cash and cash equivalents                                  $     8,209                  $     4,576
   Accounts receivable, net                                        16,830                       10,190
   Inventories                                                     17,760                       13,891
   Prepaid expenses                                                 1,817                        1,568
   Income tax refund receivable                                     1,145                        2,135
   Deferred tax asset                                               1,383                        1,112
   Assets held for sale                                               361                          737
   Timber, timberlands and
     timber-related assets                                          3,936                        6,243
                                                              ------------                 -------------
      Total current assets                                         51,441                        40,452


NOTES AND ACCOUNTS RECEIVABLE                                         124                          164

TIMBER AND TIMBERLANDS                                                629                          679

PROPERTY, PLANT AND EQUIPMENT, at cost
   Land                                                             3,343                        2,943
   Buildings and improvements                                      11,194                       11,085
   Machinery and equipment                                         70,391                       68,313
                                                              ------------                 ------------
                                                                   84,928                       82,341

     Less accumulated depreciation                                 56,557                       51,391
                                                              ------------                 ------------
                                                                   28,371                       30,950

   Construction in progress                                         4,365                          339
                                                               -----------                  -----------
                                                                   32,736                       31,289

DEFERRED TAX ASSET                                                    280                        3,388

OTHER ASSETS                                                        1,276                        1,424
                                                              ------------                 ------------

                                                              $    86,486                  $    77,396
                                                              ============                 ============













The accompanying notes are an integral part of these consolidated financial statements.
</TABLE>





                                      -36-
<PAGE>
<TABLE>
<CAPTION>
                      WTD INDUSTRIES, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                      LIABILITIES AND STOCKHOLDERS' EQUITY
                    (In Thousands, Except Share Information)


                                                                                APRIL 30,
                                                              -----------------------------------------
                                                                  1997                         1996
                                                              ------------                 ------------
<S>                                                           <C>                          <C>
CURRENT LIABILITIES
   Accounts payable                                           $     9,709                  $     5,791
   Accrued expenses                                                 9,644                        6,198
   Timber contracts payable                                           246                        2,252
   Current maturities of long-term debt                             2,367                        1,159
                                                              ------------                 ------------

      Total current liabilities                                    21,966                       15,400

LONG-TERM DEBT, less current maturities                            46,086                       50,310

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY
  Preferred stock, 10,000,000 shares authorized
     Series A, 270,079 shares outstanding                          20,688                       20,688
     Series B, 6,111 shares outstanding                               333                          333
  Common stock, no par value, 40,000,000 shares authorized,
     11,083,474 issued and outstanding (11,077,074 in 1996)        28,647                       28,641
  Additional paid-in capital                                           15                           15
  Retained deficit                                                (31,249)                     (37,991)
                                                              ------------                 ------------
                                                                   18,434                       11,686
                                                              ------------                 ------------

                                                              $    86,486                  $    77,396
                                                              ============                 ============




















The accompanying notes are an integral part of these consolidated financial statements.
</TABLE>








                                      -37-
<PAGE>
<TABLE>
<CAPTION>
                      WTD INDUSTRIES, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In Thousands)



                                                                        YEAR ENDED APRIL 30,
                                                      -----------------------------------------------------

                                                          1997                  1996                1995
                                                      -----------           -----------         -----------
<S>                                                   <C>                   <C>                 <C>
CASH PROVIDED BY (USED FOR) OPERATING ACTIVITIES:
  Net income (loss)                                   $    8,970            $   (6,044)         $    3,700
  Adjustments to reconcile net income (loss) to
     cash provided by operating activities:
    Depreciation, depletion and amortization               6,353                 4,903               7,058
    Deferred income tax                                    2,837                  (222)             (4,262)
    Reorganization credits                                    --                  (409)               (532)
    Accounts receivable                                   (6,640)                1,214              (2,770)
    Inventories                                           (3,869)                4,213               8,692
    Prepaid expenses                                        (249)                2,456                (879)
    Timber, timberlands and
     timber-related assets - current                       2,031                 3,198               2,132
    Payables and accruals                                  5,399                  (587)              1,974
    Income taxes                                             990                (1,632)               (786)
                                                      -----------           -----------         -----------
     Cash provided by operating activities                15,822                 7,090              14,327
                                                      -----------           -----------         -----------

CASH PROVIDED BY (USED FOR) INVESTING ACTIVITIES:
  Notes and accounts receivables                              40                   (75)                 75
  Net reductions of  timber and timberlands                   50                    26                 140
  Acquisition of property, plant and equipment            (7,450)               (3,904)             (6,467)
  Net book value of disposed idle assets                     376                   145                  --
  Other investing activities                                 142                   102                 220

                                                      -----------           -----------         -----------
     Cash used for investing activities                   (6,842)               (3,706)             (6,032)
                                                      -----------           -----------         -----------

CASH PROVIDED BY (USED FOR) FINANCING ACTIVITIES:
  Proceeds from long-term borrowings                         265                    --                  --
  Principal payments on long-term debt                    (3,321)               (2,379)             (8,952)
  Other assets                                               (69)                 (106)                749
  Dividends paid on preferred stock                       (2,228)               (2,346)             (2,194)
  Issuance of common stock                                     6                    --                  24
                                                      -----------           -----------         -----------
     Cash used for financing activities                   (5,347)               (4,831)            (10,373)
                                                      -----------           -----------         -----------

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS           3,633                (1,447)             (2,078)

CASH BALANCE AT BEGINNING OF YEAR                          4,576                 6,023               8,101
                                                      -----------           -----------         -----------
CASH BALANCE AT END OF YEAR                           $    8,209            $    4,576          $    6,023
                                                      ===========           ===========         ===========


CASH PAID (REFUNDED) DURING THE YEAR FOR:
  Interest                                                $4,940                $3,095              $6,989
  Income taxes                                             ($711)                ($598)              ($613)










The accompanying notes are an integral part of these consolidated financial statements.
</TABLE>







                                      -38-
<PAGE>
<TABLE>
<CAPTION>
                      WTD INDUSTRIES, INC. AND SUBSIDIARIES

            CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
                                 (In Thousands)




                               SERIES A            SERIES B                                      RETAINED     STOCK
                           PREFERRED  STOCK    PREFERRED STOCK       COMMON STOCK      PAID-IN   EARNINGS    HOLDERS'
                           -----------------   -----------------   -----------------             
                            SHARES   AMOUNT     SHARES   AMOUNT     SHARES   AMOUNT    CAPITAL   (DEFICIT)    EQUITY
                           -------   -------   -------   -------   -------   -------   -------   ---------   --------
<S>                        <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>         <C>
Balance at April 30, 1994      270   $20,654         6      $333    11,061   $28,617       $15   ($31,107)   $18,512

Shares issued pursuant
   to reorganization plan       --        34        --        --        --        --        --         --         34

Stock options exercised         --        --        --        --        16        24        --         --         24

Dividends paid                  --        --        --        --        --        --        --     (2,194)    (2,194)

Net income                      --        --        --        --        --        --        --      3,700      3,700

                           -------   -------   -------   -------   -------   -------   -------   ---------   --------
Balance at April 30, 1995      270    20,688         6       333    11,077    28,641        15    (29,601)    20,076

Dividends paid                  --        --        --        --        --        --        --     (2,346)    (2,346)

Net loss                        --        --        --        --        --        --        --     (6,044)    (6,044)

                           -------   -------   -------   -------   -------   -------   -------   ---------   --------
Balance at April 30, 1996      270    20,688         6       333    11,077    28,641        15    (37,991)    11,686

Stock options exercised         --        --        --        --         6         6        --         --          6

Dividends paid                  --        --        --        --        --        --        --     (2,228)    (2,228)

Net income                      --        --        --        --        --        --        --      8,970      8,970

                           -------   -------   -------   -------   -------   -------   -------   ---------   --------
Balance at April 30, 1997      270   $20,688         6      $333    11,083   $28,647       $15   ($31,249)   $18,434
                           =======   =======   =======   =======   =======   =======   =======   =========   ========











The accompanying notes are an integral part of these consolidated financial statements.
</TABLE>









                                      -39-
<PAGE>
                      WTD INDUSTRIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1  -         SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         Principles of consolidation and operations - The consolidated financial
statements  include the  accounts of WTD  Industries,  Inc. and its wholly owned
subsidiaries  (hereinafter "WTD" or "the Company"). All significant intercompany
accounts and transactions have been eliminated.

         The Company operates in one industry segment,  the manufacture and sale
of softwood and hardwood lumber products, wood chips and other by-products. Most
lumber  products  are sold to  distributors,  wholesalers  or  directly to large
retailers.  The  Company's  products  are used in many  applications,  including
residential and commercial construction, packaging and industrial uses.

         The Company's  sales are  predominantly  in the United  States;  export
sales are not material. During the year ended April 30, 1997, the Company had no
customers  that  accounted  for 10% or more of net sales.  During the year ended
April 30, 1996, the Company had sales to one major customer of  $23,235,000,  or
12.1% of net sales.  The loss of any one  customer  would not, in the opinion of
management,  have a  material  adverse  impact on the  financial  results of the
Company.

         Temporary cash investments and trade  receivables  potentially  subject
the Company to  concentrations  of credit risk. The Company places its temporary
cash investments with high credit-quality financial institutions,  and by policy
limits the amount of credit exposure to any one institution. The Company reviews
a customer's  credit history before extending credit and continuously  evaluates
its accounts receivable.  Concentrations of credit risk on trade receivables are
limited due to the Company's  large number of customers and their widely varying
locations.  Generally, the Company does not require collateral or other security
to support its trade receivables.

         WTD has from time to time  utilized  futures  contracts  to reduce  the
Company's  exposure to adverse  movements  in the log and lumber  markets.  This
activity  has not been  significant  in the past and the Company had no material
futures position at April 30, 1997.

         Cash and cash  equivalents - Financial  instruments  with a maturity of
three months or less are considered to be cash equivalents.

         Accounts  receivable  - Trade  accounts  receivable  are  shown  net of
allowances for doubtful accounts and discounts of $195,000 and $112,000 at April
30, 1997 and 1996, respectively.



                                      -40-
<PAGE>
NOTE 1  -         SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - (Continued)

         Inventories  -  Inventories  are valued at the lower of cost or market.
Cost is  determined  using  the  average  cost and  first-in,  first-out  (FIFO)
methods. A summary of inventory by principal product  classification follows (in
thousands):
                                                    APRIL 30,
                                         -------------------------------
                                              1997             1996
                                         ---------------  ---------------

         Logs                            $        9,054   $        5,899
         Lumber                                   7,379            6,786
         Supplies                                 1,327            1,206
                                         ---------------  ---------------

                                         $       17,760   $       13,891
                                         ===============  ===============

         At April 30, 1997 and 1996, $179,000 and $502,000, respectively, of log
inventory  was valued at market,  which  approximated  cost.  At April 30, 1997,
$2,667,000  of lumber  inventory  was  valued at  market,  which  represented  a
$297,000  reduction from cost. At April 30,1996,  lumber inventory was generally
valued at market, which represented a reduction of $873,000 from cost.

         Property,  plant and  equipment - Property,  plant and equipment of the
Company's  facilities are stated at cost. For financial reporting purposes,  the
Company uses the units-of-production  method for computing depreciation over the
estimated useful lives of assets, ranging from ten to thirty years for buildings
and  improvements,  and three to ten years for  machinery  and  equipment.  When
assets  are  retired or  disposed  of,  cost and  accumulated  depreciation  are
reversed  from the  related  accounts  and any gain or loss is  included  in the
consolidated statement of operations.

         Timber and timberlands - Timber and timberlands are stated at the lower
of aggregate cost or estimated disposal value, less the amortized cost of timber
harvested.  The portion of the cost  attributable  to standing timber is charged
against income as timber is cut, at rates determined  periodically  based on the
relationship  between  unamortized  timber  value  and the  estimated  volume of
recoverable timber. The costs of roads and land improvements are capitalized and
amortized over their economic lives.  The carrying costs of timber,  timberlands
and  timber-related  assets are  expensed as  incurred.  The Company  classifies
timber and  timber-related  assets as current or long-term  based upon  expected
harvest and disposal plans.


         Timber-cutting  contracts - The Company  purchases timber under various
types of contracts.  Certain  contracts,  for which the total  purchase price is
fixed,  are  recorded  as assets  along with the related  liability  at the date
acquired. The remaining contracts, for which the total purchase price depends on
the volume of timber removed,  are considered to be commitments (as discussed in
Note 9) and are not recorded until the timber is removed.




                                      -41-
<PAGE>
NOTE 1  -         SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - (Continued)

         Income taxes - Income taxes are provided for  transactions  in the year
in which they are  reflected in  earnings,  even though they may be reported for
tax purposes in a different year. The resulting difference between taxes charged
to operations and taxes paid is reported as deferred  income taxes.  Tax credits
are recognized in the year utilized,  using the flow-through  method. See Note 5
to Consolidated Financial Statements.

         Accrued  expenses - The  following  is a summary of the  components  of
accrued expenses (in thousands):


                                                     APRIL 30,
						                                   --------------------------------
                                              1997             1996
                                         ---------------  ---------------

         Payroll and related items       $        5,226   $        4,129
         Freight payable                          1,622              834
         Other                                    2,796            1,235
                                         ---------------  ---------------

                                         $        9,644   $        6,198
                                         ===============  ===============

         Reserves  for  self-insurance  -  workers'  compensation  -  Under  its
self-insurance  plan,  the  Company  accrues  the  estimated  cost  of  workers'
compensation  claims  based on prior  years'  open  claims.  An  accrual of $2.3
million and $2.1  million is included in the  accompanying  fiscal year 1997 and
1996 financial  statements,  respectively.  Payments based on actual fiscal year
1997 claims ultimately filed could differ materially from these estimates.

         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 amounts reported in the financial
statements  and  accompanying  notes.  Actual  results  could  differ from those
estimates.
















                                      -42-
<PAGE>
NOTE 2  -         NET INCOME (LOSS) PER SHARE

         This computation is based on net income (loss) less preferred dividends
for the period, divided by the weighted average number of shares of Common Stock
and  equivalents  assumed to be  outstanding  during the  period.  Anti-dilutive
common stock equivalents are excluded from the calculation.

         The  calculations  of net income  (loss) per share for the years  ended
April  30,  1997,  1996 and 1995 are  summarized  below  (in  thousands,  except
per-share data):
<TABLE>
<CAPTION>
                                                                     Year Ended April 30,
                                                         -------------------------------------------
                                                              1997           1996           1995
                                                         -------------  -------------  -------------
<S>                                                      <C>            <C>            <C>         
  Net income (loss)                                      $      8,970   $     (6,044)  $      3,700
  Preferred dividends                                           2,228          2,364          2,126
                                                         -------------  -------------  -------------
  Net income (loss) applicable to
     common stockholders                                 $      6,742   $     (8,408)  $      1,574
                                                         =============  =============  =============

  Weighted average shares outstanding                          11,078         11,077         11,075
                                     
  Additional shares assumed from:
           - Conversion of Series B preferred stock               213             --            213
           - Exercise of stock options                             94             --            204
                                                         -------------  -------------  -------------
  Average number of shares and equivalents outstanding
           - Primary basis                                     11,385         11,077         11,492
                          

  Additional shares assumed from exercise of stock
     options                                                       79             --             18
                                                         -------------  -------------  -------------
  Average number of shares and equivalents outstanding
           - Assuming full dilution                            11,464         11,077         11,510
                                                         =============  =============  =============
  Net income (loss) per common share
           - Primary
               Before extraordinary items                $       0.59   $      (0.76)   $      0.14
               Extraordinary items                                 --             --             --
                                                         -------------  -------------  -------------
                                                         $       0.59   $      (0.76)   $      0.14
									                                                =============  =============  =============
  Net income (loss) per common share
           - Assuming full dilution
               Before extraordinary items                $       0.59   $      (0.76)   $      0.14
               Extraordinary items                                 --             --             --
                                                         -------------  -------------  -------------
                                                         $       0.59   $      (0.76)   $      0.14
                                                         =============  =============  =============
</TABLE>
         Statement of Financial  Accounting  Standard Number 128,  "Earnings per
Share" (SFAS 128) was released in February 1997 and adoption is required for all
interim periods and years ending after December 15, 1997. Early adoption of this
standard is not permitted.  The Company believes that, had they been required to
use the methodology of SFAS 128 in calculating  earnings per share,  there would
be no  material  changes in the net income  (loss)  per share  reflected  in the
financial statements.



                                      -43-
<PAGE>
NOTE 3  -         TIMBER, TIMBERLANDS AND TIMBER-RELATED ASSETS

         The following  summarizes  the  components of timber,  timberlands  and
timber-related assets (in thousands):

                                                        APRIL 30,
                                             -------------------------------
                                                  1997              1996
                                             -------------     -------------

  Timber held under contract                 $       1,164     $      4,029
  Timber, timberlands and timber deposits            2,531            1,892
  Logging roads (at amortized cost)                    241              322
                                             -------------     -------------

                                             $       3,936     $      6,243
                                             ==============    =============

  Timber and timberlands, long-term          $         629     $        679
                                             ==============     ============

         Timber held under  contract is comprised of various  public and private
timber contracts  representing  approximately  10.9 million board feet (MMBF) at
April 30, 1997 and 19.5 MMBF at April 30, 1996. Outstanding obligations relating
to these  contracts at April 30, 1997 and 1996,  were  $246,000 and  $2,252,000,
respectively.
























                                      -44-
<PAGE>
NOTE 4  -         LONG-TERM DEBT
<TABLE>
<CAPTION>
         Long-term debt consists of the following (in thousands):

                                                                               APRIL 30,
                                                                     ------------------------------
                                                                          1997            1996
                                                                     --------------  --------------
<S>                                                                  <C>             <C>
  Senior secured debt,  bearing interest at 10%;  principal
  payable in quarterly installments of $225 through
  December 15, 1997, then quarterly installments of $400
  through December 15, 1998, then quarterly installments of
  $1,000 beginning March 15, 1999, and a final payment in
  December 2004; secured by substantially all assets of the 
  Company.                                                           $      46,630    $     49,544

  Secured notes, interest at 9% and 10%; payable on various dates;
  secured by various assets.                                                   388             130

  Priority notes, balance payable in fiscal 1998, plus interest at
  8.3%; senior to all other unsecured obligations.                              17              48

  Unsecured senior subordinated notes, net of discount of 
  $329 ($407 at April 30, 1996); 8% coupon, effective
  interest rate of 13.3%; semi-annual interest payments due
  each June 30 and December 31; principal due in full June
  30, 2005.                                                                    943           1,070

  Other unsecured debt, net of discount of $66 ($134 at April 30,
  1996); payable in equal annual installments of $270;           
  non-interest bearing; effective interest rate of 12.3%.                      475             677
                                                                     --------------  --------------

                                                                             48,453         51,469

  Less current maturities                                                    (2,367)        (1,159)
                                                                     --------------  --------------

                                                                     $       46,086  $      50,310
                                                                     ==============  ==============
</TABLE>
         The  Company's  primary  debt  agreement  includes  certain  covenants,
including the maintenance of specified levels of adjusted  cumulative  operating
income  (as  defined),  tangible  net worth,  working  capital,  and  collateral
coverage (as defined).  This agreement  also imposes  certain  restrictions  and
limitations  on  capital  expenditures,   investments,  dividend  payments,  new
indebtedness,  and  transactions  with  officers,  directors,  stockholders  and
affiliates.  This debt  agreement was most  recently  amended as of May 1, 1996,
with respect to certain affirmative financial performance covenants.

         At April 30, 1997 the Company's  tangible net worth was $18.1  million,
compared  to $9  million  required  by the  covenant.  At that  same  date,  the
Company's working capital was $29.5 million,  compared to $22.5 million required
by the covenant.  Also, at April 30, 1997,  the  Company's  adjusted  cumulative
operating  income was $36.8  million,  compared  to $25  million  required.  The
collateral coverage ratio at April 30, 1997 was 85.1%, compared to a 60% minimum
required level.  The required level of working capital  increases to $25 million
on July 1, 1997.  The  required  level of tangible  net worth  increases  to $10
million at July 1, 1997, $12 million at May 1, 1998 and to $14.5 million at


                                      -45-
<PAGE>
NOTE 4  -         LONG-TERM DEBT - (Continued)

May 1,  1999.  The  required  level  of  adjusted  cumulative  operating  income
increases to $27.5  million at July 1, 1997,  $40 million at May 1, 1998,  $52.5
million at May 1, 1999 and to $67.5 million at May 1, 2000. The minimum required
collateral coverage ratio increases to 65% at May 1, 1998. During the year ended
April 30, 1997, the Company's adjusted cumulative  operating income increased by
$15.7 million while reporting income before taxes of $12.1 million.  The Company
continues to be in compliance with all covenants contained in this Agreement.

         In accordance  with the Company's  primary debt  agreement,  additional
prepayments are required if the Company's  cumulative  operating  income exceeds
certain  specified  amounts.  No such  prepayment  will be required for the year
ended April 30, 1997. In connection with the May 1, 1996 amendment,  the Company
agreed to an  additional  prepayment  computed at 30% of  quarterly  net income.
Payments  made during the year ended April 30, 1997  pursuant to this  provision
totaled $1.7 million,  and an additional  $1.0 million will be paid on or before
July 29, 1997 based on net income for the quarter ended April 30, 1997.

         Future minimum  repayments,  exclusive of any mandatory  prepayments if
certain earnings thresholds are reached, under the terms of all of the Company's
debt are as follows (in thousands):

         Fiscal year ending April 30, 1998                     $       2,367
         Fiscal year ending April 30, 1999                             2,454
         Fiscal year ending April 30, 2000                             4,017
         Fiscal year ending April 30, 2001                             4,018
         Fiscal year ending April 30, 2002                             4,229
         Thereafter                                                   31,368
                                                               --------------
                                                               $      48,453
                                                               ==============

NOTE 5  -         PROVISION FOR INCOME TAXES

         The income tax provision or benefit is based on the estimated effective
annual  tax rate  for each  fiscal  year.  The  provision  or  benefit  includes
anticipated  current  income  taxes  payable  or  refundable,  the tax effect of
anticipated  differences between the financial reporting and tax basis of assets
and  liabilities,  and the  expected  utilization  of net  operating  loss (NOL)
carryforwards.

         The Company  accounts  for income  taxes under  Statement  of Financial
Accounting  Standard Number 109,  "Accounting for Income Taxes" (SFAS 109). This
statement  mandates the asset and liability  approach to determining  the income
tax  provision or benefit.  Deferred  income tax benefits  and  liabilities  are
recognized  for the tax  consequences  of temporary  differences in the carrying
value of assets and liabilities for financial reporting and income tax purposes.







                                      -46-
<PAGE>
NOTE 5  -         PROVISION FOR INCOME TAXES - (Continued)

         The federal and state income tax  provision  consists of the  following
(in thousands):
<TABLE>
<CAPTION>
                                                                Year Ended April 30,
                                            -----------------------------------------------------------
                                                   1997                1996                 1995
                                            -----------------    -----------------    -----------------
<S>                                         <C>                  <C>                  <C>
  Income (loss) before income taxes         $         12,090     $         (8,498)    $         (1,946)
                                            =================    =================    =================
                                        
  Provision for income taxes (benefit):
      Federal                               $          2,636     $         (2,114)    $         (5,052)
      State                                              484                 (340)                (594)
                                            -----------------    -----------------    ----------------

                                            $          3,120     $         (2,454)    $         (5,646)
                                            =================    =================    =================
              
      Current                               $            283     $         (2,232)    $         (1,384)
      Deferred                                         2,837                 (222)              (4,262)
                                            -----------------    -----------------    -----------------

                                            $          3,120     $         (2,454)    $         (5,646)
                                            =================    =================    =================
</TABLE>
         The  difference  between the actual income tax provision  (benefit) and
the tax provision  (benefit)  computed by applying the statutory federal rate to
income (loss) before taxes is attributable to the following (in thousands):
<TABLE>
<CAPTION>
                                                                Year Ended April 30,
                                            -------------------------------------------------------------

                                                   1997                 1996                 1995
                                            ------------------   ------------------   ------------------- 
                                              Amount       %       Amount       %        Amount       %
                                            ----------   -----   ----------   -----   -----------   -----
<S>                                         <C>          <C>     <C>          <C>     <C>           <C>  
  Federal income tax provision (benefit)    $   4,111     34%    $  (2,889)   (34%)   $     (662)   (34%)


  State income tax provision (benefit)            484      4          (340)     (4)          (78)    (4)

  Change in valuation allowance for net
     operating loss benefit                      (414)    (3)          (32)     --        (8,082)  (415)

  Reduction in net operating loss
     amounts as a result of tax elections          --     --            --      --         3,176    163

  Carryback of net operating loss to years
     with rates different than statutory rates     --     --           807       9            --     --

  Increase in usable net operating losses      (1,061)    (9)           --      --            --     --
                                            ----------   -----   ----------   -----   -----------   -----

  Actual income tax provision (benefit)     $   3,120     26%    $  (2,454)    (29%)  $   (5,646)   (290%)
                                            ==========   =====   ==========   =====   ===========   =====
</TABLE>
         In the quarter ended January 31, 1995, the Company recorded current and
deferred  income tax benefits of $5.4 million  associated with elections made by
the Company  under  Internal  Revenue  Service (IRS)  Regulations  regarding the
calculation


                                      -47-
<PAGE>
NOTE 5  -         PROVISION FOR INCOME TAXES - (Continued)

and use of NOL carryforwards. These elections required the Company to reduce its
federal NOL by  approximately  $8.2  million and its state NOL by  approximately
$5.9 million.  These  reductions  related to interest  expense recorded on debts
which were  converted to equity in the  reorganization,  and taxable  income not
recognized on the conversion of debt to stock. However, the elections permit the
remaining NOL to offset taxable income without annual limitation.

         Accordingly,  the  Company  filed its  fiscal  years  1994 and 1995 tax
returns and amended its fiscal year 1993 tax returns to reflect  utilization  of
its remaining federal and state NOL without annual limitation.  This resulted in
refunds  of  prior  year  and  current  year  taxes  and  deposits   aggregating
approximately  $1.9 million.  In the quarter ended April 30, 1996,  the Company,
utilizing available ten-year carryback  provisions of the Internal Revenue Code,
carried  back its  fiscal  year 1995 loss to prior  years and also  amended  and
carried  back its fiscal year 1993 tax return  loss to fiscal  year 1987.  These
carrybacks  resulted in the Company recording an income tax refund receivable of
$2.1 million as of April 30, 1996,  and reducing the  available NOL at April 30,
1996 by $7.9  million.  As of April 30,  1997,  the  Company had  received  $1.1
million of this tax refund receivable.  The Company can expect audits of its tax
returns by various taxing  authorities for the years ended after April 30, 1991.
The  results  of any such  examinations  could  affect  the  refunds  ultimately
received  and the amount of NOL  carryforwards  available  to offset  future tax
liabilities.  Management  does  not  believe  these  examinations  would  have a
material  adverse  impact on the  Company's  financial  position  or  results of
operations.  The  net  operating  loss  carryforwards  available  to  continuing
operations  increased  by  approximately  $3 million in fiscal  year 1997.  This
increase was generated from the application of losses from  subsidiaries  closed
in prior years, whose losses were previously  considered not available to offset
income from continuing operations. The Company's remaining NOL at April 30, 1997
is  approximately  $10 million for federal  income tax and $14 million for state
income tax purposes. These carryforwards expire in 2006 and 2011.

         SFAS 109 requires that all current  deferred tax assets and liabilities
be grouped and  reported  as one amount and that all  non-current  deferred  tax
assets and liabilities be grouped and reported as one amount.  Classification as
current or non-current is based upon the  classification of the related asset or
liability for financial  reporting.  For deferred tax amounts that do not relate
to an asset or liability for financial reporting,  classification is to be based
upon the expected utilization.













                                      -48-
<PAGE>
NOTE 5  -         PROVISION FOR INCOME TAXES - (Continued)


         At April 30, 1997 and 1996,  deferred tax assets and  liabilities  were
comprised of the following (in thousands):

                                                        Year Ended April 30,
                                                     -------------------------
                                                        1997          1996
  Current deferred tax assets:                       -----------   -----------
     Vacation accrruals                              $      265    $      238
     Insurance accruals                                     901           724
     Professional fee amortization and accruals             114            89
     Bad debts and discounts and other                      103            61
                                                     -----------   -----------
           Net current deferred tax assets           $    1,383    $    1,112
                                                     ===========   ===========
  Non-current deferred tax assets:
     Tax benefit of net operating loss carryforward
           and ITC carryforward                      $    5,032    $    8,702
     Valuation allowance                                 (2,500)       (2,914)
                                                     -----------   -----------
                                                          2,532         5,788
                                                     -----------   -----------
  Non-current deferred tax liabilities:
     Depreciation and capitalization differences
           between financial and tax accounting          (3,020)       (3,235)
     Professional fee amortization and accruals             812           906
     Other                                                  (44)          (71)
                                                     -----------   -----------
                                                         (2,252)       (2,400)
                                                     -----------   -----------

           Net long-term deferred tax assets         $      280    $    3,388
                                                     ===========   ===========
 
 Total net deferred tax asset                        $    1,663    $    4,500
                                                     ===========   ===========


         Management  has  assessed  the  likelihood  of  utilizing  the recorded
deferred tax asset related to its NOL carryforwards.  This analysis included its
operating  history,  the  cyclical  nature of the  industry in which the Company
operates,  current  economic  conditions  and the  potential  outcome of any IRS
audits.  Based upon the above  factors,  management  believes  that a  valuation
allowance of approximately $2.5 million is appropriate.  Management periodically
reviews the above  factors and may change the amount of  valuation  allowance as
facts and circumstances dictate.





                                      -49-
<PAGE>
NOTE 6  -         STOCKHOLDERS' EQUITY

         Stockholders' equity at April 30, 1997 consists of the following:

         Series A  preferred  stock,  $100  per  share  liquidation  preference;
500,000 shares authorized; 270,079 shares issued and outstanding, limited voting
rights;  cumulative  dividends  payable  quarterly in advance at the prime rate,
with a minimum  rate of 6% and a maximum  rate of 9%;  convertible  into  Common
Stock at $7.50 per share  after April 30,  1999;  redeemable  at original  issue
price plus any accrued dividends at the option of the Board of Directors, in the
form of cash or in  exchange  for senior  unsecured  debt with 12%  coupon.  The
holders of the Series A preferred  stock will be granted  voting  control of the
Company's  Board of Directors in the event the Company misses three  consecutive
quarterly dividend payments, four quarterly dividend payments within twenty-four
months or a total of eight  quarterly  dividend  payments.  The  Company has not
missed any dividend payments on the Series A preferred stock.

         Series B  preferred  stock,  $100  per  share  liquidation  preference;
500,000 shares authorized;  6,111 shares issued and outstanding;  limited voting
rights;  convertible into 212,693 shares of Common Stock; dividends payable only
if paid on the Company's  Common Stock;  redeemable at original issue price plus
accrued  dividends  at the option of the Board of  Directors  after all Series A
preferred stock has been redeemed.

         Common Stock, no par value;  40,000,000 shares  authorized;  11,083,474
shares issued and outstanding.  Before giving effect to any shares that might be
issued  pursuant to the management  incentive stock option plan or conversion of
any Series A preferred  stock,  the total number of common shares would increase
to 11,296,167  shares if the remaining  outstanding  Series B preferred stock is
converted to Common Stock.


NOTE 7  -         REORGANIZATION CHARGES (CREDITS)

         In fiscal 1993, the Company reorganized under Chapter 11 of the Federal
Bankruptcy Code. In conjunction with the  restructuring,  management reduced the
value of assets  associated  with  certain  facilities  to their  estimated  net
realizable  value and established  certain  reserves for expenses related to the
cost of holding and disposing of such facilities. In fiscal years 1995 and 1996,
the  reorganization  credits  related to the  Company's  sale of idle assets and
settlement of obligations at amounts which varied from their original estimates.
In fiscal year 1997, no reorganization credits or charges were recognized.









                                      -50-
<PAGE>
NOTE 8  -         STOCK OPTIONS AND EMPLOYEE BENEFIT PLANS

         Effective  December  30,  1992,  the  Company's  1986 Stock Option Plan
("Option  Plan") was amended and restated,  and new options were  granted.  This
Option Plan  terminated  on July 11, 1996. At the  Company's  Annual  Meeting of
Shareholders  held on October 21, 1996, the  stockholders  approved a 1996 Stock
Option Plan ("1996 Option Plan").  Non-qualified stock options may be granted to
directors,  independent contractors,  consultants and employees to acquire up to
525,000 shares of Common Stock.  Options may be granted for a term not to exceed
10 years and are not transferable  other than by will or the laws of descent and
distribution.  The 1996 Option Plan provides for incremental  vesting based upon
the optionee's  period of service with the Company,  and is  administered by the
Board of Directors.  Stock options  outstanding at April 30, 1997, 1996 and 1995
related only to employees and directors.

                                                   Stock Options
                                           -----------------------------
                                                                Weighted
                                               Number            Average
                                                 of             Exercise
                                               Shares             Price
                                           -------------        --------
  Shares under option at April 30, 1995         856,400            $1.88


           Options granted                       65,000             2.19

           Options cancelled                   (179,800)            2.02
                                           -------------

  Shares under option at April 30, 1996         741,600             1.92

           Options granted                      453,000             1.51

           Options exercised                     (6,400)            0.96

           Options cancelled                    (23,600)            3.00
                                           -------------

  Shares under option at April 30, 1997       1,164,600            $1.74
                                           =============

  Shares exercisable at April 30, 1997          816,700            $1.83
                                           =============








                                      -51-
<PAGE>
NOTE 8  -         STOCK OPTIONS AND EMPLOYEE BENEFIT PLANS (Continued)

         Exercise  prices for  options  outstanding  as of April 30, 1997 ranged
from $.95625 to $3.00. The weighted average remaining  contractual life of those
options is 7.4 years.
<TABLE>
<CAPTION>
                  Employee Options Outstanding                           Options Exercisable
- ----------------------------------------------------------------   -------------------------------
<S>               <C>              <C>            <C>              <C>              <C>
                                   Weighted-Avg 
                      Number        Remaining                          Number
   Range of       Outstanding at   Contractual    Weighted-Avg     Exercisable at    Weighted-Avg
Exercise Prices      4/30/97           Life       Exercise Price       4/30/97      Exercise Price
- ---------------   --------------   ------------   --------------   --------------   --------------
   $0.95625            58,600           5.7          $0.95625             58,600       $0.95625
    1.50000           447,350           5.9           1.50000            429,850        1.50000
    1.51500           453,000           6.4           1.51500            126,600        1.51500
    3.00000           205,650           9.5           3.00000            201,650        3.00000
                  --------------                                   --------------

$.95625 - $3.00     1,164,600           7.4           1.74335            816,700       $1.83367
                  ==============                                   ==============
</TABLE>
         Options for 72,000  shares remain  available  for grant.  These options
will have an exercise  price of an amount per share  determined by the Company's
Board of Directors, but not less than 85 percent of the fair market value of the
Company's Common Stock on the date of grant.

         The Company granted stock options for shares of common stock to certain
officers,  directors and employees of the Company.  The options  generally  vest
over a four year  period  from the date of grant.  The table  below  recaps data
relative to stock options issued after January 1, 1995:

   Grant                          Vested    Contract   Exercise    Market Price
   Date      Shares   Forfeited   4/30/97    Years      Price     at Grant Date
- ----------  -------   ---------   -------   --------   --------   -------------
 10/02/95    30,000      10,000    20,000      10        $3.000       $1.125
 12/14/95    35,000          --    17,500      10        $1.500       $0.625
 10/21/96   453,000          --   126,600      10        $1.515       $1.781

         The Company  accounts for the stock  options  under APB Opinion No. 25.
Under  this  method,  the  Company  does  not  recognize   compensation  expense
associated  with the grant of stock options.  Statement of Financial  Accounting
Standards,  "Accounting for Stock Based  Compensation,"  (SFAS 123) requires the
use of option valuation models to provide supplemental information regarding the
options  granted.  Pro forma  information  regarding net income and earnings per
share is  required  by SFAS 123 and has been  determined  as if the  Company had
accounted  for its employee  stock  options  under the fair value method of that
statement.







                                      -52-
<PAGE>
NOTE 8  -         STOCK OPTIONS AND EMPLOYEE BENEFIT PLANS (Continued)

         The fair value of the  options was  estimated  at the date of the grant
using a Black-Scholes  option pricing model with the following  weighted-average
assumptions:

                                                       Computed
                                                        Option        Computed
  Grant       Risk Free    Volatility     Expected    Fair Value        Total
   Date     Interest Rate   of Stock    Option Life  at Grant Date   Fair Value
- ----------  -------------  ----------   -----------  -------------   ----------
 10/02/95       6.48%         50.6%       6 years        $0.35       $    7,000
 12/14/95       6.13%         51.6%       6 years        $0.21       $    7,350
 10/21/96       6.50%         66.9%       6 years        $1.23       $  557,190

         Using the Black-Scholes methodology, the total value of options granted
after January 1, 1995 was $571,540,  which would be amortized,  net of estimated
future forfeitures, on a pro forma basis over the vesting period of the options.

         The Company's pro forma information is as follows (in thousands, except
per share amounts):
<TABLE>
<CAPTION>
                                                             Year Ended April 30,
                                                -------------------------------------------
                                                        1997                   1996
                                                --------------------   --------------------
                                                Reported   Pro Forma   Reported   Pro Forma
                                                --------   ---------   --------   ---------
<S>                                             <C>        <C>         <C>        <C>
  Net income (loss) attributable to
     common shareholders                          $6,742      $6,700   ($8,408)     ($8,416)
  Net income (loss) per common share
       -Primary                                    $0.59       $0.59    ($0.76)      ($0.76)
       -Fully Diluted                              $0.59       $0.58    ($0.76)      ($0.76)
</TABLE>
         The effects of applying SFAS 123 in this pro forma  disclosure  are not
indicative  of future  performance.  SFAS 123 does not apply to grants  prior to
January 1, 1995.

         The Company maintains a weekly discretionary bonus program for its mill
workers based on the performance of each production  shift at individual  mills.
The bonus  program for mill workers is designed to reward  productivity,  safety
and regular attendance. This bonus program is open-ended but designed to attract
good  production  workers by giving  them the  reasonable  opportunity  to reach
high-end pay levels for similar work in the  industry  when average  bonuses are
added to base wages. It is also designed so that manufacturing  labor costs, per
unit of lumber produced, go down as the average bonus level goes up.

         The Company also has a monthly profit sharing  discretionary bonus plan
for all  levels of  salaried  employees,  based  upon  pre-tax  profits  at each
operating  unit.  This bonus program,  which  automatically  moves the Company's
total  general  and  administrative  expense  up or  down in  cyclical  earnings
periods,  is  vital to the  Company's  ability  to  attract  desirable  salaried
employees  at lower than  industry  average  rates and to retain such  employees
through cyclical down earnings periods.



                                      -53-
<PAGE>
NOTE 8  -         STOCK OPTIONS AND EMPLOYEE BENEFIT PLANS (Continued)

         The  following  summarizes  the amounts paid  pursuant to the Company's
bonus programs (in thousands):

                                              Year Ended April 30,
                                      ------------------------------------
                                         1997         1996         1995
                                      ----------   ----------   ----------
            Hourly employee bonus     $    4,700   $    3,800   $    5,700
            Salaried employee bonus        3,600          700        1,100
                                      ----------   ----------   ----------
                                      $    8,300   $    4,500   $    6,800
                                      ==========   ==========   ==========


         The Company maintains a 401(k) Retirement Savings Plan. Under the plan,
eligible participants may contribute 2 to 20 percent of their compensation.  The
Company   matches    contributions    of   employees    participating   in   the
Production/Safety/Attendance  Bonus  program on a monthly  basis in an amount as
determined from time to time by the Board of Directors.  Salaried  employees are
not generally entitled to matching  contributions.  During the years ended April
30,  1997,   1996  and  1995,  the  Company   incurred   expenses  for  matching
contributions  and plan  administration  of $235,000;  $214,000;  and  $377,000;
respectively. Company contributions to this plan are funded on a current basis.


NOTE 9  -         COMMITMENTS AND CONTINGENCIES

         (a) Timber  commitments - At April 30, 1997,  the Company had contracts
to purchase  approximately  19.9 MMBF of timber from the U.S. Forest Service and
others for an estimated stumpage cost of $5,151,000. Deposits were made on these
contracts and additional payments are required as timber is removed.  Because of
the volatility of product  prices,  the long-term  nature of these contracts and
the options of selling logs, or processing them into lumber,  it is not possible
to  estimate  potential  losses,  if any,  that might be  incurred  under  these
contracts  at April 30,  1997.  The  expiration  dates of the  contracts  are as
follows:

                                     Footage                    Stumpage
        Year Ending April 30,          MMBF                       Cost
        ---------------------        -------              -------------------

                 1998                    4.5              $         2,037,000
                 1999                    9.9                        1,430,000
                 2000                    5.5                        1,684,000
                                        ----              -------------------

                                        19.9              $         5,151,000
                                        ====              ===================

         (b) Leases - At April 30, 1997,  the Company had future  minimum rental
commitments for new or assumed  operating leases as follows:  1998 - $1,115,000;
1999 - $954,000; 2000 - $756,000; 2001 - $609,000; 2002 - $193,000; thereafter -
$53,000.




                                      -54-
<PAGE>
NOTE 9  -         COMMITMENTS AND CONTINGENCIES - (Continued)

         Total  rental  expense for all leases was  $1,136,000,  $1,124,000  and
$1,196,000  for the years ended  April 30,  1997,  1996 and 1995,  respectively.
Actual rental expense  includes  short-term  rentals and leases shorter than one
year, which are not included in the commitments.

         (c)  Litigation  -  The  Company  is  involved  in  certain  litigation
primarily  arising  in the  normal  course of its  business.  In the  opinion of
management,  the Company's liability, if any, under such pending litigation will
not have a material impact upon the Company's  consolidated  financial condition
or results of operations.

         (d)  Environmental  compliance  - The  Company  is  subject  to various
federal,  state and local  regulations  regarding  waste  disposal and pollution
control.  Various  governmental  agencies  have  enacted,  or  are  considering,
regulations  regarding log yard  management  and disposal of log yard waste that
may require material  expenditures in the future.  Management  believes that the
Company will be able to comply with any final regulations in this area without a
material  adverse impact on its consolidated  financial  condition or results of
operations.































                                      -55-
<PAGE>
NOTE 10  -        UNAUDITED QUARTERLY FINANCIAL INFORMATION

         The following quarterly  information for the years ended April 30, 1997
and 1996 is unaudited,  but includes all  adjustments  (which  consist of normal
recurring   adjustments)  which  management   considers  necessary  for  a  fair
presentation of such information (in thousands, except per-share amounts):
<TABLE>
<CAPTION>
                                                       YEAR ENDED APRIL 30, 1997
                                     ----------------------------------------------------------
                                                        QUARTER
                                     --------------------------------------------
                                        FIRST      SECOND      THIRD       FOURTH       TOTAL
                                     ----------  ----------  ----------  ----------  ----------
<S>                                  <C>         <C>         <C>         <C>         <C>
  Net sales                           $ 66,973   $  79,206   $  64,469   $  73,438   $ 284,086
              
  Gross profit                        $  7,662   $   9,454   $   4,487   $   7,415   $  29,018
            
  Net income                          $  2,094   $   3,001   $     449   $   3,426   $   8,970

  Net income (loss) per common share  $   0.14   $    0.21   $   (0.01)  $    0.25   $    0.59


                                                       YEAR ENDED APRIL 30, 1996
                                     ----------------------------------------------------------
                                                        QUARTER
                                     ----------------------------------------------
                                        FIRST      SECOND      THIRD       FOURTH       TOTAL
                                     ----------  ----------  ----------  ----------  ----------

  Net sales                          $  38,798   $  64,161   $  37,852   $  51,153   $ 191,964

  Gross profit (loss)                $     597   $   3,104   $    (810)  $   2,559   $   5,450

  Net income (loss)                  $  (1,920)  $    (535)  $  (2,337)  $  (1,252)  $  (6,044)

  Net income (loss) per common share $   (0.23)  $   (0.10)  $   (0.26)  $   (0.17)  $   (0.76)
</TABLE>
















                                      -56-
<PAGE>
NOTE 11  -        VALUATION AND QUALIFYING RESERVES

         The  following  table  summarizes  the  activity  associated  with  the
Company's  reserves for doubtful  accounts and  allowances for discounts for the
years ended April 30, 1997, 1996 and 1995 (in thousands):

<TABLE>
<CAPTION>
  Allowance for doubtful accounts -
           deducted from accounts receivable in the
           balance sheet
                                                                Year Ended April 30,
                                                      ----------------------------------------
                                                          1997          1996          1995
                                                      ------------  ------------  ------------
<S>                                                   <C>           <C>           <C>

  Balance at beginning of year                        $        24   $       115   $       584

  Charged (credited) to costs and expenses                     29           (82)          (10)

  Deductions (1)                                               (4)           (9)         (459)
                                                      -----------   -----------   ------------

  Balance at end of year                              $        49   $        24   $       115
                                                      ===========   ===========   ===========

  
  Allowance for discounts -
           deducted from accounts receivable in the
           balance sheet
                                                                Year Ended April 30,
                                                      ----------------------------------------
                                                          1997          1996          1995
                                                      ------------  ------------  ------------

  Balance at beginning of year                        $        88   $        84   $        74

  Charged to costs and expenses                             2,696         1,688         2,482

  Deductions (2)                                           (2,638)       (1,684)       (2,472)
                                                      -----------   ------------  ------------

  Balance at end of year                              $       146   $        88   $        84
                                                      ===========   ===========   ===========
</TABLE>
(1) Uncollected receivables written off, net of recoveries.
(2) Discounts taken by customers.





                                      -57-
<PAGE>
                                                                  Exhibit 10.1.5

                               NON QUALIFIED STOCK
                                OPTION AGREEMENT


         THIS AGREEMENT, ("Agreement"), made as of October 21, 1996, by and
between WTD INDUSTRIES, INC., hereinafter referred to as the "Company" and 
                               , hereinafter referred to as the "Employee,"
               
                             W I T N E S S E T H :

         WHEREAS, the Company has adopted the 1996 Stock Option Plan ("Plan")
for the purpose of encouraging the acquisition of its common stock, no par value
("Stock"), by key employees and thereby motivate special achievement on their
part, and the Company desires to grant the Employee an Option (as defined below)
pursuant to the Plan, and

         WHEREAS, the Employee desires to obtain the Option,

         NOW, THEREFORE, in consideration of services rendered and to be
rendered by the Employee and of the mutual covenants and agreements hereinafter
set forth, the parties hereto agree as follows:

         1.  Grant of Option.

         The Company hereby, on the date of this Agreement, grants the Employee
the option ("Option") to purchase              shares of Stock on the terms and 
conditions hereinafter set forth and subject to the provisions of the Plan. The
Option price per share shall be $        .

         2.  Exercise of Option.

         (a) Except as otherwise provided in paragraph 3, the Option shall
become exercisable according to the following schedule; provided, however, that
notwithstanding anything in this Agreement to the contrary, neither the Option
nor any portion thereof is exercisable after the expiration of ten years from
the date the Option is granted:












                                      -58-
<PAGE>
       Period of Holder's
Continuous Employment or Service
     With the Company or Its
       Subsidiaries From                               Percent of Total Option
     the Option Grant Date                               That Is Exercisable
- ---------------------------------                      -------------------------






         (b) The Employee shall, in the event he elects to exercise the Option,
give the Company written notice of exercise. The notice shall specify the number
of shares to be purchased and be paid for as follows:

         (1) by the tender of cash or check of the Option exercise price and
amounts required under federal and state withholding tax laws or regulations; or

         (2) if and so long as the Common Stock is registered under Section
12(b) or 12(g) of the Securities Exchange Act of 1934 ("Exchange Act"), by
delivery of a properly executed exercise notice, together with irrevocable
instructions, to a brokerage firm designated by the Company to deliver promptly
to the Company the aggregate amount of sale proceeds to pay the Option exercise
price and amounts required under federal and state withholding tax laws or
regulations, and to the Company to deliver the certificates for such purchased
shares directly to such brokerage firm, all in accordance with the regulations
of the Federal Reserve Board.

         (c) The Option may be exercised by the Employee in whole or in part or
parts; provided, however, that no less than 100 shares shall be purchased under
any exercise unless the number purchased is the total number then purchasable
under the Option. All partial exercises shall be noted on the Company's and on
the Employee's copy of this Agreement. The Option shall not be exercisable with
respect to a fractional share.

         3.  Limitations on Exercise.

The Option shall be subject to the following limitations on exercise:

         (a) Upon the termination of employment for any reason other than death
or total disability the Option may be exercised, but only to the extent
exercisable as of the date of termination of employment, and only to the extent
it has not previously been exercised, but not after the first to occur of the
expiration of the Option period or the expiration of one month from the date of
termination of employment.

                                      -59-
<PAGE>
         (b) Upon the termination of employment by reason of total disability,
the Option may be exercised, but only to the extent exercisable as of the date
of termination, and only to the extent it has not previously been exercised, but
not after the first to occur of the expiration of the Option period or the
expiration of a twelve month period from the date of termination of employment.
For the purposes of this Agreement, the occurrence or nonoccurrence of total
disability shall be determined by the Plan Administrator consistent with the
terms of the Plan.

         (c) Upon the termination of employment by reason of death, or upon
death within the one month period from termination of employment, the Option may
be exercised, but only to the extent exercisable as of the date of termination,
and only to the extent it has not previously been exercised, by the estate of
the decedent or by a person who acquired the right to exercise the Option by
will or by applicable laws of descent and distribution, but not after the first
to occur of the expiration of the Option period or the expiration of a twelve
month period from the date of the decedent's death.

         (d) In case of termination of the Employee's employment or services for
Cause, as defined in the Plan, the Option shall automatically terminate upon
first notification to the Employee of such termination, unless the Plan
Administrator determines otherwise. If an Employee's employment or services with
the Company are suspended pending an investigation of whether the Employee shall
be terminated for Cause, the Employee's rights under any Option likewise shall
be suspended during the period of investigation.

         (e) If the Company at any time determines that registration or
qualification of the Stock covered by the Option under state or federal law or
the consent or approval of any governmental regulatory body is necessary or
desirable, the Option may not be exercised in whole or in part until such
registration, qualification, consent or approval shall have been effected or
obtained free of any conditions not acceptable to the Company.

         4.  Holding Periods.

         Shares of Stock obtained upon the exercise of the Option may not be
sold by a person in violation of any applicable provisions of Section 16 of the
Exchange Act or any other law or applicable regulation.

         5.  Non transferability of Options.

         Options granted under this Plan and the rights and privileges conferred
hereby may not be transferred, assigned, pledged or hypothecated in any manner
(whether by operation of law or otherwise) other than by will or by the
applicable laws of descent and distribution or, with respect to non qualified
stock options, pursuant to the terms of a qualified domestic relations order as
defined in the Internal Revenue Code ("Code"), and shall not be subject to
execution, attachment or similar process. Any attempt to transfer, assign,
pledge, hypothecate or otherwise dispose of any Option or of any right or
privilege

                                      -60-
<PAGE>
conferred hereby, contrary to the Code or to the provisions of the Plan, or the
sale or levy or any attachment or similar process upon the rights and privileges
conferred hereby shall be null and void.

         6.  Adjustments Upon Changes in Capitalization.

         The number of shares covered by each outstanding Option and the
exercise price per share thereof (but not the total price), shall be
proportionately adjusted for any increase or decrease in the number of issued
shares of Stock of the Company resulting from a split-up or consolidation of
shares or any like capital adjustment, or the payment of any stock dividend.

         7.  Effect of Liquidation or Reorganization.

         (a) Cash, Stock or Other Property for Stock.

         Except as provided in Subsection (b) below, upon a merger (other than a
merger of the Company in which the holders of shares of Common Stock immediately
prior to the merger have the same proportionate ownership of shares of Common
Stock in the surviving corporation immediately after the merger), consolidation,
acquisition of property or stock, separation, reorganization (other than a mere
reincorporation or the creation of a holding company) or liquidation of the
Company, as a result of which the shareholders of the Company receive cash,
stock or other property in exchange for or in connection with their shares of
Common Stock, any Option granted hereunder shall terminate, but the Participant
shall have the right immediately prior to any such merger, consolidation,
acquisition of property or stock, separation, reorganization or liquidation to
exercise such Participant's Option in whole or in part whether or not the
vesting requirements set forth in the option agreement have been satisfied.

         (b) Conversion of Options on Stock for Stock Exchange.

         If the shareholders of the Company receive capital stock of another
corporation ("Exchange Stock") in exchange for their shares of Common Stock in
any transaction involving a merger, consolidation, acquisition of property or
stock, separation or reorganization, all Options granted hereunder shall be
converted into options to purchase shares of Exchange Stock, unless the Company
and the corporation issuing the Exchange Stock, in their sole discretion,
determine that any or all such Options granted hereunder shall not be converted
into options to purchase shares of Exchange Stock but instead shall terminate in
accordance with the provisions of Subsection (a) above. The amount and price of
converted options shall be determined by adjusting the amount and price of the
options granted hereunder in the same proportion as used for determining the
number of shares of Exchange Stock the holders of the shares of Common Stock
receive in such merger, consolidation, acquisition of property or stock,
separation or reorganization. In any such transaction, other than a merger of
the Company in which the holders of Common Stock immediately prior to the merger
have the same proportionate ownership of Common Stock in the surviving
corporation immediately after the merger or a mere reincorporation or the
creation of a holding company, the converted options shall be

                                      -61-
<PAGE>
fully vested whether or not the vesting requirements set forth in the option
agreement have been satisfied; provided that such acceleration will not occur
if, in the opinion of the Company's outside accountants, such acceleration would
render unavailable "pooling of interests" accounting treatment for any
reorganization, merger or consolidation of the Company for which pooling of
interests accounting treatment is sought by the Company.

         8. Employment.

         Nothing contained in this Agreement shall confer upon the Employee any
right with respect to the continuation of employment with the Company or any
subsidiary thereof or interfere in any way with the right of the Company or such
subsidiary to terminate the Employee's employment at any time.

         9. Relation to the Plan.

         This agreement is subject to the Plan, and in the event of any
inconsistency between this Agreement and the Plan, the Plan shall control.

         IN WITNESS WHEREOF, the Company has caused this Agreement to be
executed, said execution being duly authorized, and the Employee has set his
hand hereby, on the date first hereinabove written.

WTD INDUSTRIES, INC.                        EMPLOYEE


By:_____________________                    _________________________







                                      -62-
<PAGE>
                                                                   Exhibit 10.67
                                 AMENDMENT NO. 6
                                       TO
                              WTD INDUSTRIES, INC.
                        RETIREMENT SAVINGS PLAN AND TRUST

         This  Amendment No. 6 is made to the WTD  Industries,  Inc.  Retirement
Savings Plan and Trust, as amended (the "Plan"),  which was originally effective
May 1, 1989 and  previously  amended  January 31, 1990,  May 30, 1991,  June 26,
1992,  April 30, 1993 and December 28, 1994. All terms defined in the Plan shall
have the same meaning when used herein.  All  provisions of the Plan not amended
by this Amendment No. 6 shall remain in full force and effect.

         1.  Effective  October  10,  1995,  all  references  in the Plan to the
Trustee,  Pacific  Northwest  Trust Co., are changed to refer to Copper Mountain
Trust Corporation.

         2.  Effective July 1, 1997, Sections 3.01.2  and 3.01.3  are amended to
read as follows:

                  3.01.2 A qualified employee who is not covered under 3.01.1 or
         who is covered but who declines to start Elective  Contributions on the
         initial Entry Date shall be eligible to  participate  on any Entry Date
         coinciding  with or  after  the  earlier  of the  qualified  employee's
         completion  of (a) 6  consecutive  Months of  Service  or (b) a Year of
         Service;  provided  that  qualified  employees  who were employed by an
         Employer  on January 1, 1993 and who do not  complete a Year of Service
         in their  Employment Year shall be eligible to participate on the first
         Entry Date after  completing  1,000  Hours of  Service,  whether or not
         completed within a 12-consecutive month period.

                  3.01.3 "Qualified employee" means any  employee   of  Employer
except the following:

                  (a)      An employee under age 18.

                  (b)      An employee  subject to collective  bargaining unless
arrangements for coverage are made.

         3.       Effective July 1, 1997, Section 3.02 is amended  
by adding new subparagraph 3.02.3A to read as follows:

                           3.02.3A  "Month of Service" means a calendar month in
         which an employee completes at least one Hour of Service.

         4.       Effective as of the date hereof, Section 11.07.2 is amended to
read as follows:

                                      -63-
<PAGE>
                           11.07.2  Benefits  may be paid in  accordance  with a
         qualified domestic relations order under section 414(p) of the Internal
         Revenue Code pursuant to procedures established by the Committee,  even
         if such distribution would occur prior to the participant's  attainment
         of his or her "earliest  retirement  age" (as defined in Section 414(p)
         of  the  Internal   Revenue  Code.  This  plan   specifically   permits
         distribution  to be made from the plan to an  alternate  payee  under a
         qualified domestic  relations prior to the participant's  attainment of
         his or her earliest  retirement age (as defined under section 414(p) of
         the Internal Revenue Code),  provided that (1) such distribution is not
         inconsistent  with the qualified  domestic  relations order, and (2) if
         the present  value of the  alternate  payee's  benefits  under the plan
         exceeds $3,500, and the order so requires, the alternate payee consents
         to any distribution to the extent required by law.



Date Signed: June 18, 1997

COMPANY:                                    WTD INDUSTRIES, INC.

                                            By s/Bruce L. Engel
                                               ------------------------
                                            Its Chief Executive Officer

TRUSTEE:                                    COPPER MOUNTAIN TRUST
                                            CORPORATION

                                            By s/Sallie Olson
                                               ------------------------










                                      -64-
<PAGE>
                                                                    Exhibit 12.1
<TABLE>
<CAPTION>

                      WTD INDUSTRIES, INC. AND SUBSIDIARIES

                  COMPUTATION OF REGISTRANT'S NET INCOME (LOSS)
                             TO AVERAGE TOTAL ASSETS
                          (In Thousands, Except Ratios)



                                                             YEAR ENDED APRIL 30,
                                     -------------------------------------------------------------------

                                         1997          1996          1995          1994          1993
                                     -----------   -----------   -----------   -----------   -----------
<S>                                  <C>           <C>           <C>           <C>           <C>
NET INCOME (LOSS)                    $    8,970    $   (6,044)   $    3,700    $    6,300    $   23,758
                                     ===========   ===========   ===========   ===========   ===========

AVERAGE TOTAL ASSETS
 Beginning of period                 $   77,396    $   88,944    $   97,100    $  100,039    $  113,561
 End of period                           86,486        77,396        88,944        97,100       100,039

   Average                           $   81,941    $   83,170    $   93,022    $   98,570    $  106,800
                                     ===========   ===========   ===========   ===========   ===========


RATIO OF NET INCOME (LOSS) TO
 AVERAGE TOTAL ASSETS                      10.9 %        (7.3) %        4.0 %         6.4 %        22.2 %
</TABLE>































                                      -65-
<PAGE>
                                                                    Exhibit 12.2
<TABLE>
<CAPTION>
                      WTD INDUSTRIES, INC. AND SUBSIDIARIES

                  COMPUTATION OF REGISTRANT'S NET INCOME (LOSS)
                    TO AVERAGE STOCKHOLDERS' EQUITY (DEFICIT)
                          (In Thousands, Except Ratios)



                                                             YEAR ENDED APRIL 30,
                                     -------------------------------------------------------------------

                                         1997          1996          1995          1994          1993
                                     -----------   -----------   -----------   -----------   -----------
<S>                                  <C>           <C>           <C>           <C>           <C>
NET INCOME (LOSS)                    $    8,970    $   (6,044)   $    3,700    $    6,300    $   23,758
                                     ===========   ===========   ===========   ===========   ===========


AVERAGE STOCKHOLDERS' EQUITY
  (DEFICIT)
 Beginning of period                 $   11,686    $   20,076    $   18,512    $   13,684    $  (43,553)
 End of period                           18,434        11,686        20,076        18,512        13,684

   Average                           $   15,060    $   15,881    $   19,294    $   16,098    $  (14,935)
                                    ===========   ===========    ===========   ===========   ===========

RATIO OF NET INCOME (LOSS) TO
 AVERAGE STOCKHOLDERS'
 EQUITY (DEFICIT)                          59.6 %      (38.1) %        19.2 %        39.1 %           NM


 NM - Not meaningful
</TABLE>


































                                      -66-
<PAGE>
                                                                    Exhibit 12.3
<TABLE>
<CAPTION>
                      WTD INDUSTRIES, INC. AND SUBSIDIARIES

                COMPUTATION OF REGISTRANT'S AVERAGE STOCKHOLDERS'
                    EQUITY (DEFICIT) TO AVERAGE TOTAL ASSETS
                          (In Thousands, Except Ratios)




                                                              YEAR ENDED APRIL 30,
                                     -------------------------------------------------------------------

                                         1997          1996          1995          1994          1993
                                     -----------   -----------   -----------   -----------   -----------
<S>                                  <C>           <C>           <C>           <C>           <C>
AVERAGE STOCKHOLDERS' EQUITY
  (DEFICIT)
 Beginning of period                 $   11,686    $   20,076    $   18,512     $  13,684    $  (43,553)
 End of period                           18,434        11,686        20,076        18,512        13,684

   Average                           $   15,060    $   15,881    $   19,294     $  16,098    $  (14,935)
                                     ===========   ===========   ===========    ==========   ===========



AVERAGE TOTAL ASSETS
 Beginning of period                 $   77,396    $   88,944    $   97,100     $ 100,039    $  113,561
 End of period                           86,486        77,396        88,944        97,100       100,039

   Average                           $   81,941    $   83,170    $   93,022     $  98,570    $  106,800
                                     ===========   ===========   ===========    ==========   ===========


RATIO OF AVERAGE STOCKHOLDERS'
 EQUITY (DEFICIT) TO AVERAGE
 TOTAL ASSETS                              18.4 %        19.1 %        20.7 %        16.3 %          NM




 NM - Not meaningful
</TABLE>

























                                      -67-
<PAGE>
                                                                    Exhibit 21.1
WTD Industries, Inc.

Subsidiaries of the Registrant
As of June 30, 1997
Grouped by State/Country of Incorporation

Oregon
Alturas Lumber Co.
Burke Lumber Co.
Central Point Lumber Co.
Cottage Grove Lumber Co.
Crater Lake Lumber Co.
Custer Lumber Co.
Eugene Wood Products Co.
Glide Lumber Products Co.
Goshen Veneer Co.
Greenweld North America Co.
Halsey Veneer Co.
Judith Gap Lumber Co.
Junction City Lumber Co.
Midway Engineered Wood Products, Inc.
North Powder Lumber Co.
Pacific Softwoods Co.
Philomath Forest Products Co.
Port Westward Pulp Co.
Riverside Lumber Co.
Silverton Forest Products Co.
Trask River Lumber Co.
TreeSource, Inc.
Union Forest Products Co.
Union Rail Enterprises, Inc.
Western Timber Co.
Whitehall Plywood, Inc.

Washington
Cle Elum Lake Veneer Co.
Graham Plywood Co.
Morton Forest Products Co.
Olympia Forest Products Co.
Orient Lumber Co.
Pacific Hardwoods-Aberdeen Co.
Pacific Hardwoods-South Bend Co.
Sedro-Woolley Lumber Co.
Spanaway Lumber Co.
Tumwater Lumber Co.
Valley Wood Products Co.

Montana
Columbia Falls Forest Products, Inc.

Guam
TreeSource International, Inc.







                                      -68-
<PAGE>

                                                                    Exhibit 23.1

[MOSS ADAMS LETTERHEAD]






        CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS



         We  consent  to the  incorporation  by  reference  in the  Registration
Statement on Form S-8 pertaining to the WTD  Industries,  Inc. 1996 Stock Option
Plan with respect to the financial  statements of WTD  Industries,  Inc.,  which
appear in the WTD Industries, Inc. Annual Report on Form 10-K for the year ended
April 30, 1997, filed with the Securities and Exchange Commission.



                                             /s/ Moss Adams LLP
                                             -----------------------------------
                                             MOSS ADAMS LLP



Beaverton, Oregon
June 6, 1997


















                                      -69-


<TABLE> <S> <C>

<ARTICLE>                     5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM REGISTRANT'S
REPORT ON FORM 10-K FOR THE FISCAL YEAR ENDED APRIL 30, 1997 AND IS QUALIFIED IN
ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>                                   1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                              APR-30-1997
<PERIOD-START>                                 MAY-01-1996
<PERIOD-END>                                   APR-30-1997
<CASH>                                           8,209
<SECURITIES>                                         0  
<RECEIVABLES>                                   16,830
<ALLOWANCES>                                         0
<INVENTORY>                                     17,760
<CURRENT-ASSETS>                                51,441
<PP&E>                                          89,293
<DEPRECIATION>                                  56,557
<TOTAL-ASSETS>                                  86,486
<CURRENT-LIABILITIES>                           21,966
<BONDS>                                         46,086
                                0
                                     21,021
<COMMON>                                        28,647
<OTHER-SE>                                     (31,234)
<TOTAL-LIABILITY-AND-EQUITY>                    86,486
<SALES>                                        284,086
<TOTAL-REVENUES>                               284,086
<CGS>                                          255,068
<TOTAL-COSTS>                                  255,068
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               5,029
<INCOME-PRETAX>                                 12,090
<INCOME-TAX>                                     3,120
<INCOME-CONTINUING>                              8,970
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0  
<NET-INCOME>                                     8,970
<EPS-PRIMARY>                                      .59
<EPS-DILUTED>                                      .59
        

</TABLE>


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