TOP SOURCE TECHNOLOGIES INC
10-Q/A, 1995-09-25
PLASTICS PRODUCTS, NEC
Previous: TOP SOURCE TECHNOLOGIES INC, 10-Q/A, 1995-09-25
Next: WEBSTER FINANCIAL CORP, 10-Q/A, 1995-09-25



SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                FORM 10-Q/A NO. 1
                                                                                
                                                           
[X]   Quarterly Report Pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934

                    For Quarterly Period Ended March 31, 1995

                                       or

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

     For the Transition Period From                    to                  
                         Commission File Number 1-11046


                          TOP SOURCE TECHNOLOGIES, INC.
             (Exact name of Registrant as specified in its charter)

                DELAWARE                84-1027821
     (State or other jurisdiction of (I.R.S.Employer 
     incorporation or organization)                  Identification Number)
 


              2000 PGA BLVD., SUITE 3200, PALM BEACH GARDENS, FLORIDA       
33408
     (Address of principal executive offices)               (Zip Code)

    Registrant's telephone number, including area code: (407) 775-5756

                                            

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


Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date.

              Class                                                      
   Outstanding at April 30, 1995  Common stock, $.001 par value          
                                     27,327,080 shares                          








                          TOP SOURCE TECHNOLOGIES, INC.
                                    FORM 10-Q
                                     INDEX
                                                                           
                                                                             
                                                                            Page
                  
                         PART I - FINANCIAL INFORMATION


ITEM 1. Financial Statements

        Consolidated Balance Sheets as of March 31, 1995
          (Unaudited) and September 30, 1994 .  . . . . . . . . . . . . . . .  1


        Consolidated Statements of Operations for the
          Three and Six Months Ended March 31, 1995 and 1994
          (Unaudited) . . . . . . . . . . . . . . . . . . . . . . . . . .  . 2-3


        Consolidated Statements of Cash Flows for the
          Six Months Ended March 31, 1995 and 1994
          (Unaudited) . . . . . . . . . . . . . . . . . . . . . . . . . . . .  4


        Notes to Unaudited Interim Consolidated
          Financial Statements  . . . . . . . . . . . . . . . . . . . . . .  5-6


ITEM 2.   Management's Discussion and Analysis of Interim                       

                 Financial Condition and Results of Operations  . . . . . .  6-8



                           PART II - OTHER INFORMATION

ITEM 4.   Submission of Matters to a Vote of Security Holders . . . . . . . .  9

ITEM 6.   Exhibits and Reports on Form 8-K  . . . . . . . . . . . . . . . . .  9






                                        i





TOP SOURCE TECHNOLOGIES, INC.
CONSOLIDATED BALANCE SHEETS AS OF MARCH 31, 1995 AND SEPTEMBER 30, 1994
 (UNAUDITED)
                                                      March 31,      September 
ASSETS                                                1995         1994
Current Assets:                                                    (restated)
  Cash and cash equivalents                             1,328,127    1,429,362
  Accounts receivable (net of allowance of $221,126 
 and $150,000  at March 31,1995 and September 30,
 1994,  respectively)                                   2,464,352    3,363,560
  Advances to officers                                     45,765       40,000
  Inventories                                             676,881      356,498
  Prepaid expenses                                        419,555      307,605
  Other                                                   160,348      262,875 
                                                     ------------ ------------
Total current assets                                    5,095,028    5,759,900

Property and equipment, net                             2,957,900    2,204,858
Manufacturing and distribution rights and patents, net    376,834      376,799
Capitalized database, net                               2,811,110    2,916,527
Intangible assets relating to businesses acquired, net  4,832,490    4,869,746
Deferred income tax assets, net                         2,270,000    2,270,000
Other assets, net                                         733,769       82,125
                                                      ------------ ------------
TOTAL ASSETS                                           19,077,131   18,479,955
                                                      ============ ============


LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
  Accounts payable                                      2,341,025    1,605,322
  Accrued liabilities                                     331,369      657,779
  Deferred service revenue                                460,000      624,642
  Bank debt                                               500,000     ---
  Note payable-affiliate                                 ---            88,042
                                                      ------------ ------------
Total current liabilities                               3,632,394    2,975,785
                                                                   
Commitments and contingencies

Stockholders' equity:
  Preferred stock-$.10 par value, 5,000,000 shares 
   authorized; none outstanding                          ---          ---
  Common stock-$.001 par value, 50,000,000 shares
   authorized; 27,327,080 and 26,716,395 shares issued
   March 31 and September 30, respectively                 27,327       26,716
  Additional paid-in capital                           26,012,694   25,214,445
  Accumulated deficit                                 (10,463,499)  (9,605,206)
  Treasury stock-at cost; 87,534 shares                  (131,785)    (131,785)
                                                      ------------ ------------
Total stockholders' equity                             15,444,737   15,504,170
                                                      ------------ ------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY             19,077,131   18,479,955
                                                      ============ ============
 See accompanying notes to unaudited interim consolidated financial statements.

TOP SOURCE TECHNOLOGIES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS FOR THE THREE MONTHS ENDED MARCH 31, 
 1995 AND 1994 (UNAUDITED)
                                                      1995         1994
                                                      (restated)
                                                      ------------ ------------
Product sales                                           3,836,156    2,366,092
Service revenue                                         1,461,523    1,642,893
Other                                                    ---          ---
                                                      ------------ ------------
  Net sales                                             5,297,679    4,008,985

Cost of product sales                                   2,399,276    1,313,475
Cost of services                                        1,276,653    1,182,924
Other                                                    ---          ---
                                                      ------------ ------------
  Cost of sales                                         3,675,929    2,496,399
                                                      ------------ ------------
Gross profit                                            1,621,750    1,512,586

Expenses:
  General and administrative                            1,343,115      784,252
  Selling and marketing                                   528,281      268,138
  Professional fees                                        72,192      104,251
  Depreciation and amortization                           202,466       29,650
  Research and development                                  9,130       33,504
                                                      ------------ ------------
Total expenses                                          2,155,184    1,219,795
                                                      ------------ ------------
Income (loss) from operations                            (533,434)     292,791

Other income (expense):
  Interest income                                           9,535        5,450
  Interest expense                                         (2,427)     (51,268)
  Interest expense-affiliate                              ---           (2,606)
  Other income (expense), net                             (12,416)     268,898
                                                      ------------ ------------
Net other income (expense)                                 (5,308)     220,474
                                                      ------------ ------------
Net income (loss) before income taxes                    (538,742)     513,265
Income tax benefit                                       ---         2,220,000
                                                      ------------ ------------
Net income (loss)                                        (538,742)   2,733,265
Net loss per weighted average common share                         ============
  outstanding                                               (0.02)
                                                      ============
Weighted average common shares outstanding             27,231,190
                                                      ============
Net income per common and common
   equivalent share:
  Primary                                                                 0.10
                                                                   ============
  Fully diluted                                                           0.09
                                                                   ============
Common and common equivalent shares:
  Primary                                                           28,562,434
                                                                   ============
  Fully diluted                                                     28,789,471
                                                                   ============
 See accompanying notes to unaudited interim consolidated financial statements.

TOP SOURCE TECHNOLOGIES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS FOR THE SIX MONTHS ENDED MARCH 31,
 1995 AND 1994 (UNAUDITED)
                                                      1995         1994
                                                      (restated)
                                                      ------------ ------------
Product sales                                           6,962,295    4,238,245
Service revenue                                         2,831,216    3,425,626
Other                                                    ---            29,643
                                                      ------------ ------------
  Net sales                                             9,793,511    7,693,514
                                                      ------------ ------------
Cost of product sales                                   4,309,734    2,462,602
Cost of services                                        2,410,712    2,383,006
Other                                                    ---             9,770
                                                      ------------ ------------
  Cost of sales                                         6,720,446    4,855,378
                                                      ------------ ------------
Gross profit                                            3,073,065    2,838,136

Expenses:
  General and administrative                            2,664,027    1,399,036
  Selling and marketing                                   801,029      536,593
  Professional fees                                       170,769      217,020
  Depreciation and amortization                           284,738       57,831
  Research and development                                 19,978       59,154
                                                      ------------ ------------
Total expenses                                          3,940,541    2,269,634
                                                      ------------ ------------
Income (loss) from operations                            (867,476)     568,502

Other income (expense):
  Interest income                                          27,657        8,320
  Interest expense                                         (2,427)     (72,309)
  Interest expense-affiliate                              ---           (8,004)
  Other income (loss), net                                (16,047)     267,921
                                                      ------------ ------------
Net other income (expense)                                  9,183      195,928
                                                      ------------ ------------
Net income (loss) before income taxes                    (858,293)     764,430
 
Income tax benefit                                       ---         2,220,000
                                                      ------------ ------------
Net income (loss)                                        (858,293)   2,984,430
Net loss per weighted average common share            ============ ============
  outstanding                                               (0.03)
                                                      ============
Weighted average common shares outstanding             27,163,209
                                                      ============
Net income per common and common
   equivalent share:
  Primary                                                                 0.11
                                                                   ============
  Fully diluted                                                           0.10
Common and common equivalent shares:                               ============
  Primary                                                           27,894,892
                                                                   ============
  Fully diluted                                                     28,516,361
                                                                   ============
 See accompanying notes to unaudited interim consolidated financial statements.


TOP SOURCE TECHNOLOGIES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE SIX MONTHS ENDED MARCH 31,
 1995 AND 1994 (UNAUDITED)

                                                          1995         1994
                                                      (restated)
OPERATING ACTIVITIES:                                 ------------ ------------
    Net income (loss)                                    (858,293)   2,984,430
    Adjustments to reconcile net income (loss) to
       net cash used in operating activities:
    Depreciation and amortization                         588,009      377,084
    Discount amortization                                ---            52,052
    Amortization of deferred officers' compensation      ---            13,950
    Disposal of equipment                                  29,233       33,446
    Deferred income taxes                                ---        (2,220,000)
    Advances to officers                                  (45,765)     (50,300)
    Repayments from officer                                40,000     ---
    Decrease (increase)  in accounts receivable, net      899,208   (1,182,283)
    Increase in inventories                              (320,383)    (189,768)
    Increase in prepaid expenses                         (145,845)     (85,062)
    Decrease (increase) in other assets                   132,966     (175,607)
    Increase (decrease) in accounts payable and                              0
      accrued liabilities                                 244,651     (274,791)
                                                      ------------ ------------
Net cash provided by (used in) operating activities       563,781     (716,849)

INVESTING ACTIVITIES:
    Purchases of property and equipment, net           (1,196,864)    (786,651)
    Additions to patent costs                             (28,970)     (57,100)
    Increase in other assets                             (650,000)        ---   
    Purchase of businesses, net                           ---         (131,889)
                                                      ------------ ------------
Net cash used in investing activities                  (1,875,834)    (975,640)

FINANCING ACTIVITIES:
    Proceeds from sale of common stock, net               798,860    3,862,246
    Proceeds from borrowings                            1,300,000      600,000
    Repayments of borrowings                             (888,042)  (1,622,751)
                                                      ------------ ------------
Net cash provided by financing activities               1,210,818    2,839,495
                                                      ------------ ------------
Net increase (decrease) in cash and cash equivalents     (101,235)   1,147,006
Cash and cash equivalents at beginning of period        1,429,362      362,351
                                                      ------------ ------------
Cash and cash equivalents at end of period              1,328,127    1,509,357
                                                      ============ ============

See accompanying notes to unaudited interim consolidated financial statements.






                          TOP SOURCE TECHNOLOGIES, INC.
                                    FORM 10-Q

NOTES TO UNAUDITED INTERIM CONSOLIDATED FINANCIAL STATEMENTS                    
 

1.          BASIS OF PRESENTATION  


    The accompanying financial statements  of Top Source Technologies, Inc. (the
Company) have  been prepared  in accordance  with generally  accepted accounting
principles for interim financial  information and with the instructions  to Form
10-Q and Rule 10-01 of Regulation S-X.  Accordingly, they do not include all the
information and  footnotes required by generally  accepted accounting principles
for   complete  financial  statements.    In  the  opinion  of  management,  all
adjustments (consisting of normal recurring accruals) considered necessary for a
fair  presentation have been included in  the accompanying financial statements.
The results of operations of any  interim period are not necessarily  indicative
of  the results  of operations for  the fiscal  year.   For further information,
refer  to the  financial  statements  and  footnotes  thereto  included  in  the
Company's  annual  report on  Form 10-K/A  No. 1  Amendment  for the  year ended
September 30, 1994.  Certain fiscal year 1994 amounts have  been reclassified to
conform to current year presentation.

2.   INVENTORIES

     Inventories consisted of the following:

                               March 31      September 30
                                 1995           1994

          Raw materials       $  421,909     $  292,211
          Finished goods         254,972         64,287
                              $  676,881     $  356,498


3.   BANK DEBT

     In November 1994, the Company entered into a $5,000,000 Loan Agreement with
the First Union National Bank of Florida (the "Bank").  The agreement stipulates
that  $4,500,000 (OSA Line) of the  proceeds are to be used  for the purchase of
certain OSAs.  The agreement also indicates that $500,000 will  be available for
short-term  working capital through January 31, 1996.  Amounts outstanding under
the Loan Agreement will bear  interest at the prime-rate plus .85%  and interest
will be payable  monthly commencing on December  10, 1994.   At March 31,  1995,
$500,000 was outstanding on the short-term working capital portion of the loan.

4.   CORRECTION OF REVENUE RECOGNITION PROCEDURES FOR THE COMPANY'S OIL ANALYSIS
     SEGMENT

     Effective  April 1,  1995,  the  Company  changed  its  method  of  revenue
recognition  for  its oil  analysis test  kits  (oil analysis  service segment).
Previously, the Company recorded revenue from the advance billing of unprocessed
test kits mailed  to customers to collect oil samples.  After April 1, 1995, the
Company began  correctly recognizing  revenue at  the time the  oil analysis  is
rendered.

     Through the use of computer modeling techniques, creation of a new software
program to track test kits  by identification numbers, and based on  an analytic
review of  the activity  of major  customers,  the Company  has determined  that
retroactive application of this  revised method to correct the  accounting error
from using

                          TOP SOURCE TECHNOLOGIES, INC.
                                    FORM 10-Q

NOTES TO UNAUDITED INTERIM CONSOLIDATED FINANCIAL STATEMENTS                    


4.   CORRECTION OF REVENUE RECOGNITION PROCEDURES FOR THE COMPANY'S OIL ANALYSIS
     SEGMENT, CONT'D

the previous method  from the period October 1, 1993  through September 30, 1994
would  have resulted  in a  cumulative zero  net change  in net  income for  the
period.   Due to the large number of samples  processed, the capabilities of the
computer system during  this period and the cost  prohibitive nature of manually
reconstructing  records, the effect  on quarterly  financial reporting  for this
period  ended September 30, 1994  is indeterminable.   Consequently, the Company
has not restated quarterly financial results  for the period ended September 30,
1994.  In order to reflect the change in revenue recognition method, the caption
in the  liability section of the  Company's balance sheet at  September 30, 1994
was changed from "Accrued Testing Costs" to "Deferred Service Revenue".  Advance
billings for oil analysis services will now be considered deferred revenue until
such time as the oil analysis is rendered.

     Application of the correct method of recording oil service  revenue for the
period  October  1, 1994  through  March  31, 1995  results  in  an increase  of
approximately  $163,631 in  revenue and  net income  of .01  per share  over the
previous  method.  This  increase is included  in the  year to date  revenue and
income for the six month period in the accompanying financial statements for the
period ended March  31, 1995.   Approximately $85,088 and  .00 per share  of the
total increase in  revenue occurred  in the Company's  current reporting  period
from January 1,  1995 to March  31, 1995, and  is reflected in the  accompanying
financial statements for the quarter ended March 31, 1995.

     After April 1,  1995, the Company  implemented a  new computer order  entry
system to  track samples  from the  time of mailing  unprocessed kits  until the
delivery  sample results, and has instituted new internal control and accounting
procedures to ensure proper prospective accounting treatment.

5.   INCOME TAXES

     In  February  1992,  the   Financial  Accounting  Standards  Board  adopted
Statement  of Financial Accounting  Standards ("SFAS")  No. 109  "Accounting for
Income Taxes".  The Company implemented SFAS No. 109 in 
fiscal 1994 by accounting for the cumulative effect of the change  in the period
of adoption.   The cumulative effect upon  adoption was not material.   SFAS No.
109 changed the method of computing deferred income taxes from a deferred method
to a  liability method.  Under  the liability method, deferred  income taxes are
determined based on  temporary differences between  the financial statement  and
tax bases  of assets and liabilities,  using enacted tax rates  in effect during
the years in which the differences are expected to reverse, and on available tax
carryforwards.

     The Company has recorded a deferred income tax benefit and related deferred
income tax asset based  on the pre-tax  loss in the first  six months of  fiscal
1995.  A valuation  allowance in the same amount has been  established since the
Company's  assessment of future taxable  income is unchanged  from September 30,
1994. The income tax benefit in the consolidated statement of operations for the
six  months ended  March  31, 1995  consists  primarily of  a  reduction in  the
valuation allowance established upon  adoption of SFAS No. 109 of $2,209,874 and
was  based on  expectations of  future taxable  income.   The Company  estimates
future taxable income by projecting the results of its business activities based
on known factors existing at the current date.

     The  Company's estimate of future taxable income changed from the beginning
     of fiscal 1994 due to:



                          TOP SOURCE TECHNOLOGIES, INC.
                                    FORM 10-Q

NOTES TO UNAUDITED INTERIM CONSOLIDATED FINANCIAL STATEMENTS                    


5.   INCOME TAXES, CONT'D

     ogreater certainty  regarding the  Company's OHSS units  for Jeep  Cherokee
     production installation (this application began in September 1993).

     ogreater penetration in the Grand Cherokee OHSS application being attained.

     othe   decision  by  Chrysler  to  convert  its  Toledo  facility  to  full
     utilization for Jeep Cherokee production,  thereby increasing the number of
     units  the  Company  would be  supplying  (previously  the Toledo  facility
     produced not only Jeep Cherokees but also other Chrysler models).

     oprogress, during mid-fiscal year 1994, in gaining new vehicle applications
     for the OHSS.

6.   SUBSEQUENT EVENTS

     In April  1995, the Company entered into a Loan Agreement (the "Loan") with
First Union  National Bank  of  Florida.   The Loan  provides  for a  short-term
working  capital line of  credit not  to exceed  $250,000.   Amounts outstanding
under the  Loan bear interest at the prime-rate plus .85%, with interest payable
monthly.  The  Loan is secured  by the accounts  receivable and other assets  as
defined in the  Loan Agreement.   The Company  will regularly use  this line  of
credit and repay it on a regular basis.

     On May  10, 1995, the  Company entered into  an agreement  with Adrenaline,
Inc. ("Adrenaline"), the original  inventor of the Engine Fuel  Economy Emission
Control  Reduction   System  ("EFECS")  technology,  to   sell  the  proprietary
technology back  to Adrenaline.  Under  the terms of the  agreement, the Company
assigned  its  interest  in this  technology  in  return  for future  royalties.
Beginning in December 31, 1996, the Company will receive an annual royalty equal
to the greater of (i) $50,000,  or (ii) an amount based upon  royalties received
from  sublicensing and a percentage  of Adrenaline's net  sales derived from the
technology.  After the Company receives $400,000 in cumulative royalty payments,
the Company  will receive (i) 25%  of any royalty income  received by Adrenaline
from sublicensing and (ii) 2% of Adrenaline's net sales of the technology.  This
technology is  currently being  tested by a  major automotive  company, and  the
Company believes that this technology is viable.  


ITEM 2.   MANAGEMENT'S DISCUSSION  AND ANALYSIS OF  INTERIM FINANCIAL  CONDITION
          AND RESULTS OF OPERATIONS

FINANCIAL CONDITION

     Accounts receivable-net, decreased $899,208  which is primarily due to  the
receipt in late March of approximately $1,180,000 which normally would have been
received in early April.

     Inventories  increased $320,383 since  September 30, 1994  primarily due to
the increase  in finished goods  in order to  build up inventory  levels to meet
anticipated  OHSS delivery schedules  and to allow for  a smooth transition with
continuation  of shipments  during  an  anticipated  move  to  a  new  facility.
Inventory levels at September 30, 1994 were lower than usual.  


                          TOP SOURCE TECHNOLOGIES, INC.
                                    FORM 10-Q


ITEM 2.   MANAGEMENT'S DISCUSSION  AND ANALYSIS  OF INTERIM  FINANCIAL CONDITION
          AND RESULTS OF OPERATIONS, CONT'D


     Prepaid expenses increased $111,950  primarily due to the First  Union Bank
loan commitment fees  of $104,565 which were capitalized and are being amortized
over the term of the loan.   

     Other assets increased $651,644 which is due to a deposit of $650,000 which
is being held by  TJA for security under  the agreement between the Company  and
TJA.

RESULTS OF OPERATIONS

     Net  sales increased  32.1% and 27.3%  for the  three and  six months ended
March 31, 1995 compared to the  same periods ended March 31, 1994, respectively.
This increase represents record sales for the Company, which is primarily due to
the strong  growth in revenue from OHSS whose  sales have increased over 60% for
the  six months ended March 31, 1995 compared to the same period ended March 31,
1994.   UTG's sales volume  reflected a  continuing decline due  to the  loss of
accounts caused by  competitive pricing  and the Company's  withdrawal from  the
aircraft  oil analysis  business.  A  decision was  made  to withdraw  from  the
aviation oil  analysis business  in January  1994 in  order to reduce  potential
liability.  As new business comes 
on  line, UTG's sales volumes are expected to stabilize at a level comparable to
the quarter ended March 31, 1995.

     The overall gross profit margin decreased to 31.4% for the six months ended
March 31,  1995 from  36.9% for  the  same period  ended March  31, 1994.    The
decrease  was due  to a  significant decrease in  revenue in  UTG which  was not
offset by a  decrease in cost of  services as the majority of  costs of services
are fixed.  Also, the gross profit on product sales declined slightly from 41.9%
to  38.1% in the  six months ended  March 31, 1995  compared to the  same period
ended  March 31,  1994  due to  the  various  selling prices  and  costs of  the
component parts  of new products introduced for the new  model year for the OHSS
speakers.

     General  and administrative expense increased 71.3% and 90.4% for the three
and six months ended March 31, 1995 compared to the same periods ended March 31,
1994, respectively.   This increase is primarily due to  the continued expansion
of OSA whose expenses are in excess of $670,000 for the year-to-date period, the
expansion  of  the  Company's business  and  increases  in  salary arising  from
additional personnel, merit increases and incentive payments. 

     Selling and marketing  expense increased 97.0% and 49.3% for  the three and
six months ended March  31, 1995 compared  to the same  periods ended March  31,
1994, respectively, due  to the increased  selling and marketing efforts  in the
service  segments  (UTG and  OSA)  of  the Company.    UTG  has increased  their
marketing  efforts to  generate  new customers.    OSA's selling  expenses  have
increased rapidly reflecting the continuing expansion  of this segment.  OSA has
hired new personnel for the deployment of the OSAs.         
     Professional fees  decreased 30.8% and  21.3% for the three  and six months
ended  March  31, 1995  compared  to  the same  periods  ended  March 31,  1994,
respectively,  due  to the  decreased  legal  fees at  UTG.    This decrease  is
primarily related to the fiscal 1994 legal suit regarding the defense of the UTG
operation against an aviation claim which was settled in September 1994.        
                                               



                          TOP SOURCE TECHNOLOGIES, INC.
                                    FORM 10-Q


ITEM 2.   MANAGEMENT'S  DISCUSSION AND ANALYSIS  OF INTERIM  FINANCIAL CONDITION
          AND RESULTS OF OPERATIONS, CONT'D

                                                                                
                                   
     Depreciation and amortization  increased $226,907 for the  six months ended
March 31, 1995, compared to the same period ended March 31, 1994.  This increase
is due  to the additional capital  assets acquired of $1,196,864  during the six
months ended March 31,  1995 which includes $173,142 of depreciation  expense on
the OSAs.   Depreciation and amortization  of $303,271 was allocated  to cost of
sales as it directly  relates to the products  and services sold during the  six
months ended March 31, 1995.

     Research and  development decreased 72.7% and  66.2% for the three  and six
months  ended March 31, 1995 compared to the  same periods ended March 31, 1994,
respectively,  due to the research  and development expenses  incurred in fiscal
1994 relating  to the  ARCS technology  which were not  incurred in  the current
fiscal year.

     Interest income increased $19,337  for the six months ended March  31, 1995
compared to the same period ended March 31,  1994.  This increase is due to  the
interest earned on the increased funds invested in the current fiscal period.

     Interest expense decreased $69,882  for the six months ended March 31, 1994
compared to the same period ended March 31, 1995.   This is due to the decreased
debt balances compared to the prior year.

     Income  tax,  see  Note 5.  Income  Taxes  of  Notes to  Unaudited  Interim
Consolidated Financial Statements for a discussion of income taxes.

     Net Income (loss) before income taxes.  The reasons for the $858,293 pretax
loss for the six months ended March 31, 1995 versus a $764,430 pretax income for
the same period in the preceding year are mainly due  to the continued expansion
of OSA and the decreased profitability at UTG as discussed above.

LIQUIDITY AND CAPITAL RESOURCES

     Net cash flows provided by operating activities during the first six months
of  the  current fiscal  year  totalled $563,781.    This is  due  to the  early
collection of accounts receivable as discussed above.  Net  cash used  in 
investing activities  was  ($1,875,834).   The  Companyinvested $1,196,864  for 
capital  assets of  which  approximately $607,000  were capital assets used in 
the OSA operation which is in line with prior  investment planning for OSA 
needs.  Also,  a deposit of  $650,000 was made  to TJA and is being held  for 
security under  the agreement between  the Company and TJA.   At this time, 
the Company cannot determine  the number of OSA units  which will be deployed 
in fiscal  1995.   At  March 31,  1995,  the Company  has no  material 
commitments  to purchase capital assets except the OSA requirements which cannot
be determined at this time. 

     Net cash  provided by financing  activities was $1,210,818  which primarily
consisted of  the exercise of stock options (exercise prices ranged from $.53 to
$5.875) and in total generated $798,860 in net proceeds.  During  the six months
ended March 31, 1995, the Company borrowed a total of $1,300,000 from its short-
term working  capital bank line and repaid $800,000.  Also, the Company paid-in-
full the note payable to an affiliate of $88,042.  


                          TOP SOURCE TECHNOLOGIES, INC.
                                    FORM 10-Q

ITEM 2.   MANAGEMENT'S  DISCUSSION AND  ANALYSIS OF INTERIM  FINANCIAL CONDITION
          AND RESULTS OF OPERATIONS, CONT'D


LIQUIDITY AND CAPITAL RESOURCES, CONT'D

     The Company continues to rely on revenue from its product  sales (OHSS) and
service  revenue  from the  Oil  Analysis Laboratory  (UTG)  to provide  for its
liquidity  needs.  In order  to meet its short-term  liquidity needs and to fund
OSA  operating costs,  the Company  has reached  an agreement with  Ganz Capital
Management, Inc. for $3,000,000 in Convertible Notes (the "Notes") maturing five
years from date  of issue.  The Notes bear interest  at 9% with interest payable
semi-annually  and are convertible into fully registered shares of the Company's
common stock beginning one  year after the date of the agreement.  The agreement
is expected  to be finalized in May  1995.  Also, the  Company has an additional
$250,000 of available credit from a short-term working capital line (See Note 6.
Subsequent  Events   of  Notes  to  Unaudited   Interim  Consolidated  Financial
Statements.)  

     Cash  requirements to  support  currently planned  OSA  deployment will  be
provided  by existing  bank lines.   Depending  upon when the  Company generates
material revenue from its OSAs  and how quickly it ships a substantial number of
OSAs, it  may require additional  financing to  support their  rollout.      The
Company is in preliminary discussions  with prospective investors and  strategic
partners should the OSA deployment program be accelerated.  


                          PART II - OTHER INFORMATION 

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

          On  March 15th, the shareholder's approved the following at the Annual
Shareholder's Meeting:

                                                                               
                                                                       Broker
                                 For        Against    Abstentions   Non-Votes
                                                                       
oElected the members to     
the board of directors of    
the Company to serve until 
the Company's next annual    21,383,299    131,651       73,265         0
meeting                      %    78.54        .48          .27     
oRatified the appointment 
of Arthur Andersen LLP as 
independent auditors for 
the fiscal year ended        21,376,930    105,437      105,848         0
September 30, 1995           %    78.52        .38          .39       
oApproved the transaction 
of other lawful business 
that may properly come       20,726,391    436,871      424,953         0
before the meeting.          %    76.12        1.61        1.56

Total shares voted:    21,588,215  79.29%
             






                          TOP SOURCE TECHNOLOGIES, INC.
                                    FORM 10-Q



                                      
    ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K

           A.  EXHIBITS

               None

           B.  REPORTS ON FORM 8-K

               A Form  8-K was filed on  January 5, 1995 in  connection with the
               Adoption of the Stockholder Rights Plan.

               No other reports on Form 8-K were filed during the quarter ended
March 31, 1995.






                          TOP SOURCE TECHNOLOGIES, INC.
                                    FORM 10-Q







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



TOP SOURCE TECHNOLOGIES, INC.

By:  /s/ David Natan                     September 22, 1995
     David Natan                             Date
     Vice President & Chief Financial 
     Officer

<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          SEP-30-1994
<PERIOD-END>                               MAR-31-1995
<CASH>                                       1,328,127
<SECURITIES>                                         0
<RECEIVABLES>                                2,510,117
<ALLOWANCES>                                   221,166
<INVENTORY>                                    676,881
<CURRENT-ASSETS>                             5,095,028
<PP&E>                                       2,957,900
<DEPRECIATION>                               1,297,445
<TOTAL-ASSETS>                              19,077,131
<CURRENT-LIABILITIES>                        3,632,394
<BONDS>                                              0
<COMMON>                                        27,327
                                0
                                          0
<OTHER-SE>                                  15,417,410
<TOTAL-LIABILITY-AND-EQUITY>                19,077,131
<SALES>                                      9,793,511
<TOTAL-REVENUES>                             9,793,511
<CGS>                                        6,720,446
<TOTAL-COSTS>                                6,720,446
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                71,166
<INTEREST-EXPENSE>                               2,427
<INCOME-PRETAX>                              (858,293)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                          (858,293)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 (858,293)
<EPS-PRIMARY>                                   (0.03)
<EPS-DILUTED>                                        0
        

</TABLE>


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