ORIGINAL ITALIAN PASTA PRODUCTS CO INC
10QSB, 1996-01-30
MISCELLANEOUS FOOD PREPARATIONS & KINDRED PRODUCTS
Previous: FORTRESS UTILITY FUND INC, N-30D, 1996-01-30
Next: VALUE HOLDINGS INC, 10-Q, 1996-01-30








         U. S. SECURITIES AND EXCHANGE COMMISSION
                 WASHINGTON, D.C.  20549

                          

                       FORM 10-QSB


            QUARTERLY REPORT UNDER SECTION 13 OR 15 (d)
              OF THE SECURITIES EXCHANGE ACT OF 1934



For the Quarter Ended                         Commission File No.
  December 31, 1995                                  0-16161

                     

               ORIGINAL ITALIAN PASTA PRODUCTS CO. INC.
                        36 AUBURN STREET
                        CHELSEA, MA  02150                        
        
                     TELEPHONE (617) 884-5211                     
        



State of Incorporation         I.R.S. Employer Identification No.
    Massachusetts                         04-2877789




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 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 [ ]




As of December 31, 1995 the number of shares of Common Stock,
$.02 par value, outstanding were 1,899,885.

                            1 


               Original Italian Pasta Products Co. Inc.           
 
                             
                                INDEX                    

                                                           PAGE
                                                            NO.


PART I.  FINANCIAL INFORMATION



Item 1.  Financial Statements:  (Current years results are
                                 unaudited)


Balance Sheets - As at December 31, 1995 and June 30, 1995    3

Statement of Operations: 
Three months ended December 31, 1995 and December 31, 1994    4

Six months ended December 31, 1995 and December 31, 1994      5

Statement of Cash Flows:
Six months ended December 31, 1995 and December 31, 1994      6 
     
Notes to Financial Statements                                 7


Item 2.  Management's Discussion and Analysis of Financial        
         Condition and Results of Operations               8-10
     

PART II.  OTHER INFORMATION

Item 1.  Legal Proceedings                                11-14

Item 6.  Exhibits and Reports on Form 8-K                    14

SIGNATURES                                                   15  

EXHIBIT 11 - Computation of Earnings Per Share               16  






                            2




            Original Italian Pasta Products Co. Inc.
                        Balance Sheet
                         (Unaudited)

        Asset                    December 31,     June 30,
                                      1995          1995
Current Assets:
   Cash and Cash Equivalents     $  178,000     $   98,000
   Accounts Receivable, net       1,389,000        754,000
   Inventories (Note 3)             851,000        818,000
   Prepaid expenses and other         7,000          7,000
                                  ---------     ----------
        Total current assets      2,425,000      1,677,000

Property and equipment, net         986,000      1,290,000
Other assets, net                    60,000         53,000
                                  ---------     ----------
        Total Assets             $3,471,000     $3,020,000
                                 ==========     ==========

Liabilities and Shareholders
Equity

Current Liabilities:
   Current maturities of long-    
   term debt and capital lease   $  415,000     $  758,000        
   Accounts Payable               1,429,000      1,450,000
   Accrued Expenses               1,102,000        665,000
                                 ----------     ----------
        Total current liabilities 2,946,000      2,873,000
                                 ----------     ----------
Long-term debt and capital lease    256,000        117,000
                                 ----------     ----------
Shareholders' Deficit
 
   Preferred stock - $.01 par     
   value.  Authorized - 1,000,000
   shares.  Issued and            
   outstanding - None.                 --             --
   Common Stock - $.02 par value
   Authorized - 6,000,000 shares.
   Issued and outstanding -       
   1,899,885 shares.                 38,000         38,000
   Additional paid-in capital     3,912,000      3,912,000
   Accumulated deficit           (3,681,000)    (3,920,000)
                                 ----------     ----------
        Total Shareholder's       
        Equity                   $  269,000     $   30,000
                                 ----------     ----------
        Total Liabilities and     
        Equity                   $3,471,000     $3,020,000
                                 ==========     ==========
                    See accompanying notes
                            3
             ORIGINAL ITALIAN PASTA PRODUCTS CO. INC.
                      STATEMENT OF OPERATIONS
                            (Unaudited)          

                                        Three months ended
                                  December 31,     December 31,
                                       1995              1994     
                                  ----------         ----------
Net sales                         $4,894,000         $3,907,000
Cost of goods sold                 3,067,000          2,384,000
                                  ----------         ----------
        Gross profit               1,827,000          1,523,000

Selling, general and
administrative expenses            1,421,000          1,664,000
                                 -----------        -----------
   Gain/(Loss) from operations   
        operations                   406,000           (141,000)  
   
Other Expense/Income:
   Interest income                     1,000             1,000
   Interest expense                  (20,000)          (49,000)   
                                   ----------       -----------
   Net Income/(Loss) before taxes    387,000          (189,000)

Provision for taxes                  (68,000)             --

   Net Income/(Loss) after taxes  $  319,000         $(189,000)
                                  ===========        ==========

Net income/(loss) per share
(Note 2), primary                 $    0.17          $   (0.08)
                                  ==========          =========

Net income/(loss) per share
(Note 2), fully diluted           $    0.17        $     (0.08)
                                  ==========         ==========

Weighted average shares
outstanding, primary              2,040,000           2,439,000
                                  =========           =========


Weighted average shares
outstanding, fully diluted        2,040,000           2,439,000
                                  =========           =========


                    See accompanying notes                 
                            4




          ORIGINAL ITALIAN PASTA PRODUCTS CO. INC.
                   STATEMENT OF OPERATIONS
                        (Unaudited)  Six months ended             
                                 December 31,     December 31,
                                     1995             1994
                                 -----------      -----------
Net Sales                        $7,970,000       $7,834,000
Cost of goods sold                5,008,000        4,896,000
                                 ----------       ----------
        Gross profit              2,962,000        2,938,000
Selling, general and 
administrative expenses           2,613,000        3,107,000
                                 ----------       ----------
        Profit/(Loss) from
        operations                  349,000         (169,000)

Other Expense/Income:
   Interest income                    1,000            1,000
   Interest expense                 (43,000)         (99,000)
   Other income/(loss)                 --             (1,000) 
                                    --------        ---------
   Net Income/(Loss) before taxes    307,000        (268,000)
                                    ========        =========

Provision for taxes                  (68,000)            --

   Net Income/(Loss)after taxes      239,000        (268,000)
                                    ========       =========

Net income/(loss) per share
 (Note 2), primary                  $  0.15        $  (0.11)
                                    ========       =========

Net income/(loss) per share
 (Note 2), fully diluted            $  0.15        $  (0.11)
                                    ========       =========

Weighted average shares
outstanding, primary                2,030,000       2,487,000 
                                    =========       =========

Weighted average shares
outstanding, fully diluted          2,030,000       2,487,000
                                    =========       =========

                      See accompanying notes  
                              5   







             ORIGINAL ITALIAN PASTA PRODUCTS CO. INC.
                     STATEMENT OF CASH FLOWS
                          (Unaudited)  Six months ended        
Cash flows from operating           December 31,    December 31,  
activities:                             1995           1994
   Net Income                      $  239,000       $ (268,000)
 Adjustments to reconcile
 net income to net cash used
 in operating activities:
   Depreciation and Amortization      308,000          407,000
   (Increase)  Decrease in 
   accounts receivable               (635,000)          74,000
   (Increase) Decrease in
   inventories                        (33,000)          10,000
   (Increase) Decrease in prepaid
   expenses and other                   --               1,000
   (Decrease) Increase in 
   accounts payable                   (21,000)         252,000
   Increase (Decrease) in 
   accrued expenses                   335,000         (186,000)
   Increase (Decrease) in 
   tax provision                        2,000          (50,000)   
  (Increase) Decrease in
   other assets                       (10,000)         275,000
                                   -----------      -----------
        Net cash provided by
        operating activities          185,000          515,000

Cash flows from investing
activities:
   Purchase of property and
   equipment                             --           (421,000)
   Sale of warrants                      --            794,000
                                  ------------      -----------
        Net cash used by          
        investing activities             --            373,000

Cash flows from financing
activities:
   Proceeds from negotiations         100,000             --
   Principal payments on debt        (205,000)        (980,000)
                                    ----------       ----------
        Net cash used by          
        financing activities         (105,000)        (980,000)
                                    ----------       ----------
Net increase (decrease) in cash
and cash equivalents                   80,000          (92,000)

Cash - beginning of period             98,000          295,000
                                    ----------       ----------
Cash - end of period                $ 178,000        $ 203,000  
                                    ==========       ==========
                    See accompanying notes   
                            6        
             ORIGINAL ITALIAN PASTA PRODUCTS CO. INC.
                  NOTES TO FINANCIAL STATEMENTS
                          (Unaudited)

NOTE 1:  BASIS OF PRESENTATION:

The accompanying unaudited financial statements have been
prepared in accordance with generally accepted accounting
principles for interim financial information and with the
instructions to Form 10-QSB and Rule 10-01 of Regulation S-X. 
Accordingly, they do not include all of the information and
footnotes required by generally accepted accounting principles
for complete financial statements.

In the opinion of management, all adjustments (consisting solely
of normal recurring adjustments) considered necessary for a fair
presentation have been included.  Results from operations for the
six month period ended December 31, 1995 are not necessarily
indicative of the results that may be expected for the year
ending June 30, 1996.  

For further information, refer to the financial statements and
the footnotes included in the Company's annual report on Form 10-
KSB for the year ended June 30, 1995.

NOTE 2:  NET INCOME (LOSS) PER COMMON SHARE:

Net income per common share is computed by dividing the net
income by the weighted average number of shares of common stock
and, if any, common stock equivalents outstanding during each
period.  

Net loss per common share is computed by dividing the net loss by
the weighted average number of shares of common stock and, if
any, common stock equivalents outstanding during each period.

NOTE 3:  INVENTORIES:

Inventories, stated at the lower of cost or market, on a first-
in, first-out basis, are comprised of the following:

                            
                            December 31,     June 30,
                                 1995          1995
                            -------------   ---------- 
Raw Materials               $  345,000      $  154,000
Packaging Materials            182,000         339,000
Finished Goods                 324,000         325,000
                             ----------     ----------
        Total               $  851,000      $  818,000
                             ==========      ==========

                            7    

Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL 
         CONDITION AND RESULTS OF OPERATIONS:

The following is management's discussion and analysis of certain
significant factors which have affected the Company's financial
condition and operating results during the periods included in
the accompanying financial statements.

RESULTS OF OPERATIONS:  For the quarter ended December 31, 1995
- ---------------------   compared to the quarter ended December
                        31, 1994.

     Net sales for the quarter ended December 31, 1995 were 
$4,894,000 versus $3,907,000 for the same period last year.   
This increase of 25% is mainly attributable to increased sales to
warehouse club customers.

     Gross profit for the quarter ended December 31, 1995 came
in at 37% of net sales or $1,827,000.  Last years gross profit
was at 39% of net sales or $1,523,000.  Gross profit is up as the
result of greater sales volume.

     Selling, General and Administrative expenses decreased to 
$1,421,000 or 29% of net sales from $1,664,000 or 43% for the 
quarter ended December 31, 1994.  This decrease is due to lower
advertising and other marketing costs.

     Gain from operations for the quarter ended December 31,
1995 was $406,000 or 8% of net sales as compared to a loss from
operations of $141,000 or 4% of net sales for the same quarter
ended last year.

     Interest expense was $20,000 or 0% of net sales for the
quarter ended December 31, 1995 versus $49,000 or 1% for the
same period last year.

     Net income per common share, primary was $0.17 for the three
months ended December 31, 1995 compared to a net loss per common
share of $0.08, primary for the same period last year.


Results of Operations:  For the six months ended December 31,
- --------------------    1995 compared to the six month period
                        ended December 31, 1994.

     Net Sales for the six months ended December 31, 1995 were
$7,970,000 versus $7,834,000 for the same period last year.  This
increase of 2% is attributable to higher warehouse club sales.

     Gross profit for the six months ended December 31, 1995 is
37% of net sales or $2,962,000.  Last years gross profit was 38%
of net sales or $2,938,000.  

                            8
     Selling, General and Administrative expenses decreased to
$2,613,000 or 33% of net sales from $3,107,000 or 40% for the
period ended December 31, 1994.  This decrease of $494,000 is
mainly attributable to lower sales and marketing expenses.

     Profit from operations for the six month period ended
December 31, 1995 was $349,000 or 4% of net sales as compared to
a loss from operations of $169,000 or 2% of net sales for the
same period last year.

     Interest expense was $43,000 or 1% of net sales for the six
months ended December 31, 1995 versus $99,000 or 1% for the same
period last year.

     Net income per common share, primary was $0.15 for the six
months ended December 31, 1995 compared to a net loss per common
share of $0.11 for the same period last year.

Liquidity and Capital Resources:
- -------------------------------
     Intense competition and the Company's attempt to expand its
customer base has affected the Company's profit and loss as well
as cash flow.  The Company is finding it difficult to generate
sufficient working capital to meet current demands.

     At December 31, 1995, the Company's current liabilities
exceed current assets by $521,000.

     The Company has a line of credit available from its primary
bank lenders (the "Bank"); $125,000 remains available to the
Company under the line of credit.  The Company must repay the
$220,000 currently drawn on the line of credit by making
principal payments of $5,000 per month with all such principal to
be repaid on or before December of 1999.  The Company is no
longer in technical default on this loan.

     In July 1995, the Company engaged in discussions with
Waterbury Holdings, Inc. concerning the acquisition of the
Company.  As a condition of negotiation, Waterbury Holdings, Inc.
provided the Company with $100,000.  This sum was to be recorded
as debt if the negotiations continued.  In the event Waterbury
Holdings discontinued the negotiations, the amount ($100,000) was
forfeited in August 1995 when Waterbury Holdings,Inc.
discontinued these negotiations.

     In December, 1993 the Company entered into an agreement with
Economic Stabilization Trust, a Massachusetts public
instrumentality, to borrow $150,000.  This loan was used to
finance equipment and is secured by the equipment purchased. 
This loan is payable in equal monthly installments of principal. 
Interest is payable at prime plus 1 3/4% adjusted quarterly. 
Final payment is scheduled for January 1, 1997. The Company is no
longer in technical default on this loan.
                            9
     In August 1991, the Company entered into an agreement with
MPDC, a Massachusetts development agency, to provide up to
$160,000 to the Company for the development in Massachusetts of
several new products.  By June 30, 1993 the Company had expended
the entire amount available under the agreement and repaid
$80,000 to MPDC.  The Company must repay $120,000 in 60 equal
monthly installments of $2,000 (which includes imputed interest)
which began in August, 1992.  The Company is no longer in
technical default on this loan.

     In December 1989, the Company entered into an agreement with
Katy Industries to borrow $1,350,000.  On October 15, 1991
accrued interest of $173,000 was added to the principal to be
repaid.  This debt bears interest at 9.75% with monthly principal
payments of $18,750 commencing April 11, 1994 with a final
payment of all unpaid principal and interest on June 11, 1996. 
On December 11, 1994 Katy Industries exercised warrant agreements
for the purchase of 453,585 shares of the Company's common stock. 
The Company's debt to Katy was reduced by the purchase price or
$793,774.

     The current operating plans indicate that the Company's
profits will continue but at a modest rate.  Nevertheless, the
sum of prior years' net losses are impairing the Company's
ability to continue its operation because these losses were
funded, in part, by debt which must be repaid out of current cash
flows.  In addition, the Company is undergoing plant renovations
which will require increased funding. The Company will attempt to
provide working capital through operations and (as necessary)
additional advances on its line of credit.  The Company can
provide no assurances that these efforts will be successful in
raising the capital necessary to continue its expansion and
working capital requirements.




















                              10

PART II - OTHER INFORMATION

Item 1.  LEGAL PROCEEDINGS:

     The Company publishes this Section for the purpose of
fulfilling its legal duty to notify Shareholders and the
Securities and Exchange Commission ("SEC") of legal proceedings
in which it currently is involved.

                            
1.  The Trio's 1991 lawsuit Against the Company
    -------------------------------------------

    Anthony Trio and Genevieve Trio, d/b/a Trio's v. Original
    ---------------------------------------------------------
    Italian Pasta Products Co., Inc. and Paul K. Stevens.
    -----------------------------------------------------
    Suffolk Superior Court (Boston, Massachusetts), C.A. No.
    91-2680-A.

    On April 21, 1994, following trial, the Superior Court        
    entered a Memorandum of Decision and Order for Judgment of 
    Court.  On August 23, 1994, judgment was entered.  The Trio's 
    have appealed from the judgment and, as a result of that      
    appeal, the Company has cross-appealed.

    The Trio's complaint had alleged that the Company had        
    committed multiple breaches of the License Agreement (the    
    "Agreement") dated July 12, 1985, with Anthony and Genevieve 
    Trio (the "Trio's").  The Agreement grants to the Company  
    the fundamental right to use the Trio name in the            
    advertising and sale of certain products of the Trios,       
    derivative products or other products.  For those rights,    
    the Company pays to the Trios a royalty calculated on "Net   
    Sales" by type of product category.  The complaint had       
    charged the Company with: (1) failure to protect against     
    unauthorized sales of the Company's products within the      
    Boston North End, an area designated as exclusive for the    
    Trios under the Agreement,(2) sale of pasta products and     
    sauces under private label which allegedly forbidden by      
    the Agreement, (3) failure to provide audited reports of
    royalties, (4) underpayment of royalties because of          
    miscategorization of products and miscalculation of 
    "Net Sales" and (5) failure to pay royalty amounts to a      
    third-party pursuant to an assignment by the Trios and to    
    the Internal Revenue Service pursuant to a tax              
    levy.  For all of these violations, the Trios sought         
    damages, declaratory relief, and termination of the          
    Agreement.



                            11

     In light of these claims, the Company filed counterclaims
     against the Trios.  The Company prayed for a declaration of
     its rights and obligations under the Agreement with respect
     to the computation of "Net Sales", the proper categorization 
     of both new and existing products, the offset of past        
     overpayments of royalties, and the right to sell the         
     Company's products under private label.  In addition, the 
     Company brought counterclaims for abusive process,           
     interference with business relations, and unfair and         
     deceptive trade practices.  The abusive process claim arose 
     from the Trios' earlier 1989 lawsuit and from the Trios'
     institution of this new litigation only one month after      
     trial of the 1989 lawsuit, which had resulted in judgment    
     for the Company.  The allegation in the abusive process
     claim has become the subject of a third lawsuit by the Trios
     and is described below.  In addition, the Trios' daughter,   
     Catherine Cremaldi, had published a cookbook with recipes 
     which were, in part, attributed to her parents.  The Company
     accordingly counterclaimed for the Trios' breach of the      
     provisions in the Agreement which required the Trios to keep
     confidential their recipes.  Finally, the Company sought a 
     declaration that the Trio's remedies under the Agreement     
     were limited to money damages, and that the Trios had no 
     right to terminate the Agreement, which by its very language
     is irrevocable.

     In its judgment, the Court made detailed findings.  On the 
     Trios' claims for breach of contract, with two minor         
     exceptions, the Court found for the Company.  As it          
     pertained to the Company's ability to continue its           
     operations, to classify products, to compute new sales,
     and to sell at private label, the Court found for the        
     Company.  Specifically, the Court rejected the Trios' claim
     that they could terminate the Agreement, finding that the    
     Trios were not entitled to terminate the Agreement or revoke
     the licenses solely on account of the Company's failure to   
     pay all royalties owed.  The Court found that the Company
     was entitled to deduct promotional expenses and freight      
     before computing "Net Sales" for purposes of computing the
     royalty.  Significantly, the Court agreed with the Company
     that the Company had the right to distribute at private      
     label derivative products that were either flour based or    
     sauces and other products that were not flour based and      
     found that all products presently sold by the Company fell
     into one of the two categories.  
                          
     However, the Court did find that the Company was in          
     technical breach of the Agreement because its products were
     located in one store in the Trio's exclusive territorial     
     area in the North End of Boston, but awarded only nominal
     damages of $1.00.  The Court also concluded that the Company
     

                             12
     could not sell under private label "other products" which    
     are flour based and, with respect to the Company's other
     counterclaims, including its claim for abuse of process, the 
     Court found against the Company on the grounds that the      
     Company had failed to establish these claims.

     In computing royalties owed, the Court declined to permit    
     the Company to adjust its royalty payments retroactively     
     before April 1, 1992.  The Court's findings therefore        
     required an adjustment of royalties paid for fiscal year     
     1992 and 1993 in the amount of $39,881, which has been paid
     by the Company.
                           
II.  Trios File Libel Lawsuit Against the Company in 1994
     ----------------------------------------------------
     Genevieve Trio and Anthony Trio v. Original Italian Pasta
     ---------------------------------------------------------
     Products Co., Inc. and Paul K. Stevens.  Middlesex Superior
     ------------------------------------
     Court (Cambridge, Massachusetts), C.A. No. 94-6910.

     On December 5, 1994 the Trios filed their third lawsuit
     against the Company and Paul K. Stevens.  The complaint      
     alleges that the Company and Mr. Stevens libeled the Trios   
     by sending shareholders a document, typed on official        
     stationary, which states that the Trios sought to extort     
     money from the Company.

     The Trios claim that the documents accuse them of having     
     committed a crime and constitute libel per se.

     The investigation by the Company to date shows that the      
     allegations in the Trios' complaint rely on language which   
     appears in the "Legal Proceedings" section of the Forms 10K
     attached to the Company's 1992 and 1994 Annual Reports.      
     Each of those Forms describes the allegations in, and the    
     status at year's end of, the Trios' 1991 lawsuit against the 
     Company.  The Form 10K language, which the Trios allege is   
     defamatory, is found in a paragraph describing the Company's 
     counterclaims in the 1991 lawsuit.  It is capitalized below:

          The Company filed its answer and counterclaim on 
          February 25, 1992.  In its counterclaim, the Company
          sought a declaration of its rights and obligations
          under the Agreement as they pertain to payment of       
          royalties with respect to both new and existing         
          products and to the sale of products under private      
 





                            13
          label.  In addition, the Company sought damages for     
          abusive process, interference with business relations,  
          and unfair and deceptive trade practices, alleging that 
          THE TRIOS' ACTIONS IN PURSUING PAST AND PRESENT         
          LITIGATION ARE A MALICIOUS ATTEMPT TO EXERT THEIR       
          INFLUENCE AND CONTROL OVER THE OPERATIONS OF THE        
          COMPANY AND TO EXTORT ADDITIONAL MONEY TO WHICH THEY    
          ARE NOT ENTITLED.

     The contested language is taken directly from statements     
     contained in the legal pleadings which the Company filed     
     with the Court in the 1991 lawsuit.  The Company's answer    
     and counterclaim in the 1991 litigation refers to the Trios' 
     1989 lawsuit against the Company, contend that the suit      
     lacked any basis in fact or in law, and aver that the Trios  
     maintained the 1989 action for the "ulterior purpose [of     
     enabling] the Trios to exert control of the manufacturing
     operations of the Company and [extracting] from the Company  
     additional monies because of the Trios' dissatisfaction with 
     the royalty payments they were receiving under the           
     agreement" and that the Trios' complaint, "like the previous 
     litigation, is without basis in fact or in law.  Like its    
     predecessor, it is in furtherance of the Trios' malicious    
     and ulterior purpose of exerting their influence and control 
     over the operations of the company and extorting additional  
     monies from the company to which the Trios' are not          
     entitled."

     The Company filed its answer on December 23, 1994.  In its   
     answer, the Company asserts, among other defenses, that the  
     statement at issue was one of opinion and not a statement    
     that the Trios had committed a criminal act, was made in an  
     official document issued in compliance with the law (the     
     SEC requires the Company to report and describe the previous 
     litigation in its Form 10K) and was privileged because it    
     related to and was contained within legal pleadings filed    
     with the Court.  

     The Trios seek an as yet unspecified amount of monetary      
     damages, as well as interest, costs and reasonable attorneys 
     fees, for slander, libel, injurious falsehood, malicious     
     interference with a contractual right, and fraud.

Item 6.  EXHIBITS AND REPORTS ON FORM 8-K

     None filed

Exhibits as part of this report are listed below:

     Exhibit Number                Description
           11                Computation of Earnings
                                   per share
                            
                          14                   










                          
                        SIGNATURES

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

          ORIGINAL ITALIAN PASTA PRODUCTS CO. INC.
          Registrant




January 30, 1996                 Peter Stevens
Date                             Peter Stevens   
                                 Chief Financial Officer
                                 Treasurer

                             
























                           15










                            

                                              EXHIBIT 11




          ORIGINAL ITALIAN PASTA PRODUCTS CO. INC.
             CALCULATION OF EARNINGS PER SHARE 
            Six months ended December 31, 1995



                                   PRIMARY      FULLY DILUTED
                                   -------      -------------

Net Income                         $ 239,000      $ 239,000

Interest reduction (assumed)          69,000         69,000       
           
                                   ---------      ---------

Adjusted net income                  308,000        308,000
                                   =========      =========

Common shares outstanding          1,900,000      1,900,000

Weighted average options and 
warrants outstanding                 510,000        510,000


Limitation assumed purchases 20%     380,000        380,000
                                   ---------      ---------
                                   2,030,000      2,030,000
                                   =========      =========

Earnings per share                $    0.15       $  0.15
                                   =========      =========







                               16



             

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THESE SCHEDULES CONTAIN SUMMARY FINANCIAL INFORMATION EXTRACTED FROM
FORM 10-QSB FOR THE QUARTER ENDED DECEMBER 31, 1995.  THIS INFORMATION
IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THIS FORM 10-QSB.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          JUN-30-1996
<PERIOD-END>                               DEC-31-1995
<CASH>                                             157
<SECURITIES>                                        21
<RECEIVABLES>                                     1528
<ALLOWANCES>                                       139
<INVENTORY>                                        851
<CURRENT-ASSETS>                                  2425
<PP&E>                                            3820
<DEPRECIATION>                                    2834
<TOTAL-ASSETS>                                    3471
<CURRENT-LIABILITIES>                             2946
<BONDS>                                              0
                                0
                                          0
<COMMON>                                            38
<OTHER-SE>                                         231
<TOTAL-LIABILITY-AND-EQUITY>                      3471
<SALES>                                           7970
<TOTAL-REVENUES>                                  7970
<CGS>                                             5008
<TOTAL-COSTS>                                     2613
<OTHER-EXPENSES>                                   (1)
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                  43
<INCOME-PRETAX>                                    307
<INCOME-TAX>                                        68
<INCOME-CONTINUING>                                239
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       239
<EPS-PRIMARY>                                      .15
<EPS-DILUTED>                                      .15
        

</TABLE>


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