NOEL GROUP INC
10-Q, 1996-08-14
HARDWARE
Previous: TRACOR INC /DE, 10-Q, 1996-08-14
Next: CAPITAL RE CORP, 10-Q, 1996-08-14






<PAGE>
<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

             [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF
                       THE SECURITIES EXCHANGE ACT OF 1934

                  For the quarterly period ended June 30, 1996

                                       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 0-19737

                                NOEL GROUP, INC.
              _____________________________________________________
             (Exact name of registrant as specified in its charter)

              Delaware                                  13-2649262
 ______________________________              __________________________________
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
 incorporation or organization)

667 Madison Avenue, New York, New York                         10021-8029
_______________________________________                        __________
(Address of principal executive offices)                       (Zip Code)

                                 (212) 371-1400
               __________________________________________________
              (Registrant's telephone number, including area code)

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 August 12, 1996
- ------------------------------                 ------------------------------
Common Stock - $.10 Par Value                          20,187,705





<PAGE>
<PAGE>



                        NOEL GROUP, INC. AND SUBSIDIARIES


                                      INDEX


<TABLE>
<CAPTION>

                                                                        Page No.
<S>                                                                   <C>
PART I - FINANCIAL INFORMATION

Item 1.  Consolidated Balance Sheets
         June 30, 1996 and December 31, 1995                               3

         Consolidated Statements of Operations
         Three Months Ended June 30, 1996 and 1995                         4

         Consolidated Statements of Operations
         Six Months Ended June 30, 1996 and 1995                           5

         Condensed Consolidated Statements of Cash Flows
         Six Months Ended June 30, 1996 and 1995                           6

         Notes to Consolidated Financial Statements                        7

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

PART II - OTHER INFORMATION

Item 1.   Legal Proceedings                                                17

Item 3.   Defaults upon Senior Securities                                  17

Item 4.   Submission of Matters to a Vote of Security-Holders              17

Item 6.   Exhibits and Reports on Form 8-K                                 18

</TABLE>

                                        2




<PAGE>
<PAGE>


                         PART 1 - FINANCIAL INFORMATION

Item 1. - Financial Statements

                        NOEL GROUP, INC. AND SUBSIDIARIES
                           Consolidated Balance Sheets
                    (Dollars in thousands, except par values)
<TABLE>
<CAPTION>

                                                                     June 30,   December 31,
                                                                       1996        1995
                                                                   -----------  -----------
                                                                   (Unaudited)
<S>                                                            <C>              <C>
Assets
Current Assets:
  Cash and cash equivalents                                           $5,683       $10,446
  Short-term investments                                               9,144        18,378
  Accounts receivable, less allowances of $2,685 and $2,867           25,962        21,111
  Inventories                                                         35,398        30,460
  Other current assets                                                 2,232         4,294
                                                                    --------       -------
                                                                      78,419        84,689
Equity investments                                                    37,362        34,520
Other investments                                                     28,258        20,174
Property, plant and equipment, net                                    37,741        40,563
Intangible assets, net                                                45,927        44,562
Net assets of discontinued operations                                    268           779
Other assets                                                           9,808        14,470
                                                                    --------      --------
                                                                    $237,783      $239,757
                                                                    ========      ========
Liabilities and Stockholders' Equity
Current Liabilities:
  Short-term debt                                                       $556    $    --
  Current portion of long-term debt                                    5,797        5,233
  Trade accounts payable                                              14,715       12,339
  Accrued compensation and benefits                                    5,293        5,769
  Other current liabilities                                           14,294       19,201
                                                                    --------       -------
                                                                      40,655       42,542
Long-term debt                                                        72,192       69,197
Other long-term liabilities                                           25,092       28,913
Minority interest                                                      6,570        6,185
                                                                    --------       -------
                                                                     144,509      146,837
                                                                    --------       -------
Stockholders' Equity:
  Preferred stock, $.10 par value, 2,000,000 shares
    authorized, none outstanding                                        --           --
  Common stock, $.10 par value, 48,000,000 shares
    authorized, 20,222,642 and 20,203,233 issued, respectively         2,022        2,020
  Capital in excess of par value                                     204,559      204,466
  Accumulated deficit                                               (112,004)    (112,466)
  Cumulative translation adjustment                                     (612)        (613)
  Treasury stock at cost, 34,937 and 11,000 shares, respectively        (691)        (487)
                                                                    --------       -------
                                                                      93,274       92,920
                                                                    --------       -------
                                                                    $237,783     $239,757
                                                                    ========     ========
</TABLE>

     The accompanying notes are an integral part of these financial statements.

                                        3


<PAGE>
<PAGE>


                           NOEL GROUP, INC. AND SUBSIDIARIES
                        Consolidated Statements of Operations
                            Three Months Ended June 30,
                                  (Unaudited)
                 (dollars in thousands, except per share amounts)

<TABLE>
<CAPTION>
                                                                 1996            1995
                                                                 ----            ----
<S>                                                             <C>             <C>    
Sales                                                           $47,139         $44,286
  Cost and Expense Items:
  Cost of sales                                                  27,170          25,073
  Selling, general, administrative and other expenses            17,373          18,034
  Depreciation and amortization                                     734           1,736
                                                             ----------      ----------
                                                                 45,277          44,843
                                                             ----------      ----------
  Operating income (loss)                                         1,862            (557)
                                                             ----------      ----------
Other Income (Expense):
  Other income                                                      366             377
  Income (Loss) from equity investments                           1,556            (171)
  Interest expense                                               (2,118)         (1,870)
  Minority interest                                                (225)            286
                                                             ----------      ----------
                                                                   (421)         (1,378)
                                                             ----------      ----------
Income (Loss) from continuing operations
  before income taxes                                             1,441          (1,935)
Provision for income taxes                                         (724)           (622)
                                                             ----------      ----------
Income (Loss) from continuing operations                            717          (2,557)
Loss from discontinued operations                                     -            (341)
                                                             ----------      ----------
Net income (loss)                                                  $717         ($2,898)
                                                             ==========      ==========
Earnings (Loss) per common and common equivalent share from:
  Continuing operations                                           $0.03          ($0.12)
  Discontinued operations                                          0.00           (0.02)
                                                             ----------      ----------
Net income (loss) per common and comon equivalent share           $0.03          ($0.14)
                                                             ==========      ==========
Weighted average common and common equivalent shares         22,024,198      20,192,233
                                                             ==========      ==========
</TABLE>
    
The accompanying notes are an integral part of these financial statements.


                                        4


<PAGE>
<PAGE>



                       NOEL GROUP, INC. AND SUBSIDIARIES
                      Consolidated Statements of Operations
                           Six Months Ended June 30,
                                  (Unaudited)
                (dollars in thousands, except per share amounts)

<TABLE>
<CAPTION>
                                                                     1996             1995
                                                                     ----             ----
<S>                                                                 <C>             <C>    
Sales                                                               $90,258         $89,365
  Cost and Expense Items:
  Cost of sales                                                      51,765          50,247
  Selling, general, administrative and other expenses                34,089          37,035
  Depreciation and amortization                                       1,718           2,918
                                                                 ----------      ----------
                                                                     87,572          90,200
                                                                 ----------      ----------
  Operating income (loss)                                             2,686            (835)
                                                                 ----------      ----------
Other Income (Expense):
  Other income                                                          625             689
  Income from equity investments                                      2,925           1,046
  Interest expense                                                   (4,053)         (3,974)
  Minority interest                                                    (398)           (124)
                                                                 ----------      ----------
                                                                       (901)         (2,363)
                                                                 ----------      ----------
Income (Loss) from continuing operations
  before income taxes                                                 1,785          (3,198)
Provision for income taxes                                           (1,365)         (1,496)
                                                                 ----------      ----------
Income (Loss) from continuing operations                                420          (4,694)
Income (Loss) from discontinued operations                               42            (793)
                                                                 ----------      ----------
Net income (loss)                                                      $462         ($5,487)
                                                                 ==========      ==========
Earnings (Loss) per common and common equivalent share from:
  Continuing operations                                               $0.02          ($0.23)
  Discontinued operations                                              0.00           (0.04)
                                                                 ----------      ----------
Net income (loss) per common and comon equivalent share               $0.02          ($0.27)
                                                                 ==========      ==========
Weighted average common and common equivalent shares             21,905,187      20,192,233
                                                                 ==========      ==========
</TABLE>


The accompanying notes are an integral part of these financial statements.


                                        5


<PAGE>
<PAGE>



                        NOEL GROUP, INC. AND SUBSIDIARIES
                Condensed Consolidated Statements of Cash Flows
                                   (Unaudited)
                            Six months Ended June 30,
                             (dollars in thousands)


<TABLE>
<CAPTION>
                                                              1996        1995
                                                              ----        ----
<S>                                                        <C>         <C>      
Net cash used for operating activities                     ($ 2,310)   ($ 1,499)
Cash Flows from Investing Activities:
  Payments for companies purchased, net of cash acquired     (6,495)
  Cash of deconsolidated subsidiary                              --      (4,303)
  Sales of short-term investments, net                        9,238      15,686
  Purchases of investments                                   (8,090)        (98)
  Sales of investments                                           --          60
  Purchases of property, plant and equipment                 (1,648)     (1,454)
  Sales of property, plant and equipment                      1,799         862
  Other, net                                                   (451)       (924)
                                                           --------    -------- 
Net cash provided from (used for) investing activities       (5,647)      9,829
                                                           --------    -------- 
Cash Flows from Financing Activities:
  Borrowings from revolving credit line and long-term debt   68,033      70,145
  Repayments under revolving credit line and long-term debt (64,097)    (70,829)
  Change in other long-term liabilities                        (716)          -
  Other, net                                                     13      (1,244)
                                                           --------    -------- 
Net cash provided from (used for) financing activities        3,233      (1,928)
Effect of exchange rates on cash                                (39)          7
                                                           --------    -------- 
Net increase (decrease) in cash and cash equivalents        ($4,763)   $  6,409
                                                           ========    ========
Supplemental Disclosure of Cash Flow Information:
   Interest paid                                           $  4,072    $  4,096
                                                           ========    ========
   Taxes paid                                              $    658    $    911
                                                           ========    ========
</TABLE>


   The accompanying notes are an integral part of these financial statements.


                                        6


<PAGE>
<PAGE>





                        NOEL GROUP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
              AS OF JUNE 30, 1996 AND FOR THE THREE AND SIX MONTHS
                          ENDED JUNE 30, 1996 AND 1995
                                   (UNAUDITED)

1.      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

GENERAL
        The consolidated  financial statements for Noel Group, Inc. ("Noel") and
its subsidiaries  (the "Company")  included in this Form 10-Q have been prepared
by Noel without audit.  Certain  information and footnote  disclosures  normally
included in financial  statements prepared in accordance with generally accepted
accounting  principles have been condensed or omitted  pursuant to the rules and
regulations of the Securities and Exchange  Commission.  It is recommended  that
these  consolidated  financial  statements  be  read  in  conjunction  with  the
consolidated  financial statements and the notes thereto included in Noel's 1995
annual report. In the opinion of management,  the information furnished reflects
all adjustments  which are necessary to present fairly such  information.  These
adjustments,  except as otherwise  disclosed,  consist only of normal  recurring
adjustments.

CONSOLIDATION
        The consolidated  financial  statements include the accounts of Noel and
its subsidiaries, Belding Heminway Company, Inc. ("Belding"), Curtis Industries,
Inc. ("Curtis"), and Lincoln Snacks Company ("Lincoln") after the elimination of
significant intercompany  transactions.  The June 30, 1995, financial statements
have been  restated  to reflect  Simmons  Outdoor  Corporation,  Belding's  home
furnishings   division,   Curtis'  retail  division,   and  TDX  Corporation  as
discontinued  operations due to their sale in 1995 or anticipated or actual sale
in 1996.

        HealthPlan  Services   Corporation  ("HPS")  was  acquired  by  Noel  on
September 30, 1994.  Following HPS's initial public offering on May 19, 1995 and
Noel's  simultaneous  exchange of its entire holding of HPS preferred  stock and
accrued  dividends into HPS common stock,  Noel's voting interest  dropped below
50%. Therefore,  Noel has accounted for HPS's results of operations through June
30, 1995,  under the equity method as if HPS had been an equity  investment from
January 1, 1995.


                                        7


<PAGE>
<PAGE>



        Summarized  income statement  information for HPS is as follows (dollars
in thousands):

<TABLE>
<CAPTION>

                                                   Three Months Ended             Six Months Ended
                                                       June 30,                      June 30,
                                                    1996           1995           1996           1995
                                                   ------         ------         ------         -----
<S>                                         <C>                <C>            <C>             <C>
Revenue                                           $31,863         $23,198       $62,871        $46,773
                                                  =======         =======       =======        =======
Gross profit                                          n/a             n/a           n/a            n/a
                                                  =======         =======       =======        =======
Income from continuing operations                 $ 3,440         $ 2,072       $ 6,774        $ 3,927
                                                  =======         =======       =======        =======
Net income                                        $ 3,440         $ 2,072       $ 6,774        $ 3,927
                                                  =======         =======       =======        =======
Net income available to common
    shareholders                                  $ 3,440         $ 2,072       $ 6,774        $ 3,642
                                                  =======         =======       =======        =======
Noel's share of net income available to
    common shareholders                           $ 1,437         $   865       $ 2,830        $ 1,521
                                                  =======         =======       =======        =======
</TABLE>

SEASONALITY
        The results of  operations  for the three and six months  ended June 30,
1996,  may  not be  indicative  of the  operating  results  for the  full  year.
Lincoln's  business is  seasonal,  with the third and fourth  calendar  quarters
historically showing higher sales.

INVENTORIES
        Inventories consist of the following (dollars in thousands):

<TABLE>
<CAPTION>

                                                    June 30,        December 31,
                                                     1996               1995
                                                    -------         ------------
             <S>                                   <C>             <C>
               Raw material and supplies            $ 8,728            $ 6,088
               Work in process                        5,585              6,033
               Finished goods                        21,085             18,339
                                                    =======            =======
                                                    $35,398            $30,460
                                                    =======            =======
</TABLE>


                                        8


<PAGE>
<PAGE>



EARNINGS (LOSS) PER COMMON AND COMMON EQUIVALENT SHARE

        Earnings  (Loss) per share is  computed  based on the  weighted  average
number of shares of Noel  Common  Stock  and  dilutive  equivalents  outstanding
during the  respective  periods.  Fully  diluted  earnings per common and common
equivalent  share  have  not  been  presented  since  the  computation  would be
antidilutive.

2.      COMMITMENTS AND CONTINGENCIES:

        The  Company  is  involved  in  various  legal   proceedings   generally
incidental to its  businesses.  While the result of any  litigation  contains an
element  of  uncertainty,  management  believes  that the  outcome of any known,
pending or threatened legal  proceeding or claim, or all of them combined,  will
not have a  material  adverse  effect on the  Company's  consolidated  financial
position.

3.      OTHER INVESTMENTS:

        On March 5, 1996, a consortium  led by Noel and Chase Capital  Partners,
formerly Chemical Venture Partners,  purchased by auction the concession for the
Brazilian federal  railroad's  western network for approximately  $63.6 million.
The purchase of the network consists of a 30-year  concession and a lease of the
federal  railroad's  equipment.  Noel invested  $8.0 million in the  concession,
which investment is included in other investments on the June 30, 1996,  balance
sheet.

4.      PROPOSED PLAN OF COMPLETE LIQUIDATION AND DISSOLUTION:

        Noel is proposing  for adoption by the  shareholders  a Plan of Complete
Liquidation and Dissolution of the Company (the "Plan"). If the Plan is approved
by the  shareholders,  Noel  will be  liquidated  (i) by the sale of such of its
assets as are not to be distributed in kind to its shareholders,  and (ii) after
paying or providing for all its claims,  obligations  and expenses,  by cash and
in-kind  distributions  to its shareholders pro rata and if required by the Plan
or deemed  necessary by the Board of Directors,  by  distributions of its assets
from time to time to one or more liquidating  trusts established for the benefit
of the then  shareholders,  or by a final  distribution  of its  then  remaining
assets  to  a  liquidating  trust  established  for  the  benefit  of  the  then
shareholders.  Should  the  Board  of  Directors  determine  that  one  or  more
liquidating  trusts  are  required  by  the  Plan  or are  otherwise  necessary,
appropriate  or  desirable,  adoption  of the Plan will  constitute  shareholder
approval of the appointment by the Board of Directors of one or more trustees to
any such  liquidating  trusts and the execution of liquidating  trust agreements
with the trustees on such terms and conditions as the Board of Directors, in its
absolute discretion, shall determine.

5.      SUBSEQUENT EVENT:

        On July 31, 1996,  Belding  completed  the sale of its home  furnishings
division at a contract  price of $9.6  million.  Proceeds  received on the sale,
adjusted  for closing  costs and changes in the net asset value of the  division
subsequent to the contract date were used to paydown  Belding's  revolving  bank
loan. Such net proceeds approximated the amount that had been borrowed under the
revolving loan in support of the home  furnishings  division's  inventories  and
receivables.  The repayment of bank debt was  sufficient in amount to avoid bank
fees  that  would  have been  payable  had  Belding  not  completed  the sale as
prescribed by Belding's credit agreement dated October 29, 1993, as amended.


                                        9


<PAGE>
<PAGE>



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

PROPOSED PLAN OF COMPLETE LIQUIDATION AND DISSOLUTION

        Noel is proposing  for adoption by the  shareholders  a Plan of Complete
Liquidation and Dissolution of the Company (the "Plan"). If the Plan is approved
by the  shareholders,  Noel  will be  liquidated  (i) by the sale of such of its
assets as are not to be distributed in kind to its shareholders,  and (ii) after
paying or providing for all its claims,  obligations  and expenses,  by cash and
in-kind  distributions  to its shareholders pro rata and if required by the Plan
or deemed  necessary by the Board of Directors,  by  distributions of its assets
from time to time to one or more liquidating  trusts established for the benefit
of the then  shareholders,  or by a final  distribution  of its  then  remaining
assets  to  a  liquidating  trust  established  for  the  benefit  of  the  then
shareholders.

LIQUIDITY AND CAPITAL RESOURCES

Noel Group, Inc.

        On June 30, 1996, Noel had unrestricted  cash and liquid  investments of
$12.9  million.  The future cash needs of Noel Group,  Inc.,  the parent company
("Noel"),  will be  dependent on the  adoption of the Plan.  It is  management's
intention that Noel's liquidity will be available to fund Noel's working capital
requirements  and,  subject to restrictions  set forth in the Plan if adopted by
shareholders, to support Noel's operating companies.

        Noel  believes  that  its  cash  and  cash  equivalents  and  short-term
investments  are  sufficient to fund its working  capital  requirements  for the
foreseeable  future.  Except as discussed below under Belding Heminway  Company,
Inc. ("Belding"), Noel also expects that its operating companies will be able to
meet their own working capital requirements,  including debt service. Subject to
restrictions set forth in the Plan if adopted by  shareholders,  if an operating
company requires  additional  funding for the purpose of making  acquisitions at
the operating company level or to otherwise support growth, or suffers operating
or cash flow  deficits,  a portion of Noel's  liquidity  may be utilized to fund
such requirements.

        Sources  of  potential  liquidity  include  the sale or  refinancing  of
current  holdings,  dividends  and  preferred  stock  redemptions  from  current
holdings and the issuance of debt or equity securities.  Noel does not currently
receive,  nor expect to receive in the immediate future, cash dividends from any
of its subsidiaries.  Noel's  subsidiaries are currently  prohibited from paying
dividends by existing borrowing agreements.

Belding Heminway Company, Inc.

        Belding's Senior Bank Facilities consist of (i) a $25 million amortizing
senior term loan facility (the "Term  Facility")  and (ii) a $29 million  senior
revolving credit facility (the "Revolving Facility").

                                       10


<PAGE>
<PAGE>



        At  December  31,  1995,  Belding  was in default on certain of its loan
covenants under the Senior Bank Facilities.  On March 15, 1996, Belding's credit
agreement  was  amended so that (i) the  defaults  at December  31,  1995,  were
waived;  (ii) the maturity of the Senior Bank  Facilities was changed to July 1,
1997,  from December 31, 1999;  (iii) the interest rate on the loans was changed
to NationsBank prime rate plus 1 3/4% (from at Belding's option: (a) 1 3/4% plus
the higher of (1) NationsBank prime rate and (2) the federal funds rate plus 1/2
of 1%, or (b) a rate based on certain rates offered for U.S.  dollar deposits in
the London interbank market plus 2 3/4%);  (iv) if Belding has not refinanced or
repaid the Term Facility in full by December 31, 1996, Belding will be obligated
to demonstrate  progress  towards  disposition of assets in addition to the home
furnishings  division  and complete a sale of those assets by December 31, 1996,
at  sufficient  levels  to repay the Term  Facility  by the due date in order to
avoid the  payment of the fees as  follows:  $300,000  on  September  30,  1996,
$700,000 on November 15, 1996 and  $1,500,000  on December  31,  1996;   (v) the
requirement  for Belding to maintain an interest rate cap agreement was deleted;
(vi)  the financial  covenant  tests were  revised;  and  (vii) the terms of the
Revolving  Facility were revised to reduce  advances  available  against work in
process  inventory,  effective  September 30 and December 31, 1996.  Belding has
engaged a financial  advisor in order to assist it in  evaluation  of  strategic
alternatives. Belding is actively evaluating alternatives to refinancing.

        On July 31, 1996,  Belding sold its home  furnishings  division and used
the net proceeds to repay existing credit facility  advances  against  Belding's
home  furnishings  division  receivables  and  inventories and thus avoided fees
otherwise payable under the amended credit facility.

        There can be no assurance  that Belding will be  successful  through the
sale of assets or through refinancing or otherwise to avoid future default under
its Senior Bank  Facilities  and to repay the  facilities at the due dates.  Any
such default or  non-compliance  would  entitle the lender to require  immediate
payment of the  outstanding  indebtedness,  to refuse  further  advances  and to
exercise various rights against Belding,  including,  without  limitations,  the
right to foreclose its security interest in Belding's assets. If such default or
non-compliance  occurred  and the  lender  demanded  payment  or refused to make
further loans and Belding was unable to obtain alternative  financing,  the lack
of  appropriate  liquidity  would have a material  adverse  effect on  Belding's
results of operations and its ability to continue as a going concern.

        Based  on  discussions   with  several   banks,   Belding  has  received
preliminary  proposals to refinance  all of its  existing  debt at  commercially
acceptable terms.  However,  there can be no assurance that Belding will be able
to  complete  a  refinancing  of the Term  Facility  or  demonstrate  sufficient
progress  towards  asset  sale(s)  by the dates  fees are due and or  complete a
transaction sufficient to discharge the Term Facility by December 31, 1996.

        Pursuant to the terms of Belding's Series B preferred stock, 20% of such
shares  were  scheduled  to be  redeemed  by  Belding  on March 15 of each  year
commencing in 1995 and ending in 1999.  Dividends on the preferred  stock accrue
at an  annual  rate of 6% and are  payable  quarterly  on  March  15,  June  15,
September 15 and  December  15. Both the  preferred  stock  redemptions  and the
quarterly   dividend   payments  are  subject  to  the  approval  of  the  banks
participating in Belding's  credit  facility.  Belding was notified on March 15,
1995,  that the bank declined  approval of the dividend and redemption  payments
and no such payments have been made. As a result, additional


                                       11


<PAGE>
<PAGE>


dividends are accruing on the scheduled but unpaid dividends at a rate of 6% per
annum. The  carrying amount of Noel's entire holding in Belding is $12.4 million
at June 30, 1996.

RESULTS OF OPERATIONS

General
        The results of  operations  for the three and six months  ended June 30,
1996,  may not be  indicative of the  operating  results for the full year.  The
business of Lincoln Snacks Company  ("Lincoln") is seasonal,  with the third and
fourth calendar quarters historically showing higher sales.

        The results of  operations  for the three and six months  ended June 30,
1995, have been restated to reflect Simmons Outdoor Corporation,  Belding's home
furnishings division, Curtis Industries,  Inc.'s ("Curtis") retail division, and
TDX  Corporation as  discontinued  operations due to their sale in 1995 or their
expected  or  actual  sale  in  1996  and to  account  for  HealthPlan  Services
Corporation  ("HPS") under the equity method of accounting from January 1, 1995.
Noel's voting  interest in HPS dropped below 50% following  HPS' initial  public
offering on May 19, 1995 and Noel's simultaneous  exchange of its holding of HPS
preferred stock and accrued dividends into HPS common stock.

THREE MONTHS ENDED JUNE 30, 1996 VERSUS JUNE 30, 1995

        Sales  increased  by $2.9  million  to $47.1  million  primarily  due to
increased  sales at  Curtis of $2.6  million.  Cost of sales  increased  by $2.1
million  to  $27.2  million  from  $25.1  million  in  1995.  Selling,  general,
administrative  and other expenses decreased to $17.4 million in 1996 from $18.0
million in 1995.

SIX MONTHS ENDED JUNE 30, 1996 VERSUS JUNE 30, 1995

        Sales  increased  by $.9 million to $90.3  million due to an increase in
sales at Curtis of $2.2  million,  offset by a decline in sales at  Belding  and
Lincoln.  Cost of sales  increased by $1.5  million to $51.8  million from $50.2
million in 1995, primarily related to increases at Curtis and Lincoln.  Selling,
general,  administrative  and other expenses  decreased to $34.1 million in 1996
from $37.0 million in 1995.  The decrease of $2.9 million  primarily  relates to
decreased expenses at Lincoln of $3.1 million.

COMPARISON OF SEGMENTS:

GENERAL

        Noel and its subsidiaries  are collectively  referred to as the Company.
The  discussion  which  follows  analyzes the results for each of the  Company's
segments.


                                       12


<PAGE>
<PAGE>



THREE MONTHS ENDED JUNE 30, 1996 VERSUS JUNE 30, 1995

INDUSTRIAL THREADS AND BUTTONS (BELDING)

        Sales  during  the  second  quarter  of 1996  totaled  $22.2  million as
compared  to $21.8  million  during  the second  quarter  of 1995.  Sales in the
consumer  product  segment  increased  to $11.4  million as  compared  with $9.3
million during the same period in 1995. This increase was primarily due to sales
contributed by Culver Textile Company ("Culver") which was acquired in the third
quarter of 1995. Sales in the industrial  products segment totaled $10.8 million
as compared  with $12.6  million  during the second  quarter of 1995. A weakness
that began last year in Belding's customers' primary markets continued to have a
direct impact on industrial thread sales during the second quarter of 1996.

        The gross margin during the second  quarter of 1996 totaled $6.0 million
or 27.0% as compared  $5.9 million or 26.9%  during the second  quarter of 1995.
Gross margin in the consumer  product  segment  totaled $3.4 million or 29.4% as
compared to $3.0 million or 32.1% in the second quarter of 1995. The increase in
gross margin dollars was primarily attributable to the gross margin contribution
of Culver which was acquired  during the third quarter of 1995.  Gross margin in
the industrial  product  segment totaled $2.6 million or 24.4% during the second
quarter of 1996 as compared with $2.9 million or 23.1% during the second quarter
of 1995.

        Selling,  general, and administrative  expenses declined to $3.3 million
as compared to $3.9 million  during the same period in 1995.  Selling,  general,
and administrative expenses in the consumer product segment totaled $1.3 million
during  the second  quarter of 1996 as  compared  with $1.1  million  during the
second  quarter of 1995.  Selling,  general and  administrative  expenses in the
industrial  product  segment  totaled $1.1 million  during the second quarter of
1996 as  compared  to $2.0  million  during  the  second  quarter  of 1995 for a
reduction of $.9 million,  primarily due to headcount reductions made during the
second  half of  1995.  Selling,  general  and  administrative  expenses  at the
corporate level were unchanged from second quarter 1995 levels.

FASTENERS AND SECURITY PRODUCTS DISTRIBUTION (CURTIS)

        On May 13, 1996, Curtis acquired the Mechanics Choice business of Avnet,
Inc. for $6.5  million.  Mechanics  Choice is a distributor  selling  industrial
maintenance  and  repair  operations  products  similar to the  existing  Curtis
product line offering.

        Sales for the second  quarter of 1996 increased $2.6 million or 15.3% to
$19.6 million from $17.0 million in the second  quarter on 1995.  Sales from the
Mechanics Choice division accounted for $1.9 million of the increase.

        The gross  margin  percentage  decreased  to 64.9% in 1996 from 66.7% in
1995.  Lower margins  incurred by the Mechanics  Choice division are responsible
for the majority of the second quarter decline.

                                       13


<PAGE>
<PAGE>


        For the second  quarter of 1996,  selling,  general  and  administrative
expenses increased $.8 million from the comparable 1995 quarter. The majority of
the second quarter increase is due to the added selling and  distribution  costs
of the Mechanics Choice division.

SNACK FOODS (LINCOLN)

        On  June  6,  1995,  Lincoln  entered  into  an  exclusive  distribution
agreement  with  Planters  Company,  a division of Nabisco,  Inc.  ("Planters"),
commencing on July 17, 1995, for the sales and distribution of Fiddle Faddle and
Screaming Yellow Zonkers ("the Products" ). Under the agreement,  which requires
Planters to purchase a minimum  number of cases  during each year ending on June
30,  Lincoln  sells the  Products  to  Planters  at  prices  which are less than
historical  selling  prices.  Planters in turn is responsible  for the sales and
distribution  of the Products to its customers  and  therefore  Lincoln does not
have  any  selling,  marketing  and  distribution  costs  on the  Products.  The
financial  impact of the agreement versus  historical  results is a reduction in
revenue  and gross  profit  which is offset by reduced  selling,  marketing  and
distribution costs.

        Lincoln's  fiscal year end is June 30,  1996.  The results for the three
months ended June 30, 1996, are preliminary, pending the completion of Lincoln's
year-end audit. Sales decreased  approximately 2% or $.1 million to $5.3 million
for the  quarter  versus  $5.4  million  in the  corresponding  period  of 1995.
Combined case sales related to the Planters  agreement  were  approximately  38%
higher than the  corresponding  period in 1995,  while  revenue for the Products
decreased $.4 million or approximately 11% due to lower selling prices resulting
from  the  Planters  agreement.   In  addition,   non-Planters  sales  decreased
approximately 11% or $.2 million primarily due to decreased liquidation sales.

        Gross profit  decreased $.7 million to $1.2 million for the three months
of 1996 versus $2.0 million in the  corresponding  period of 1995 as a result of
lower selling prices under the Planters agreement.

        Selling,  general, and administrative expenses decreased $1.4 million to
$1.1  million in the  quarter  versus  $2.5  million in the same period in 1995.
These expenses  decreased  during this period  primarily due to cost  reductions
resulting from the Planters agreement.

SIX MONTHS ENDED JUNE 30, 1996 VERSUS JUNE 30, 1995

INDUSTRIAL THREADS AND BUTTONS (BELDING)

        Sales during the six month period  ended June 30,  1996,  totaled  $44.4
million as compared to $45.2  million  during the same period of 1995.  Sales in
the consumer product segment totaled $23.1 million during the first half of 1996
as compared to $19.2 million  during the first six months of 1995.  The increase
in sales was the result of sales contributed by Culver.  Sales in the industrial
product  segment  totaled  $21.1  million in 1996 as compared  to $26.0  million
during the first six months of 1995.  Weakness in Belding's  customers'  primary
markets  continued to have a direct impact on industrial thread sales throughout
the first half of 1996.


                                       14


<PAGE>
<PAGE>


        The gross  margin  during  the first six  months of 1996  totaled  $12.1
million as compared to $12.9 million  during the same period in 1995.  The gross
margin  percentage during the first half of 1996 was 27.3% versus 28.5% in 1995.
Gross margin in the consumer product segment during the first six months of 1996
totaled  $7.0  million as compared  with $6.4  million  during the first half of
1995.  Additional margin dollars were contributed primarily as the result of the
Culver acquisition. The gross margin percentage during the first half of 1996 in
the  consumer  product  segment was 30.4% as  compared to 33.4%  during the same
period in 1995.  The  decline in the gross  margin  percentage  in the  consumer
product  segment  was due to the  lower  Culver  margins.  Gross  margin  in the
industrial  segment  during  the first  half of 1996  totaled  $5.1  million  as
compared  to $6.5  million  for the same  period in 1995.  The decline in margin
dollars was  directly  attributable  to the decline in the sales  volume of this
segment.  The gross  margin  percentage  during  the first  half of 1996 for the
industrial segment was 24.0% as compared to 25.0% during the first half of 1995.

        Selling, general and administrative expenses during the first six months
of 1996 totaled  $7.0 million as compared to $8.2 million  during the first half
of 1995.  Selling,  general and administrative  expenses in the consumer product
segment in the first six months of 1996 totaled $2.6 million as compared to $2.1
million in 1995. The increase in selling, general and administrative expenses in
the  consumer  product  segment  was  the  result  of  the  additional  expenses
attributable to Culver operations.  Selling, general and administrative expenses
in the industrial  segment totaled $2.7 million during the six months ended June
30, 1996, as compared to $4.0 million in the first half of 1995.  The decline in
selling,  general and administrative  expenses in the industrial product segment
was principally the result of reduced spending totaling $1.0 million as a result
of headcount  reductions.  Selling,  general and administrative  expenses at the
corporate  level totaled $1.8 million in the first half of 1996 as compared with
$2.1 million during the first half of 1995.

FASTENERS AND SECURITY PRODUCTS DISTRIBUTION (CURTIS)

        On May 13, 1996, Curtis acquired the Mechanics Choice business of Avnet,
Inc. for $6.5  million.  Mechanics  Choice is a distributor  selling  industrial
maintenance  and  repair  operations  products  similar to the  existing  Curtis
product line offering.

        For the six month period in 1996,  Curtis'  sales of $36.5  million were
$2.2  million  or 6.3%  higher  than the same  period in 1995.  Sales by Curtis'
Mechanics Choice division accounted for $1.9 million of the increase. Sales of a
new key code cutting machine  utilizing state of the art technology  contributed
an  additional  $.6  million of sales in the first half of 1996.  The sales gain
from the new code cutter was offset by the loss of the sales of the Puerto Rican
branch  totaling  $.4 million and of the  emergency  key cutting  program of $.3
million.  Both of these businesses were  discontinued as a result of the sale of
the retail division and the shutdown of manufacturing operations.

        For the first six months of 1996,  Curtis'  gross margin  percentage  of
66.2% was unchanged from the comparable period in 1995. 


        For  the  six  month  period  of  1996,  Curtis'  selling,  general  and
administrative  expenses,  exclusive of the $.7 million reserve recorded for the
1995  manufacturing  shutdown,  increased  by $.9  million.  The majority of the
increase is selling and distribution costs of the Mechanics Choice division.



                                       15


<PAGE>
<PAGE>

SNACK FOODS (LINCOLN)

        Lincoln's  fiscal  year end is June 30,  1996.  The results for the year
ended June 30,  1996,  are  preliminary  pending  the  completion  of  Lincoln's
year-end audit. Sales decreased  approximately 4% or $.4 million to $9.5 million
for the six months ended June 30, 1996, versus $9.9 million in the corresponding
period of 1995.  Combined  case sales  related to the  Planters  agreement  were
approximately  64% higher than the  corresponding  period in 1995 while  revenue
increased  $.1  million or 2% due to lower  selling  prices  resulting  from the
Planters  agreement.  Non-Planters  sales decreased 11% or $.5 million primarily
due to  decreased  liquidation  sales  over the prior  period  and  reduced  Nut
division sales.

        Gross profit  decreased  $1.3 million to $2.3 million for the six months
ended June 30, 1996,  versus $3.5 million in the  corresponding  period of 1995.
Gross profit  decreased as a result of lower  selling  prices under the Planters
agreement.

        Selling,  general and administrative  expenses decreased $2.5 million to
$2.1 million in the six months ended June 30, 1996, versus $4.7 million the same
period in 1995.  These expenses  decreased  during this period  primarily due to
cost reductions resulting from the Planters agreement.

                                       16


<PAGE>
<PAGE>



                           PART II - OTHER INFORMATION


Item 1. - Legal Proceedings

        There are no pending material legal proceedings to which Noel or its
subsidiaries is a party or to which any of their property is subject, other than
ordinary routine litigation incidental to their respective businesses, other
than as disclosed in Noel's Form 10-K for the year ended December 31, 1995.

Item 3. - Defaults upon Senior Securities

a)      None

b)      Redeemable series B preferred stock of Belding Heminway Company, Inc.
        Scheduled dividend payments totaling $1,316,018 in 1995, $330,907 on
        March 15, 1996 and $339,548 on June 15, 1996, were subject to the
        approval of Belding's bank lenders. Such approval was not granted by the
        banks and the dividend payments were not made. As a result, additional
        dividends are accruing on the scheduled but unpaid dividends at a rate
        of 6% per annum.

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

        The Annual meeting of Shareholders (the "Meeting") was held on May 21,
1996. At the Meeting the shareholders voted upon the election of fourteen
directors, with all fourteen nominees being elected. The election of directors
was the only matter voted upon at the Meeting, with the votes being cast as set
forth below. No other director's term of office continued after the Meeting. The
following directors have resigned since the adoption by the Board of Directors
on May 21, 1996, of a Plan of Complete Liquidation and Dissolution of the
Company: Thomas C. Israel, John A. MacDonald, and Louis Marx, Jr.


<TABLE>
<CAPTION>


                                NUMBER OF VOTES                 NUMBER OF VOTES
      NAME                           FOR                           WITHHELD
- --------------------            ---------------                 ---------------
<S>                           <C>                              <C>
William L. Bennett              16,080,557                              137,993
Livio M. Borghese               16,080,878                              137,692
Joseph S. DiMartino             16,081,077                              137,493
Vincent D. Farrell, Jr.         16,080,678                              137,892
Herbert M. Friedman             16,055,877                              162,693
Thomas C. Israel                16,056,077                              162,493
John A. MacDonald               16,080,877                              137,693
Louis Marx, Jr.                 16,055,878                              162,692
James K. Murray, Jr.            16,080,878                              137,692
James G. Niven                  16,081,077                              137,493
Samuel F. Pryor, III            16,055,678                              162,892
Stanley R. Rawn, Jr.            16,055,878                              162,692
James A. Stern                  16,081,077                              137,493
Edward T. Tokar                 16,078,077                              140,493

</TABLE>

                                       17


<PAGE>
<PAGE>



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

a)      Exhibits

<TABLE>
<CAPTION>
Item No.     Item Title                                                              Exhibit No.
- --------     ----------                                                              -----------

<S>          <C>                                                                     <C>
(2)          Not Applicable.

(3)          Articles of Incorporation and By-Laws.

             (A)  Certificate of Incorporation, as amended.                               (a)

             (B)  Composite copy of the Certificate of Incorporation,                     (b)
                  as amended.

             (C)  By-Laws, as amended and restated.                                       (c)

(4)          Instruments defining the rights of security holders, including
             indentures.

             (A)  Excerpts from Certificate of Incorporation, as amended.                 (a)

             (B)  Excerpts from By-Laws, as amended and restated.                         (c)

(10)         (A)  Consulting Agreement, dated March 22, 1996, between
                  Belding Heminway Company, Inc. and Karen Brenner.                       (d)

             (B)  Letter  Agreement  dated March 1, 1996, by and between the
                  Company and Karen  Brenner  relating to her  employment by
                  the Company, as amended by letter dated March 21, 1996.

(11)         Statement re: computation of per share earnings is not required
             because the relevant computations can be clearly determined from
             the material contained in the financial statements included herein.

(15)         Not Applicable.

(18)         Not Applicable.

(19)         Not Applicable.

(22)         Not Applicable.

(23)         Not Applicable.

(24)         Not Applicable.
</TABLE>

                                       18


<PAGE>
<PAGE>

<TABLE>
<S>    <C>
(27)        Not Applicable.

(99)        Not Applicable.

</TABLE>
- -------------------------

        (a)    These exhibits were filed as exhibits to the Company's
               Registration Statement on Form S-1, Registration No. 33-44178,
               effective January 29, 1992, and are incorporated herein by
               reference.

        (b)    This exhibit was filed as an exhibit to the Company's Annual
               Report on Form 10-K for the fiscal year ended December 31, 1992,
               and is incorporated herein by reference.

        (c)    These exhibits were filed as exhibits to the Company's Annual
               Report on Form 10-K for the fiscal year ended December 31, 1994,
               and are incorporated herein by reference.

        (d)    This exhibit was filed as an exhibit to the Quarterly Report on
               Form 10-Q of Belding Heminway Company, Inc. for the period ended
               March 31, 1996, and is incorporated herein by reference.

b)      Reports on Form 8-K

        A report on Form 8-K dated May 21, 1996, was filed on May 30, 1996,
reporting under Item 5 the adoption by the Board of Directors of a Plan of
Complete Liquidation and Dissolution.

                                    Signature

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.

                                            NOEL GROUP, INC.

                                            Date:  August 12, 1996


                                            By:    \s\  Todd K. West
                                                   ____________________________
                                                   Todd K. West
                                                   Vice President - Finance and
                                                   Secretary (As both a duly
                                                   authorized officer of
                                                   Registrant and as chief
                                                   financial officer of
                                                   Registrant).


                                       19


<PAGE>





<PAGE>


                                                                   March 1, 1996

Ms. Karen Brenner
Managing Director
Noel Group, Inc.
Suite 2500
667 Madison Avenue
New York, New York 10021

Dear Karen:

               Please refer to the letter agreement of March 22, 1995 and any
and all amendments thereto between yourself and Noel Group, Inc. ("Noel") (the
"Letter Agreement").

               Noel is highly satisfied with your performance under the Letter
Agreement. At Noel's request, you have recently undertaken additional
responsibility and it is important that Noel be assured of continuity in
connection with those responsibilities for at least two years. We recognize that
a firm commitment of this duration may require you to forego attractive
opportunities that may come your way in the future. Therefore, we mutually agree
to modify the arrangement embodied in the Letter Agreement as follows:

               1. Except for the provisions of the Letter Agreement relating to
the vesting of options (the "Retained Provisions"), which will remain in full
force and effect, the Letter Agreement is hereby terminated.

               2. Subject to the terms and conditions of this Letter, Noel
hereby employs you in an executive capacity for a fixed period of two years from
the date hereof unless sooner terminated by your death, disability or discharge
for "Cause" (as defined below) (the "Term"). We both anticipate that the Term
may be extended by mutual written consent from time to time. You hereby agree to
accept such employment and serve subject to such terms and conditions.

               3. During the Term you will perform such executive services in
connection with Noel and entities in which Noel now, or at the time of
performance, holds interests (collectively, the "Noel Entities"), as shall
reasonably be assigned to you by the Board of Directors or the Chief Executive
Officer of Noel. You





<PAGE>
<PAGE>

                                      - 2 -

shall devote an average of four days a week to such duties. You have previously
informed us that other commitments may occupy all or part of the remainder of
your business time, including possible separately compensated services to Noel
Entities other than Noel, and your meeting those commitments will be permitted
provided that they are not competitive with the Noel Entities nor otherwise
contrary to their best interests.

               4. (a) During the Term Noel will pay or cause to be paid to you a
salary at the annual rate of $350,000 and you will be eligible for all benefits
available to Noel executives generally. Your salary hereunder shall be in
addition to, and shall not be reduced by or offset against, any compensation
paid or payable to you by any Noel Entity other than Noel. You will be
reimbursed for documented expenses reasonably incurred in the performance of
your duties. You shall also be eligible for such bonuses as Noel, in its sole
discretion, may award you.

               (b) The payment due in 1999 under your split dollar life
insurance agreement dated as of May 17, 1995 will be paid by Noel to the Insurer
no later than December 31, 1998 except for approximately $2,580 which will be
paid no later than May 17, 1999. Except for such acceleration, our mutual
covenants concerning the split dollar life insurance policy remain in full force
and effect.

               (c) To facilitate your work, Noel will continue to provide you
during the Term with an office and related office services similar to the office
and services currently being provided to you.

               5. Since the firm commitment embodied in this Letter may deprive
you of other career opportunities, at the conclusion of the Term (including any
mutually agreed extensions thereof), Noel will pay to you an amount equal to
twelve months' base pay at your then current rate, payable in equal installments
over the twelve months following the conclusion of the Term (the "Twelve Month
Period"). It is our mutual intention that to the extent practicable, you will
continue to receive during the Twelve Month Period the same benefits that would
have been available to you had you remained a Noel employee during that time. To
the extent that such benefits, including medical insurance and 401(k)
contributions are not available to you, Noel will provide you with the cash
equivalent or funds which, as nearly as may be practicable and reasonable,
enable you (after the payment of any applicable income taxes thereon which would
not have been payable had the actual benefits been furnished to you) to obtain
reasonably equivalent benefits. The determination of reasonableness and of
practicability and equivalency in connection with the preceding sentence shall
be made by the Board





<PAGE>
<PAGE>

                                      - 3 -

of Directors of Noel at its reasonable discretion. The foregoing provisions
relating to the receipt of payments, benefits or their equivalents shall 
not apply from and after any date during the Term on which you shall have
been discharged for Cause or if you voluntarily resign. However, you shall be
entitled to such payments, benefits and equivalents if the Term is ended due to
your death or disability. For purposes of this Letter the term "Cause" shall
mean: your conviction of a felony; or your conviction of any crime involving any
of the Noel Entities; or the willful performance of or failure to perform any
act, which at the time of such performance or non performance, as the case may
be, you knew would have a materially adverse effect on any of the Noel Entities.

               6. This Letter Agreement is intended to be binding upon Noel and
its successors and assigns.

               7. Except for the Retained Provisions of the Letter Agreement,
this Letter contains the sole agreement between us relating to services to be
performed by you for any of the Noel Entities. It cannot be altered or amended
except by a writing duly executed by the party against whom such alteration or
amendment is sought to be enforced. The agreements contained in this Letter
shall be construed and enforced under the laws of the State of New York,
applicable to contracts made and to be performed entirely within that state and
any proceedings related to this Letter or your employment may be brought only in
the federal and state courts sitting in the City of New York, to the
jurisdiction and venue of which we both submit.

               Noel looks forward to continuing to receive the benefits of your
skill and judgment and to the continuation of a mutually beneficial arrangement.
If this Letter meets with your understanding of our mutual agreement, would you
please so indicate by signing the enclosed copy and returning it to us.

                                                      Very truly yours,

                                                      NOEL GROUP, INC.

                                                      By:/s/Stanley R. Rawn, Jr.
                                                         -----------------------
                                                         Stanley R. Rawn, Jr.

Accepted and Agreed:

/s/Karen Brenner
- ----------------
Karen Brenner





<PAGE>
<PAGE>
                                                                  March 21, 1996

Ms. Karen Brenner
Managing Director
Noel Group, Inc.
Suite 2500
667 Madison Avenue
New York, New York 10021

Dear Karen:

               Please refer to Paragraph 3 of the letter agreement of March 1,
1996 between yourself and Noel Group, Inc. ("Noel").

               This will confirm that duties performed by you for Belding
Heminway Company, Inc. and/or Lincoln Snacks Company, two companies in which
Noel holds substantial interests, in any capacity, shall be counted as services
in connection with the Noel Entities, within the meaning of that paragraph.

                                                      Very truly yours,

                                                      NOEL GROUP, INC.

                                                      By:/s/Stanley R. Rawn, Jr.
                                                         -----------------------
                                                         Stanley R. Rawn, Jr.
                                                         Chief Executive Officer

Accepted and Agreed:

/s/Karen Brenner
- ----------------
Karen Brenner




<PAGE>


<TABLE> <S> <C>

<ARTICLE>                              5
       
<S>                                    <C>            
<PERIOD-TYPE>                           6-MOS
<FISCAL-YEAR-END>                       DEC-31-1996
<PERIOD-START>                          JAN-01-1996
<PERIOD-END>                            JUN-30-1996
<CASH>                                         5,683
<SECURITIES>                                   9,144
<RECEIVABLES>                                 28,647
<ALLOWANCES>                                   2,685
<INVENTORY>                                   35,398
<CURRENT-ASSETS>                              78,419
<PP&E>                                        37,741
<DEPRECIATION>                                     0
<TOTAL-ASSETS>                               237,783
<CURRENT-LIABILITIES>                         40,655
<BONDS>                                       72,192
<COMMON>                                       2,022
                              0
                                        0
<OTHER-SE>                                    91,252
<TOTAL-LIABILITY-AND-EQUITY>                 237,783
<SALES>                                       90,258
<TOTAL-REVENUES>                              90,258
<CGS>                                         51,765
<TOTAL-COSTS>                                 51,765
<OTHER-EXPENSES>                                   0
<LOSS-PROVISION>                                   0
<INTEREST-EXPENSE>                             4,053
<INCOME-PRETAX>                                1,785
<INCOME-TAX>                                   1,365
<INCOME-CONTINUING>                              420
<DISCONTINUED>                                    42
<EXTRAORDINARY>                                    0
<CHANGES>                                          0
<NET-INCOME>                                     462
<EPS-PRIMARY>                                    .02
<EPS-DILUTED>                                      0
        


</TABLE>


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