RALPHS GROCERY CO /DE/
10-Q, 1996-08-28
GROCERY STORES
Previous: MERRILL LYNCH WORLD INCOME FUND INC, N-30D, 1996-08-28
Next: FIRST TRUST COMBINED SERIES 57, 485BPOS, 1996-08-28



<PAGE>   1




                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                _______________

                                   FORM 10-Q


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

                                _______________


          For Quarter Ended                       Commission File Number
            July 14, 1996                                 33-46750



                             RALPHS GROCERY COMPANY
             (Exact name of registrant as specified in its charter)


                DELAWARE                                 95-4356030
     (State or other jurisdiction of                   (I.R.S Employer
     incorporation or organization)                 Identification Number)


     1100 West Artesia Boulevard
         Compton, California                               90220
(Address of principal executive offices)                 (Zip code)



                                 (310) 884-9000
              (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 _____.

     At August 28, 1996, there were 1,513,938 shares of Common Stock
outstanding.  As of such date, all of the outstanding shares of Common Stock
were held by Food 4 Less Holdings, Inc., and there was no public market for the
Common Stock.

<PAGE>   2
                             RALPHS GROCERY COMPANY
                                        
                                     INDEX

<TABLE>
<CAPTION>
                                                                                                           Page
                                                                                                           ----
<S>              <C>                                                                                        <C>
PART I.          FINANCIAL INFORMATION

Item 1           Financial Statements

                 Consolidated balance sheets as of
                     January 28, 1996 and July 14, 1996   . . . . . . . . . . . . . . . . .                  2

                 Consolidated statements of operations for the 12 weeks ended
                     July 16, 1995 and July 14, 1996  . . . . . . . . . . . . . . . . . . .                  4

                 Consolidated statements of operations for the 24 weeks ended
                     July 16, 1995 and July 14, 1996  . . . . . . . . . . . . . . . . . . .                  5

                 Consolidated statements of cash flows for the 24 weeks ended
                     July 16, 1995 and July 14, 1996  . . . . . . . . . . . . . . . . . . .                  6

                 Consolidated statements of stockholder's equity as of
                     January 28, 1996 and July 14, 1996   . . . . . . . . . . . . . . . . .                  8

                 Notes to consolidated financial statements . . . . . . . . . . . . . . . .                  9

Item 2.          Management's Discussion and Analysis of Financial Condition
                    and Results of Operations . . . . . . . . . . . . . . . . . . . . . . .                 13


PART II.         OTHER INFORMATION

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

                 Signatures . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                 19
</TABLE>
<PAGE>   3
                         PART I.  FINANCIAL INFORMATION

ITEM 1.          FINANCIAL STATEMENTS





                                       1
<PAGE>   4
                             RALPHS GROCERY COMPANY
                   (FORMERLY FOOD 4 LESS SUPERMARKETS, INC.)
                          CONSOLIDATED BALANCE SHEETS
                             (DOLLARS IN THOUSANDS)


<TABLE>
<CAPTION>
                                                                                January 28,       July 14,
                         ASSETS                                                    1996             1996    
                                                                                -----------     -----------
                                                                                                (unaudited)
<S>                                                                             <C>              <C>
CURRENT ASSETS:
    Cash and cash equivalents                                                   $   67,983       $   61,517
    Trade receivables, net                                                          60,948           62,831
    Notes and other receivables                                                      6,452            5,128
    Inventories                                                                    502,669          466,172
    Patronage receivables from suppliers                                             4,557            2,588
    Prepaid expenses and other                                                      34,855           21,200
                                                                                ----------       ----------
        Total current assets                                                       677,464          619,436

INVESTMENTS IN AND NOTES RECEIVABLE FROM
   SUPPLIER COOPERATIVES:
    Associated Wholesale Grocers                                                     7,288            7,020
    Certified Grocers of California  and others                                      4,926            4,926

PROPERTY AND EQUIPMENT:
    Land                                                                           183,125          171,542
    Buildings                                                                      196,551          176,455
    Leasehold improvements                                                         251,856          201,877
    Fixtures and equipment                                                         441,760          387,615
    Construction in progress                                                        61,296           47,096
    Leased property under capital leases                                           189,061          202,738
    Leasehold interests                                                            114,475          110,661
                                                                                ----------       ----------
                                                                                 1,438,124        1,297,984
    Less:  Accumulated depreciation and amortization                               226,451          241,280
                                                                                ----------       ----------

        Net property and equipment                                               1,211,673        1,056,704

OTHER ASSETS:
    Deferred financing costs, less accumulated amortization
        of $6,964 and $12,032 at  January 28, 1996 and
        July 14, 1996,  respectively                                                94,100           95,021
    Goodwill, less accumulated amortization of $60,407
        and $76,592 at January 28, 1996 and
        July 14, 1996, respectively                                              1,173,445        1,333,421
    Other, net                                                                      19,233           24,558
                                                                                ----------       ----------

                                                                                $3,188,129       $3,141,086
                                                                                ==========       ==========
</TABLE>





   The accompanying notes are an integral part of these consolidated balance
                                    sheets.





                                       2
<PAGE>   5
                             RALPHS GROCERY COMPANY
                   (FORMERLY FOOD 4 LESS SUPERMARKETS, INC.)
                          CONSOLIDATED BALANCE SHEETS
                  (DOLLARS IN THOUSANDS, EXCEPT SHARE AMOUNTS)


<TABLE>
<CAPTION>
                                                                                January 28,       July 14,
                 LIABILITIES AND STOCKHOLDER'S EQUITY                              1996             1996     
                                                                                -----------      -----------
                                                                                                 (unaudited)
<S>                                                                             <C>              <C>
CURRENT LIABILITIES:
    Accounts payable                                                            $  385,500       $  335,766
    Accrued payroll and related liabilities                                         94,011          106,240
    Accrued interest                                                                23,870           24,204
    Other accrued liabilities                                                      276,162          264,333
    Income taxes payable                                                               596            1,050
    Current portion of self-insurance liabilities                                   21,785           50,000
    Current portion of senior debt                                                  31,735           15,468
    Current portion of obligations under capital leases                             22,261           26,097
                                                                                ----------       ----------
         Total current liabilities                                                 855,920          823,158

SENIOR DEBT, net of current portion                                              1,226,302        1,232,703

OBLIGATIONS UNDER CAPITAL LEASES                                                   130,784          135,105

SENIOR SUBORDINATED DEBT                                                           671,222          671,222

DEFERRED INCOME TAXES                                                               17,988           17,988

SELF-INSURANCE LIABILITIES                                                         127,200          103,412

LEASE VALUATION RESERVE                                                             25,182           23,368

OTHER NON-CURRENT LIABILITIES                                                       74,412          128,522

COMMITMENTS AND CONTINGENCIES                                                           --               --

STOCKHOLDER'S EQUITY:
    Common stock, $.01 par value, 5,000,000 shares
         authorized; 1,513,938 shares issued                                            15               15
    Additional capital                                                             466,783          466,783
    Notes receivable from stockholders of parent                                      (602)            (593)
    Retained deficit                                                              (407,077)        (460,597)
                                                                                ----------       ---------- 

    Total stockholder's equity                                                      59,119            5,608
                                                                                ----------       ----------

                                                                                $3,188,129       $3,141,086
                                                                                ==========       ==========
</TABLE>





   The accompanying notes are an integral part of these consolidated balance
                                    sheets.





                                       3
<PAGE>   6
                             RALPHS GROCERY COMPANY
                   (FORMERLY FOOD 4 LESS SUPERMARKETS, INC.)
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                  (DOLLARS IN THOUSANDS, EXCEPT SHARE AMOUNTS)
                                  (UNAUDITED)


<TABLE>
<CAPTION>
                                                                                  12 Weeks        12 Weeks
                                                                                    Ended          Ended
                                                                                  July 16,        July 14,
                                                                                    1995            1996     
                                                                                 ----------      ----------
<S>                                                                               <C>            <C>
SALES                                                                             $ 857,344      $1,243,768

COST OF SALES                                                                       695,727         981,521
                                                                                  ---------      ----------

GROSS PROFIT                                                                        161,617         262,247

SELLING, GENERAL, ADMINISTRATIVE AND OTHER, NET                                     163,654         218,876

AMORTIZATION OF GOODWILL                                                              4,683          8,983

RESTRUCTURING CHARGE                                                                 63,587              --
                                                                                  ---------      ----------

OPERATING INCOME (LOSS)                                                             (70,307)         34,388
                                                                                  ---------      ----------

INTEREST EXPENSE:
    Interest expense, excluding amortization
         of deferred financing costs                                                 30,446          54,076
    Amortization of deferred financing costs                                          1,600           1,732
                                                                                  ---------      ----------
                                                                                     32,046          55,808

LOSS (GAIN) ON DISPOSAL OF ASSETS                                                       (19)            119
                                                                                  ---------      ----------

LOSS BEFORE EXTRAORDINARY CHARGE
   AND PROVISION FOR INCOME TAXES                                                  (102,334)        (21,539)

PROVISION FOR INCOME TAXES                                                              200              --
                                                                                  ---------      ----------

LOSS BEFORE EXTRAORDINARY CHARGE                                                   (102,534)        (21,539)

EXTRAORDINARY CHARGE                                                                 23,128              --
                                                                                  ---------      ----------

NET LOSS                                                                          $(125,662)     $  (21,539)
                                                                                  =========      ========== 

PREFERRED STOCK ACCRETION                                                             1,584               -
                                                                                  ---------      ----------

LOSS APPLICABLE TO COMMON SHARES                                                  $(127,246)     $  (21,539)
                                                                                  =========      ========== 

LOSS PER COMMON SHARE:
    Loss before extraordinary charges                                             $  (68.96)     $   (14.23)
    Extraordinary charges                                                            (15.32)             --
                                                                                  ---------      ----------
    Net loss                                                                      $  (84.28)     $   (14.23)
                                                                                  =========      ========== 

        Average Number of Common Shares Outstanding                               1,509,821       1,513,938
                                                                                  =========       =========
</TABLE>



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





                                       4
<PAGE>   7
                             RALPHS GROCERY COMPANY
                   (FORMERLY FOOD 4 LESS SUPERMARKETS, INC.)
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                  (DOLLARS IN THOUSANDS, EXCEPT SHARE AMOUNTS)
                                  (UNAUDITED)


<TABLE>
<CAPTION>
                                                                                  24 Weeks        24 Weeks
                                                                                    Ended          Ended
                                                                                  July 16,        July 14,
                                                                                    1995            1996     
                                                                                 ----------      ----------
<S>                                                                              <C>             <C>
SALES                                                                            $1,480,942      $2,474,576

COST OF SALES                                                                     1,212,157       1,963,692
                                                                                 ----------      ----------

GROSS PROFIT                                                                        268,785         510,884

SELLING, GENERAL, ADMINISTRATIVE AND OTHER, NET                                     255,006         436,211

AMORTIZATION OF GOODWILL                                                              6,512          16,185

RESTRUCTURING CHARGE                                                                 63,587              --
                                                                                 ----------      ----------

OPERATING INCOME (LOSS)                                                             (56,320)         58,488
                                                                                 ----------      ----------

INTEREST EXPENSE:
    Interest expense, excluding amortization
         of deferred financing costs                                                 45,968         106,824
    Amortization of deferred financing costs                                          2,994           5,068
                                                                                 ----------      ----------
                                                                                     48,962         111,892

LOSS (GAIN) ON DISPOSAL OF ASSETS                                                      (436)            116
                                                                                 ----------      ----------

LOSS BEFORE EXTRAORDINARY CHARGE
   AND PROVISION FOR INCOME TAXES                                                  (104,846)        (53,520)

PROVISION FOR INCOME TAXES                                                              500              --
                                                                                 ----------      ----------

LOSS BEFORE EXTRAORDINARY CHARGE                                                   (105,346)        (53,520)

EXTRAORDINARY CHARGE                                                                 23,128              --
                                                                                 ----------      ----------

NET LOSS                                                                         $ (128,474)     $  (53,520)
                                                                                 ==========      ========== 

PREFERRED STOCK ACCRETION                                                             3,960               -
                                                                                 ----------      ----------

LOSS APPLICABLE TO COMMON SHARES                                                 $ (132,434)     $  (53,520)
                                                                                 ==========      ========== 

LOSS PER COMMON SHARE:
    Loss before extraordinary charges                                            $   (72.46)     $   (35.35)
    Extraordinary charges                                                            (15.33)             --
                                                                                 ----------      ----------
    Net loss                                                                     $   (87.79)     $   (35.35)
                                                                                 ==========      ========== 

    Average Number of Common Shares Outstanding                                   1,508,554       1,513,938
                                                                                  =========       =========
</TABLE>



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





                                       5
<PAGE>   8
                             RALPHS GROCERY COMPANY
                   (FORMERLY FOOD 4 LESS SUPERMARKETS, INC.)
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (DOLLARS IN THOUSANDS)
                                  (UNAUDITED)


<TABLE>
<CAPTION>
                                                                                24 Weeks         24 Weeks
                                                                                 Ended            Ended
                                                                                July 16,         July 14,
                                                                                  1995             1996     
                                                                               -----------      -----------
<S>                                                                            <C>              <C>
CASH PROVIDED (USED) BY OPERATING ACTIVITIES:
    Cash received from customers                                               $ 1,480,754      $ 2,474,576
    Cash paid to suppliers and employees                                        (1,459,333)      (2,298,404)
    Interest paid                                                                  (39,054)        (106,490)
    Income taxes refunded (paid)                                                       100               --
    Interest received                                                                  228            1,031
    Other, net                                                                         (46)            (116)
                                                                               -----------      ----------- 

NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES                                  (17,351)          70,597

CASH USED BY INVESTING ACTIVITIES:
    Proceeds from sale of property and equipment                                     5,471           20,537
    Payment for purchase of property and equipment                                 (30,427)         (55,840)
    Payment of acquisition costs, net of cash acquired                            (340,620)         (10,172)
    Other, net                                                                        (639)          (3,191)
                                                                               -----------      ----------- 

NET CASH USED BY INVESTING ACTIVITIES                                             (366,215)         (48,666)

CASH PROVIDED (USED) BY FINANCING ACTIVITIES:
    Proceeds from the issuance of long-term debt                                   963,084           94,625
    Payments of long-term debt                                                    (552,296)         (56,791)
    Payments of capital lease obligation                                            (3,294)         (12,551)
    Net increase (decrease)  in revolving loan                                       2,700          (47,700)
    Capital contribution from parent                                                12,108               --
    Dividends                                                                       (6,944)              --
    Deferred financing costs and other, net                                             27           (5,980)
                                                                               -----------      ----------- 

NET CASH PROVIDED (USED) BY FINANCING ACTIVITIES                                   415,385          (28,397)
                                                                               -----------      ----------- 

NET INCREASE (DECREASE)  IN CASH AND CASH EQUIVALENTS                               31,819           (6,466)

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                    19,560           67,983
                                                                               -----------      -----------

CASH AND CASH EQUIVALENTS AT END OF PERIOD                                     $    51,379      $    61,517
                                                                               ===========      ===========
</TABLE>





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





                                       6
<PAGE>   9
                             RALPHS GROCERY COMPANY
                   (FORMERLY FOOD 4 LESS SUPERMARKETS, INC.)
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (DOLLARS IN THOUSANDS)
                                  (UNAUDITED)


<TABLE>
<CAPTION>
                                                                                 24 Weeks         24 Weeks
                                                                                  Ended            Ended
                                                                                 July 16,         July 14,
                                                                                   1995             1996     
                                                                                ----------        ---------
<S>                                                                             <C>               <C>
RECONCILIATION OF NET LOSS TO NET CASH
    PROVIDED (USED) BY OPERATING ACTIVITIES:
         Net loss                                                               $ (128,474)       $ (53,520)
         Adjustments to reconcile net loss to net cash
            provided (used) by operating activities:
            Restructuring charge                                                    63,587               --
            Extraordinary charge                                                    23,128               --
            Depreciation and amortization                                           42,233           79,926
            Loss (gain) on sale of assets                                             (436)             116
            Change in assets and liabilities, net of effects
             from acquisition of business:
             Accounts and notes receivable                                           4,765            1,410
             Inventories                                                            23,590           36,497
             Prepaid expenses and other                                              5,520            8,731
             Accounts payable and accrued liabilities                              (51,036)          (6,990)
             Self-insurance liabilities                                               (828)           4,427
             Income taxes payable                                                      600               --
                                                                                ----------        ---------
             Total adjustments                                                     111,123          124,117
                                                                                ----------        ---------

NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES                                $  (17,351)       $  70,597
                                                                                ==========        =========

SUPPLEMENTAL SCHEDULE OF NON-CASH
   FINANCING ACTIVITIES:
    Acquisition of stores:
       Fair value of assets acquired, less cash acquired
         of $34,380  in 1995                                                    $2,053,528        $      --
       Net cash paid in acquisition                                               (340,620)              --
       Capital contribution from parent                                           (280,000)              --
                                                                                ----------        ---------
       Liabilities assumed                                                      $1,432,908        $      --
                                                                                ==========        =========

    Accretion of preferred stock                                                $    3,960        $      --
                                                                                ==========        =========
</TABLE>





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





                                       7
<PAGE>   10
                             RALPHS GROCERY COMPANY
                   (FORMERLY FOOD 4 LESS SUPERMARKETS, INC.)
                CONSOLIDATED STATEMENTS OF STOCKHOLDER'S EQUITY
                  (DOLLARS IN THOUSANDS, EXCEPT SHARE AMOUNTS)


<TABLE>
<CAPTION>
                                       Preferred Stock    Common Stock    Treasury Stock
                                       ---------------    ------------    --------------                                  Total
                                       Number           Number            Number           Stock-                         Stock-
                                         of               of                of            holders'   Add'l    Retained   holder's
                                       Shares   Amount  Shares    Amount  Shares  Amount    Notes   Capital    Deficit    Equity  
                                       -------  ------  ------    ------  ------  ------  --------  -------   ---------  --------
<S>                                     <C>      <C>   <C>         <C>     <C>     <C>     <C>      <C>       <C>        <C>
BALANCES AT JANUARY 28, 1996              --     $ --  1,513,938   $15       --    $ --    $(602)   $466,783  $(407,077  $ 59,119

   Payments on Stockholder's Notes        --       --         --    --       --      --        9          --         --         9

   Net loss (unaudited)                   --       --         --    --       --      --       --          --    (53,520   (53,520)
                                        ----     ----  --------    ---     ----    ----    -----    --------  ---------  -------- 

BALANCES AT JULY 14, 1996 (unaudited)     --     $ --  1,513,938   $15       --    $ --    $(593)   $466,783  $(460,597  $  5,608
                                        ====     ====  =========   ===     ====    ====    =====    ========  =========  ========
</TABLE>





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





                                       8
<PAGE>   11
                             RALPHS GROCERY COMPANY
                   (FORMERLY FOOD 4 LESS SUPERMARKETS, INC.)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (UNAUDITED)

1.       BASIS OF PRESENTATION

                 The consolidated balance sheet and statement of stockholder's
         equity of Ralphs Grocery Company  (the "Company"), formerly known as
         Food 4 Less Supermarkets, Inc. ("F4L Supermarkets") as of July 14,
         1996 and the consolidated statements of operations and cash flows for
         the interim periods ended July 16, 1995 and July 14, 1996 are
         unaudited, but include all adjustments (consisting of only normal
         recurring accruals) which the Company considers necessary for a fair
         presentation of its consolidated financial position, results of
         operations and cash flows for these periods.  These interim financial
         statements do not include all disclosures required by generally
         accepted accounting principles, and, therefore, should be read in
         conjunction with the Company's financial statements and notes thereto
         included in the Company's latest annual report filed on Form 10-K for
         the fiscal year ended January 28, 1996.  Results of operations for
         interim periods are not necessarily indicative of the results for a
         full fiscal year.

2.       ORGANIZATION AND ACQUISITION

                 The Company, a wholly-owned subsidiary of Food 4 Less
         Holdings, Inc. ("Holdings"), is a retail supermarket company with a
         total of 402 stores which are located in Southern California (340),
         Northern California (26) and certain areas of the Midwest (36).  The
         Company is the second  largest conventional supermarket chain in
         Southern California, operating 264 stores under the "Ralphs" name, and
         the largest warehouse supermarket chain in Southern California,
         operating 76  warehouse stores under the "Food 4 Less" name.  The
         Company has achieved strong competitive positions in each of its
         marketing areas by successfully tailoring its merchandising strategy
         to the particular needs of the individual communities it serves.  In
         addition, the Company is a vertically integrated supermarket company
         with major manufacturing facilities, including bakery and creamery
         operations, and full-line warehouse and distribution facilities
         servicing its Southern California operations.  The Company has four
         first-tier subsidiaries: Cala Co. ("Cala"), Falley's, Inc.
         ("Falley's"), Food 4 Less of Southern California, Inc. ("F4L-SoCal"),
         formerly known as Breco Holding Company, Inc. ("BHC") and Crawford
         Stores, Inc.  Cala Foods, Inc. ("Cala Foods") and Bell Markets, Inc.
         ("Bell") are subsidiaries of Cala, and Alpha Beta Company ("Alpha
         Beta") is a subsidiary of F4L-SoCal.

         Ralphs Merger

                 On June 14, 1995, F4L Supermarkets acquired all of the common
         stock of Ralphs Supermarkets, Inc. ("RSI") in a transaction accounted
         for as a purchase by F4L Supermarkets.  The consideration for the
         acquisition consisted of $388.1 million in cash, $131.5 million
         principal amount of 13-5/8% Senior Subordinated Pay-In-Kind Debentures
         due 2007 of Holdings (the "Seller Debentures") and $18.5 million
         initial accreted value of 13-5/8% Senior Discount Debentures due 2005
         of Holdings (the "New Discount Debentures").  F4L Supermarkets, RSI
         and RSI's wholly owned subsidiary Ralphs Grocery Company ("RGC")
         combined through mergers (the "Merger") in which RSI remained as the
         surviving entity and  changed its name to Ralphs Grocery Company
         (referred to as the "Company" herein).

                 The Company finalized the allocation of the RSI purchase price
         in the second quarter of 1996.  The change in the allocation of the
         purchase price is primarily attributable to an adjustment in the
         valuation of fixed assets.





                                       9
<PAGE>   12
                 The following unaudited pro forma information presents the
         results of the Company's operations, adjusted to reflect interest
         expense and depreciation and amortization, as though the Merger had
         been consummated at the beginning of fiscal 1995.

<TABLE>
<CAPTION>
                                                                      24 Weeks Ended
                                                                      July 16, 1995     
                                                                 -----------------------
                                                                 (dollars in thousands,
                                                                  except share amounts)
                 <S>                                                    <C>
                 Sales                                                  $2,506,633
                 Restructuring charge                                      (75,187)
                 Loss before extraordinary charge                         (191,344)
                 Net loss                                                 (214,472)
                 Loss per share:
                    Loss before extraordinary charge                       (126.39)
                    Net loss                                               (141.67)
</TABLE>

                 The unaudited pro forma results of operations are not
         necessarily indicative of the actual results of operations that would
         have occurred had the purchase actually been made at the beginning of
         fiscal 1995, or of the results which may occur in the future.

3.       SIGNIFICANT ACCOUNTING POLICIES

         Inventories

                 Inventories, which consist primarily  of grocery products, are
         stated at the lower of cost or market.  Cost has been principally
         determined using the last-in, first-out ("LIFO") method.  If
         inventories had been  valued using the first-in, first-out ("FIFO")
         method, inventories would have been higher by $18.7  million  and
         $21.2 million at  January 28, 1996 and July 14, 1996, respectively,
         and gross profit and operating income would have been greater by $1.0
         million and $2.0 million  for the 12 and 24 weeks ended July 16, 1995,
         respectively, and greater by $1.2 million and $2.5 million for the 12
         and 24 weeks ended July 14, 1996, respectively.

         Reclassifications

                 Certain prior period amounts in the consolidated financial
         statements have been reclassified to conform to the July 14, 1996
         presentation.

         Recent Accounting Pronouncements

                 In the first quarter of fiscal 1996, the Company adopted
         Statement of Financial Accounting Standard No. 121, "Accounting for
         the Impairment of Long-Lived Assets and for Long-Lived Assets to be
         Disposed of" (SFAS 121).  The adoption of SFAS 121 had no impact on
         the Company's financial position or on its results of operations.

4.       RESTRUCTURING CHARGE

                 During fiscal 1995, the Company recorded a $75.2 million
         charge associated with the closure of 58 former F4L Supermarkets
         stores and one former F4L Supermarkets  warehouse facility.  The
         stores were closed to comply with a settlement agreement with the
         State of California  in connection with the Merger or due to
         under-performance.  Three RGC stores were also required to be sold to
         comply with the settlement agreement.   The $75.2 million
         restructuring charge consisted of write-downs of property and
         equipment ($52.2 million) less estimated proceeds ($16.0 million);
         reserve for closed stores and warehouse facility ($16.1 million);
         write-off of the Alpha Beta trademark ($8.3 million); write-off of
         other assets ($8.0 million); lease termination expenses ($4.0
         million); and miscellaneous expenses  ($2.6 million).   During fiscal
         year 1995, the Company utilized $34.7 million of the reserve for





                                       10
<PAGE>   13
         restructuring costs ($50.0 million of costs partially offset by $15.3
         million of proceeds from the divestiture of stores).  During the 24
         weeks ended July 14, 1996, the Company utilized $19.1 million of the
         reserve for restructuring costs.  The charges consisted mainly of
         write-downs of property and equipment ($16.8 million) and expenditures
         associated with the closed stores and the warehouse facility ($3.3
         million) offset by adjustments to proceeds and other assets.

                 On December 29, 1995, the Company consummated an agreement
         with Smith's  Food & Drug Centers, Inc. ("Smith's") to sublease its
         one million square foot distribution center and creamery facility in
         Riverside, California for approximately 23 years, with renewal options
         through 2043, and to acquire certain operating assets and inventory at
         that facility.  In addition,  the Company also acquired nine of
         Smith's Southern California stores which became available when Smith's
         withdrew from the California market.   As a  result of the acquisition
         of the Riverside distribution center and creamery, the Company closed
         its La Habra distribution center in the first quarter of fiscal 1996.
         Also, the Company closed nine of its smaller and less efficient stores
         which were near the stores acquired from Smith's. During the fourth
         quarter of fiscal year 1995, the Company recorded a $47.9 million
         restructuring charge to recognize the cost of closing these
         facilities,  consisting of write-downs of property  and equipment
         ($16.1 million), closure costs  ($2.2 million), and lease termination
         expenses ($29.6 million).  During the 24 weeks ended July 14, 1996,
         the Company utilized $10.2 million of the reserve for restructuring
         costs.  The charges consisted mainly of write-downs of property and
         equipment ($10.7 million) offset by adjustments to closure costs and
         lease termination expenses.

5.       DEBT

                 On June 6, 1996, the Company issued $100.0 million aggregate
         principal amount of 10.45% Senior Notes due 2004 (the "Private Notes")
         in a private placement effected pursuant to Rule 144A under the
         Securities Act of 1933, as amended.  The terms of the Private Notes
         are substantially identical to those of the Company's 10.45% Senior
         Notes due 2004 (the "1995 Senior Notes"), which were issued in a
         registered offering on June 14, 1995 and of which $520.3 million
         aggregate principal amount is outstanding.  The Private Notes were
         issued with original issue discount resulting in gross proceeds to the
         Company of $94.6 million.

                 The interest payment dates on the Private Notes are June 15
         and December 15, with a maturity date of June 15, 2004.  The Private
         Notes are redeemable at the option of the Company, in whole or in
         part, at any time on or after June 15, 2000, at the following
         redemption prices if redeemed during the twelve-month period
         commencing on June 15 of the years set forth below:


<TABLE>
<CAPTION>
                                                                     Redemption
                                          Year                          Price      
                             ------------------------------      ------------------
                                <S>                                  <C>
                                2000                                 105.225%
                                2001                                 103.483%
                                2002                                 101.742%
                                2003 and thereafter                  100.000%
</TABLE>

         in each case plus accrued and unpaid interest to the date of
         redemption.

                 In addition, on or prior to June 15, 1998, the Company may, at
         its option, use the net cash proceeds from one or more public equity
         offerings to redeem  up to an aggregate of 35 percent of the principal
         amount of the Private Notes originally issued, at a redemption price
         equal to 108.957% of the principal amount thereof if redeemed





                                       11
<PAGE>   14
         during the twelve months commencing on June 15, 1996 and 107.464% of
         the principal amount thereof if redeemed during the twelve months
         commencing on June 15, 1997, in each case plus accrued and unpaid
         interest to the redemption date.

                 The Private Notes are senior unsecured obligations of the
         Company and rank "pari passu" in right of payment with other senior
         unsecured indebtedness of the Company.  However, the Private Notes are
         effectively subordinated to all secured indebtedness of the Company
         and its subsidiaries, including indebtedness under the New Credit
         Facility.

                 The $94.6 million of gross proceeds from the Private Notes was
         used to (i) repay $22.7 million of New Term Loans principal, which was
         due within the following  twelve months, (ii) repay $21.7 million of
         additional New Term Loans principal, pro rata over the term thereof,
         (iii) repay $47.6 million in borrowings under the New Revolving
         Facility (without any reduction in amounts available for future
         borrowing thereunder) and (iv) pay fees and expenses related to the
         Private Notes of approximately $2.6 million.

                 On July 25, 1996, the Company initiated an offer to exchange
         (the "Exchange Offer")  $1,000 principal amount of its 10.45% Senior
         Notes due 2004 (the "Exchange Notes"), which exchange has been
         registered under the Securities Act of 1933, as amended, for each
         $1,000 principal amount of its Private Notes, of which $100.0 million
         in aggregate principal amount was issued on June 6, 1996.  The
         Exchange Notes will bear interest at the same rate and on the same
         terms as the Private Notes.  The Exchange Offer will expire on August
         30, 1996, unless extended by the Company.





                                       12
<PAGE>   15
ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS

OVERVIEW

         On June 14, 1995, Food 4 Less Supermarkets, Inc. ("F4L Supermarkets")
completed its acquisition of Ralphs Supermarkets, Inc.  ("RSI") and its wholly
owned subsidiary, Ralphs Grocery Company ("RGC").  The acquisition was effected
through the merger of F4L Supermarkets with and into RSI (the "RSI Merger"),
followed by the merger of RGC with and into RSI (the "RGC Merger" and, together
with the RSI Merger, the "Merger").  The surviving corporation in the Merger
was renamed Ralphs Grocery Company (the "Company").  Concurrently with the
consummation of the Merger, the Company received a significant equity
investment from its parent, Food 4 Less Holdings, Inc. ("Holdings") and
refinanced a substantial portion of the existing indebtedness of F4L
Supermarkets and RGC.

         The Company's results of operations for the 24 weeks ended July 14,
1996 reflect operations for the combined Company, while the results of
operations for the 24 weeks ended July 16, 1995 reflect nineteen weeks of
operations of F4L Supermarkets prior to the Merger and five weeks of operations
of the combined Company.  Management believes that the Company's results of
operations for periods ending after the consummation of the Merger are not
directly comparable to its results of operations for periods ending prior to
such date.  This lack of comparability as a result of the Merger  is
attributable to several factors, including the size of the combined Company
(the Merger approximately doubled F4L Supermarkets' annual sales), the addition
of 174 conventional stores to the Company's overall store mix and the material
changes in the Company's capital structure.

         The Merger is being accounted for as a purchase of RGC by F4L
Supermarkets.  As a result, all financial statements for periods subsequent to
June 14, 1995, the date the Merger was consummated,  reflect RGC's net assets
at their estimated fair market values as of June 14, 1995.  The purchase price
in excess of the fair market value of RGC's net assets was  recorded as
goodwill and is being amortized over a 40-year period.

         At July 14, 1996, the Company operated 264 conventional supermarkets
and 76 Food 4 Less warehouse stores in Southern California.  It also operated
62 additional stores in Northern California and certain areas of the Midwest.
Following the Merger, the Company converted F4L Supermarkets' Alpha Beta, Boys
and Viva stores to the Ralphs format and converted selected Ralphs stores to
the Food 4 Less warehouse format.

         As of July 14, 1996,  the Company's bakery, creamery and deli
manufacturing operations and the management of major corporate departments had
been consolidated and the integration of the Company's administrative
departments was substantially completed.  The previously planned integration
and consolidation of the Company's warehousing and distribution facilities into
three primary facilities has been modified and will now be completed by the end
of the fiscal year.  This delay was a result of the acquisition of the Smith's
Riverside, California distribution and creamery facility (the "Smith's
distribution center").  The consolidation of warehousing and distribution
facilities is being accomplished by the closing of the Company's La Habra
warehouse, Carson warehouse, Long Beach Avenue warehouse and the Slauson frozen
food warehouse, as well as several other outside frozen food, deli and general
merchandise facilities.





                                       13
<PAGE>   16
RESULTS OF OPERATIONS (UNAUDITED)

         The following table sets forth the selected unaudited operating
results of the Company for the 12 and  24 weeks ended July 16, 1995 and July
14, 1996, respectively:

<TABLE>
<CAPTION>
                                                12 Weeks Ended                       24 Weeks Ended           
                                       --------------------------------     ---------------------------------
                                       July 16, 1995      July 14, 1996     July 16, 1995       July 14, 1996
                                       -------------      -------------     -------------       -------------
                                                                (dollars in millions)
                                                                     (unaudited)
<S>                                   <C>                <C>               <C>                <C>
Sales                                  $857.3  100.0 %   $1,243.8 100.0%   $1,480.9 100.0 %   $2,474.6 100.0%
Gross profit                            161.6   18.8        262.2  21.1       268.8  18.2        510.9  20.6
Selling, general, administrative
   and other, net                       163.7   19.1        218.8  17.6       255.0  17.2        436.2  17.6
Amortization of goodwill                  4.7    0.5          9.0   0.7         6.5   0.4         16.2   0.7
Restructuring charge                     63.6    7.4         --    --          63.6   4.3         --    --
Operating income (loss)                 (70.3)  (8.2)        34.4   2.8       (56.3) (3.8)        58.5   2.4
Interest expense                         32.0    3.7         55.8   4.5        49.0   3.3        111.9   4.5
Loss (gain) on disposal of assets        --     --            0.1  --          (0.4) --            0.1  --
Provision for income taxes                0.2   --           --    --           0.5  --           --    --
Loss before  extraordinary charge      (102.5) (12.0)       (21.5) (1.7)     (105.3) (7.1)       (53.5) (2.2)
Extraordinary charge                     23.1    2.7         --    --          23.1   1.6         --    --
Net loss                              $(125.7) (14.7)%     $(21.5) (1.7)%   $(128.5) (8.7)%     $(53.5) (2.2)%
</TABLE>


         Sales.  Sales per week increased $32.3 million, or 45.2 percent, from
$71.4 million in the 12 weeks ended July 16, 1995 to $103.7 million in the 12
weeks ended July 14, 1996 and increased $41.4 million, or 67.1 percent, from
$61.7 million in the 24 weeks ended July 16, 1995  to $103.1  million in the 24
weeks ended July 14, 1996.  The increase in sales for the 12 and 24 weeks ended
July 14, 1996 was primarily attributable to the addition of 174 conventional
supermarkets acquired through the Merger.   Excluding stores being divested or
closed in connection with the Merger,  comparable store sales increased 2.4
percent for the 12  weeks ended July 14, 1996.   Comparable store sales have
been improving each quarter since the Merger and this quarter  represents  the
first quarter the Company has achieved positive comparable store sales.  In
addition, excluding stores being divested or closed in connection with the
Merger, and excluding the impact from last year's Northern California labor
dispute, comparable store sales increased 1.0 percent for the 24 weeks ended
July 14, 1996.  During the 24 weeks ended July 14, 1996, the Company opened 12
stores (4 Ralphs conventional supermarkets and 8 Food 4 Less price impact
warehouse stores), divested or closed 18 smaller, less efficient stores and
completed one remodel.

         Gross Profit.  Gross profit increased as a percentage of sales from
18.8 percent in the 12 weeks ended July 16, 1995 to 21.1 percent in the 12
weeks ended July 14, 1996 and increased from 18.2 percent in the 24 weeks ended
July 16, 1995  to 20.6 percent  in the 24 weeks ended July 14, 1996.  The
increase in gross profit margin was primarily attributable to the addition of
174 conventional supermarkets which offset the effect of the Company's
warehouse stores (which have lower gross margins than the Company's
conventional supermarkets) on its overall gross margin for the period.  This
increase also reflects a reduction in the cost of goods sold as the benefits of
inventory managment programs instituted by the Company are realized.  Gross
profit during the 12 and 24  weeks ended July 14, 1996  was also impacted by
certain one-time costs associated with the integration of the Company's
operations. See "Operating Income (Loss)."

         Selling, General, Administrative and Other, Net. Selling, general,
administrative and other expenses ("SG&A") were $163.7 million and $218.8
million for the 12 weeks and $255.0 million and $436.2 million for the  24
weeks ended July 16, 1995 and July 14, 1996, respectively.  SG&A decreased as a
percentage of sales from 19.1 percent  to 17.6 percent for  the 12 weeks ended
July 16, 1995 and the 12 weeks ended July 14, 1996, respectively,  and
increased as a percentage of sales  from 17.2 percent to 17.6 percent for the
24 weeks ended July 16, 1995 and the 24 weeks ended July 14, 1996,
respectively.  The increase in SG&A as a percentage of sales for the 24-week
period was due primarily to the addition of 174 conventional supermarkets
acquired through the





                                       14
<PAGE>   17
Merger.  The additional conventional supermarkets offset the effect of the
Company's warehouse stores (which have lower SG&A than the Company's
conventional supermarkets) on its SG&A margin for the period.  SG&A during the
12 and  24  weeks ended July 14, 1996 was also impacted by certain one-time
costs associated with the integration of the Company's operations.  The
reduction in SG&A as a percentage of sales in the second quarter of 1996 also
reflects the results of an enhancement of expense and labor controls at the
store level.  See "Operating Income (Loss)."

         Operating Income.  In addition to the factors discussed above,
operating income for the 12 and 24 weeks ended July 14, 1996 was impacted by
approximately $5.9 million and  $13.5 million, respectively, of costs
associated with the integration of the Smith's distribution center and the
continuing integration of the stores acquired from Smith's.

         Interest Expense.  Interest expense (including amortization of
deferred financing costs) was $32.0 million and $55.8 million for the 12 weeks
and $49.0 million and $111.9 million for the 24 weeks  ended July 16, 1995 and
July 14, 1996, respectively.  The increase in interest expense was primarily
due to the increased indebtedness incurred in conjunction with the Merger.  See
"Liquidity and Capital Resources."

         Net Loss.  Primarily as a result of the factors discussed above, the
Company's net loss decreased from $125.7 million in the 12 weeks ended July 16,
1995 to $21.5 million in the 12 weeks ended July 14, 1996, and the Company's
net loss decreased from $128.5 million in the  24 weeks ended July 16, 1995  to
$53.5 million in the 24 weeks ended July 14, 1996.


LIQUIDITY AND CAPITAL RESOURCES

         Cash flow from operations, amounts available under the $325.0 million
revolving credit facility (the "Revolving Facility") and lease financing are
the Company's principal sources of liquidity.  The Company believes that these
sources will be adequate to meet its anticipated capital expenditure, working
capital and debt service requirements for the following twelve months.
However, there can be no assurance that the Company will continue to generate
cash flow from operations at historical levels or that it will be able to make
future borrowings under the Revolving Facility.

         During the 24 week period ending July 14, 1996, cash  provided by
operating activities was approximately $70.6 million compared to cash used by
operating activities of approximately  $17.4 million for the 24 weeks ending
July 16, 1995.  The increase in cash from operating activities is due primarily
to a significant improvement in operating income for the 24 weeks ending July
14,1996, partially offset by the impact of certain costs associated with the
integration of the Company's operations subsequent to the Merger.  The
Company's principal use of cash in its operating activities is inventory
purchases.  The Company's high inventory turnover rate allows it to finance a
substantial portion of its inventory through trade payables, thereby reducing
its short-term borrowing needs.  At July 14, 1996, this resulted in a working
capital deficit of $203.7 million.

         Cash used for investing activities was $48.7 million for the 24 weeks
ended July 14, 1996.  Investing activities consisted primarily of capital
expenditures of $55.8 million, partially offset by $20.5 million of
sale/leaseback transactions.  The capital expenditures, net of the proceeds
from sale/leaseback transactions, were financed primarily from cash provided by
operating and  financing activities.

         The capital expenditures discussed above relate to 31 new stores (17
of which had been completed at July 14, 1996) and the remodeling of 7 stores
(all of which had been completed at July 14, 1996).  The Company currently
anticipates that its aggregate capital expenditures for fiscal





                                       15
<PAGE>   18
1996 will be approximately $120.0 million ($95.0 million, net of expected
capital leases), of which approximately $111.0 million relate to ongoing
expenditures for new stores, equipment and maintenance and approximately $9.0
million relate to Merger-related and other non-recurring items.  Consistent
with past practices, the Company intends to finance these capital expenditures
primarily with cash provided by operations and through leasing transactions.
At August 27, 1996, the Company had approximately $2.8 million of unused
equipment leasing facilities.  No assurance can be given that sources of
financing for capital expenditures will be available or sufficient to finance
its anticipated capital expenditure requirements; however, management believes
the capital expenditure program has substantial flexibility and is subject to
revision based on various factors, including changes in business conditions and
cash flow requirements.  Management believes that if the Company were to
substantially reduce or postpone these programs, there would be no substantial
impact on short-term operating profitability.  However, management also
believes that the construction of new stores is an important component of its
operating strategy.  Consequently, management believes that if these programs
were substantially reduced, future operating results, and ultimately its cash
flow, would be adversely affected.

         The capital expenditures discussed above do not include potential
acquisitions which the Company could make to expand within its existing markets
or to enter other markets.  The Company has grown through acquisitions in the
past and from time to time engages in discussions with potential sellers of
individual stores, groups of stores or other retail supermarket chains.

         The Company continues to monitor and evaluate the performance of
individual stores as well as operating markets in relation to its overall
business objectives.  As a result of this evaluation, alternative strategies
may be considered by the Company which could result in the disposition of
certain assets.

         Cash used by financing activities was $28.4 million for the 24 weeks
ended July 14, 1996.  Financing activities consisted primarily of a $47.7
million reduction of the amount outstanding under the Revolving Facility,
principal payments on long-term debt and payments on capital leases of $69.3
million, offset by proceeds from issuance of the Private Notes of $94.6
million.   At July 14, 1996, there was $79.7 million of borrowings under the
Revolving Facility and $86.5 million of standby letters of credit had been
issued.  At August 27, 1996, the Company had $165.3 million available for
borrowing under the Revolving Facility.

         The Company is a wholly-owned subsidiary of Holdings.  Holdings has
outstanding $115.3 million accreted value of the New Discount Debentures and
$148.5 million principal amount of  Seller Debentures.   Holdings is a holding
company which has  no assets other than the capital stock of the Company.
Holdings will be required to commence semi-annual cash payments of interest on
the New Discount Debentures and the Seller Debentures commencing December 15,
2000  in the amount of approximately $61 million per annum.  Subject to the
limitations contained in its debt instruments, the Company intends to make
dividend payments to Holdings in amounts which are sufficient to permit
Holdings to service its cash interest requirements.  The Company may make
payments to Holdings in connection with certain employee stock repurchases and
for routine administrative expenses.

         The Company is highly leveraged.  At July 14, 1996, the Company's
total long-term indebtedness (including current maturities) and stockholder's
equity were $2.1 billion and $5.6 million, respectively.  Based upon current
levels of operations and anticipated cost savings and future growth, the
Company believes that its cash flow from operations, together with available
borrowings under the Revolving Facility and its other sources of liquidity
(including lease financing), will be adequate to meet its anticipated
requirements for working capital, capital expenditures, integration costs and
debt service payments.  However, there can be no assurance that the Company's
business will continue to generate cash flow at or above current levels or that
future cost savings and growth can be achieved.





                                       16
<PAGE>   19
CAUTIONARY STATEMENT FOR PURPOSES OF "SAFE HARBOR PROVISIONS" OF THE PRIVATE
SECURITIES LITIGATION REFORM ACT OF 1995

         Except for historical facts, all matters discussed in this report
which are forward looking involve risks and uncertainties.  Potential risks and
uncertainties include, but are not limited to, competitive pressures from other
major supermarket operators, economic conditions in the Company's primary
markets and other uncertainties detailed from time to time in the Company's
Securities and Exchange Commission filings.


EFFECTS OF INFLATION AND COMPETITION

         The Company's primary costs, inventory and labor, are affected by a
number of factors that are beyond its control, including availability and price
of merchandise, the competitive climate and general and regional economic
conditions.  As is typical of the supermarket industry, the Company has
generally been able to maintain margins by adjusting its retail prices, but
competitive conditions may from time to time render it unable to do so while
maintaining its market share.

         The supermarket industry is highly competitive and characterized by
narrow profit margins.  The Company's competitors in each of its operating
divisions include national and regional supermarket chains, independent and
specialty grocers, drug and convenience stores, and the newer "alternative
format" food stores, including warehouse club stores, deep discount drug stores
and "super centers".  Supermarket chains generally compete on the basis of
location, quality of products, service, price, product variety and store
condition.  The Company regularly monitors its competitors' prices and adjusts
its prices and marketing strategy as management deems appropriate.

RECENT ACCOUNTING PRONOUNCEMENTS

         In the first quarter of fiscal 1996, the Company adopted Statement of
Financial Accounting Standard No. 121, "Accounting for the Impairment of
Long-Lived Assets and for Long-Lived Assets to be Disposed of" (SFAS 121).  The
adoption of SFAS 121 had no impact on the Company's financial position or on
its results of operations.





                                       17
<PAGE>   20
                          PART II.  OTHER INFORMATION


ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

         (a)     Exhibits.

                 4.1      Indenture for the 10.45% Senior Notes due 2004, dated
                          as of June 6, 1996, by and among Ralphs Grocery
                          Company, the subsidiary guarantors identified therein
                          and Norwest Bank Minnesota, National Association, as
                          trustee (incorporated herein by reference to Exhibit
                          4.9 of Ralphs Grocery Company's Registration
                          Statement on Form S-4, No. 333-07005, as filed with
                          the Securities and Exchange Commission on June 27,
                          1996).

                 27.      Financial Data Schedule.

         (b)     Reports on Form 8-K

                 None.





                                       18
<PAGE>   21
                                   SIGNATURES


Pursuant to the requirements of the Securities and Exchange Act of 1934, the
Registrant has duly caused this Quarterly Report to be signed on its behalf by
the undersigned, thereunto duly authorized, in the County of Los Angeles, State
of California.



Dated:     August 28, 1996             RALPHS GROCERY COMPANY

                                                 /s/ Greg Mays
                                       -----------------------------------
                                                     Greg Mays
                                              Executive Vice President
                                              Finance & Administration
                                              Chief Financial Officer






                                       19

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM UNAUDITED
CONSOLIDATED BALANCE SHEETS AND UNAUDITED STATEMENTS OF OPERATIONS AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH 24 WEEKS ENDED JULY 14, 1996
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          FEB-02-1997
<PERIOD-START>                             JAN-29-1996
<PERIOD-END>                               JUL-14-1996
<CASH>                                          61,517
<SECURITIES>                                         0
<RECEIVABLES>                                   69,478
<ALLOWANCES>                                   (1,519)
<INVENTORY>                                    466,172
<CURRENT-ASSETS>                               619,436
<PP&E>                                       1,297,984
<DEPRECIATION>                               (241,280)
<TOTAL-ASSETS>                               3,141,086
<CURRENT-LIABILITIES>                          823,158
<BONDS>                                      2,039,030
                                0
                                          0
<COMMON>                                       466,798
<OTHER-SE>                                   (461,190)
<TOTAL-LIABILITY-AND-EQUITY>                 3,141,086
<SALES>                                      2,474,576
<TOTAL-REVENUES>                             2,474,576
<CGS>                                        1,963,692
<TOTAL-COSTS>                                1,963,692
<OTHER-EXPENSES>                               452,512
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             111,892
<INCOME-PRETAX>                               (53,520)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                           (53,520)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                  (53,520)
<EPS-PRIMARY>                                  (35.35)
<EPS-DILUTED>                                        0
        

</TABLE>


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