INNOVO GROUP INC
10-Q, 1996-04-15
MISCELLANEOUS FABRICATED TEXTILE PRODUCTS
Previous: BLISS & LAUGHLIN INDUSTRIES INC /DE, 8-K, 1996-04-15
Next: FRONTEER DIRECTORY COMPANY INC, DEF 14A, 1996-04-15




<PAGE>
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

(Mark One)

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

For the quarterly period ended February 29, 1996.

                                       OR

( )       TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                       SECURITIES AND EXCHANGE ACT OF 1934

For the transition period from..................to...........................

Commission file number 0-18926

                                INNOVO GROUP INC.
             (Exact name of Registrant as specified in its charter)

          Delaware                                              11-2928178
(State or other jurisdiction of                              (I.R.S. Employer
incorporation or organization)                              Identification No.)

         27 North Main Street
         Springfield, Tennessee                                     37172
(Address of principal executive offices)                          (zip code)

Registrant's telephone number, including area code:             (615) 384-0100

             ......................................................

    Indicate  by check mark  whether  the  registrant  (1) has filed all reports
required to be filed by Section 13 or Section 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 the subject to
such filing requirements for the past 90 days.

                                  Yes X          No

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

              Class                    Outstanding as of April 1, 1996
              -----                    -------------------------------
       Common stock, par
     value of $.01 per share                     9,622,480 shares


                                       -1-

<PAGE>
                                INNOVO GROUP INC.
                                      INDEX


<TABLE>
<CAPTION>

PART I.   FINANCIAL INFORMATION                                               PAGE NO.
- -------------------------------                                                -------
<S>      <C>                                                                     <C>

Item 1.  Financial Statements

         Condensed  consolidated  balance  sheets  as  of  February 29, 1996 
         and October 31, 1995...................................................  3

         Condensed consolidated statements of operations for the three months
         ended  February  29, 1996 and January 31, 1995 and for the one month
         ended November 30, 1995................................................  4

         Condensed consolidated statements of cash flows for the three months
         ended  February  29, 1996 and January 31, 1995 and for the one month
         ended November 30, 1995................................................  5

         Notes to condensed consolidated financial statements...................  6

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


PART II.  OTHER INFORMATION

Item 1.  Legal Proceedings...................................................... 14

Item 4.  Submission of Matters to a Vote of Security Holders.................... 14

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


Signature Page.................................................................. 15
</TABLE>


                                       -2-

<PAGE>
PART I.   FINANCIAL INFORMATION
Item 1.  FINANCIAL STATEMENTS

                       INNOVO GROUP INC. AND SUBSIDIARIES

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                          (000's except for share data)
                                   (Unaudited)


<TABLE>
<CAPTION>
                                                                        February 29,                  October 31,
ASSETS                                                                     1996                           1995
- ------                                                                 -------------                  --------
<S>                                                                    <C>                              <C>
CURRENT ASSETS
 Cash and cash equivalents                                             $      38                        $     6
 Accounts receivable                                                       1,354                          1,524
 Inventories                                                               1,242                          1,229
 Prepaid expenses                                                            482                            406
                                                                         -------                         ------
         TOTAL CURRENT ASSETS                                              3,116                          3,165
PROPERTY AND EQUIPMENT, net                                                3,556                          2,126
OTHER ASSETS                                                                 830                            376
                                                                         -------                         ------
                                                                        $  7,502                        $ 5,667
                                                                         =======                         ======

LIABILITIES AND STOCKHOLDERS' EQUITY
- -------------------------------------
CURRENT LIABILITIES
 Notes payable                                                          $  1,410                        $   993
 Subordinated notes payable                                                  185                            235
 Current maturities of long-term debt                                        168                            143
 Accounts payable                                                            853                          1,942
 Accrued expenses                                                          1,258                            735
                                                                         -------                         ------
         TOTAL CURRENT LIABILITIES                                         3,874                          4,048
LONG-TERM DEBT, less current
 maturities                                                                2,154                          1,422
OTHER                                                                          -                            153
                                                                         -------                         ------
         TOTAL LIABILITIES                                                 6,028                          5,623
                                                                         -------                         ------
CLASS 3 TRUST                                                                236                            274
                                                                         -------                         ------
STOCKHOLDERS' EQUITY
 Common stock $.01 par; shares authorized
  30,000,000; issued 8,451,551 shares in
  1996 and 3,050,062 shares in 1995                                           85                             30
 Stock subscription                                                          118                            350
 Additional paid-in capital                                               21,174                         19,137
 Deficit                                                                 (17,713)                       (17,358)
 Treasury stock, 119,691 and 53,072 shares                                (2,426)                        (2,389)
                                                                         -------                         ------
         TOTAL STOCKHOLDERS' EQUITY                                        1,238                           (230)
                                                                         -------                         ------
                                                                        $  7,502                        $ 5,667
                                                                         =======                         ======
</TABLE>
     See accompanying notes to condensed consolidated financial statements.

                                       -3-

<PAGE>
                       INNOVO GROUP INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)
                      (000's except per share information)


<TABLE>
<CAPTION>
                                                                 Three months ended            Transition Period
                                                             February 29,     October 31,       November 1-30,
                                                                1996            1995            1995 (Note 1)
                                                          ---------------  --------------     ---------------
<S>                                                              <C>            <C>               <C>    
NET SALES                                                        $ 1,319         $ 1,115            $   281
COST OF SALES                                                        732             518                166
                                                                  ------          ------             ------
  Gross profit                                                       587             597                115

OPERATING EXPENSES
  Selling, general and administrative                                652             588                233
  Depreciation and amortization                                       90             113                 31
                                                                  ------          ------             ------
  Income (loss) from operations                                     (155)           (104)              (149)

INTEREST EXPENSE                                                    (121)           (104)               (33)

OTHER INCOME (EXPENSE) - Net                                         115            (103)               (12)
                                                                  ------         -------             ------
  Income (loss) before income taxes (benefit)                       (161)           (311)              (194)


INCOME TAXES (BENEFIT):                                                -               -                   -
                                                                 -------         -------             -------
INCOME (LOSS) FROM CONTINUING OPERATIONS                            (161)           (311)              (194)

DISCONTINUED OPERATIONS:
  Results of discontinued NASCO
   Products operations                                                 -            (187)                  -
                                                                 -------         -------             -------

NET INCOME (LOSS)                                                $  (161)        $  (498)           $  (194)
                                                                  ======          ======             ======

EARNINGS (LOSS) PER SHARE:
   Continuing operations                                         $  (.02)        $  (.15)           $  (.05)
   Discontinued operation                                              -            (.08)                 -
                                                                --------          ------           --------
   Net income (loss)                                             $  (.02)        $  (.23)              (.05)
                                                                  ======          ======             ======

WEIGHTED AVERAGE SHARES OUTSTANDING                                6,716           2,134              3,846
                                                                  ======          ======             ======

</TABLE>


     See accompanying notes to condensed consolidated financial statements.

                                       -4-

<PAGE>
                       INNOVO GROUP INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                    (Unaudited)
                                     (000's)


<TABLE>
<CAPTION>
                                                                Three Months Ended           Transition period
                                                             February 29,     January 31,       November 1-30,
                                                                1996             1995           1995 (Note 1)
                                                             -----------      ----------      ---------------

<S>                                                           <C>                <C>              <C>   
CASH PROVIDED BY (USED IN)
 OPERATING ACTIVITIES                                           $   (659)        $   555           $   (314)
                                                                 -------          ------            -------
CASH FLOWS PROVIDED BY
 INVESTING ACTIVITIES:
      Capital expenditures                                           (36)              -                (19)
                                                                  ------          ------             ------
      Net cash provided by (used in)
        investing activities                                         (36)              -                (19)
                                                                  ------          ------             ------

CASH FLOWS FROM FINANCING ACTIVITIES:
      Proceeds from issuance of common stock                         450               -                240
      Repayments of long-term debt                                   (31)             (7)               (12)
      Net borrowings (repayments) on notes payable                   312            (550)               105
                                                                  ------          ------             ------
      Net cash provided by (used in)
          financing activities                                       731            (557)               333
                                                                  ------          ------             ------

NET INCREASE (DECREASE) IN CASH AND
 CASH EQUIVALENTS                                                     36              (2)                 -

CASH AND EQUIVALENTS, (beginning of period)                            2               4                  2
                                                                  ------          ------             ------

CASH AND EQUIVALENTS, (end of period)                            $    38         $     2            $     2
                                                                  ======          ======             ======

</TABLE>
     See accompanying notes to condensed consolidated financial statements.

                                       -5-

<PAGE>
                       INNOVO GROUP INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


NOTE 1: BASIS OF PRESENTATION

               The  condensed  consolidated  financial  statements  include  the
accounts of Innovo Group Inc. ("Innovo Group") and its wholly-owned subsidiaries
(collectively "the Company").  The condensed  consolidated  financial statements
included  herein have been prepared by the Company,  without audit,  pursuant to
the rules and  regulations of the Securities  and Exchange  Commission.  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 such  rules and  regulations,  although  the
Company  believes  that the  disclosures  are  adequate to make the  information
presented not misleading.  These condensed consolidated financial statements and
the notes thereto should be read in conjunction with the consolidated  financial
statements  included in the  Company's  Annual  Report on Form 10-K for the year
ended October 31, 1995.

               In the opinion of the management of the Company, the accompanying
unaudited  condensed  consolidated  financial  statements  contain all necessary
adjustments to present fairly the financial position,  the results of operations
and  cash  flows  for the  periods  reported.  All  adjustments  are of a normal
recurring nature.

               The  results  of  operations   for  the  above  periods  are  not
necessarily indicative of the results to be expected for the full year.

               Effective  November 1, 1995, the Company  changed its fiscal year
to end on November 30. Previously the Company's fiscal year ended on October 31.
The results of operations and cash flows for the  transition  period of November
1, 1995 to November 30, 1995 are separately presented herein.

NOTE 2: DISCONTINUED OPERATIONS

               On July 31, 1995 the Company executed an agreement with Accessory
Network  Group  ("ANG")  under which ANG  succeeded to all of the rights held by
NASCO  Products  to market  and  distribute  in the United  States the  National
Football  League,  NBA, Major League  Baseball and National Hockey League logoed
sports bags, backpacks and equipment bags NASCO Products previously imported and
distributed.   The  products  marketed  and  sold  under  those  license  rights
represented a separate  class of products and  previously  issued 1995 financial
statements  have been  restated to report the results of those  operations  as a
discontinued operation.

               For each license ANG is paying NASCO Products $187,500  ($750,000
in the  aggregate),  of which  $100,000 was paid on July 31, 1995. The remaining
$650,000 is payable,  without interest,  in monthly  installments equal to 5% of
ANG's aggregate sales of the licensed products,  with the final payment due July
31, 1998.  ANG assumed all of NASCO  Products'  obligations  under the licenses,
including  payment of  royalties  and minimum  royalties.  NASCO  Products  also
transferred to ANG its existing inventory of these products,  for which ANG paid
approximately 67% of NASCO Products' cost over a six month period.  The payments
to be received from the sale of the NASCO  Products'  domestic  operations  were
recorded at their present value, discounted 10% per annum.

                                       -6-

<PAGE>
                       INNOVO GROUP INC. AND SUBSIDIARIES
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (continued)
                                   (Unaudited)


NOTE 2: DISCONTINUED OPERATIONS (concluded)

               In  addition,  ANG will make an ongoing  annual  payment to NASCO
Products of 2% of sales under each of the National Football League, Major League
Baseball  and National  Hockey  League  licenses,  and 1% of sales under the NBA
license,  up to  aggregate  sales  of $15  million,  and  1.5%  and .5% of sales
thereafter.  The payments will continue for forty years unless a license expires
or is terminated and is not renewed or reinstated within twelve months.

NOTE 3:  INVENTORIES

                Inventory consisted of the following:

                                             February 29,           October 31,
                                                 1996                   1995
                                                             (000's)

               Finished goods                 $   468                $   601
               Work-in-process                    220                    177
               Raw materials                      588                    469
               Inventory reserve                  (34)                   (18)
                                                ------                 ------
                  Total                       $ 1,242                $ 1,229
                                               ======                 ======

NOTE 4: NOTES PAYABLE AND LONG-TERM DEBT

               (a) Notes Payable

               Notes payable consisted of the following:

                                             February 29,          October 31,
                                                1996                  1995
                                                           (000's)

               Innovo factoring facility    $   410                $   356
               Bank credit facility             205                    202
               Working capital loan             407                    407
               NPI International loan           300                      -
               Other                             88                     28
                                             ------                 ------
                                            $ 1,410                $   993
                                             ======                 ======

               In December, 1995 the Company obtained a $300,000 short term loan
collateralized by the common stock of NPI International. The loan bears interest
at an annual rate of 12% and is due July 31, 1996.

               (b) Long-Term Debt

               In  November,  1995 the Company  acquired a facility  which it is
developing as an indoor retail outlet  featuring  antique and flea market shops.
The $1.5  million  purchase  price was paid by the issuance to the seller of (i)
options to purchase 1 million shares of the Company's common stock,  exercisable
at $.01  per  share  through  March,  1998,  and  (ii) an  $800,000  first  lien
non-recourse  mortgage secured by the property.  The mortgage is payable $25,500
quarterly,  beginning July 1, 1996; all unpaid  principal,  and interest  (which
accrues at the rate of 9.5% per annum) is due  January,  2006.  The stock option
was exercised in March, 1996.

                                       -7-

<PAGE>
                       INNOVO GROUP INC. AND SUBSIDIARIES
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (continued)
                                   (Unaudited)


NOTE 5: STOCKHOLDERS' EQUITY

               The changes in common  stock,  additional  paid-in  capital,  and
treasury  stock during the month of November,  1995 and during the first quarter
of fiscal 1996 were as follows:

<TABLE>
<CAPTION>
                                                                                         Additional
                                                     Common Stock           Stock          paid-in         Treasury Stock
                                                   Shares     Amount    Subscription       capital        Shares       Amount
                                                             (000's)       (000's)        (000's)                     (000's)

      <S>                                       <C>            <C>          <C>          <C>            <C>          <C>
      Balance, October 31, 1995                 3,050,062      $  30        $   350      $ 19,137       (53,072)     $(2,389)
      Issuances of common stock
        Exercise of warrants                      750,000          8              -           232             -            -
        Subscription agreement                     60,793          1            (58)           57             -            -
        Spirco reorganization                      18,000          -              -            12             -            -
      Issuance of option (Note 4)                       -          -              -           700             -            -
                                            -------------      -----     ----------      --------        ---------- ----------
      Balance, November 30, 1995                3,878,855         39            292        20,138       (53,072)      (2,389)
      Issuances of common stock
        Cash                                    3,106,730         31              -           469             -            -
        Subscription agreement                    185,336          2           (174)          172             -            -
        Spirco reorganization                      80,630          1              -            57             -            -
        Manufacturing agreement                 1,200,000         12              -           388             -            -
      Debt settlement                                   -          -              -             -       (66,619)         (37)
      Issuance costs                                    -          -              -           (50)          -            -
                                             ------------      -----     -----------       --------  ----------   ----------
      Balance, February 29, 1996                8,451,551       $ 85       $     118     $ 21,174      (119,691)    $ (2,426)
                                                =========        ===        ========      =======      ========      =======
</TABLE>
               In  October,  1995 the  holder  of  unsecured  notes  aggregating
$319,000 tendered the notes, and accrued interest of $31,000,  as a subscription
for shares of the Company's common stock.  Under the subscription  agreement the
Company is issuing  shares over a six month period ending May, 1996 that have an
aggregate  value of  approximately  $350,000,  on the basis of 75 percent of the
market  prices at the times the  shares  are  issued,  subject  to a maximum  of
375,000 shares.

               In January, 1996, the Company entered into an agreement to obtain
contract  manufacturing  services, and issued to the contractor 1,200,000 shares
of its common stock as prepayment for $400,000  (approximately  57,000 hours) of
manufacturing operations which the Company may use on an as needed basis through
July 31, 1997.

               During the first  quarter of fiscal 1996 the  Company  settled an
outstanding  obligation  held by a creditor who had previously  received  66,619
shares of common stock as a partial  payment.  As a part of the  settlement  the
creditor  returned the shares to the Company.  The returned shares were recorded
as treasury stock at their market value.

               In connection with the private  placement of shares of its common
stock,  for cash during the first  quarter of fiscal  1996,  the Company  issued
warrants for the issuance of 2,272,730  shares of its common stock,  exercisable
through  January,  1998 at a per share price equal to 50% of the  exercise  date
market price of the Company's common stock (25% for any exercises occurring at a
time when the Company's common stock is not trading on the NASDAQ).

                                       -8-
<PAGE>
                       INNOVO GROUP INC. AND SUBSIDIARIES
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (concluded)
                                   (Unaudited)

NOTE 6: CONTINGENCIES

               In  December  1991,  a former  employee  filed suit  against  the
Company and others alleging breach of his employment agreement and conversion of
his  interest in certain  property  rights of the  Company.  The  complaint,  as
amended,  sought compensation damages of at least $13.5 million. In August, 1994
the trial court granted the Company's  motion for partial summary  judgement and
directed  verdicts  with  respect to certain  of the former  employee's  claims,
including  those  concerning  his  ownership of an interest in the  "E.A.R.T.H."
trademark, or the existence of a partnership with the Company to jointly own the
trademark, and the state court jury returned findings in favor of the Company on
the remainder of the plaintiff's  claim  concerning the trademark as well as his
claims for wrongful  termination  of  employment.  However,  the jury awarded to
plaintiff  approximately  $700,000, of which $50,000 was assessed against Innovo
Group and $650,000 was assessed against Innovo, including pre-judgement interest
and attorney's fees, on the theory that he was entitled to have received certain
employment  benefits,  including  employee stock awards,  during, and after, the
term of his  employment.  The  Company has  appealed  the jury's  award,  and in
connection  therewith  has  pledged  as an  appeal  bond  200,000  shares of its
unissued common stock. The Company believes that the ultimate  resolution of the
case is unlikely to result in a material loss.

               Under  the plan of  reorganization  of  Spirco,  Inc.  ("Spirco")
certain claims were contributed to a trust ("the Class 3 Trust") to which Innovo
Group  issued  shares  of  its  common  stock.  The  Class  3  Trust,  which  is
administered  by an independent  trustee,  is selling the shares of common stock
and  distributing  the net proceeds  therefrom to the Class 3 claimants.  If the
proceeds from the sale of the shares of common stock issued to the Class 3 Trust
are not sufficient to pay the allowed Class 3 claims,  plus interest accruing at
the rate of 7% per annum  from  November  7,  1994,  then  Innovo  Group will be
required to pay the remaining amount in installments with interest at 7% through
November, 1999. On the basis of the sales by the Class 3 Trust through March 31,
1996,  the market  price of the  Company's  common  stock on that date,  and the
estimated  amount of disputed claims that will be allowed,  the Company would be
required  to  satisfy  approximately  $180,000  of  remaining  Class 3 claims in
installments, through November, 1999, after the Class 3 Trust completes the sale
of its shares.

               The Internal  Revenue Service ("IRS") is currently  conducting an
examination  of Spirco's  1991  income tax  return.  The IRS has issued an audit
report with respect to such return  which proposes to reclassify certain capital
losses, which would have the effect of increasing the taxes by $250,000. Such an
assessment,  if sustained,  would become a Class 3 claim under  Spirco's plan of
reorganization,  and would be subject to satisfaction (i) from the Class 3 Trust
or (ii) by the  Company in  installments  through  November,  1999 as  described
above. The Company is contesting the audit findings.  The outcome of this matter
is not  presently  determinable  and  accordingly  no provision for any possible
assessment has been recorded in the consolidated financial statements.

               The Company is also a defendant  in certain  other legal  actions
arising from normal business activities or the bankruptcy proceedings of Spirco.
Management  believes  that those  actions are without merit or that the ultimate
liability,  if any, resulting therefrom will not materially affect the Company's
consolidated financial position or results of operations.

                                       -9-

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

General

      Acquisition of Thimble Square, Inc.

               On April 12, 1996, the Company  acquired 100% of the  outstanding
common stock of Thimble Square, Inc. ("Thimble Square") for an aggregate of $1.1
million,  paid by the issuance of shares of the  restricted  common stock of the
Company.  In  a  concurrent  transaction,   Thimble  Square  acquired  from  its
stockholders  a plant it had  previously  leased from them in  exchange  for (a)
$300,000 paid by the issuance of shares of the restricted common stock of Innovo
Group,  and (b) the issuance by Thimble  Square of $200,000 of  unsecured  notes
payable, without interest, on August 31, 1996 (with certain prepayments required
in the event of certain  refinancings  or asset  sales by Thimble  Square).  The
purchase  prices are subject to downward  adjustment  based on the results of an
audit of Thimble  Square's  December  31,  1995  financial  statements,  and the
appraisal of its property  and  equipment,  which are to be completed by May 15,
1996.

               A total of 2,745,098  shares of the  Company's  common stock were
issued  to  effect  the  acquisition.  However,  at the time of the  acquisition
Thimble Square owned 1,080,000  shares of the Company's common stock as a result
of the January,  1996 manufacturing  agreement between the companies (see Note 5
of Notes to Condensed  Consolidated  Financial  Statements).  As a result of the
acquisition,  Innovo Group reacquired,  and retired,  those shares,  and the net
increase in the number of shares of Innovo Group common  stock  outstanding  was
1,665,098 shares.

               Thimble Square  manufactures  and markets  ladies'  ready-to-wear
at-home, sleep and lounge wear from plants in Pembroke and Baxley,  Georgia. Its
products are sold to  retailers  and through  mail order  distribution.  Thimble
Square also provides "sew-only" manufacturing for other distributors of private-
label sleep and lounge wear; in those instances,  the customer  provides the raw
materials,  and Thimble Square  manufactures  the products to the  distributor's
specifications.  Thimble  Square's  sales for its fiscal year ended December 31,
1995 were approximately $3 million.  Innovo Group intends to attempt to increase
Thimble  Square's  sales by marketing  its products to major mass  merchants and
other retailers with whom Innovo Group already has  relationships,  and to which
Thimble  Square has not had  material  sales.  The Company also plans to utilize
Thimble Square's mail order distribution to market Innovo's products. At Thimble
Square's  present level of sales, it is anticipated that its operations will not
have a material  affect on the  Company's  fiscal 1996 results of  operations or
cash flows.

               The  following  sets  forth   preliminary   unaudited  pro  forma
information  that  illustrates  the effect of the  acquisition on Innovo Group's
consolidated  financial  position as of February 29, 1996 as if the  acquisition
had been consummated on that date. The following pro forma financial information
has been prepared using Thimble Square's  unaudited balance sheet as of December
31, 1995, and reflects  management's  current  estimate of the allocation of the
purchase price,  the actual  allocation of which may differ based on the results
of the audit and appraisals  discussed above. The following  unaudited pro forma
financial  information  may  not be  indicative  of the  actual  results  of the
acquisition.

                                      -10-

<PAGE>
                        Pro Forma Condensed Consolidated
                                  Balance Sheet
                                   (unaudited)
                                     (000's)

<TABLE>
<CAPTION>
                                               Innovo          Thimble      Pro Forma          Pro
                                               Group           Square      Adjustments         Forma
<S>                                           <C>           <C>             <C>             <C>
ASSETS
Current Assets
  Cash and cash equivalents                  $    38          $     -                       $    38
  Accounts receivable                          1,354               27                         1,381
  Inventories                                  1,242              420                         1,662
  Prepaid expenses                               482               40         (40) [B]          482
                                              ------           ------                        ------
         Total current assets                  3,116              487                         3,563

  Property and equipment, net                  3,556              515       1,385  [B]        5,456
  Other Assets                                   830              424        (400) [A]          774
                                                                              471  [B]
                                              ------           ------                        ------     
                                                                             (551) [C]
                                             $ 7,502          $ 1,426                       $ 9,793
                                              ======           ======                        ======

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
  Notes payable                              $ 1,410          $    94         200  [B]      $ 1,704
  Subordinated notes payable                     185                -                           185
  Current maturities of long-term debt           168               65                           233
  Accounts payable                               853              175                         1,028
  Accrued expenses                             1,258              138         135  [B]        1,531
  Deferred revenue                                 -              400        (400) [A]            -
                                            --------           ------                      --------
         Total current liabilities             3,874              872                         4,681
  Long-term debt                               2,154              571                         2,725
  Other                                            -               64                            64
                                            --------           ------                        ------
         Total liabilities                     6,028            1,507                         7,470
                                              ------           ------                        ------
  Class 3 Trust                                  236                -                           236
                                              ------          -------                        ------
  Stockholders' equity
   Common stock                                   85                -          27  [B]          101
                                                                              (11) [C]
  Stock subscription                             118                -                           118
  Additional paid in capital                  21,174                -       1,373  [B]       22,007
                                                                             (540) [C]
  Deficit                                    (17,713)               -                       (17,713)
  Treasury stock                              (2,426)               -                        (2,426)
  Net assets of Thimble Square                     -              (81)         81  [B]            -
                                            --------           ------                       -------
         Total stockholders' equity            1,238              (81)                        2,087
                                              ------           ------                        ------
                                             $ 7,502          $ 1,426                       $ 9,793
                                              ======           ======                        ======
</TABLE>


                          Notes to Pro Forma Condensed
                           Consolidated Balance Sheet

Note 1 - Thimble Square Historical Financial Statements

         The Thimble  Square  balance sheet as of December 31, 1995 includes the
effect of adjustments  recorded to reflect (i) Thimble  Square's  January,  1996
receipt of 1.2 million shares of Innovo Group common stock upon the execution of
a  manufacturing  agreement  between  the  companies  and (ii)  the  settlement,
subsequent to December 31, 1995, of certain amounts due from stockholders.

Note 2 - Pro Forma Adjustments

         The pro forma adjustments to the condensed  consolidated  balance sheet
are as follows:

                  [A]     To  eliminate  the  intercompany  balances  (a prepaid
                          asset of Innovo Group, and deferred revenue of Thimble
                          Square) resulting from the January, 1996 manufacturing
                          agreement.

                  [B]     To reflect the  acquisition  of Thimble Square and the
                          allocation  of the purchase  price on the basis of the
                          fair values of the assets acquired and the liabilities
                          assumed.  The components of the purchase price and its
                          allocation  to the assets and  liabilities  of Thimble
                          Square are as follows:

                                      -11-

<PAGE>
                  Components of purchase price

                   Innovo Group common stock                           $ 1,400
                    Thimble Square notes payable                           200
                    Acquisition costs                                      135
                                                                        ------
                                                                       $ 1,735
                                                                        ======
                  Allocation of purchase price

                    Net assets of Thimble Square                       $   (81)
                    Decrease prepaid expenses to fair value                (40)
                    Increase in property and equipment to
                     fair value                                          1,385
                    Increase (decrease) in other assets to
                     fair value

                     Innovo Group common stock                   227
                      Other assets                               (40)
                      Goodwill                                   284
                                                                ----
                                                                 471       471
                                                                           ---
                                                                       $ 1,735
                                                                        ======

                  [C]     To reflect  the Innovo  Group  common  stock  owned by
                          Thimble   Square  as  a  reduction   of   consolidated
                          stockholders'  equity  (reflected  as a  reduction  of
                          common  stock and paid in capital  because  the shares
                          will be transferred to Innovo Group and retired).

      Change in Fiscal Year

               Effective November 1, 1995 the Company changed its fiscal year to
end on November 30.  Previously,  the Company's fiscal year ended on October 31.
As a result,  the  results of  operations  for the first  quarter of fiscal 1996
(December,   1995  through   February,   1996)  may,  in  some  respects,   lack
comparability  to the results of operations for the first quarter of fiscal 1995
(November,  1994 to January, 1995). The results of operations and cash flows for
the  transition  period of November 1, 1995 to November 30, 1995 are  separately
presented in the condensed consolidated financial statements included herein.

Results of Continuing Operations

Three months ended  February 29, 1996 compared to three months ended January 31,
1995

               Sales for the first quarter of fiscal 1996 increased by $204,000,
or 18.3%, to $1,319,000,  from $1,115,000 for the three months ended January 31,
1995. The first quarter of fiscal 1996 includes the month of February due to the
change in fiscal  year.  Sales for the month of  February,  1995 were  $414,000.
During fiscal 1995 the Company  developed new products for its fashion,  utility
and craft lines,  seeking to lessen its dependence on sports licensed  products.
Sales for the first quarter  increased due to the Company's new craft  products,
and its recapture of certain  craft  accounts  from import  suppliers,  and from
sales of the Company's U.S.  Olympic Team products.  The Company's order book as
of February  29,  1996 was  approximately  70% higher than at February  28, 1995
principally as the result of increased  craft and utility  product  orders.  The
Company will begin to actively market its fashion line during the second quarter
of fiscal 1996.

               Gross  profit  as a  percentage  of sales was 44.5% for the first
quarter of fiscal 1996  compared to 53.5% for the three months ended January 31,
1995.  Because of the  seasonality  of the  Company's  business,  certain  fixed
manufacturing  costs must be allocated  between  interim periods on the basis of
projected sales. For fiscal 1996 the Company has revised the method used to make
such  allocations,  and  anticipates  that as a result  quarterly  gross  profit
percentages  will  vary  less  than  in  fiscal  1995,  when  the  gross  profit
percentages for the first half of the year were significantly  higher than those
for the second half of the year.

                                      -12-
<PAGE>
               Selling,  general and administrative  expenses decreased to 49.4%
of sales for the three months  ended  February 29, 1996 from 52.7% for the first
quarter of fiscal 1995.  The majority of the Company's  SG&A expenses are fixed,
and  accordingly the Company  anticipates  that SG&A expenses as a percentage of
sales will decrease additionally with any additional increases in sales. In late
July and  early  August,  1995,  concurrent  with  the  sale of NASCO  Products'
domestic operations to ANG, the Company made or scheduled  personnel  reductions
that are estimated to reduce payroll costs by $300,000 annually.  The management
and administrative  structure retained after these reductions represents a level
of costs that the  Company has chosen to  continue  in  anticipation  of, and to
generate,  increased sales. The Company recognizes that its fiscal 1995 level of
sales would not allow it  to  operate profitably  without additional significant
expense  reductions,  and if sales  increases are not achieved,  it will further
restructure to accomplish those cost reductions.

               The loss from  operations was $155,000 for the three months ended
February 29, 1996 as compared to $104,000 for the first  quarter of fiscal 1995.
The effect of the  increase  in sales in the first  quarter  of fiscal  1996 was
offset by the  decline in the gross  profit  percentage,  which was lower in the
current period for the reasons discussed above.

               Interest expense  increased by $17,000 for the three months ended
February 29, 1996,  principally as the result of higher  interest  rates.  Other
income of $115,000 was  recognized  during the first  quarter of fiscal 1996; in
the three months ended January 31, 1995, other expense was $103,000. As a result
of the forgoing,  the loss form continuing operations for the three months ended
February 29, 1996 was $161,000, or $.02 per share, compared to $311,000, or $.15
per share, for the first quarter of fiscal 1995.

Liquidity and Capital Resources

               Operating  cash  flows  were a  negative  $659,000  for the first
quarter of fiscal  1996  principally  as the result of an  approximate  $566,000
reduction in accounts  payable and accrued  expenses.  The Company  financed the
reduction in accounts payable and accrued  expenses with $450,000  obtained from
the sale of shares of its common  stock,  and new notes  payable  borrowings  of
$300,000. The Company undertook these financings, to reduce trade debt, in order
to  improve  its  ability  to obtain  the trade  credit  from its  suppliers  in
anticipation  of increases  in sales and  resulting  increases in raw  materials
requirements.  The restricted liquidity that the Company experienced  throughout
fiscal 1995 continued during the first quarter of fiscal 1996.

               The  Company  believes  that on an  overall  basis  cash  will be
sufficient  to fund planned  operations  for fiscal 1996.  However,  the Company
anticipates that the cash flows from operations may not be sufficient during the
second  quarter of 1996 due to the  seasonality  of its sales and business,  the
need to purchase  materials for second and third quarter orders, and the need to
devote NASCO  Products' cash flows to the NBD and working  capital  loans.  As a
result,  the Company may need to continue to supplement its operating cash flows
during that period through borrowings or the issuance of equity  securities.  An
inability to obtain such interim  working  capital,  as well as a failure of the
retail  environment  to improve in the manner  projected by the  Company,  could
force the Company to further constrict operations.

                                      -13-
<PAGE>
PART II:       OTHER INFORMATION

Item 1.        LEGAL PROCEEDINGS

               Reference  is hereby made to Part I, Item 3 of  Company's  Annual
               Report on Form 10-K for the period ended October 31, 1995,  which
               is incorporated herein by reference.

Item 3.        DEFAULTS UPON SENIOR SECURITIES

               None

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

               On  December  18,  1995 the  Company  held its annual  meeting of
               stockholders. The following individuals,  representing the entire
               slate  nominated  and all of whom were  current  directors of the
               Company, were elected to the board of directors:

                                                      Votes        Authority
                                                       For         Withheld

               Patricia Anderson-Lasko            2,167,348           59,137
               Alexander K. Miller                2,172,831           53,654
               Felix Lee                          2,172,085           54,400
               Reino C. Lanto, Jr.                2,174,589           51,896
               Marvin Williamson                  2,173,957           52,528

               The stockholders  also approved a proposal to increase the number
               of  authorized  shares  of  common  stock  from 5  million  to 30
               million.  Votes for the  proposal  were  2,099,450,  against were
               118,349, abstaining were 8,656 and not voting were 683,014.

Item 6.        EXHIBITS AND REPORTS ON FROM 8-K

                 (a)  Exhibits.

               Exhibit 27.    Financial  Data Schedule  (included only in the 
                              electronically filed version of this report.

                 (b)  Reports on Form 8-K.

               On January 29, 1996 the  Company  filed a current  Report on Form
               8-K  reporting  the  execution  of  the  manufacturing   services
               agreement   with  Thimble   Square,   Inc.   and  certain   other
               transactions affecting stockholders' equity.

                                      -14-
<PAGE>
                                   SIGNATURES

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.


                                                    INNOVO GROUP INC.

Dated:  April 12, 1996                         By/s/Patricia Anderson-Lasko
                                               -----------------------------
                                               Patricia Anderson-Lasko,
                                               President, Chairman and
                                               Chief Executive Officer



Dated:  April 12, 1996                         By/s/Terrance J. Bond
                                               ----------------------
                                               Terrance J. Bond, Controller

<PAGE>
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>


<ARTICLE>                     5
<MULTIPLIER>                                   1,000
<CURRENCY>                                     US Dollars
       
<S>                                      <C>
<PERIOD-TYPE>                                  3-MOS
<FISCAL-YEAR-END>                        NOV-30-1996
<PERIOD-START>                           DEC-01-1995
<PERIOD-END>                             FEB-29-1996
<EXCHANGE-RATE>                                    1
<CASH>                                            38
<SECURITIES>                                       0
<RECEIVABLES>                                  1,464
<ALLOWANCES>                                     110
<INVENTORY>                                    1,242
<CURRENT-ASSETS>                               3,116
<PP&E>                                         5,196
<DEPRECIATION>                                 1,640
<TOTAL-ASSETS>                                 7,502
<CURRENT-LIABILITIES>                          3,874
<BONDS>                                            0
<COMMON>                                          85
                              0
                                        0
<OTHER-SE>                                     1,153
<TOTAL-LIABILITY-AND-EQUITY>                   7,502
<SALES>                                        1,319
<TOTAL-REVENUES>                               1,319
<CGS>                                            732
<TOTAL-COSTS>                                    742
<OTHER-EXPENSES>                                   0
<LOSS-PROVISION>                                   0
<INTEREST-EXPENSE>                               121
<INCOME-PRETAX>                                 (161)
<INCOME-TAX>                                       0
<INCOME-CONTINUING>                             (161)
<DISCONTINUED>                                     0
<EXTRAORDINARY>                                    0
<CHANGES>                                          0
<NET-INCOME>                                    (161)
<EPS-PRIMARY>                                   (.02)
<EPS-DILUTED>                                  <blank>
        


</TABLE>


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