ALLOU HEALTH & BEAUTY CARE INC
10-Q, 1996-11-14
DRUGS, PROPRIETARIES & DRUGGISTS' SUNDRIES
Previous: FIDELITY LEASING INCOME FUND VI LP, 10-Q, 1996-11-14
Next: BREMER FINANCIAL CORPORATION, 10-Q, 1996-11-14



                        SECURITY AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM 10-Q


[X]      QUARTERLY  REPORT  PURSUANT  TO SECTION  13 OR 15(D) OF THE  SECURITIES
         EXCHANGE ACT OF 1934.  FOR THE  QUARTERLY  PERIOD ENDED  SEPTEMBER  30,
         1996.

[_]      TRANSITION  REPORT  PURSUANT  TO SECTION 13 OR 15(D) OF THE  SECURITIES
         EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM ______ TO ______.


                           Commission File No. 1-10340


                        ALLOU HEALTH & BEAUTY CARE, INC.
              -----------------------------------------------------
             (Exact name of registrant as specified in its charter)


          Delaware                                        11-2953972
  -------------------------------                    --------------------
  (State or other jurisdiction of                      (I.R.S. Employer
   incorporation or organization)                     Identification No.)


   50 Emjay Boulevard, Brentwood, New York                   11717
   -----------------------------------------               ----------
   (Address of principal executive offices)                (Zip Code)


       Registrant's telephone number, including area code: (516) 273-4000


         Indicate  by check  mark  whether  the  registrant  (1) has  filed  all
documents  and  reports  required  to be  filed  by  Section  13 or 15(d) of the
Securities  Exchange Act of 1934 during the preceding twelve months (or for such
shorter period that the  registrant was required to file such reports),  and (2)
has been subject to such filing requirements for the past 90 days.

                                 Yes [X] No [_]

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

               Class                                      November 11, 1996
- -------------------------------------                     -----------------
Class A Common Stock, $.001 par value                        4,552,225
Class B Common Stock, $.001 par value                        1,200,000


                                      - 1 -

<PAGE>

                        ALLOU HEALTH & BEAUTY CARE, INC.

                                      INDEX

                                                                           Page
                                                                           ----

PART I.  FINANCIAL INFORMATION

    Item 1.  Consolidated Financial Statements

             Consolidated Balance Sheet as of September 30, 1996
                      (unaudited) and March 31, 1996........................ 3

             Consolidated Statement of Income and Retained Earnings
                      For the Six Months Ended September 30, 1996
                      and 1995 (unaudited).................................. 4

             Consolidated Statement of Income and Retained Earnings
                      For the Three Months Ended September 30, 1996
                      and 1995 (unaudited).................................. 5

             Consolidated Statement of Cash Flows (unaudited)
                      For the Six Months Ended September 30, 1996........... 6

             Notes to Consolidated Financial Statements..................... 7

    Item 2.  Managements' Discussion and Analysis of Financial
                Condition and Results of Operations........................ 14


PART II.  OTHER INFORMATION

    Item 4.  Submission of Matters to a Vote of Security Holders........... 16

    Item 6.  Exhibits and Reports on Form 8-K.............................. 16


SIGNATURES................................................................. 17

EXHIBIT INDEX.............................................................. 18


                                      - 2 -

<PAGE>

                                            ALLOU HEALTH & BEAUTY CARE, INC.
                                               CONSOLIDATED BALANCE SHEET

                                                          ASSETS
<TABLE>
<CAPTION>
                                                                                   September 30,    March 31,
                                                                                       1996           1996
                                                                                   ------------   ------------
Current Assets
<S>                                                                                <C>            <C>         
  Cash                                                                             $     60,729   $    144,118
  Accounts Receivable (less allowance for
   doubtful accounts of $767,927 at September
   30, 1996 and $373,890 at March 31, 1996
   (Notes 1 & 5)                                                                     54,116,868     33,963,830
  Inventories (Notes 1 & 5)                                                          82,017,385     71,690,321
 Other Current Assets (Note 2)                                                        8,800,677     13,215,004
                                                                                   ------------   ------------
         Total Current Assets                                                      $144,995,659   $119,013,273

  Fixed Assets, Less Accumulated Depreciation
  (Notes 1 & 3)                                                                       3,685,213      3,625,147
  Other Assets (Note 4)                                                               3,639,853      3,546,285
                                                                                   ------------   ------------
                                                                                   $152,320,725   $126,184,705
                  TOTAL ASSETS                                                     ============   ============

                       LIABILITIES & STOCKHOLDERS' EQUITY

Current Liabilities
- -------------------
  Amounts Due Bank (Note 5)                                                        $ 85,520,385   $ 70,809,101
  Current Portion of Long-Term Debt (Note 6)                                            463,152        222,393
  Accounts Payable and Accrued Expenses (Note 7)                                     18,227,007     10,425,003
                                                                                   ------------   ------------
         Total Current Liabilities                                                 $104,210,544   $ 81,456,497
                                                                                   ------------   ------------

Long Term Liabilities
- ---------------------
  Long-Term Debt, Less Current Portion (Note 6)                                       2,031,852        529,390
  Deferred Income Taxes (Note 1)                                                         30,422         30,422
                                                                                   ------------   ------------
         Total Long Term Liabilities                                                  2,062,274        559,812

                  TOTAL LIABILITIES                                                $106,272,818   $ 82,016,309
                                                                                   ============   ============
Commitments & Contingencies (Note 8)

Stockholders' Equity (Notes 1 & 9)
  Preferred Stock, $.001 par value, 1,000,000 shares
   authorized, none issued and outstanding
  Class A Common  Stock, $.001 par  value; 10,000,000
   shares authorized and 4,552,225 issued and outstanding
   at September 30, 1996 and March 31, 1996                                        $      4,552   $      4,552
  Class B Common Stock, $.001 par value;
   2,200,000 and 1,700,000 authorized at
   September 30, 1996 and March 31, 1996
   respectively, 1,200,000 issued and outstanding
   at September 30, 1996 and March 31, 1996                                               1,200          1,200
  Additional Paid-In Capital                                                         23,476,508     23,476,508
  Retained Earnings                                                                  22,565,647     20,686,136
                                                                                   ------------   ------------
                  TOTAL STOCKHOLDERS' EQUITY                                         46,047,907     44,168,396
                                                                                   ------------   ------------
                  TOTAL LIABILITIES & SHAREHOLDERS'                                $152,320,725   $126,184,705
                  EQUITY                                                           ============   ============
</TABLE>

    The accompanying notes are an integral part of this financial statement.

                                      - 3-
<PAGE>

                         ALLOU HEALTH & BEAUTY CARE, INC

             CONSOLIDATED STATEMENT OF INCOME AND RETAINED EARNINGS


                                                 For The Six Months Ended
                                                       September 30,
                                               1996                    1995
                                               ----                    ----

Revenues                                    $145,796,500           $131,345,758

Costs of Revenues                            129,293,994            116,899,966
                                            ------------           ------------

     Gross Profit                             16,502,506             14,445,792
                                            ------------           ------------

Operating Expenses
- ------------------

     Warehouse & Delivery                      4,256,051              3,423,722

     Selling, General & Administrative         6,150,466              5,359,875
                                            ------------           ------------

         Total Expenses                       10,406,517              8,783,597
                                            ------------           ------------

         Income From Operations                6,095,989              5,662,195
                                            ------------           ------------

Other Charges (Credits)
- -----------------------

     Interest                                  3,091,491              2,640,581

     Other                                  (    18,013)           (    21,787)
                                            ------------           ------------

     Total                                     3,073,478              2,618,794
                                            ------------           ------------

     Income Before Income Taxes                3,022,511              3,043,401

Provision for Income Taxes (Note 10)           1,143,000              1,210,000
                                            ------------           ------------

         NET INCOME                            1,879,511              1,833,401

         RETAINED EARNINGS - BEGINNING        20,686,136             16,929,450
                                            ------------           ------------

         RETAINED EARNINGS - ENDING           22,565,647             18,762,851
                                            ============           ============

Net Income Per Common Share: (Note 1)

     Primary and Fully Diluted                       .33                    .32
                                                     ===                    ===



    The accompanying notes are an integral part of this financial statement.


                                      - 4 -

<PAGE>

                        ALLOU HEALTH & BEAUTY CARE, INC.

             CONSOLIDATED STATEMENT OF INCOME AND RETAINED EARNINGS


                                             For The Three Months Ended
                                                   September 30,
                                             1996                  1995
                                             ----                  ----

Revenues                                 $76,838,439           $66,913,389

Costs of Revenues                         68,466,379            59,693,510
                                         -----------           -----------

     Gross Profit                          8,372,060             7,219,879
                                         -----------           -----------

Operating Expenses
- ------------------

     Warehouse & Delivery                  2,261,178             1,824,236

     Selling, General & Administrative     2,794,385             2,865,541
                                         -----------           -----------

         Total Expenses                    5,055,563             4,689,777
                                         -----------           -----------

         Income From Operations            3,316,497             2,530,102
                                         -----------           -----------

Other Charges (Credits)
- -----------------------

     Interest                              1,601,682             1,380,320
     Other                               (     7,029)        (      14,790)
                                         -----------           -----------

         Total                             1,594,653             1,365,530
                                         -----------           -----------

         Income Before Income Taxes        1,721,844             1,164,572

     Provision for Income Taxes              645,000               488,000
     (Note 10)                           -----------           -----------

         NET INCOME                        1,076,844               676,572

         RETAINED EARNINGS - BEGINNING    21,488,803            18,086,279
                                         -----------           -----------

         RETAINED EARNINGS - ENDING      $22,565,647           $18,762,851
                                         ===========           ===========

Net Income Per Common Share: (Note 1)

     Primary and Fully Diluted                  $.19                  $.12
                                                 ===                   ===




    The accompanying notes are an integral part of this financial statement.


                                      - 5 -

<PAGE>

                         ALLOU HEALTH & BEAUTY CARE INC.

                      CONSOLIDATED STATEMENT OF CASH FLOWS


                                                 For the Three Months Ended
                                                        September 30,
                                                    1996             1995
                                                    ----             ----
Cash Flows From Operating Activities
- ------------------------------------
   Net income                                   $  1,879,511   $  1,833,401

Adjustments to Reconcile Net Income to Net Cash
 Used in Operating Activities:

   Depreciation and Amortization                     343,636        258,615

Decrease (Increase) In Assets:

   Accounts Receivable                           (20,153,038)   ( 6,350,127)
   Inventory                                     (10,327,064)   (10,586,911)
   Prepaid Purchases and Other Assets              4,286,827         38,696

Increase (Decrease) In Liabilities:

   Accounts Payable and Accrued Expenses           7,802,004      1,957,200
   Income Taxes Payable                               -0-       (   524,187)
                                                ------------   ------------
   Net Cash Used In Operating Activities         (16,168,124)   (13,373,313)
                                                ------------   ------------

Cash Flows Used in Investing Activities
- ---------------------------------------
   Acquisition of Fixed Assets                   (   369,770)   (   886,407)
                                                ------------   ------------

Cash Flows From Financing Activities
- ------------------------------------
   Net Increase in Amounts Due Bank               14,711,284     14,993,718
   Borrowings                                      2,010,376         -0-
   Repayment of Debt                             (   267,155)   (   174,560)
                                                ------------   ------------

      Net Cash Provided By Financing Activities   16,454,505     14,819,158
                                                ------------   ------------

         DECREASE IN CASH                        (    83,389)   (   559,438)
                                                ------------   ------------

         CASH AT BEGINNING OF PERIOD                 144,118        126,237
                                                ------------   ------------
         CASH AT END OF PERIOD                  $     60,729   $    685,675
                                                ============   ============
Supplemental Disclosures of Cash Flow
Information

   Cash Paid For:
     Interest                                   $  3,008,007   $  2,444,996
     Income Taxes                               $    894,000   $  1,881,260

During the six months  ended  September  30, 1996 the Company  issued  notes for
$2,010,376.


    The accompanying notes are an integral part of this financial statement.


                                      - 6 -

<PAGE>

                        ALLOU HEALTH & BEAUTY CARE, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

         A.       Organization:

         Allou Health & Beauty Care,  Inc. (the  "Company") was  incorporated on
January  20,  1989  under the laws of the state of  Delaware,  on which  date it
acquired all of the outstanding shares of Allou  Distributors,  Inc. in exchange
for 2,400,000  shares(1,200,000  post-split)  of its Class B Common Stock,  thus
making it a wholly-owned subsidiary.

         Effective  April 1, 1993, the Company  acquired all of the  outstanding
shares  of  M.  Sobol,  Inc.,  a  wholesaler  of  pharmaceutical  products  in a
transaction accounted for under the purchase method. The price for the stock was
$1,472,382.

         On October 2, 1995, the Company purchased certain assets of Russ Kalvin
Inc., a manufacturer  of hair care products  located in southern  California for
$2,254,150. These assets included accounts receivable,  inventory, equipment and
intangibles.   The  Company  has  incorporated  wholly-owned  subsidiaries  that
manufacture and distribute these products.

         These financial  statements include the consolidated  operations of the
Company  and  its   subsidiaries.   All  intercompany   transactions  have  been
eliminated.

         B.       Description of Operations:

         The  Company is  engaged in the  business  of  distributing  brand-name
health  and  beauty   aids,   cosmetics,   fragrances,   grocery   products  and
pharmaceuticals.  The Company also  distributes  generic brand health and beauty
aids and hair care  products.  The  Company  sells these  products to  retailers
throughout the United States.

         C.       Revenue Recognition:

         The Company  recognizes  revenue on its entire product line at the time
the products are shipped to the customer.

         D.       Concentration of Credit Risk:

         The Company  extends  credit based on an evaluation  of the  customer's
financial condition, generally without requiring collateral.  Exposure to losses
on receivables is principally  dependent on each customer's financial condition.
The Company monitors its exposure for credit losses and maintains allowances for
anticipated losses.

         E.       Inventories:

         Inventories,  which consist of finished goods,  are stated at the lower
of average cost or market.

         F.       Fixed Assets:

         Property and equipment are stated at cost. Depreciation is provided for
over the  estimated  useful  lives of the  assets  by use of  straight-line  and
accelerated methods.

         G.       Deferred Taxes:

         Deferred  taxes  represent the amount due on the  cumulative  effect of
change of inventory valuation from LIFO to Average Cost Method. As permitted

                                      - 7 -

<PAGE>

                        ALLOU HEALTH & BEAUTY CARE, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



by  applicable  tax  regulations,  this amount can be included in income for tax
purposes ratably over six years.

         H.       Earnings Per Share:

         Primary and fully  diluted  earnings per share are computed on weighted
average  number of shares  actually  outstanding,  plus the shares that would be
outstanding  assuming the exercise of the Company's  outstanding  stock warrants
and stock  options,  which are  considered  to be common stock  equivalents,  in
accordance with the treasury stock method.

         I.       Estimates:

         The  preparation of financial  statements in conformity  with generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that  affect the  reported  amounts of assets and  liabilities  and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements  and the reported  amounts of the  revenues  and expenses  during the
reported period. Actual results could differ from those estimates.

2.       OTHER CURRENT ASSETS:

         Included in other current  assets at September 30, 1996 are  $6,299,005
of  prepayments  on merchandise  and  $1,039,560 of interest  bearing  officers'
loans.

3.       PROPERTY AND EQUIPMENT:

                                 September 30,   March 31,     Estimated
                                    1996          1996      Useful Lives
                                    ----          ----      ------------

Machinery & Equipment             $1,773,951   $1,639,480        5 years
Furniture, Fixtures &
  Office Equipment                 2,158,791    2,015,415     5-10 years
Transportation Equipment              96,750       96,750      3-5 years
                                   2,450,722    2,358,799    10-33 years
Leasehold Improvements             ---------    ---------   
                                   6,480,214    6,110,444
                                   2,795,001    2,485,297
Less: Accumulated Depreciation     ---------    ---------
                                  $3,685,213   $3,625,147
                                  ==========   ==========

         Depreciation  expense for the six months ended  September  30, 1996 and
1995 amounted to $309,704 and $205,751,  respectively.  Depreciation and expense
for the three months ended  September 30, 1996 and 1995 amounted to $154,699 and
$102,759, respectively.

4.       OTHER ASSETS:

         Included  in  other  assets  is   $1,652,075   of   goodwill,   net  of
amortization,  created  upon the  purchase of the shares of M. Sobol  Inc.,  the
Company's  wholly-owned  subsidiary and the purchase of selected  assets of Russ
Kalvin Inc. (see note 1-A), and $1,579,527 of interest-bearing  officers' loans.
The goodwill is being  amortized  over forty years and ten years,  respectively.
Amortization  expense  for the six  months  ended  September  30,  1996 and 1995
amounted to $33,932 and $18,932, respectively.

         Amortization  expense for the three months ended September 30, 1996 and
1995 amounted to $16,966 and $9,466, respectively.

                                      - 8 -

<PAGE>

                        ALLOU HEALTH & BEAUTY CARE, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


5.       AMOUNTS DUE BANK:

         The Company has a secured  line of credit with a  consortium  of banks.
The  financing  agreement  provides  for  advances  of up  to  85%  of  eligible
receivables  and 60% of eligible  inventory with aggregate  maximum  advances of
$105,000,000,  including a $6,500,000 sublimit for overadvances. Interest on the
loan  balance  is  payable  monthly at 3/8% above the prime rate or 2% above the
Eurodollar rate, at the option of the Company. The loan is collateralized by the
Company's accounts  receivable and inventory and the overadvances are guaranteed
by the Company's principal stockholders. In addition, the Company is required to
abide by certain financial covenants. The effective interest rate charged to the
Company at September 30, 1996 was 7.59%,  which was based on a combination of 2%
above the Eurodollar rate and 3/8% above the prime rate.

6.       LONG-TERM DEBT:

         Long-term debt consists of:

         (a) notes  collateralized  by certain of the  Company's  equipment  and
leasehold   improvements,   payable  in  aggregate   monthly   installments   of
approximately  $52,000,  which include interest at rates varying from 3/8% above
the prime rate to 3.36% above the treasury bill rate.

         (b) a loan payable to the previous  stockholder of M. Sobol,  Inc. (see
note  1-A).  Interest  payable  on the  declining  principal  balance  has  been
calculated at 5.45% per annum, through April 1, 2000.

         The aggregate long-term debt is payable as follows:

         Year Ending
          March 31,
         -----------

         1997 (six months)                 $  206,081
         1998                                 514,029
         1999                                 531,398
         2000                                 550,834
         2001 - 2002                          692,662
                                           ----------
                                           $2,495,004
                                           ==========


                                      - 9 -

<PAGE>

                        ALLOU HEALTH & BEAUTY CARE, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


7.       ACCOUNTS PAYABLE AND ACCRUED EXPENSES:

                                                September 30,       March 31,
                                                    1996              1996
                                                    ----              ----

         Cost of Revenues                        $16,714,871      $ 8,471,396
         Selling, General & Administrative           777,647        1,245,841
         Interest - Bank                             457,713          374,229
         Payroll                                     276,776          333,537
                                                 -----------      -----------
                                                 $18,227,007      $10,425,003
                                                 ===========      ===========

8.       COMMITMENTS AND CONTINGENCIES:

         A.       Operating Leases:

         Effective April 1995, the Company's  lease was  renegotiated to include
additional  space and the lease term was  extended  to May 2005.  Commencing  on
October 2, 1995, in connection with the operations of its wholly-owned hair care
products  subsidiaries,  the  Company  entered  into a five year  real  property
operating lease for space located in California. As of September 30, 1996, total
minimum annual rentals,  excluding additional payments for real estate taxes and
certain expenses, are as follows:

         Year Ended
          March 31,
         ----------

         1997 (six months)                 $  432,399
         1998                                 846,797
         1999                                 852,797
         2000                                 858,797
         2001                                 768,749
         2002-2006                          2,608,078

         Rent  expense  for the six months  ended  September  30,  1996 and 1995
amounted to $445,685 and $343,128, respectively.

         Rent  expense for the three months  ended  September  30, 1996 and 1995
amounted to $302,299 and $188,960, respectively.

         B. The Company uses an entity for its  deliveries  using the  Company's
leased trucks and is charged on a per load basis. The Company assigned the truck
lease to this non-affiliated entity, however, the Company has guaranteed payment
and performance on all terms of the lease through its expiration in 1997.

         The Company owns a trailer  truck which has been  assigned to an entity
in exchange  for such entity  assuming the loan  payments for such truck,  which
remain an obligation of the Company.

         C.       Union:

         The  Company  has  an  agreement  with  the  National  Organization  of
Industrial  Trade Unions which  terminates  on December 14, 1997.  The agreement
covers all warehouse and receiving employees, excluding supervisory personnel.

                                      - 10 -

<PAGE>

                        ALLOU HEALTH & BEAUTY CARE, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


         D.       Stock Option Plans:

         Prior to 1995,  the Company  adopted  three stock option  plans,  which
provide for the granting of stock options to certain employees and directors. An
aggregate of  1,300,000  shares of Class A and Class B Common Stock are reserved
for issuance under these three plans. On September 11, 1996, the stockholders of
the Company  approved the Company's  1995  Non-Qualified  Stock Option Plan (the
"1995 Plan") and the 1996 Stock Option Plan (the "1996 Plan"), which provide for
the granting of stock options to certain  employees and directors.  An aggregate
of 500,000  shares of Class B Common Stock are  reserved for issuance  under the
1995 Plan and an  aggregate  of  1,000,000  shares  of Class A Common  Stock are
reserved for issuance under the 1996 Plan.

         Incentive  stock  options are granted at no less than fair market value
of the shares on the date of grant and  options  granted to  individuals  owning
more than 10% of the voting power of the Company's capital stock must be granted
at 110% of the fair market value at the date of grant.

         As of September  30,  1996,  the Company had  1,184,500 of  outstanding
options at prices  ranging from $5.75 to $10.00.  As of September 30, 1995,  the
Company had  1,176,950 of  outstanding  options at prices  ranging from $2.50 to
$10.00.

         E. The Company had entered into three-year  employment  agreements with
four of its  officers,  which  expired  on  August  1,  1995.  These  employment
agreements  provided  for  annual  salaries  of  $150,000  for each of the three
officers and $225,000 for the fourth officer. In addition, three of the officers
received bonuses based on the Company's  earnings before interest and taxes. For
the six months ended  September  30,  1995,  these three  officers  waived their
rights to their bonus and the fourth officer received a bonus of $75,000.

         Effective   August  1,  1995,  the  Company   entered  into  three-year
employment  agreements with three of its officers.  These agreements provide for
each such  officer to receive  annual  salaries of $300,000 and a bonus of 3% of
the first $2,000,000, 2% on the next $1,000,000 and 1% on the remaining increase
over the Company's prior year earnings  before  interest and taxes.  For the six
months ended September 30, 1996,  there was no officers' bonus expense for these
three officers.

         Effective  June  30,  1996,  the  Company  entered  into  a  three-year
employment  agreement with a fourth  officer,  providing for an annual salary of
$225,000 and a $75,000 bonus.

         F.       Letter of Credit:

         The Company has  irrevocable  standby  letters of credits in the sum of
$425,000 expiring thru June 8, 1997.

9.       STOCKHOLDERS' EQUITY:

         On September  11, 1996,  the  stockholders  of the Company  approved an
increase  of the  number  of  authorized  shares  of Class B Common  Stock  from
1,700,000 to 2,200,000 shares. The number of authorized shares of Class A Common
Stock is currently  10,000,000  shares.  The Company is also authorized to issue
1,000,000 shares of preferred stock. Holders of Class A Common Stock and Class B
Common Stock share pro rata in all dividends declared by the Board of Directors.
The holders of Class A Common Stock and Class B Common Stock are entitled to one
and  five  votes  per  share,  respectively,  for  every  matter  on  which  the
stockholders  of the Company are entitled to vote.  Each share of Class B Common
Stock is convertible at the option of the holder into one share


                                     - 11 -

<PAGE>

                        ALLOU HEALTH & BEAUTY CARE, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


of Class A Common Stock.  All outstanding shares of Class A Common Stock and
Class B Common Stock are freely transferable.

         During the year ended March 31, 1990,  the  Company's  public  offering
became effective,  whereby 460,000 units, each consisting of three shares of the
Company's Class A Common Stock and three  redeemable Class A warrants were sold.
Additionally,  the underwriters were granted 40,000 units of purchase  warrants,
each consisting of three shares Class A Common Stock and three  redeemable Class
A and Class B warrants.

         During the years ended March 31, 1992, 1993 and 1994, 1,367,726 Class A
warrants  and  1,355,516  Class B warrants  were  exercised,  and 12,274 Class A
warrants and 12,200 Class B warrants were redeemed and cancelled.

         The Company also issued 36,000 warrants which were exercised for 36,000
shares  of  Class A  Common  Stock.  In  connection  with  the  purchase  of its
wholly-owned  subsidiary,  M. Sobol,  Inc.,  the Company issued 15,000 shares of
Class A Common Stock.

         During the year ended March 31, 1995, the underwriters  exercised their
40,000 unit  purchase  warrants  which  consisted  of 120,000  shares of Class A
Common  Stock,  120,000  Class A  warrants  and  42,483  Class B  warrants.  The
remaining  77,517 of unexercised  Class B warrants expired and were cancelled on
July 11, 1994.

10.      PROVISION FOR INCOME TAXES:

                                                     September 30,
                                              1996                1995
                                              ----                ----

Income Before Income Taxes                  $3,022,511           $3,043,401
                                            ==========           ==========
         Federal Income Tax                 $  949,000           $  996,000
         State Income Taxes                    194,000              214,000
                                            ----------           ----------
Total Provision for Income Taxes            $1,143,000           $1,210,000
                                            ==========           ==========

         The following is a  reconciliation  of the statutory income tax rate to
the total effective tax rates:

                                                  September 30,
                                             1996               1995
                                             ----               ----

Federal Statutory Income Tax Rate            34%                34%

Increase in Tax Rates Resulting from:
    State Income Taxes, Net of Federal Tax
      Benefits                               3.8%               5.8%

    Total Effective Tax Rates                37.8%              39.8%
                                             =====              =====


         At  September  30,  1996,   net   operating   loss   carryforwards   of
approximately  $289,000 are  available to offset future  earnings.  These losses
were  generated  by the  Company's  subsidiary,  M.  Sobol  Inc.,  prior  to its
acquisition  by the Company,  and as such are limited to $85,000 per year as per
Internal Revenue Service regulations.


                                     - 12 -

<PAGE>

                        ALLOU HEALTH & BEAUTY CARE, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


11.      RELATED PARTY TRANSACTIONS:

         The Company purchases from, and on occasion, sells to, various entities
that are controlled by some of the Company's officers.

         For the six months ended  September 30, 1996,  and 1995,  there were no
sales to related  parties during,  or outstanding  receivables at the end of the
period.  For the six months ended  September 30, 1996 and 1995,  purchases  from
related parties amounted to $356,120 and $687,199,  respectively, and there were
prepaid purchases of $11,066 at September 30, 1996.



                                     - 13 -

<PAGE>

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

         A.       RESULTS OF OPERATIONS.

                  FOR THE SIX MONTHS ENDED SEPTEMBER 30, 1996 AND 1995.

         Revenues for the six months ended September 30, 1996 were  $145,796,500
representing  an 11% increase over revenues of  $131,345,758  for the six months
ended September 30, 1995.

         This  increase  in  revenues  is  attributable  to an increase in sales
volume for each segment of the Company's business, an expanded customer base and
an increase in same store sales,  which has  together  caused an increase in the
volume of products sold.

         Contributions  to this  increase in  revenues by product  segment is as
follows:

                  Health and beauty aids increased 11% when compared to the same
                  period in the previous  year.  This increase in revenue is due
                  to an increase in same store sales.

                  Prestige  designer  fragrances  grew 18% when  compared to the
                  same period in the prior year due to an expanded customer base
                  and increases in same store sales.

                  Nationally  advertised  non-perishable  branded food  products
                  grew  slightly  when  compared to the same period in the prior
                  year due to an increase in the volume of products sold.

                  Sales  of  prescription   pharmaceuticals   generated  by  the
                  Company's  subsidiary,  M.  Sobol,  Inc.,  increased  5%  when
                  compared  to the  same  period  in the  prior  year  due to an
                  expanded customer base.

         Gross profit as a percentage of revenues increased to 11.3% for the six
months ended  September  30, 1996 when  compared to 10.9% for the same period in
the previous year. This increase was due to improved  profit margins  associated
with the sales of the Company's fragrance products.

         Warehouse,  delivery,  selling,  general  and  administrative  expenses
increased  as a percentage  of sales  increased to 7.1% for the six months ended
September  30,  1996 from  6.7% for the same  period  in the  prior  year.  This
increase was due primarily to salary increases for union and non-union employees
and related general expenses.

         Interest expenses for the six months ended September 30, 1996 increased
to 2.1% from 2.0% when compared to the six months ended September 30, 1995.
This increase is due to increased borrowing.

         Net income for the six months ended  September 30, 1996 was  $1,879,511
representing  a 0.3% increase over net income of $1,833,401  for the  comparable
period in 1995. The increase in net income is due to improved margins.

                  FOR THE THREE MONTHS ENDED SEPTEMBER 30, 1996 AND 1995.

         Revenues for the three months ended September 30, 1996 were $76,838,439
representing  a 15% increase over revenues of  $66,913,389  for the three months
ended September 30, 1995.

         This  increase  in  revenues  is  attributable  to an increase in sales
volume for each segment of the Company's business, an expanded customer base and
increases in same store sales which has resulted in an increase in the volume of
products sold.

                                     - 14 -

<PAGE>

         Contributions  to this  increase in  revenues by product  segment is as
follows:

                  Health and beauty  aides  increased  19% when  compared to the
                  same period in the previous year.  This increase in revenue is
                  due to the increase in same store sales volume.

                  Prestige  designer  fragrances  grew 22% when  compared to the
                  same period in the prior year due to an expanded customer base
                  and increases in same store sales.

                  Nationally  advertised  non-perishable  branded food  products
                  grew 4% when compared to the same period in the prior year due
                  to an increase in the volume of products sold.

                  Sales of prescription pharmaceuticals grew 3% when compared to
                  the same  period  in the  prior  year.  This  growth is due to
                  increases in same store sales.

         Gross profit as a percentage of sales  increased to 10.9% for the three
months  ended  September  30, 1996 from 10.8% when  compared to the three months
ended  September 30, 1995.  This increase is principally  attributable to higher
profit margins associated with the Company's fragrance products.

         Warehouse,  delivery, selling, general and administrative expenses as a
percentage of sales for the three months ended  September 30, 1996  decreased to
6.6% from 7.0% for the same period in the prior year.

         Interest  expenses for the three months  ended  September  30, 1996 was
2.0%, comparable to the same period in the prior year.

         Net income for the three months ended September 30, 1996 was $1,076,844
representing  a 59%  increase  over net income of  $676,572  for the  comparable
period in 1995. The increase in net income is due to higher margins on increased
sales.

         B.       LIQUIDITY AND CAPITAL RESOURCES

         The Company  meets its working  capital  requirements  from  internally
generated funds and from a financing agreement with a consortium of banks led by
the  First  National  Bank  of  Boston  for  financing  the  Company's  accounts
receivable and inventory.  As of September 30, 1996, the Company had $85,520,385
outstanding   under  its  bank  line  of  $105,000,000   credit.   The  loan  is
collateralized by the Company's inventory and accounts  receivable.  Interest on
the loan balance is payable monthly at 3/8% above the prime rate or 2% above the
Eurodollar  rate,  at the option of the Company.  The  effective  interest  rate
charged to the  Company at  September  30,  1996 was 7.59%  which was based on a
combination of 2% above the  Eurodollar  rate and 3/8% above the prime rate. The
Company utilizes cash generated from operations to reduce short-term borrowings,
which in turn acts to increase loan  availability  consistent with the Company's
financing agreement.

         The Company's  accounts  receivable has increased  from  $34,823,147 at
September  30, 1995 to  $54,116,868  at  September  30, 1996.  This  increase in
accounts  receivable  is due to  increased  sales for the  period  and to slower
payments by customers, which had previously paid the company in an average of 47
days at  September  30,  1995,  have been paying the Company in an average of 69
days at September 30, 1996.

         The  Company  has  minimal  capital  investment  requirements  and  any
significant capital expenditures are financed through long term lease agreements
that  would not  adversely  impact  cash flow.  The  Company  believes  that its
internally  generated  funds and bank line of credit will be  sufficient to meet
its currently  anticipated cash and capital needs through the fiscal year ending
March 31, 1997.

                                     - 15 -

<PAGE>

                           PART II. OTHER INFORMATION

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

         On September 11, 1996, the Company's annual meeting of stockholders was
held (the "Meeting").  At the Meeting,  the stockholders  approved the following
matters:

         1.       Election of the  following  individuals  as  directors  of the
                  Company for a term of one year,  which  constitutes the entire
                  Board of Directors of the Company:

                           Victor  Jacobs,  Herman  Jacobs,  Jack Jacobs,  Ramon
                           Montes,  David  Shamilzadeh,  Jeffrey  Berg  and  Sol
                           Naimark

         2.       Approval of the 1995 Plan.

         3.       Approval of the 1996 Plan.

         4.       Approval  of an  amendment  to the  Company's  Certificate  of
                  Incorporation (i) to confirm that the shares of Class B Common
                  Stock  are  convertible  at any time  into  shares  of Class A
                  Common Stock on a one-for-one basis, which previously has been
                  included in the Company's public disclosures;  (ii) to provide
                  that  the   shares  of  Class  B  Common   Stock  are   freely
                  transferable.

         There was no solicitation in opposition to the nominees of the Board of
Directors for election to the Board of  Directors.  All nominees of the Board of
Directors  were  elected.  The  number  of votes  cast for or  withheld  were as
follows:

                  Nominee                 Votes For          Votes Withheld
                  -------                 ---------          --------------
                  Victor Jacobs           9,418,947              502,050
                  Herman Jacobs           9,419,047              501,950
                  Jack Jacobs             9,418,747              502,250
                  Ramon Montes            9,418,647              502,350
                  David Shamilzadeh       9,398,147              522,850
                  Jeffrey Berg            9,413,817              507,180
                  Sol Naimark             9,413,817              507,180


         Matters  numbered 2, 3 and 4 were approved by the  stockholders  at the
Meeting. The votes cast on each of these Matters were as follows:

                                                  Abstentions and
                  Matter   Votes For   Against    Broker Non-Votes
                  ------   ---------   -------    ----------------
                  No. 2    7,047,610   1,296,461      1,576,926
                  No. 3    7,057,830   1,280,561      1,582,606
                  No. 4    7,359,032   1,125,941      1,436,024


Item 6.           Exhibits and Reports on Form 8-K

         (a)      Exhibits:

                  3.1      Restated Certificate of Incorporation

                  27.1     Financial Data Schedule

         (b)      Reports on Form 8-K:

         The Company has not filed any reports on Form 8-K during the  quarterly
period ended September 30, 1996.

                                     - 16 -

<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.

                                            ALLOU HEALTH & BEAUTY CARE, INC.


                                            By: /s/ DAVID SHAMILZADEH
                                                --------------------------------
                                                David Shamilzadeh,
                                                Senior Vice President of Finance
                                                 and Chief Financial Officer

Dated:  November 14, 1996


                                      -17-

<PAGE>

                                  EXHIBIT INDEX


Exhibit
Number                          Description                          Page Number
- -------                         -----------                          -----------

3.1           Restated Certificate of Incorporation

11            Computation of Primary and Fully Diluted Earnings Per Common Share

27.1          Financial Data Schedule


                                     - 18 -



                      RESTATED CERTIFICATE OF INCORPORATION

                                       OF

                        ALLOU HEALTH & BEAUTY CARE, INC.

It is hereby certified that:

         1.  The  present  name  of  the  corporation  (hereinafter  called  the
"Corporation")  is ALLOU  HEALTH & BEAUTY  CARE,  INC.,  which is the name under
which the  Corporation  was  originally  incorporated.  The date of  filing  the
original  Certificate of  Incorporation of the Corporation with the Secretary of
State of the State of Delaware is January 20, 1989.

         2.  The  provisions  of  the  Certificate  of   Incorporation   of  the
Corporation, as heretofore amended and/or supplemented,  are hereby restated and
integrated into the single instrument  without further amendment and without any
discrepancy  between the  provisions  of the  Certificate  of  Incorporation  as
heretofore  amended  and  supplemented  and the  provisions  of the said  single
instrument hereinafter set forth.

         3. The Board of  Directors  of the  Corporation  has duly  adopted this
Restated Certificate of Incorporation  pursuant to the provisions of Section 245
of the General Corporation Law of the State of Delaware in the form set forth as
follows:



                     "RESTATED CERTIFICATE OF INCORPORATION

                                       OF

                        ALLOU HEALTH & BEAUTY CARE, INC.

                                 ---------------


         FIRST:  The name of the corporation (hereinafter called the
"Corporation") is ALLOU HEALTH & BEAUTY CARE, INC.

         SECOND: The address, including street, number, city, and county, of the
registered  office of the  Corporation  in the State of  Delaware is 1013 Centre
Road, City of Wilmington,  County of New Castle;  and the name of the registered
agent  of the  Corporation  in the  State of  Delaware  at such  address  is The
Prentice-Hall Corporation System, Inc.

         THIRD: The purpose of the Corporation is to engage in any lawful act or
activity for which  corporations may be organized under the General  Corporation
Law of the State of Delaware.

         FOURTH: The aggregate number of shares which the Corporation shall have
authority to issue is  13,200,000,  divided into three  classes:  (i) 10,000,000
shares of Class A Common  Stock,  par value $.001 per share (the "Class A Common
Stock");  (ii)  2,200,000  shares of Class B Common  Stock,  par value $.001 per
share (the "Class B Common Stock");  (iii) 1,000,000 shares preferred stock, par
value $.001 per share (the "Preferred  Stock") (the Class A Common Stock and the
Class B Common Stock collectively referred to herein as the "Common Stock").

         A.       Common Stock

                  1. General. The voting, dividend and liquidation rights of the
         holders of the Common Stock are subject to and  qualified by the rights
         of the holders of the Preferred Stock of any class as may be designated


                                      - 1 -

<PAGE>

         by the Board of Directors  upon any issuance of the Preferred  Stock of
         any class.

                  2. Voting.  Each holder of Class A Common Stock shall have one
         vote in respect  of each share of Class A Common  Stock held by him and
         each holder of Class B Common Stock shall have five votes in respect of
         each  share of Class B Common  Stock held by him on all  matters  voted
         upon by the stockholders.

                  3. Dividends. Dividends may be declared and paid on the Common
         Stock from funds lawfully  available therefor as and when determined by
         the Board of Directors and subject to any preferential  dividend rights
         of any then outstanding Preferred Stock.

                  4.  Liquidation.  Upon the  dissolution  or liquidation of the
         Company, whether voluntary or involuntary, holders of Common Stock will
         be  entitled  to  receive  all  assets  of the  Company  available  for
         distribution to its stockholders, subject to any preferential rights of
         any then outstanding Preferred Stock.

                  5.  Transferability.  All  outstanding  shares of Common Stock
         shall be freely transferable.

                  6. Conversion of Class B Common Stock. All outstanding  shares
         of Class B Common  Stock  shall be  convertible  at all  times,  at the
         election of the holder thereof,  into an equal number of fully paid and
         nonassessable  shares of Class A Common  Stock by  delivery  of written
         notice  by the  holder of such  shares  of Class B Common  Stock to the
         Corporation,  or its transfer agent, of his election  together with the
         certificate(s) representing the shares to be converted.  Thereupon, the
         Corporation,  or its transfer agent, as the case may be, shall exchange
         such  certificate(s) for a certificate or certificates  representing an
         equal  number  of  shares  of Class A Common  Stock.  Shares of Class B
         Common Stock shall be deemed to have been converted  immediately  prior
         to the close of business on the day upon which the Corporation,  or its
         transfer  agent,  received  such  shares  for  conversion.  The  person
         entitled  to  receive  the  Class A Common  Stock  issuable  upon  such
         conversion  shall be treated for all  purposes as the record  holder of
         such Class A Common Stock at such time. Thereafter, the shares of Class
         B Common Stock so converted  shall be authorized and unissued shares of
         Class B Common Stock of the Corporation.

                  With respect to any shares of Class B Common  Stock  converted
         into Class A Common Stock,  until  surrender as  hereinafter  provided,
         each   outstanding   certificate,   which  prior  to  such   conversion
         represented  shares of Class B Common  Stock,  shall be deemed  for all
         purposes  to  evidence  ownership  of the  number  of shares of Class A
         Common  Stock into which the shares of Class B Common  Stock shall have
         been  converted.  Upon  surrender to the  Corporation,  or its transfer
         agent, for cancellation of the certificate or certificates representing
         such  shares,  the  holder  thereof  shall be  entitled  to  receive  a
         certificate or certificates  representing the number of shares of Class
         A Common Stock to which such holder is entitled.

         B.       Preferred Stock

                  The relative rights, preferences and limitations of the shares
         of Preferred Stock are as follows:

                  The Preferred  Stock may be issued,  from time to time, in one
         or more  series,  with  such  designations,  preferences  and  relative
         participating, optional or other rights, qualifications, limitations or
         restrictions thereof as shall be stated and expressed in the resolution
         or  resolutions  providing for the issue of such series  adopted by the
         Board of Directors from time to time, pursuant to the authority herein


                                      - 2 -

<PAGE>

         given, a copy of which  resolution or  resolutions  shall have been set
         forth in a Certificate made, executed, acknowledged, filed and recorded
         in the manner required by the laws of the State of Delaware in order to
         make the same  effective.  Each series shall  consist of such number of
         shares  as  shall  be  stated  and  expressed  in  such  resolution  or
         resolutions providing for the issuance of the stock of such series. All
         shares of any one  series of  Preferred  Stock  shall be alike in every
         particular.  The  authority of the Board of  Directors  with respect to
         each series shall include,  but not be limited to, determination of the
         following:

                  1. the  number  of shares  constituting  that  series  and the
         distinctive designation of that series;

                  2.  whether  the  holders  of shares of that  series  shall be
         entitled to receive  dividends and, if so, the rates of such dividends,
         conditions  under  which and times such  dividends  may be  declared or
         paid, any preference of any such dividends to, and the relation to, the
         dividends  payable on any other  class or classes of stock or any other
         series of the same class and whether  dividends  shall be cumulative or
         noncumulative and, if cumulative, from which date or dates;

                  3.  whether the  holders of shares of that  series  shall have
         voting rights in addition to the voting rights  provided by law and, if
         so, the terms of such voting rights;

                  4.  whether  shares of that series  shall have  conversion  or
         exchange  privileges into or for, at the option of either the holder or
         the Corporation or upon the happening of a specified  event,  shares of
         any other class or classes or of any other  series of the same or other
         class or classes of stock of the Corporation  and, if so, the terms and
         conditions  of such  conversion  or exchange  including  provision  for
         adjustment  of the  conversion  or exchange  rate in such events as the
         Board of Directors shall determine;

                  5. whether  shares of that series shall be redeemable  and, if
         so, the terms and conditions of such redemption,  including the date or
         dates upon or after which they shall be  redeemable  and the amount per
         share payable in case redemption, which amount may vary under different
         conditions and at different redemption dates;

                  6.  whether  shares of that  series  shall be  subject  to the
         operation  of a  retirement  or sinking  fund and, if so  subject,  the
         extent to and the manner in which it shall be  applied to the  purchase
         or  redemption  of the  shares  of  that  series,  and  the  terms  and
         provisions relative to the operation thereof;

                  7.  the  rights  of  shares  of that  series  in the  event of
         voluntary or involuntary liquidation,  dissolution or winding up of the
         Corporation  and any preference of any such rights to, and the relation
         to, the  rights in respect  thereto of any class or classes of stock or
         any other series of the same class; and

                  8. whether  shares of that series shall be subject or entitled
         to any  other  preferences,  and  the  other  relative,  participating,
         optional or other special  rights and  qualifications,  limitations  or
         restrictions  of shares of that series  and, if so, the terms  thereof;
         provided,  however, that if the stated dividends and amounts payable on
         liquidation with respect to shares of any series of Preferred Stock are
         not paid in full,  then the  shares of all  series of  Preferred  Stock
         shall   share   ratably   in  the   payment  of   dividends   including
         accumulations,  if any,  in  accordance  with the sums  which  would be
         payable on such shares if all dividends were declared and paid in full,
         and in any  distribution  of assets (other than by way if dividends) in
         accordance with the sums


                                      - 3 -

<PAGE>

         which would be payable on such  distribution  if all sums  payable were
         discharged in full.

         FIFTH:  The Corporation is to have perpetual existence.

         SIXTH:  Whenever a compromise or arrangement  is proposed  between this
corporation  and  its  creditors  or any  class  of  them  and/or  between  this
corporation  and its  stockholders  or any class of them, any court of equitable
jurisdiction  within the State of Delaware may, on the  application in a summary
way of this  corporation  or of any  creditor or  stockholder  thereof or on the
application of any receiver or receivers  appointed for this  corporation  under
ss. 291 of Title 8 of the  Delaware  Code or on the  application  of trustees in
dissolution or of any receiver or receivers appointed for this corporation under
ss. 279 of Title 8 of the  Delaware  Code order a meeting  of the  creditors  or
class of creditors,  and/or of the stockholders or class of stockholders of this
corporation, as the case may be, to be summoned in such manner as the said court
directs.  If a majority  in number  representing  three  fourths in value of the
creditors  or  class  of  creditors,  and/or  of the  stockholders  or  class of
stockholders of this corporation, as the case may be, agree to any compromise or
arrangement and to any reorganization of this corporation as consequence of such
compromise  or  arrangement,  the said  compromise or  arrangement  and the said
reorganization  shall, if sanctioned by the court to which the said  application
has been made, be binding on all the creditors or class of creditors,  and/or on
all the stockholders or class of stockholders,  of this corporation, as the case
may be, and also on this corporation.

         SEVENTH:  For the management of the business and for the conduct of the
affairs  of  the  Corporation,  and  in  further  definition,   limitation,  and
regulation  of the powers of the  Corporation  and of its  directors  and of its
stockholders or any class thereof, as the case may be, it is further provided:

         A. The management of the business and the conduct of the affairs of the
Corporation  shall be vested in its Board of Directors.  The number of directors
which shall constitute the whole Board of Directors shall be fixed by, or in the
manner  provided in, the Bylaws.  The phrase "whole Board" and the phrase "total
number of directors" shall be deemed to have the same meaning, to wit, the total
number of directors which the Corporation would have if there were no vacancies.
No election of directors need be by written ballot.

         B. After the  original  or other  Bylaws of the  Corporation  have been
adopted,  amended,  or  repealed,  as the case may be,  in  accordance  with the
provisions of ss. 109 of the General  Corporation  Law of the State of Delaware,
and, after the  Corporation  has received any payment for any of its stock,  the
power to adopt,  amend, or repeal the Bylaws of the Corporation may be exercised
by the  Board of  Directors  of the  Corporation;  provided,  however,  that any
provision for the  classification  of directors of the Corporation for staggered
terms  pursuant to the  provisions of  subsection  (d) of ss. 141 of the General
Corporation  Law of the State of Delaware shall be set forth in an initial Bylaw
or in a Bylaw adopted by the  stockholders  entitled to vote of the  Corporation
unless provisions for such classification shall be set forth in this certificate
of incorporation.

         C. Whenever the Corporation shall be authorized to issue only one class
of stock,  each outstanding share shall entitle the holder thereof to notice of,
and the right to vote at, any meeting of stockholders.  Whenever the Corporation
shall be authorized to issue more than one class of stock, no outstanding  share
of any class of stock which is denied  voting power under the  provisions of the
certificate  of  incorporation  shall entitle the holder thereof to the right to
vote at any meeting of stockholders except as the provisions of paragraph (2) of
subsection  (b)  of ss.  242 of the  General  Corporation  Law of the  State  of
Delaware  shall  otherwise  require;  provided,  that no share of any such class
which is otherwise  denied voting power shall entitle the holder thereof to vote
upon the increase or decrease in the number of authorized shares of said class.


                                      - 4 -

<PAGE>

         EIGHTH:  The personal  liability of the directors of the Corporation is
hereby eliminated to the fullest extent permitted by paragraph (7) of subsection
(b) of ss. 102 of the General  Corporation Law of the State of Delaware,  as the
same may be amended and supplemented.

         NINTH:  The Corporation  shall, to the fullest extent  permitted by ss.
145 of the General Corporation Law of the State of Delaware,  as the same may be
amended and supplemented, indemnify any and all persons whom it shall have power
to indemnify  under said  section from and against any and all of the  expenses,
liabilities, or other matters referred to in or covered by said section, and the
indemnification  provided for herein shall not be deemed  exclusive of any other
rights to which those  indemnified  may be entitled under any Bylaw,  agreement,
vote of stockholders or disinterested directors or otherwise,  both as to action
in his official capacity and as to action in another capacity while holding such
office,  and shall  continue  as to a person  who has  ceased to be a  director,
officer,  employee,  or agent  and  shall  inure to the  benefit  of the  heirs,
executors, and administrators of such a person.

         TENTH:  From time to time any of the provisions of this  certificate of
incorporation  may be  amended,  altered,  or  repealed,  and  other  provisions
authorized  by the laws of the  State of  Delaware  at the time in force  may be
added or inserted in the manner and at the time prescribed by said laws, and all
rights at any time conferred upon the  stockholders  of the  Corporation by this
certificate  of  incorporation  are granted  subject to the  provisions  of this
Article TENTH."

Signed on October 31, 1996

                                                  /s/ HERMAN JACOBS
                                                  ------------------------------
                                                  Herman Jacobs,
                                                  President and Chief Operating
                                                  Officer



                                      - 5 -


                                                                      EXHIBIT XI

                        ALLOU HEALTH & BEAUTY CARE, INC.

       COMPUTATION OF PRIMARY AND FULLY DILUTED EARNINGS PER COMMON SHARE

<TABLE>
<CAPTION>
                                                      For the Six Months                  For the Three Months
                                                      Ended September 30,                 Ended September 30,
                                                     1996            1995               1996               1995
                                                     ----            ----               ----               ----
<S>                                               <C>              <C>                <C>               <C>
Reconciliation of net income 
per consolidated  statement of operations
to amount in earnings per share calculation:
       Net Income                                 $1,879,511       $1,833,401         $1,076,844        $  676,592
                                                   =========        =========          =========         =========

Reconciliation  of weighted 
average number of shares  outstanding 
to amount used in earnings per share calculation:

   Weighted average number of
     shares outstanding                            5,752,225        5,661,725          5,752,225         5,661,725

   Add: Shares issuable from
     assumed exercise of options
     and warrants                                      1,596          127,592              - 0 -            20,690
                                                   ---------        ---------          ---------         ---------

       Total Common Stock And
         Equivalents                               5,753,821        5,789,317          5,752,225         5,682,415
                                                   =========        =========          =========         =========

Earnings per common share                               $.33             $.32               $.19              $.12
                                                        ====             ====               ====              ====
</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
<CIK>                         0000846538
<NAME>                        ALLOU HEALTH & BEAUTY CARE, INC.
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                    MAR-31-1997
<PERIOD-START>                       APR-01-1996
<PERIOD-END>                         SEP-30-1996
<CASH>                              60,729
<SECURITIES>                             0
<RECEIVABLES>                   54,884,795
<ALLOWANCES>                       767,927
<INVENTORY>                     82,017,385
<CURRENT-ASSETS>               144,995,659
<PP&E>                           6,480,214
<DEPRECIATION>                   2,795,001
<TOTAL-ASSETS>                 152,320,725
<CURRENT-LIABILITIES>          104,210,544
<BONDS>                                  0
                    0
                              0
<COMMON>                             5,752
<OTHER-SE>                      46,042,155
<TOTAL-LIABILITY-AND-EQUITY>   152,320,725
<SALES>                        145,796,500
<TOTAL-REVENUES>               145,796,500
<CGS>                          129,293,994
<TOTAL-COSTS>                  129,293,994
<OTHER-EXPENSES>                10,388,504
<LOSS-PROVISION>                         0
<INTEREST-EXPENSE>               3,091,491
<INCOME-PRETAX>                  3,022,511
<INCOME-TAX>                     1,143,000
<INCOME-CONTINUING>              1,879,511
<DISCONTINUED>                           0
<EXTRAORDINARY>                          0
<CHANGES>                                0
<NET-INCOME>                     1,879,511
<EPS-PRIMARY>                          .33
<EPS-DILUTED>                          .33
        


</TABLE>


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