CANDIES INC
10-Q/A, 1999-10-04
FOOTWEAR, (NO RUBBER)
Previous: CANDIES INC, 10-Q/A, 1999-10-04
Next: CANDIES INC, 10-Q/A, 1999-10-04






                     U.S. Securities and Exchange Commission
                             Washington, D.C. 20549

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


                                   FORM 10-Q/A
                         (Amendment No. 1 to 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  April 30, 1998

                                       OR

[ ]  Transition  Report  Pursuant  to Section  13 or 15(d) of the  Securities
     Exchange Act of 1934

For the Transition Period From ________ to ________


Commission file number  0-10593


                                 CANDIE'S, INC.
             (Exact name of registrant as specified in its charter)


              Delaware                                           11-2481903
     (State or other jurisdiction of                          (I.R.S. Employer
     incorporation or organization)                          Identification No.)


        2975 Westchester Avenue
             Purchase, NY                                         10577
(Address of principal executive offices)                        (Zip Code)


                                 (914) 694-8600
              (Registrant's telephone number, including area code)


                                 Not Applicable
              (Former name, former address and former fiscal year,
                         if changed since last report)


Indicate  by check  mark  whether  the  registrant:  (1) has filed  all  reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during the  preceding  12 months  (or for such  shorter  periods  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.

Common Stock, $.001 Par Value -- 14,173,364 shares as of June 11, 1998


<PAGE>


                                      INDEX

                                   FORM 10-Q/A
                               (Amendment No. 1)*

                         CANDIE'S, INC. and SUBSIDIARIES

                                                                            Page
                                                                           -----
Part I.  Financial Information

Item 1.  Financial Statements - (Unaudited)

     Condensed Consolidated Balance Sheets -
     April 30, 1998 and January 31, 1998 ..................................    3

     Condensed Consolidated Statements of Income -
     Three Months Ended April 30,1998 and 1997 ............................    4

     Condensed Consolidated Statement of Stockholders' Equity -
     Three Months Ended April 30, 1998 ....................................    5

     Condensed Consolidated Statements of Cash Flows -
     Three Months Ended April 30, 1998 and 1997 ...........................    6

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

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

Part II. Other Information

Item 1. Legal Proceedings .................................................   12
Item 2. Changes in Securities .............................................   12
Item 6. Exhibits and Reports on Form 8-K ..................................   12


Signatures ................................................................   13

* This  amended Form 10-Q is being filed to reflect the  restatement  of certain
previously  reported financial  information as more fully described in Note E of
Notes to Condensed Consolidated Financial Statements contained herein.  Portions
of Part I-Item 1.-"Financial Statements", Part I-Item 2-"Management's Discussion
and  Analysis of  Financial  Condition  and Results of  Operations"  and Exhibit
27-"Financial  Data Schedule" have been amended to reflect the restatement.  The
remaining  information in this amended Form 10-Q has not been updated to reflect
any changes in information that may have occurred  subsequent to the date of the
reporting period to which the Form 10-Q relates.


                                       2

<PAGE>


Part I. Financial Information

Candie's, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

<TABLE>
<CAPTION>
                                                            April 30,     January 31,
                                                              1998           1998
                                                           ----------     -----------
                                                            (Unaudited)     (Note)
                                                            (Restated)    (Restated)
                                                                (000's omitted,
                                                               except share data)
<S>                                                            <C>       <C>
Assets
Current Assets
      Cash .................................................   $    19   $   367
      Accounts receivable, net .............................     1,217     1,397
      Inventories ..........................................    10,266    17,664
      Due from factor ......................................    12,511      --
      Refundable and prepaid income taxes ..................       143       143
      Deferred income taxes ................................       372       520
      Prepaid advertising and other ........................     1,888       764
      Other current assets .................................       496       604
                                                               -------   -------
Total Current Assets                                            26,912    21,459

Property and equipment, at cost:
      Furniture, fixtures and equipment ....................     2,014     1,810
      Less: Accumulated depreciation and amortization ......     1,056       959
                                                               -------   -------
                                                                   958       851
Other assets:
      Deferred income taxes ................................     2,868     2,423
      Intangibles ..........................................     4,770     4,860
      Other ................................................       722       319
                                                               -------   -------
                                                                 8,360     7,602
                                                               -------   -------
Total Assets ...............................................   $36,230   $29,912
                                                               =======   =======

Liabilities and Stockholders' Equity

Current Liabilities:
      Due from factor, net .................................   $  --     $   900
      Accounts payable and accrued expenses ................     3,759     5,401
                                                               -------   -------
Total Current Liabilities ..................................     3,759     6,301

Long-term liabilities ......................................        60        61

Stockholders' Equity
      Preferred stock, $.01 par value
                --authorized 5,000,000 shares;
                        none issued and outstanding
      Common stock, $.001 par value
                --authorized 30,000,000 shares;
                        issued and outstanding:
                        14,170,364 and 12,425,014 shares ...        14        12
Additional paid-in capital .................................    31,930    23,453
Retained earnings* .........................................       467        85
                                                               -------   -------
                                                                32,411    23,550
                                                               -------   -------
Total Liabilities and Stockholders' Equity .................   $36,230   $29,912
                                                               =======   =======
</TABLE>

* Accumulated since February 28, 1993, deficit eliminated of $27,696


Note:  The balance  sheet at January 31, 1998 has been  derived from the audited
       financial statements at that date.

See notes to condensed consolidated financial statements.


                                       3
<PAGE>


Candie's, Inc. and Subsidiaries

Condensed Consolidated Statements of Income
(Unaudited)

                                                            Three Months Ended
                                                          ----------------------
                                                           April 30,   April 30,
                                                             1998        1997
                                                          ----------   ---------
                                                          (Restated)
                                                              (000's omitted,
                                                          except per share data)
Net revenues ............................................   $23,358    $16,861
Cost of goods sold ......................................    17,109     11,774
                                                            -------    -------
Gross profit ............................................     6,249      5,087
Selling, general and administrative expenses ............     5,338      3,416
                                                            -------    -------
Operating income ........................................       911      1,671

Other expenses:
      Interest expense - net ............................       274        275
      Other - net .......................................      --           68
                                                            -------    -------
                                                                274        343
                                                            -------    -------
Income before income taxes ..............................       637      1,328
Income taxes ............................................       255        505
                                                            -------    -------
Net income ..............................................   $   382    $   823
                                                            =======    =======
Earnings per common share:
      Basic .............................................   $   .03    $   .08
                                                            =======    =======
      Diluted ...........................................   $   .02    $   .06
                                                            =======    =======

Weighted average number of common shares outstanding:
      Basic .............................................    13,656      9,975
                                                            =======    =======
      Diluted ...........................................    16,015     12,730
                                                            =======    =======


See notes to condensed consolidated financial statements.

                                       4
<PAGE>


Candie's, Inc. and Subsidiaries

Condensed Consolidated Statement of Stockholders' Equity
(Unaudited)

Three Months Ended April 30, 1998
(000's omitted)

<TABLE>
<CAPTION>
                                                                    Additional
                                                    Common Stock      Paid-In  Retained
                                                  Shares    Amount    Capital   Earnings   Total
                                                  -------   -------   -------   -------   -------
<S>                                                <C>      <C>       <C>       <C>       <C>
Balances at January 31, 1998, as Restated          12,425   $    12   $23,453   $    85   $23,550

   Exercise of stock options and warrants           1,729         2     8,197        --     8,199

   Issuance of common stock to retirement plan         16        --        78        --        78

   Tax benefit from exercise of stock options          --        --       202        --       202

   Net income                                          --        --        --       382       382
                                                  -------   -------   -------   -------   -------

Balances at April 30, 1998, as Restated .......    14,170   $    14   $31,930   $   467   $32,411
                                                  =======   =======   =======   =======   =======
</TABLE>


See notes to condensed consolidated financial statements.


                                       5
<PAGE>

Candie's, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows
(Unaudited)

                                                             Three Months Ended
                                                           ---------------------
                                                           April 30,   April 30,
                                                             1998         1997
                                                           ---------------------
                                                            (Restated)
                                                               (000's omitted)
OPERATING ACTIVITIES:
Net cash used in operating activities ....................   (8,435)    (1,478)
                                                            ------------------

INVESTING ACTIVITIES:
     Purchases of property and equipment .................     (190)        (3)
                                                            ------------------
Net cash used in investing activities ....................     (190)        (3)
                                                            ------------------

FINANCING ACTIVITIES:
     Proceeds from exercise of stock options and warrants     8,277      1,289
                                                            ------------------
Net cash provided by financing activities ................    8,277      1,289
                                                            ------------------

DECREASE IN CASH .........................................     (348)      (192)
Cash at beginning of period ..............................      367        389
                                                            ------------------
Cash at end of period ....................................  $    19    $   197
                                                            ------------------


See notes to condensed consolidated financial statements.


                                       6
<PAGE>

Candie's, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements
(Unaudited)

April 30, 1998


NOTE A -- BASIS OF PRESENTATION

The accompanying  unaudited condensed financial statements have been prepared in
accordance with generally accepted  accounting  principles for interim financial
information and with the  instructions to Form 10-Q and Article 10 of Regulation
S-X. Accordingly, they do not include all the information and footnotes required
by generally accepted accounting  principles for complete financial  statements.
In the opinion of management,  all adjustments  (consisting of normal  recurring
accruals) considered necessary for a fair presentation have been included.

For further  information,  refer to the  consolidated  financial  statements and
footnotes  thereto  included in the Company's annual report on Form 10-K for the
year ended January 31, 1998.

Operating  results  for the three  month  period  ended  April 30,  1998 are not
necessarily  indicative  of the results  that may be expected  for a full fiscal
year.

NOTE B -- PROPOSED MERGER

The  Company  began to license  the use of the  CANDIE'S(R)  trademark  from New
Retail Concepts, Inc. ("NRC") in June 1991 and in March 1993 purchased ownership
of the  CANDIE'S(R)  trademark  from  NRC  together  with  certain  pre-existing
licenses of NRC.  NRC is a publicly  traded  company  engaged  primarily  in the
licensing and sublicensing of fashion  trademarks and a significant  shareholder
of the Company.  NRC's principal shareholder is also the Company's President and
Chief Executive Officer.

The Company and NRC have executed a Merger  Agreement  dated April 6, 1998, (the
"Merger  Agreement")  which  provides  that NRC will be merged with and into the
Company (the "Merger"),  and the Company will be the surviving  corporation.  At
the  effective  date of the  Merger  (the  "Effective  Date"),  each  issued and
outstanding  share of NRC common stock $.01 par value (the "NRC Common  Stock"),
and each issued and  outstanding  option to purchase  shares of NRC Common Stock
immediately  prior to the Effective Date will be converted,  respectively,  into
0.405  shares of common  stock,  $.001 par  value of the  Company  (the  "Common
Stock"),  and  options  to  purchase  0.405  shares of  shares of common  stock,
respectively.

The  completion  of the Merger is subject to a number of  conditions,  including
among other things, the approval of the stockholders of both the Company and NRC
and the  registration  of the  Common  Stock to be issued to the  holders of NRC
pursuant  to the  Merger  under  the  Securities  Act of 1933,  as  amended.  No
assurance  can be given that the  Company  and NRC will be able to  successfully
obtain the requisite  stockholder approval or that the Company will otherwise be
able to consummate the Merger.

At April 6, 1998,  there were  5,693,639  shares of NRC Common  Stock issued and
outstanding  and  options  to  purchase  1,635,000  shares of NRC  Common  Stock
outstanding. NRC currently owns 1,227,696 shares of Common Stock and has options
and warrants to purchase an additional  800,000  shares of Common Stock,  all of
which will be extinguished upon consummation of the Merger.



                                       7
<PAGE>


Candie's, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements
(Unaudited) - Continued


NOTE C -- EARNINGS PER SHARE

In 1997, the Financial Accounting Standards Board issued SFAS No. 128, "Earnings
Per Share" SFAS No. 128 replaced the  calculation  of primary and fully  diluted
earnings  per share with basic and diluted  earnings per share.  Unlike  primary
earnings per share,  basic earnings per share  excludes any dilutive  effects of
option, warrants and convertible securities.  Diluted earnings per share is very
similar to the previously  reported fully diluted  earnings per share.  Earnings
per share amounts and weighted  average shares for April 1997 have been restated
in accordance with the SFAS No. 128 requirements.

The following is a reconciliation of the numerator and denominators of the basic
and diluted EPS computations and other related disclosures  required by SFAS No.
128:
                                                                   April 30,
                                                             -------------------
                                                              1998        1997
                                                             -------------------
                                                             (Restated)
                                                               (000's omitted)
Numerator:
Numerator for basic and diluted earnings per share .....     $   382     $   823
                                                             ===================
Denominator:
Denominator for basic earnings per share ...............      13,656       9,975
Effect of dilutive securities ..........................       2,359       2,755
                                                             -------------------
Denominator for diluted earnings per share .............      16,015      12,730
                                                             ===================
Basic earnings per share ...............................     $   .03     $   .08
                                                             ===================
Diluted earnings per share .............................     $   .02     $   .06
                                                             ===================

Outstanding  options  in 1998 and  outstanding  options of  warrants  in 1997 to
purchase  80,000 and 277,000 shares of common stock,  respectively,  at exercise
prices  exceeding the average market price of the common stock were not included
in the  computation of diluted  earnings per share as the effect would have been
anti-dilutive.

NOTE D -- SUBSEQUENT EVENT -FINANCING AGREEMENTS

On May 27, 1998,  the Company  entered  into a three year $35 million  revolving
credit  facility  (the  "Facility").  Under  certain  conditions,  including the
addition  of a second  lender,  the  Facility  may  increase to a maximum of $50
million.  Borrowings  under the Facility  currently bear interest at 1.75% below
the prime rate (8 1/2% at May 27,  1998) and the Company  also has the option to
borrow at either LIBOR plus 1.25% or the banker's acceptance rate plus 1%. These
rates are  fixed  and  subject  to an  increase  or  decrease  based on  certain
conditions  beginning in November 1998. The Company will pay a commitment fee of
1/4% on the unused portion of the Facility.

Borrowings  under the Facility are formula based and available up to the maximum
amount of the Facility.  The facility also contains certain financial  covenants
including,  minimum  tangible  net  worth,  certain  specified  ratios and other
limitations as defined.  The Company has granted the lender a security  interest
in substantially all of its assets.

Simultaneously  with  the  above,  the  Company  entered  into  a new  factoring
agreement  whereby the Company has the option to sell any or all of its accounts
receivable  to the  lender,  principally  without


                                       8
<PAGE>


recourse,  subject  to  maximum  credit  limits  established  by the  lender for
individual  accounts.  Receivables  not sold to the  lender or in excess of such
maximum credit limits are subject to recourse.

NOTE E -- RESTATEMENT

During the course of the audit of the  Company's  financial  statements  for the
year ended January 31, 1999,  and the re-audit of the financial  statements  for
the year ended January 31, 1998,  the Company  became aware of certain  required
adjustments  primarily in  inventory  and  accounts  receivable/due  from factor
balances as of April 30, 1998.  The financial  statements  for the quarter ended
April 30, 1998 have been  restated to reflect these  adjustments,  as summarized
below:


Net income, as previously reported                                      $ 1,056
                                                                        -------
Adjustments - Increase (Decrease):
     Inventory valuation                                                    550
     Revenues (gross profit effect)                                         (21)
     Receivable reserves                                                 (1,678)
     Other                                                                   30
     Tax effect on these adjustments                                        445
                                                                        -------
                                                                           (674)
                                                                        -------
Net income, as adjusted                                                 $   382
                                                                        =======

Per share amounts:
Basic:
     As previously reported                                             $   .08
     Adjustments                                                           (.05)
                                                                        -------
     As adjusted                                                        $   .03
                                                                        =======

Diluted:
     As previously reported                                             $   .07
     Adjustments                                                           (.05)
                                                                        -------
     As adjusted                                                        $   .02
                                                                        =======


                                       9
<PAGE>


MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF  FINANCIAL  CONDITION  AND RESULTS OF
OPERATIONS

     Safe Harbor Statement under the Private Securities Litigation Reform Act of
1995. The statements  which are not historical facts contained in this Quarterly
Report on Form 10-Q are  forward  looking  statements  that  involve a number of
known and unknown  risks,  uncertainties  and other  factors which may cause the
actual  results,  performance  or  achievements  of the Company to be materially
different  from any future  results,  performance or  achievements  expressed or
implied by such forward looking  statements.  Such factors include,  but are not
limited  to,  uncertainty  regarding  continued  market  acceptance  of  current
products  and the  ability to  successfully  develop  and  market  new  products
particularly in light of rapidly changing  fashion trends,  the impact of supply
and  manufacturing  constraints  or  difficulties  particularly  in light of the
Company's  dependence  on  foreign  manufacturers,   uncertainties  relating  to
customer plans and commitments, competition,  uncertainties relating to economic
conditions in the markets in which the Company operates, the ability to hire and
retain key personnel,  the ability to obtain additional capital if required, the
risks of uncertainty of trademark  protection and other risks detailed below and
in the Company's Securities and Exchange Commission filings.

Results of Operations (Restated)

     Revenues.  Net revenues increased by $6.5 million or 38.5% to $23.4 million
in the three months ended April 30, 1998,  from $16.9 million in the  comparable
period of the  prior  year,  primarily  due to  increased  brand  awareness  and
consumer  acceptance due to the Company's  increased sales and marketing efforts
coupled  with  increased  sales  in  all  product  categories,   the  successful
introduction of children's footwear products and increased selling prices.

     Gross Profit.  Gross profit margins  decreased to 26.8% in the three months
ended April 30, 1998 from 30.2% in the comparable  period of the prior year. The
decrease was primarily attributable to changes in product mix.

     Operating Expenses.  Selling, general and administrative expenses increased
by $1.9  million or 56.3% to $5.3  million in the three  months  ended April 30,
1998 from $3.4 million in the comparable  period of the prior year. The increase
reflects the costs  incurred in  implementing  the Company's  strategic  plan to
strengthen its management team and  infrastructure,  which the Company  believes
has created  the  foundation  for future  growth,  coupled  with costs which are
directly  associated  with the increase in net revenues.  As a percentage of net
revenues,  selling,  general and administrative expenses increased 2.6% to 22.9%
for the three months ended April 30, 1998 from 20.3% for the  comparable  period
of the prior year.

     Interest  Expenses.  Interest  expense for the first quarter of fiscal 1999
was  $274,000,  compared to $275,000 for the first  quarter of fiscal 1998.  The
decrease  resulted  from lower average  borrowings  and to a lesser extent lower
interest rates under the Company's credit facility.

     Net Income. As a result of the foregoing,  net income decreased to $382,000
for the three months  ended April 30,  1998,  compared to net income of $823,000
for the corresponding period a year ago.

     Earnings Per Share.  Earnings per share was $.02 on a diluted basis,  which
reflects an additional 3.3 million weighted average shares outstanding, compared
to $.06 per diluted share in comparable quarter of the prior year which has been
restated to comply with the  requirements of SFAS No. 128 on earnings per share.
The increase in the weighted average shares outstanding was primarily the result
of the exercise of  approximately  4.0 million  warrants  and options  since the
first quarter of fiscal 1998.


                                       10
<PAGE>

MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF  FINANCIAL  CONDITION  AND RESULTS OF
OPERATIONS - Continued

Liquidity and Capital Resources (Restated)

Working capital  increased  approximately $8 million to $23 million at April 30,
1998 from $15 million at January 31, 1998. The current ratio  increased to 7.2:1
compared  to 3.4:1 at  January  31,  1998.  Inventory  levels at April 30,  1998
decreased  by $7.4 million to $10.3  million  from $17.7  million at January 31,
1998.

The  Company  has relied in the past  primarily  upon  revenues  generated  from
operations,  borrowings  from its factor and sales of  securities to finance its
liquidity and capital needs. Net cash used in operating  activities totaled $8.4
million for the first  quarter of fiscal  1999,  as compared to $1.5 million for
the first  quarter of fiscal 1998.  Such  utilization  of cash was used to repay
short-term borrowings under the factoring agreement.

Other than short-term borrowings, the Company is virtually debt-free.

Capital expenditures were $190,000 for the first quarter of fiscal 1999 compared
to $3,000 for the first quarter of fiscal 1998.

During the quarter ended April 30, 1998 (up to and including February 23, 1998),
substantially  all of the Company's  outstanding  Class C warrants  ("Warrants")
were exercised and the Company received aggregate proceeds of $7.16 million from
the  exercise  of such  Warrants.  The  proceeds  were used to repay  short-term
borrowings.  Each Warrant  entitled the holder  thereof to purchase one share of
Common Stock at an exercise price of $5.00.  In addition,  the Company  received
proceeds  of $1.12  million in  connection  with the  issuance  of common  stock
relating to the exercise of outstanding stock options and certain  underwriters'
warrants.

On May 27, 1998,  the Company  entered  into a three year $35 million  revolving
credit  facility  (the  "Facility").  Under  certain  conditions,  including the
addition  of a second  lender,  the  Facility  may  increase to a maximum of $50
million.  Borrowings  under the Facility  currently bear interest at 1.75% below
the prime rate (8 1/2% at May 27,  1998) and the Company  also has the option to
borrow at either LIBOR plus 1.25% or the banker's acceptance rate plus 1%. These
rates are  fixed  and  subject  to an  increase  or  decrease  based on  certain
conditions  beginning in November 1998. The Company will pay a commitment fee of
1/4% on the unused portion of the Facility.

Borrowings  under the Facility are formula based and available up to the maximum
amount of the Facility.  The facility also contains certain financial  covenants
including,  minimum  tangible  net  worth,  certain  specified  ratios and other
limitations as defined.  The Company has granted the lender a security  interest
in substantially all of its assets.

The  Company  believes  that  it  will  be able  to  satisfy  its  ongoing  cash
requirements  for  the  foreseeable  future,   including  requirements  for  its
expansion, primarily with cash flow from operations,  supplemented by borrowings
under the Facility.

Year 2000 Issues

The Company has assessed the issues associated with its existing computer system
with respect to a two digit year value as the year 2000 approaches and is in the
process of implementing a new computer  system which it believes  addresses such
issues.  The Company also believes that  implementation  of this system is not a
material event or uncertainty  that would cause expected  financial  information
not to be indicative of future operating  results or financial  condition.



                                       11
<PAGE>

PART II. Other Information

Item 1. Legal Proceedings

     The Company is party to certain litigation incurred in the normal course of
     business.  While any litigation has an element of uncertainty,  the Company
     believes  that the final  outcome of any of these  matters  will not have a
     material  adverse  effect on the  Company's  financial  position  or future
     liquidity.

Item 2. Changes in Securities

     During the quarter ended April 30, 1998,  the Company  issued 15,874 shares
     of its  common  stock as a matching  contribution  in  connection  with the
     Company's  401(k) savings plan. In addition,  the Company issued  five-year
     options to certain  employees to purchase an aggregate of 165,000 shares of
     its  common  stock at an average  exercise  price of $5.28.  The  foregoing
     shares and options were  acquired by the holders for  investment in private
     transactions  exempt from  registration by Sections  2(a)(3) or 4(2) of the
     Securities Act of 1933.

Item 6. Exhibits and Reports on Form 8-K

     A.   Exhibit 10.1 - Revolving Credit and Security Agreement

     B.   Exhibit 10.2 - Factoring Agreement

     C.   Exhibit 27 - Financial Data Schedule

     D.   Reports on Form 8-K

          None



                                       12
<PAGE>


Signatures

     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
registrant has duly caused this amended report to be signed on its behalf by the
undersigned, thereunto duly authorized.

                                                   CANDIE'S,INC.
                                                  (Registrant)


Date October 4, 1999                        /s/ Neil Cole
                                            ----------------------------------
                                            Neil Cole
                                            Chief Executive Officer on Behalf
                                            of the Registrant.

Date October 4, 1999                        /s/ Frank Marcinowski
                                            -----------------------------------
                                            Frank Marcinowski
                                            Vice President and
                                            Chief Financial Officer


                                       13
<PAGE>




Index to Exhibits





Exhibit
Numbers            Description
- -------            -----------

10.1   Revolving Credit and Security Agreement*

10.2   Factoring Agreement*

27     Financial Data Schedule


*    Previously filed


                                       14

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
RESTATED ART 5. FDS  RESTATED FOR QUARTER ENDED APRIL 30, 1998
</LEGEND>
<RESTATED>
<MULTIPLIER>                                   1,000

<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          JAN-31-1999
<PERIOD-END>                               APR-30-1998
<CASH>                                              19
<SECURITIES>                                         0
<RECEIVABLES>                                   13,728
<ALLOWANCES>                                         0
<INVENTORY>                                     10,266
<CURRENT-ASSETS>                                26,912
<PP&E>                                           2,014
<DEPRECIATION>                                   1,056
<TOTAL-ASSETS>                                  36,230
<CURRENT-LIABILITIES>                            3,759
<BONDS>                                              0
                                0
                                          0
<COMMON>                                            14
<OTHER-SE>                                      32,397
<TOTAL-LIABILITY-AND-EQUITY>                    36,230
<SALES>                                         23,358
<TOTAL-REVENUES>                                23,358
<CGS>                                           17,109
<TOTAL-COSTS>                                   17,109
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 274
<INCOME-PRETAX>                                    637
<INCOME-TAX>                                       255
<INCOME-CONTINUING>                                382
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       382
<EPS-BASIC>                                        .03
<EPS-DILUTED>                                      .02



</TABLE>


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