ACTION PERFORMANCE COMPANIES INC
10-Q, 1998-08-12
MISC DURABLE GOODS
Previous: VIDEOLABS INC, S-3/A, 1998-08-12
Next: REDHOOK ALE BREWERY INC, 10-Q, 1998-08-12



<PAGE>   1
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

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


                  For the quarterly period ended June 30, 1998

                         Commission file number 0-21630

                       ACTION PERFORMANCE COMPANIES, INC.
             (Exact Name of Registrant as Specified in Its Charter)

                  ARIZONA                           86-0704792
          (State of Incorporation)         (I.R.S. Employer Identification No.)

                              4707 E. Baseline Road
                                Phoenix, AZ 85040
                                 (602) 337-3700
    (Address, including zip code, and telephone number, including area code,
                         of principal executive offices)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes /X/  No / /

As of August 7, 1998, there were outstanding 16,203,903 shares of the
registrant's Common Stock, par value $.01 per share.


<PAGE>   2


PART I, ITEM 1 FINANCIAL STATEMENTS

                       ACTION PERFORMANCE COMPANIES, INC.
                           CONSOLIDATED BALANCE SHEETS
                   AS OF JUNE 30, 1998 AND SEPTEMBER 30, 1997
                        (IN THOUSANDS, EXCEPT SHARE DATA)

<TABLE>
<CAPTION>
                                                                        June 30,      September 30,
                                                                          1998            1997
                                                                          ----            ----
                                                                      (Unaudited)
<S>                                                                     <C>             <C>     
                                    ASSETS

CURRENT ASSETS:
  Cash and cash equivalents ....................................        $ 86,039        $ 29,318
  Accounts receivable, net of allowance for
   doubtful accounts of $1,159 and $837,
   respectively ................................................          30,463          17,802
  Inventories, net .............................................          32,105          17,855
  Prepaid royalties ............................................           5,202           4,967
  Prepaid expenses and other assets ............................           2,794           2,603
                                                                        --------        --------

    Total current assets .......................................         156,603          72,545

PROPERTY AND EQUIPMENT, NET ....................................          34,234          20,017

GOODWILL AND OTHER INTANGIBLES, NET ............................          86,936          46,409

NOTES RECEIVABLE AND OTHER ASSETS ..............................           8,915           2,354
                                                                        --------        --------
                                                                        $286,688        $141,325
                                                                        ========        ========
                            LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:
  Accounts payable .............................................        $ 12,359        $  6,680
  Accrued royalties ............................................           9,887           5,098
  Accrued expenses and other ...................................           9,387           2,442
  Current portion of long-term debt ............................          23,458           1,350
                                                                        --------        --------

    Total current liabilities ..................................          55,091          15,570

LONG-TERM DEBT:
  Convertible subordinated notes ...............................         100,000              --
  Senior Notes .................................................              --          20,000
  Other long-term debt .........................................           9,716           2,586
                                                                        --------        --------
    Total long-term debt .......................................         109,716          22,586

MINORITY INTEREST ..............................................             110              --

COMMITMENTS AND CONTINGENCIES

SHAREHOLDERS' EQUITY:
  Preferred stock, no par value, 5,000,000 shares 
   authorized, no shares issued and outstanding.................              --              --
  Common stock, $.01 par value, 25,000,000 shares
   authorized; 16,194,905 and 15,952,083 shares                                                 
   issued and outstanding, respectively ........................             162             160
  Additional paid-in capital ...................................          87,344          84,984
                                                                                                 
  Retained earnings ............................................          34,265          18,025
                                                                        --------        --------
    Total shareholders' equity .................................         121,771         103,169
                                                                        --------        --------
                                                                        $286,688        $141,325
                                                                        ========        ========
</TABLE>

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


                                       2
<PAGE>   3


                       ACTION PERFORMANCE COMPANIES, INC.
                     CONSOLIDATED STATEMENTS OF OPERATIONS
       FOR THE THREE AND NINE MONTH PERIODS ENDED JUNE 30, 1998 AND 1997
                                   (UNAUDITED)
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                                Three Months Ended                 Nine Months Ended
                                                     June 30                            June 30
                                            -------------------------         --------------------------
                                              1998             1997              1998             1997
                                            --------         --------         ---------         --------
<S>                                         <C>              <C>              <C>               <C>     
Sales:
  Collectibles .....................        $ 39,170         $ 16,677         $  85,386         $ 40,198
  Apparel and souvenirs ............          33,102           21,963            78,727           40,296
  Promotional ......................           3,645              842             6,622            2,197
  Other ............................             876              150             2,131              418
                                            --------         --------         ---------         --------
    Net sales ......................          76,793           39,632           172,866           83,109

Cost of sales ......................          47,265           24,948           108,120           51,249
                                            --------         --------         ---------         --------

Gross profit .......................          29,528           14,684            64,746           31,860

Operating expenses:
  Selling, general and
    administrative expenses ........          13,215            6,597            31,950           15,853
  Non-recurring charge for
    litigation settlement ..........              --            5,400               950            5,400
  Amortization of goodwill
    and other intangibles ..........           1,281              338             2,971              833
                                            --------         --------         ---------         --------

     Total operating expenses ......          14,496           12,335            35,871           22,086
                                            --------         --------         ---------         --------

Income from operations .............          15,032            2,349            28,875            9,774

Other income (expense):
  Interest income and other, net ...           1,231               90             1,695              256
  Interest expense .................          (1,928)            (609)           (3,416)          (1,525)
                                            --------         --------         ---------         --------
    Total other income (expense) ...            (697)            (519)           (1,721)          (1,269)
                                            --------         --------         ---------         --------

Income before provision for
  income taxes .....................          14,335            1,830            27,154            8,505

Provision for income taxes .........           5,699              732            10,826            3,402

Minority interest in earnings ......              88               --                88               --
                                            --------         --------         ---------         --------

NET INCOME .........................        $  8,548         $  1,098         $  16,240         $  5,103
                                            ========         ========         =========         ========

NET INCOME PER COMMON SHARE:

  Basic ............................        $   0.53         $   0.08         $    1.01         $   0.38
                                            ========         ========         =========         ========
  Diluted ..........................        $   0.50         $   0.08         $    0.98         $   0.36
                                            ========         ========         =========         ========

WEIGHTED AVERAGE SHARES OUTSTANDING:

  Basic ............................          16,195           13,845            16,093           13,439
                                            ========         ========         =========         ========
  Diluted ..........................          18,766           14,430            16,627           13,997
                                            ========         ========         =========         ========
</TABLE>


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


                                       3
<PAGE>   4


                       ACTION PERFORMANCE COMPANIES, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                FOR THE NINE MONTHS ENDED JUNE 30, 1998 AND 1997
                                   (UNAUDITED)
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                        1998             1997
                                                        ----             ----
<S>                                                     <C>            <C>     
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income ...................................          16,240         $  5,103
  Adjustments to reconcile net income to 
   net cash provided by operating activities.. 
  Depreciation and amortization ..............           7,845            3,020
  Undistributed earnings to minority
   shareholders ..............................              88               --
  Change in assets and liabilities, net of
   businesses acquired:
    Accounts receivable ......................          (9,014)          (2,576)
    Inventories ..............................         (13,186)          (4,434)
    Prepaid royalties ........................             135           (2,435)
    Prepaid expenses and other assets ........            (748)          (1,103)
    Accounts payable .........................           2,717            1,116
    Accrued royalties ........................           3,404            4,057
    Accrued expenses and other ...............           6,435            4,879
                                                     ---------         --------
     Net cash provided by
      operating activities ...................          13,916            7,627

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchase of property and equipment .........         (14,248)          (5,317)
  Proceeds from sale of equipment ............             383              111
  Acquisition of businesses and other
   intangibles, less cash acquired ...........         (34,824)           1,141
                                                     ---------         --------
    Net cash used in investing activities ....         (48,689)          (4,065)

CASH FLOWS FROM FINANCING ACTIVITIES:
  Borrowings on line of credit ...............           9,600            4,879
  Payments on line of credit .................          (9,600)          (5,279)
  Proceeds from issuances of common stock ....           1,362           48,966
  Payments on long-term debt .................          (6,400)          (4,809)
  Issuance of convertible subordinated notes           100,000               --
  Payments for offering-related expenses .....          (3,500)          (3,027)
  Collections on notes receivable ............              32               --
                                                     ---------         --------
    Net cash provided by financing activities           91,494           40,730
                                                     ---------         --------

  Net change in cash and cash equivalents ....          56,721           44,292
  Cash and cash equivalents,
   beginning of period .......................          29,318            4,983
                                                     ---------         --------
  Cash and cash equivalents, end of period ...       $  86,039         $ 49,275
                                                     =========         ========
</TABLE>


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


                                       4
<PAGE>   5


                       ACTION PERFORMANCE COMPANIES, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 1998

(1) INTERIM FINANCIAL REPORTING

The accompanying unaudited consolidated financial statements for Action
Performance Companies, Inc. (the "Company") have been prepared in accordance
with generally accepted accounting principles for interim financial information
and the instructions to Form 10-Q. 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
(which include only normal recurring adjustments) necessary to present fairly
the financial position, results of operations and cash flows for the periods
presented have been made. The results of operations for the nine-month period
ended June 30, 1998 are not necessarily indicative of the operating results that
may be expected for the entire year ending September 30, 1998. Certain prior
period amounts have been reclassified to conform to the June 30, 1998
presentation. These financial statements should be read in conjunction with the
Company's Form 10-K/A for the fiscal year ended September 30, 1997.

(2) SUPPLEMENTAL CASH FLOW INFORMATION

The supplemental cash flow disclosures and non-cash transactions for the
nine-month periods ended June 30, 1998 and 1997 are as follows (in thousands):

<TABLE>
<CAPTION>
                                                 1998           1997
                                                 ----           ----
<S>                                            <C>            <C>    
Supplemental disclosures:
  Interest paid .........................      $ 1,376        $   672
  Income taxes paid .....................        6,304          4,556

Non-cash transactions:
 Debt and liabilities incurred or
    assumed in acquisitions .............      $17,637        $38,392
 Common stock issued in acquisitions ....           --          9,612
 Common stock issued in connection with
    license agreement ...................        1,000             --
 Sale of equipment for notes receivable..           35            445
 Assets acquired under note .............        2,957             --
</TABLE>

(3) RECENT ACQUISITIONS AND LICENSE AGREEMENTS

On October 3, 1997, the Company entered into a ten-year license agreement with
Richard Childress Racing Enterprises, Inc. ("RCR") with respect to various
rights used in connection with race vehicles owned by RCR. In connection with
this agreement, the Company paid RCR a license fee consisting of cash plus
34,940 shares of the Company's Common Stock. The license agreement also requires
the Company to pay to RCR royalties based on sales of licensed products in each
year during the term of the agreement.

On December 9, 1997, the Company acquired certain assets and assumed certain
liabilities related to sales of motorsports merchandise licensed by NASCAR
Winston Cup driver Rusty Wallace from an affiliate of Mr. Wallace. The purchase
price paid by the Company for the acquired assets consists of cash of $6.0
million, of which $2.5 million was paid at the closing and the remaining $3.5
million will be paid during fiscal 1998. In connection with the acquisition of
the assets and assumption of the liabilities, the Company entered into a
seven-year license agreement with another affiliate of Mr. Wallace for the name
and likeness of Mr. Wallace and acquired a five-year sublicense with a wholly
owned subsidiary of Penske Motorsports, Inc. The license agreement and
sublicense agreement both contain options that permit the Company to renew for
two five-year terms. The license agreement with the affiliate of Mr. Wallace
requires the Company to pay royalties on sales of 


                                        5
<PAGE>   6


licensed products, plus a license fee if sales of licensed products exceed a
specified amount each year during the initial term of the license.

On December 19, 1997, the Company acquired the assets and assumed certain
liabilities related to the motorsports die-cast collectible product lines of
Revell-Monogram, Inc. ("Revell"). The preliminary price of $24.8 million, which
is subject to certain adjustments, consists of an initial cash payment of $14.8
million and $1.0 million per year for 10 years, which is treated as a note
payable in the accompanying financial statements with an imputed interest rate
of 8%. Revell distributed die-cast collectibles through a network of wholesale
distributors and a collectible club, which together generated die-cast
collectible sales of approximately $20.0 million during 1997. The Company and
Revell also entered into a 10-year license agreement under which the Company has
the right to utilize certain "Revell" trademarks in connection with sales of its
die-cast products.

On January 8, 1998, the Company acquired certain assets and assumed certain
liabilities of Brookfield Collectors Guild, Inc. ("Brookfield"). The purchase
price consisted of (i) approximately $800,000 in cash and (ii) up to 27,397
shares of Common Stock, subject to certain adjustments, to be issued on or
before December 31, 1998. In addition, the Company repaid approximately $1.8
million of the assumed liabilities at the time of closing. Brookfield
distributed various motorsports die-cast collectibles and ensembles as well as
various other die-cast replicas.

On April 20, 1998, the Company made a $1.0 million equity investment in LBE
Technologies, Inc. ("LBET") and entered into a five-year strategic alliance. The
strategic alliance provides the Company with exclusive merchandising rights at
each of LBET's "NASCAR Silicon Motor Speedway" centers.

On May 22, 1998, the Company acquired a controlling interest in Chase Racewear,
L.L.C. ("Chase"), a North Carolina motorsports-related apparel branding and
licensing company. Pursuant to the terms of the acquisition and operating
agreements, the Company acquired an 80% interest in Chase for an aggregate of
$10.0 million, consisting of $8.4 million in cash paid during May 1998 and an
additional $1.6 million in cash to be paid on or after July 25, 1998. The terms
of the acquisition agreement also include a three-year earn-out payment of up to
$4.0 million if certain financial criteria are met. The Company paid the
additional $1.6 million in July 1998.

(4) UNAUDITED PRO FORMA STATEMENTS OF OPERATIONS

The following table sets forth the acquisitions completed during the period from
October 1, 1996 through June 30, 1998:

<TABLE>
<CAPTION>
                 ACQUISITIONS                           DATE                               BUSINESS                               
                 ------------                           ----                               --------                               
<S>                                                    <C>         <C>
Sports Image, Inc.                                     Nov-96      Markets and distributes licensed motorsports apparel           
                                                                   and souvenirs; trackside sales                                 
                                                                                                                                  
Motorsport Traditions Limited Partnership              Jan-97      Markets and distributes licensed motorsports apparel           
and Creative Marketing and Promotions, Inc.                        and souvenirs; trackside sales                                 
                                                                                                                                  
Robert Yates Promotions, Inc.                          Jul-97      Markets and distributes licensed motorsports apparel           
                                                                   and souvenirs; trackside sales                                 
                                                                                                                                  
Image Works, Inc.                                      Jul-97      Manufactures and markets licensed motorsports apparel          
                                                                   through mass-merchandise markets                               
                                                                                                                                  
Motorsports collectibles product lines of              Aug-97      Manufactures and markets licensed "mini-helmets" and           
Simpson Products, Inc.                                             other motorsports collectibles and souvenirs                   
                                                                                                                                  
Assets related to sales of  merchandise                Dec-97      Markets and distributes licensed motorsports apparel           
licensed by NASCAR driver Rusty Wallace                            and souvenirs; trackside sales                                 
                                                                                                                                  
Assets related to motorsports                          Dec-97      Manufactures and markets "Revell" licensed die-cast            
die-cast collectibles product                                      collectibles; strategic alliance with Revell involving         
lines of Revell-Monogram, Inc.                                     extensive product licensing and distribution arrangements      
                                                                                                                                  
Brookfield Collectors Guild, Inc.                      Jan-98      Markets and distributes licensed motorsports collectibles      
                                                                   and ensembles                                                  
                                                                                                                                  
Chase Racewear, L.L.C.                                 May-98      Licensed motorsports apparel, accessories, and toiletries      
</TABLE>


                                        6
<PAGE>   7


The unaudited pro forma income statement data for the nine-month periods ended
June 30, 1998 and 1997 present the results of operations of the Company as if
the acquisitions of the businesses acquired during fiscal 1997 and the first
three quarters of fiscal 1998 had occurred as of October 1, 1996 (in thousands,
except per share data).



<TABLE>
<CAPTION>
                                       For the Nine Months Ended June 30,
                                       ----------------------------------
                                           1998               1997
                                         --------           --------
<S>                                      <C>                <C>     
      Net Sales ....................     $180,861           $127,486
      Net income ...................       17,627(1)           7,903(1)
      Net income per common share...     $   1.06(1)        $   0.56(1)
</TABLE>

      (1)   Excludes legal settlement charges of $950,000, or $0.03 per share in
            the 1998 period and $5.4 million, or $0.23 per share in the 1997
            period.


(5) SALE OF CONVERTIBLE SUBORDINATED NOTES

On March 24, 1998, the Company sold $100.0 million of 4-3/4% Convertible
Subordinated Notes due 2005 (the "Notes"). The Notes are convertible, at the
option of the holders, into shares of Common Stock at the initial conversion
price of $48.20 per share, subject to adjustments in certain events. The Notes
are general unsecured obligations of the Company, subordinated in right of
payment to all existing and future senior indebtedness of the Company, as
defined in the Indenture governing the Notes ("the Indenture"). The Indenture
does not limit or prohibit the incurrence of additional indebtedness, including
senior indebtedness, by the Company or its subsidiaries. The Company, at its
option, may redeem the Notes in whole or in part at any time on or after April
1, 2001, at redemption prices set forth in the Indenture. Upon the occurrence of
a "change in control" or a "termination of trading", as defined in the
Indenture, the holders of the Notes will have the right to require the Company
to repurchase all or any part of such holders' Notes at 100% of their principal
amount, plus accrued and unpaid interest. The net proceeds to the Company from
this offering were approximately $96.5 million, after deducting offering
expenses of approximately $500,000 and the Initial Purchasers' discount of 3.0%.

(6) CREDIT FACILITY

On January 2, 1997 the Company entered into a credit facility with First Union
National Bank of North Carolina ("First Union"). The credit facility, as
subsequently amended, consisted of a revolving line of credit for up to $10.0
million and a $15.0 million letter of credit/bankers' acceptance facility. The
Company did not have any outstanding borrowings under the line of credit as of
June 30, 1998. The Company had outstanding purchase commitments of approximately
$10.8 million under the letter of credit/bankers' acceptance facility as of June
30, 1998. The credit facility matured on March 31, 1998 and was extended until
August 5, 1998 when the Company entered into an amended and restated credit
agreement with First Union (the "Credit Facility"). The Credit Facility consists
of a revolving line of credit for up to $20.0 million, which includes up to $5.0
million for standby letters of credit (the "Line of Credit") and a $30.0 million
trade letter of credit/bankers' acceptance facility (the "Letter of Credit/BA
Facility"). The Line of Credit bears interest, at the Company's option, at a
rate equal to (i) the Alternate Base Rate (as described below) plus an
applicable margin as defined in the credit agreement or (ii) LIBOR plus an
applicable margin as defined in the credit agreement. The "Alternate Base Rate"
under the Line of Credit is the greater of (a) the bank's publicly announced
prime rate or (b) the Federal Funds Effective Rate (as defined) plus 0.5%. The
Line of Credit matures on April 1, 2001 with respect to the revolving line of
credit portion of the Line of Credit, and on April 1, 1999 with respect to the
standby letter of credit portion of the Line of Credit 

                                       7
<PAGE>   8
and the Letter of Credit/BA Facility, subject to extensions by First Union. The
Credit Facility is guaranteed by the Company's subsidiaries. The Line of Credit
also contains certain provisions that require the Company to comply with certain
financial covenants, and limits the Company's ability to incur additional
indebtedness or make certain investments, to sell assets, to engage in certain
mergers or consolidations, or to pay dividends.


(7) COMMITMENTS AND CONTINGENCIES

The Company is subject to certain asserted and unasserted claims encountered in
the normal course of business. The Company believes that the resolution of these
matters will not have a material adverse effect on the Company's financial
position or results of operations.


                                       8
<PAGE>   9


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

OVERVIEW

      The Company designs and markets licensed motorsports products, including
die-cast scaled replicas of motorsports vehicles, apparel, and souvenirs. The
Company also develops promotional programs for sponsors of motorsports that
feature the Company's die-cast replicas or other products and are intended to
increase brand awareness of the products or services of the corporate sponsors.
In addition, the Company represents popular race car drivers in a broad range of
licensing and other revenue-producing opportunities, including product licenses,
corporate sponsorships, endorsement contracts, and speaking engagements. The
Company's motorsports collectibles and most of the Company's apparel and
souvenirs are manufactured by third parties, generally utilizing the Company's
designs, tools, and dies. The Company screen prints and embroiders a portion of
the licensed motorsports apparel that it sells.

      The Company was incorporated in Arizona in May 1992 and began marketing
die-cast collectibles in July 1992. During fiscal 1997 and the first nine months
of fiscal 1998, the Company completed a number of acquisitions that expanded the
Company's product offerings and distribution channels and secured a number of
exclusive license agreements with race car drivers and team owners. The
following table sets forth the acquisitions completed since October 1, 1996 and
the nature of the businesses acquired.

<TABLE>
<CAPTION>
                 ACQUISITIONS                           DATE                               BUSINESS
                 ------------                           ----                               --------
<S>                                                    <C>         <C>
Sports Image, Inc.                                     Nov-96      Markets and distributes licensed motorsports apparel
                                                                   and souvenirs; trackside sales

Motorsport Traditions Limited Partnership              Jan-97      Markets and distributes licensed motorsports apparel
and Creative Marketing and Promotions, Inc.                        and souvenirs; trackside sales

Robert Yates Promotions, Inc.                          Jul-97      Markets and distributes licensed motorsports apparel
                                                                   and souvenirs; trackside sales

Image Works, Inc.                                      Jul-97      Manufactures and markets licensed motorsports apparel
                                                                   through mass-merchandise markets

Motorsports collectibles product lines of              Aug-97      Manufactures and markets licensed "mini-helmets" and
Simpson Products, Inc.                                             other motorsports collectibles and souvenirs

Assets related to sales of  merchandise                Dec-97      Markets and distributes licensed motorsports apparel
licensed by NASCAR driver Rusty Wallace                            and souvenirs; trackside sales

Assets related to motorsports                          Dec-97      Manufactures and markets "Revell" licensed die-cast
die-cast collectibles product                                      collectibles; strategic alliance with Revell involving
lines of Revell-Monogram, Inc.                                     extensive product licensing and distribution arrangements

Brookfield Collectors Guild, Inc.                      Jan-98      Markets and distributes licensed motorsports collectibles
                                                                   and ensembles

Chase Racewear, L.L.C.                                 May-98      Licensed motorsports apparel, accessories, and toiletries
</TABLE>

      The Company markets its products to approximately 5,000 specialty
retailers either directly or through its wholesale distributor network; to
motorsports enthusiasts directly through its Racing Collectables Club of America
(the "Collectors' Club"), which currently has approximately 138,000 members; and
through mobile trackside souvenir stores, promotional programs for corporate
sponsors, and fan clubs. The Company also distributes certain of its products to
mass retailers through its in-house sales force and wholesale distributors. In
addition, the Company has a license agreement with Hasbro, Inc. ("Hasbro"), a
multi-billion dollar toy and game manufacturer, covering the exclusive sale by
Hasbro of a line of motorsports-related products in the mass-merchandise market.


                                       9
<PAGE>   10


RESULTS OF OPERATIONS

      The following table sets forth, for the periods indicated, the percentage
of total revenue represented by certain expense and revenue items.

<TABLE>
<CAPTION>
                                                                 Three Months Ended             Nine Months Ended
                                                                      June 30,                       June 30,
                                                               1998            1997            1998            1997
                                                              ------          ------          ------          ------
<S>                                                           <C>             <C>             <C>           <C>   
      Sales:
        Collectibles ...................................        51.0%           42.1%           49.5%           48.4%
        Apparel and souvenirs ..........................        43.1            55.4            45.5            48.5
        Promotional ....................................         4.8             2.1             3.8             2.6
        Other ..........................................         1.1              .4             1.2              .5
                                                              ------          ------          ------          ------
          Net sales ....................................       100.0           100.0           100.0           100.0
        Cost of sales ..................................        61.5            62.9            62.5            61.7
                                                              ------          ------          ------          ------
        Gross profit ...................................        38.5            37.1            37.5            38.3
        Selling, general and administrative expenses ...        17.2            16.7            18.6            19.1
        Legal settlement costs .........................          --            13.6             0.5             6.5
        Amortization of goodwill and other intangibles..         1.7             0.9             1.7             1.0
                                                              ------          ------          ------          ------
        Income from operations .........................        19.6             5.9            16.7            11.7
        Interest income (expense) and other, net .......        (0.9)           (1.3)           (1.0)           (1.5)
                                                              ------          ------          ------          ------
        Income before provision for income taxes .......        18.7             4.6            15.7            10.2
        Provision for income taxes .....................         7.5             1.8             6.3             4.1
        Minority interest in earnings ..................         0.1              --              --              --
                                                              ------          ------          ------          ------
        Net income .....................................        11.1%            2.8%            9.4%            6.1%
                                                              ======          ======          ======          ======
</TABLE>

THREE MONTHS ENDED JUNE 30, 1998 COMPARED WITH THREE MONTHS ENDED JUNE 30, 1997

      Net sales increased 93.8% to $76.8 million for the three months ended June
30, 1998 from $39.6 million for the three months ended June 30, 1997. The
Company attributes the improvement in sales during the third quarter of fiscal
1998 primarily to (i) revenue from the Company's acquisitions during the fourth
quarter of fiscal 1997 and the first three quarters of fiscal 1998; (ii) the
Company's ability to capitalize on the continued strong growth in the base of
motorsports enthusiasts and to produce and sell increased quantities of
souvenirs, apparel, and die-cast collectible goods; (iii) increased sales of
products licensed by race car drivers with significant accomplishments during
the period; and (iv) an increase in membership in the Collectors' Club to
approximately 138,000 members at June 30, 1998 from approximately 90,000 members
at June 30, 1997.

      Gross profit increased to $29.5 million in the third quarter of fiscal
1998 from $14.7 million in the third quarter of fiscal 1997, representing 38.5%
and 37.1% of net sales, respectively. The increase in gross profit percentage is
a result of sales mix shifting more to die-cast products, which typically
provide higher margins than sales of the Company's apparel products.

      Selling, general and administrative expenses increased to $13.2 million in
the three-month period ended June 30, 1998 from $6.6 million in the three-month
period ended June 30, 1997, representing 17.2% and 16.7% of net sales,
respectively. The increase in such expenses as a percentage of sales was
primarily a result of costs associated with developing the Company's
full-service integrated marketing capabilities and the relocation of its Sports
Image operations into a new 120,000 square foot facility in the Charlotte, North
Carolina area.

      During the three-month period ended June 30, 1997, the Company recorded
a non-recurring charge of $5.4 million, or $0.22 per share, for the settlement
of a pending lawsuit and related charges. This settlement represented 13.6% of
net sales for the three months ended June 30, 1997. There were no settlement
costs incurred during the three-month period ended June 30, 1998.


                                       10
<PAGE>   11


      Amortization of goodwill and other intangibles increased to $1.3 million
for the three-month period ended June 30, 1998 from $338,000 for the three-month
period ended June 30, 1997. The increase in amortization of goodwill and other
intangibles is related to the acquisitions made during the fourth quarter of
fiscal 1997 and the first three quarters of fiscal 1998. The Company recorded
goodwill and other intangibles of $15.6 million in connection with the
acquisitions completed in the fourth quarter of fiscal 1997, and recorded an
additional $41.5 million of goodwill and other intangibles from the acquisitions
completed in the nine-month period ended June 30, 1998. The Company is
amortizing the goodwill and other intangibles over periods of 3 to 25 years.

      The change in interest income (expense) and other, net, was primarily
attributable to an increase in interest expense associated with the Notes issued
in March 1998 and debt incurred or assumed in connection with acquisitions,
which was partially offset by an increase in interest income related to proceeds
from the issuance of the Notes.

NINE MONTHS ENDED JUNE 30, 1998 COMPARED WITH NINE MONTHS ENDED JUNE 30, 1997

      Net sales increased 108% to $172.9 million for the nine months ended June
30, 1998 from $83.1 million for the nine months ended June 30, 1997. The Company
attributes the improvements in sales during the first three quarters of fiscal
1998 primarily to (i) revenue from the acquisitions completed during fiscal 1997
and the first three quarters of fiscal 1998; (ii) the Company's ability to
capitalize on the continued strong growth in the base of motorsports enthusiasts
and to produce and sell increased quantities of souvenirs, apparel, and die-cast
collectible goods; (iii) increased sales of products licensed by race car
drivers with significant accomplishments during the period; (iv) an increase in
membership in the Collectors' Club to approximately 138,000 members at June 30,
1998 from approximately 90,000 members at June 30, 1997; (v) increased sales in
conjunction with the new NASCAR race event in Las Vegas, Nevada in March 1998;
and (vi) the increased number of special cross-promotional programs completed in
the 1998 period as compared with the 1997 period.

      Gross profit increased to $64.7 million in the nine months ended June 30,
1998 from $31.9 million in the nine months ended June 30, 1997, representing
37.5% and 38.3% of net sales, respectively. The decrease in gross profit as a
percentage of net sales is attributable to sales of lower-margin apparel items
in the quarter ended December 31, 1997 related to drivers and programs not
renewed for calendar 1998, as well as sales of apparel into the mass
merchandising channels in the 1998 period. This decrease was partially offset by
a shift in sales mix towards increased sales of die-cast collectibles, which
typically provide higher margins than the Company's apparel and souvenir
products.

      Selling, general, and administrative expenses increased to $32.0 million
in the nine-month period ended June 30, 1998 from $15.9 million in the
nine-month period ended June 30, 1997, representing 18.6% and 19.1% of net
sales, respectively. The decrease in such expenses as a percentage of sales was
primarily the result of operating leverage associated with the integration of
the businesses acquired in fiscal 1997 and the first three quarters of fiscal
1998.

      During the nine-month periods ended June 30, 1998 and 1997, the Company
recorded non-recurring charges of $950,000, or $0.03 per share, and $5.4
million, or $0.23 per share, respectively, for the settlement of two lawsuits
and related charges. These settlements represent 0.5% and 6.5% of net sales for
the nine months ended June 30, 1998 and 1997, respectively.

      Amortization of goodwill and other intangibles increased to $3.0 million
for the nine-month period ended June 30, 1998 from $833,000 for the nine-month
period ended June 30, 1997. The increase in amortization of goodwill and other
intangibles is related to the acquisitions made during the fourth quarter of
fiscal 1997 and the first three quarters of fiscal 1998. The Company recorded
goodwill and other intangibles of $15.6 million in connection with the
acquisitions completed in the fourth quarter of fiscal 1997, and recorded an
additional $41.5 million of goodwill and other intangibles from the acquisitions
completed in the nine-month period ended June 30, 1998. The Company is
amortizing the goodwill and other intangibles over periods of 3 to 25 years.

      The change in interest income (expense) and other, net, was primarily
attributable to an increase in interest expense associated with the Notes issued
in March 1998 and debt incurred or assumed in connection with acquisitions,
which was partially offset by an increase in interest income related to proceeds
from the issuance of the Notes.


                                       11
<PAGE>   12


PRO FORMA RESULTS OF OPERATIONS

      The following table sets forth the unaudited pro forma income statement
data of the Company for the nine-month period ended June 30, 1998 and 1997,
giving effect to the acquisitions completed during fiscal 1997 and the first
three quarters of fiscal 1998, as if they had occurred on October 1, 1996, using
the purchase method of accounting for business combinations. The unaudited pro
forma income statement data presented herein does not purport to represent what
the Company's actual results of operations would have been had those
acquisitions occurred on that date or to project the Company's results of
operations for any future period.

<TABLE>
<CAPTION>
                                  (in thousands, except per share data)
                                   For the Nine Months Ended June 30,
                                   ----------------------------------
                                      1998               1997
                                   --------           --------
<S>                                <C>                <C>     
Net sales ...................      $180,861           $127,486
Net income ..................        17,627(1)           7,903(1)
Net income per common share..      $   1.06(1)        $    .56(1)
</TABLE>

(1)   Excludes legal settlement charges of $950,000, or $0.03 per share, in the
      1998 period and $5.4 million, or $0.23 per share, in the 1997 period.

      The pro forma results shown above do not account for efficiencies gained
upon the consolidation of operations, including the elimination of duplicative
functions and reduction of salaries expense and other related costs. The pro
forma results of operations for the nine-month periods ended June 30, 1998 and
1997 reflect the amortization of goodwill and other intangibles arising from the
acquisitions described above and include additional interest expense associated
with the financing of the acquisitions of Sports Image, Motorsport Traditions,
the Rusty Wallace acquisition, and the Revell acquisition.

SEASONALITY

      Because the auto racing season is concentrated between the months of
February and November, the second and third calendar quarters of each year (the
Company's third and fourth fiscal quarters) generally are characterized by
higher sales of motorsports products. The Company believes, however, that the
acquisitions described above have provided additional distribution channels that
increase holiday sales, with the effect of reducing seasonal fluctuations.

YEAR 2000 COMPLIANCE

      Many currently installed computer systems and software products are coded
to accept only two-digit entries to represent years in the date code field.
Computer systems and products that do not accept four-digit year entries will
need to be upgraded or replaced to accept four-digit entries to distinguish
years beginning with 2000 from prior years. During 1997, the Company commenced a
program to install new computer software programs that are intended to integrate
the Company's management information systems throughout its organizational
structure, as well as to comply with "Year 2000" requirements. The Company
anticipates that these software systems, which are designed to improve the
content, quality, and flow of information within the Company, will be
operational in the last quarter of the calendar 1998. The Company believes that
its new software systems will comply with the Year 2000 requirements, and the
Company currently does not anticipate that it will experience any material
disruption to its operations as a result of the failure of any of its systems to
be Year 2000 compliant. There can be no assurance, however, that computer
systems operated by third parties, including customers, vendors, credit card
transaction processors, and financial institutions, with which the Company's
systems interface will continue to properly interface with the Company's systems
and will otherwise be compliant on a timely basis with Year 2000 requirements.
The Company currently is developing a plan to evaluate the Year 2000 compliance
status of third parties with which its computer systems interface. Any failure
of the Company's computer system or the systems of third parties to timely
achieve Year 2000 compliance could have a material adverse effect on the
Company's business, financial condition, and operating results.


                                       12
<PAGE>   13


LIQUIDITY AND CAPITAL RESOURCES

      The Company's working capital position increased to $101.6 million at June
30, 1998 from $57.0 million at September 30, 1997. The increase of $44.6 million
is primarily attributable to $96.5 million in net proceeds from the private
placement of the Notes in March 1998, and approximately $14.0 million in cash
flows from operations, and the classification of the Company's Senior Notes (as
described below) as current obligations, reduced by cash expended for
acquisitions and fixed assets.

      Capital expenditures for the nine-month period ended June 30, 1998 totaled
approximately $14.2 million, of which approximately $8.6 million was utilized
for the Company's continued investment in tooling.

      During the nine-month period ended June 30, 1998, the Company issued
172,459 shares of Common Stock upon the exercise of stock options, resulting in
total proceeds to the Company of approximately $1.1 million. The Company also
issued 9,900 shares of Common Stock as a sponsorship fee, during the nine-month
period ended June 30, 1998. On October 3, 1997 the Company issued 34,940 shares
of common stock to RCR as a portion of the license fee pursuant to a license
agreement entered into between the Company and RCR.


      On January 2, 1997 the Company entered into a credit facility with First
Union. The credit facility, as subsequently amended, consisted of a revolving
line of credit for up to $10.0 million and a $15.0 million letter of
credit/bankers' acceptance facility. The Company did not have any outstanding
borrowings under the line of credit as of June 30, 1998. The Company had
outstanding purchase commitments of approximately $10.8 million under the letter
of credit/bankers' acceptance facility as of June 30, 1998. The credit facility
matured on March 31, 1998 and was extended until August 5, 1998 when the Company
entered into an amended and restated credit agreement with First Union (the
"Credit Facility"). The Credit Facility consists of a revolving line of credit
for up to $20.0 million, which includes up to $5.0 million for standby letters
of credit (the "Line of Credit") and a $30.0 million trade letter of
credit/bankers' acceptance facility (the "Letter of Credit/BA Facility"). The
Line of Credit bears interest, at the Company's option, at a rate equal to (i)
the Alternate Base Rate (as described below) plus an applicable margin as
defined in the credit agreement or (ii) LIBOR plus an applicable margin as
defined in the credit agreement. The "Alternate Base Rate" under the Line of
Credit is the greater of (a) the bank's publicly announced prime rate or (b) the
Federal Funds Effective Rate (as defined) plus 0.5%. The Line of Credit matures
on April 1, 2001 with respect to the revolving line of credit portion of the
Line of Credit, and on April 1, 1999 with respect to the standby letter of
credit portion of the Line of Credit and the Letter of Credit/BA Facility,
subject to extensions by First Union. The Credit Facility is guaranteed by the
Company's subsidiaries. The Line of Credit also contains certain provisions that
require the Company to comply with certain financial covenants, and limits the
Company's ability to incur additional indebtedness or make certain investments,
to sell assets, to engage in certain mergers or consolidations, or to pay
dividends.

      On January 2, 1997, the Company issued an aggregate of $20.0 million
principal amount of senior notes to three insurance companies (the "Senior
Notes"). The Senior Notes bear interest at the rate of 8.05% per annum, provide
for semi-annual payments of accrued interest, and mature on January 2, 1999. The
Company may not prepay the Senior Notes prior to maturity, but must offer to
redeem the Senior Notes in the event of a "Change of Control" of the Company, as
defined in the Senior Notes. The Senior Notes contain certain provisions that,
among other things, require the Company to comply with certain financial ratios
and net worth requirements and limit the ability of the Company and its
subsidiaries to incur additional indebtedness, to sell assets or engage in
certain mergers or consolidations, and to pay dividends without the consent of
the lenders. The Senior Notes are guaranteed by the Company's subsidiaries.

      On March 24, 1998, the Company sold $100.0 million of 4-3/4% Convertible
Subordinated Notes due 2005. The Notes are convertible, at the option of the
holders, into shares of Common Stock at the initial conversion price of $48.20
per share, subject to adjustments in certain events. Interest on the Notes is
payable semi-annually on April 1 and October 1 of each year, beginning October
1, 1998. The Notes mature on April 1, 2005. The Notes are general unsecured
obligations of the Company, subordinated in right of payment to all existing and
future senior indebtedness of the Company, as defined in the Notes. The
Indenture governing the Notes does not limit or prohibit the incurrence of
additional indebtedness, including senior indebtedness, by the Company or its
subsidiaries. The Company, at its option, may redeem the Notes in whole or in
part at any time on or after April 1, 2001, at redemption prices set forth in
the Indenture governing the Notes. Upon the occurrence of a "change in control"
or a "termination of trading," as 

                                       13
<PAGE>   14
defined in the Indenture, the holders of the Notes will have the right to
require the Company to repurchase all or any part of such holders' Notes at 100%
of their principal amount, plus accrued and unpaid interest. The net proceeds to
the Company from the offering were approximately $96.5 million, after deducting
offering expenses of approximately $500,000 and the Initial Purchasers' discount
of 3.0%.


      On December 9, 1997, the Company acquired certain assets and assumed
certain liabilities related to sales of motorsports merchandise licensed by
NASCAR Winston Cup driver Rusty Wallace for approximately $6.0 million in cash.
The Company paid $2.5 million at closing, with the remainder due in four
installments ending September 30, 1998. In connection with the acquisition, the
Company entered into a seven-year license agreement for the name and likeness of
Mr. Wallace.

      On December 19, 1997, the Company completed the Revell Acquisition,
pursuant to which the Company acquired the assets and assumed certain
liabilities related to Revell's die-cast collectible product lines. The
preliminary price of $24.8 million, which is subject to certain adjustments,
consists of an initial cash payment of $14.8 million and $1.0 million per year
for 10 years, which is treated as a note payable in the accompanying financial
statements with an imputed interest rate of 8%. Revell had sales of die-cast
collectibles of approximately $20.0 million during 1997. The Company currently
markets the Revell-trademarked products through its existing distribution
channels, but with different features and at different price points from its
other lines of die-cast collectibles. The Company and Revell also entered into a
10-year license agreement under which the Company has the right to utilize
certain Revell trademarks in connection with sales of its die-cast products. In
addition, the Company and Revell have formed a long-term strategic alliance
under which (i) the Company will assist Revell to obtain licenses with top race
car drivers for Revell's line of plastic model kits; (ii) Revell has appointed
the Company as the exclusive distributor for trackside sales of Revell plastic
model kits and as a non-exclusive distributor for retail sales of Revell plastic
model kits through the Company's wholesale distribution network; and (iii) the
Company will have certain Revell-trademarked die-cast collectibles manufactured
to enable Revell to fulfill commitments for 1998 mass market sales, and the
Company will have other licensed motorsports die-cast products manufactured for
Revell's sales as promotional and premium products.

      On January 8, 1998, the Company acquired the assets and assumed certain
liabilities of Brookfield. The purchased price consisted of (i) approximately
$800,000 in cash and (ii) up to 27,397 shares of Common Stock, subject to
certain adjustments, to be issued on or before December 31, 1998. In addition,
the Company repaid approximately $1.8 million of the assumed liabilities at the
time of closing. Brookfield distributes various motorsport die-cast collectibles
and ensembles as well as various other die-cast replicas.

      On April 20, 1998, the Company made a $1.0 million equity investment in
LBE Technologies, Inc. and entered into a five-year strategic alliance. The
strategic alliance provides the Company with exclusive merchandising rights at
each of LBET's "NASCAR Silicon Motor Speedway" centers.

      On May 22, 1998 the Company acquired a controlling interest in Chase
Racewear L.L.C., a North Carolina motorsports-related apparel branding and
licensing company. Pursuant to the terms of the acquisition and operating
agreements, the Company acquired an 80% interest in Chase for an aggregate of
$10.0 million, consisting of $8.4 million in cash paid during May 1998 and an
additional $1.6 million in cash to be paid on or after July 25, 1998. The terms
of the acquisition agreement also include a three-year earn-out payment of up to
$4.0 million if certain financial criteria are met. The Company paid the
additional $1.6 million in July 1998.

      The Company is subject to certain asserted and unasserted claims
encountered in the normal course of business. The imposition of damages in
certain of those matters could have a material adverse effect on the Company's
financial position and results of operations.

      The Company believes that its current cash resources, the Credit Facility,
and expected cash flow from operations will be sufficient to fund the Company's
capital needs during the next 12 months at its current level of operations,
apart from capital needs resulting from additional acquisitions. The Company may
be required to obtain additional capital to fund its planned growth during the
next 12 months and beyond. Potential sources of any such capital may include the
proceeds from the exercise of outstanding options, bank financing, strategic
alliances, and additional offerings of the Company's equity or debt securities.
There can be no assurance that such capital will be available from these or
other potential sources, and the lack of such capital could have a material
adverse effect on the Company's business.


                                       14
<PAGE>   15


      This Report contains forward-looking statements, including statements
regarding the Company's business strategies, the Company's business, and the
industry in which the Company operates. These forward-looking statements are
based primarily on the Company's expectations and are subject to a number of
risks and uncertainties, some of which are beyond the Company's control. Actual
results could differ materially from the forward-looking statements as a result
of numerous factors, including those set forth in the Company's Form 10-K for
the year ended September 30, 1997, as filed with the Securities and Exchange
Commission.


                                       15
<PAGE>   16


        PART II - OTHER INFORMATION

        ITEM 1.  LEGAL PROCEEDINGS

            Reference is made to the disclosure included under this Item in the
            Company's Quarterly Report on Form 10-Q for the quarter ended March
            31, 1998, as filed on May 15, 1998.

        ITEM 2.  CHANGES IN SECURITIES

            Not applicable

        ITEM 3.  DEFAULTS UPON SECURITIES

            Not applicable

        ITEM 4.  SUBMISSIONS OF MATTERS TO A VOTE OF SECURITY HOLDERS

            Not applicable

        ITEM 5.  OTHER INFORMATION

            Pursuant to Rule 14a-4 under the Securities Exchange Act of 1934, as
            amended, the Company intends to retain discretionary authority to
            vote proxies with respect to shareholder proposals for which the
            proponent does not seek inclusion of the proposed matter in the
            Company's proxy statement for the annual meeting to be held during
            calendar 1999, except in circumstances where (i) the Company
            receives notice of the proposed matter no later than December 13,
            1998 and (ii) the proponent complies with the other requirements set
            forth in Rule 14a-4.

        ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

               (a)    Exhibits

                     11.1    Computation of Basic Earnings Per Share
                     11.2    Computation of Diluted Earnings Per Share
                     27      Financial Data Schedule

               (b)    Not applicable


                                       16
<PAGE>   17


                                   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.

                       ACTION PERFORMANCE COMPANIES, INC.

<TABLE>
<CAPTION>
Signature                                        Capacity                                          Date
- ---------                                        --------                                          ----
<S>                                    <C>                                                   <C>    
/s/ Fred W. Wagenhals                  Chairman of the Board, President, and                 August 7, 1998
- -------------------------------          Chief Executive Officer
Fred W. Wagenhals                        (Principal Executive Officer)

/s/ Christopher S. Besing              Vice President, Chief Financial Officer,              August 7, 1998
- -------------------------------          Treasurer, and Director
Christopher S. Besing                    (Principal Financial Officer)
</TABLE>


                                       17

<PAGE>   1
                                  EXHIBIT 11.1

                     COMPUTATION OF BASIC EARNINGS PER SHARE
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                    Three Months Ended      Nine Months Ended
                                         June 30,               June 30,
                                     ----------------        ---------------
                                     1998        1997        1998       1997
                                     ----        ----        ----       ----
<S>                                 <C>         <C>         <C>         <C>   
Weighted average number of
common shares outstanding           16,195      13,845      16,093      13,439
                                    ======      ======      ======      ======
Net Income                          $8,548      $1,098     $16,240      $5,103
                                    ======      ======      ======      ======
Basic Earnings Per Share            $ 0.53      $ 0.08      $ 1.01      $ 0.38
                                    ======      ======      ======      ======
</TABLE>


<PAGE>   1
                                  EXHIBIT 11.2

                    COMPUTATION OF DILUTED EARNINGS PER SHARE
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                              Three Months Ended            Nine Months Ended
                                                   June 30,                     June 30,
                                           ----------------------        ----------------------
                                             1998           1997           1998           1997
                                           -------        -------        -------        -------
<S>                                         <C>            <C>            <C>            <C>   
Weighted average number of common
  shares outstanding ................       16,195         13,845         16,093         13,439
Additional shares assuming
  conversion of Stock Options .......          496            585            536            558
Additional shares assuming
  conversion of Subordinated Notes...        2,075             --             --             --
                                           -------        -------        -------        -------

Weighted average shares outstanding..       18,766         14,430         16,627         13,997
                                           =======        =======        =======        =======

Net Income ..........................      $ 8,548        $ 1,098        $16,240        $ 5,103
Adjustment for interest expense
  assuming conversion of
  Subordinated Notes ................          806             --             --             --
                                           -------        -------        -------        -------

Adjusted Net Income .................      $ 9,354        $ 1,098        $16,240        $ 5,103
                                           =======        =======        =======        =======

Diluted Earnings Per Share ..........      $  0.50        $  0.08        $  0.98        $  0.36
                                           =======        =======        =======        =======
</TABLE>


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This exhibit contains summary financial information extracted from the
Registrant's financial statements for the period ended June 30, 1998, and is
qualified in its entirety by reference to such financial statements.  This
exhibit shall not be deemed filed for purposes of Section 11 of the Securities
Exchange Act of 1933 and Section 18 of the Securities Exchange Act of 1934, or
otherwise subject to the liability of such Sections, nor shall it be deemed a
part of any other filing which incorporates this report by reference, unless
such other filing expressly incorporates this Exhibit by reference.
</LEGEND>
<MULTIPLIER> 1,000
<CURRENCY> U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          SEP-30-1998
<PERIOD-START>                             OCT-01-1997
<PERIOD-END>                               JUN-30-1998
<EXCHANGE-RATE>                                      1
<CASH>                                          86,039
<SECURITIES>                                         0
<RECEIVABLES>                                   31,622
<ALLOWANCES>                                     1,159
<INVENTORY>                                     32,105
<CURRENT-ASSETS>                               156,603
<PP&E>                                          43,908
<DEPRECIATION>                                   9,674
<TOTAL-ASSETS>                                 286,688
<CURRENT-LIABILITIES>                           55,091
<BONDS>                                        109,716
                                0
                                          0
<COMMON>                                           162
<OTHER-SE>                                      87,344
<TOTAL-LIABILITY-AND-EQUITY>                   286,688
<SALES>                                        172,866
<TOTAL-REVENUES>                               172,866
<CGS>                                          108,120
<TOTAL-COSTS>                                  108,120
<OTHER-EXPENSES>                                35,871
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               3,416
<INCOME-PRETAX>                                 27,154
<INCOME-TAX>                                    10,826
<INCOME-CONTINUING>                             16,240
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    16,240
<EPS-PRIMARY>                                     1.01
<EPS-DILUTED>                                     0.98
        

</TABLE>


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