LINCOLN SNACKS CO
10-K, 1996-09-24
SUGAR & CONFECTIONERY PRODUCTS
Previous: METEOR INDUSTRIES INC, S-1, 1996-09-24
Next: CERPLEX GROUP INC, S-3, 1996-09-24



SECURITIES AND EXCHANGE COMMISSION
Washington, D.C.  20549

FORM 10-K

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

     For the fiscal year ended June 30, 1996

     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 0-23048

LINCOLN SNACKS COMPANY
(Exact name of registrant as specified in its charter)

Delaware                                   47-0758569
(State of incorporation)                  (I.R.S. Employer Identification No.)

4 High Ridge Park, Stamford, Connecticut    06905
(Address of principal executive offices)    (Zip Code)

Registrant's telephone number, including area code: (203) 329-4545

Securities registered pursuant to Section 12(b) of the Act:
                                           Name of each exchange on
Title of each class                        which registered

None                                       Not applicable

Securities registered pursuant to Section 12(g) of the Act

Common Stock, $.01 par value per share
(Title of Class)

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

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendments to
this Form 10-K.  [X]

The aggregate market value of voting stock held by non-affiliates of the 
registrant on September 16, 1996, was approximately $2,673,661.  On such 
date, the closing price of registrant's common stock was $1.25 per share.
Solely for the purposes of this calculation, shares beneficially owned by 
directors, executive officers and stockholders of the registrant that 
beneficially own more than 10% of the registrant's voting stock have been
excluded, except shares with respect to which such directors and officers 
disclaim beneficial ownership.  Such exclusion should not be deemed a 
determination or admission by the registrant that such individuals are, 
in fact, affiliates of the registrant.

The number of shares of the registrant's Common Stock, $.01 par value, 
outstanding on September 16, 1996 was 6,331,790.

DOCUMENTS INCORPORATED BY REFERENCE: NONE



PART I


Item 1. Business


(a) General Development of Business

    Lincoln Snacks Company ("Lincoln Snacks" or the "Company") is one of the
    leading manufacturers and marketers in the United States and Canada of 
    caramelized pre-popped popcorn.  The primary product line includes glazed 
    popcorn/nut mixes and sweet glazed popcorn sold under the brand names 
    Poppycock(R), Fiddle Faddle(R) and Screaming Yellow Zonkers(R).  In 
    addition, the Company processes, markets and distributes ten different 
    nut varieties.

    The Company markets its Poppycock and nut products directly through 
    independent brokers to grocery stores, supermarkets, convenience stores,
    drug stores, mass merchandise outlets, warehouse clubs, vending channels,
    military commissaries and other military food outlets, and other 
    retailers.  Commencing on July 17, 1995, the Company's Fiddle Faddle and
    Screaming Yellow Zonkers products are being distributed exclusively by the
    Planters Company ("Planters"), a unit of Nabisco, Inc., pursuant to an
    exclusive distribution agreement (the "Distribution Agreement") certain of 
    the terms of which are described below under the section entitled "Recent
    Developments."  The Company continues to market its Poppycock and nut 
    products directly.

    The Company was formed in August 1992 by Noel Group, Inc. ("Noel"), a
    publicly held company conducting its principal operations through small 
    and medium-sized operating companies in which it holds controlling and 
    other significant equity interests, and a management team of former 
    executives of Nestle Foods Corporation.  On August 31, 1992, the Company 
    acquired the business and certain assets of Lincoln Snack Company, a
    division of Sandoz Nutrition Corporation, an indirect subsidiary of the 
    Swiss-based drug, pharmaceutical and hospital care company, Sandoz Ltd. 
    In March 1993, Carousel Nut Company, a newly formed wholly owned 
    subsidiary of the Company ("Carousel"), acquired the business and certain
    assets of Carousel Nut Products, Inc., a producer and marketer of 
    roasted, dry roasted, coated, raw and mixed nuts.  In  December 1993, 
    Carousel was merged with and into the Company, and the operations of 
    Carousel were integrated with the Company's plant in Lincoln, Nebraska in
    the first calendar quarter of 1994.


(b) Recent Developments

    On June 6, 1995 the Company entered into an exclusive Distribution
    Agreement with Planters pursuant to which, Planters is exclusively 
    distributing the Company's Fiddle Faddle and Screaming Yellow Zonkers 
    products in the United States (including Puerto Rico and United States 
    territories and possessions).  The Distribution Agreement requires 
    Planters to purchase a minimum number of equivalent cases of Fiddle Faddle
    and Screaming Yellow Zonkers during the initial term.  The initial term 
    of the Distribution Agreement expires on June 30, 1997 but is 
    automatically renewable for additional one year periods unless terminated
    by either party upon prior written notice.  Each party has the right to
    terminate the Distribution Agreement by written notice in the event of a
    "change of control" (as defined therein) of the Company.  The foregoing
    description of the Distribution Agreement does not purport to be complete.
    Reference is made to the Distribution Agreement a copy of which was filed
    as Exhibit 10(A) to the Annual Report on Form 10-K for the fiscal year 
    ended June 30, 1995.  

    Net sales to Planters for the year ended June 30, 1996 were equal to the
    minimum number of equivalent cases required to be purchased during the
    fiscal year as part of the Distribution Agreement.  If Planters or the
    Company does not renew the Distribution Agreement, the termination thereof
    could have a material adverse effect on the Company's financial condition
    and results of operations.  Sales to Planters represented 43% of net sales
    for the year ended June 30, 1996.  


(c) Financial Information about Industry Segments

    The Company is engaged principally in one line of business: the 
    manufacturing, marketing and distribution of pre-popped caramel popcorn
    and snack nuts.


(d) Narrative Description of Business

    Products

    The Company manufactures and markets three nationally-recognized branded 
    products.  Poppycock is a premium priced mixture of nuts and popcorn in a
    deluxe buttery glaze.  Fiddle Faddle is a more moderately priced brand of 
    popcorn and peanut clusters with a candied glaze; a fat free version of 
    Fiddle Faddle consists of popcorn with a caramel glaze.  Screaming Yellow 
    Zonkers is produced by coating popcorn clusters with a sweet buttery 
    glaze.  In addition the Company processes, markets and distributes ten
    different nut varieties.  The finished products comprise a full line of
    nuts for the retail market:  raw, roasted and salted, dry roasted, and
    specially coated (honey roasted).

    Marketing, Sales and Distribution

    Lincoln Snacks' brands are broadly distributed through grocery stores,
    supermarkets, convenience stores, drug stores, mass merchandise outlets,
    warehouse clubs, vending channels, military commissaries and other 
    military food outlets, and other retailers.  Selling responsibilities for
    Poppycock and the nut products in the U.S. are currently handled by four 
    regional business managers located strategically across the U.S.  These 
    regional business managers manage approximately 80 brokers across the U.S.
    in all classes of trade.  These brokers receive a commission on net sales 
    plus incentive payments.  Certain exports and large volume customers are 
    handled directly by Lincoln Snacks' personnel.  Commencing on July 17,
    1995, Planters is exclusively distributing the Company's Fiddle Faddle 
    and Screaming Yellow Zonkers products in the United States (including 
    Puerto Rico and United States territories and possessions).  The 
    Distribution Agreement requires Planters to purchase a minimum number of
    equivalent cases of Fiddle Faddle and Screaming Yellow Zonkers during the
    initial term.  The Company continues to market its Poppycock and nut 
    products directly.
 
    Seasonality

    Sales of Lincoln Snacks' products are seasonal, peaking during the third
    and fourth calendar quarters.  During the fiscal year ended June 30, 1996,
    Planters accounted for 43% of Lincoln Snacks' sales.

    Competition

    Lincoln Snacks' primary products participate in the pre-popped caramel
    popcorn segment of the snack food market.  Poppycock competes with other
    premium quality snack products, while Fiddle Faddle and Screaming Yellow
    Zonkers compete directly with Crunch N'Munch (American Home Products 
    Corp., Food Division), Cracker Jack (Borden, Inc.) and a number of other 
    regional and local brands.  The Company's products also compete indirectly
    with traditional confections and other snack food products.

    Raw Materials and Manufacturing

    Substantially all of the raw materials used in Lincoln Snacks' production
    process are commodity items, including corn syrup, butter, margarine,
    brown and granulated sugar, popcorn, various nuts and oils.  These 
    commodities are purchased directly from various suppliers.

    The Lincoln manufacturing facility includes, among other things,
    continuous process equipment for enrobing popcorn and nuts, as well as
    four distinct high speed filling and packing lines for canisters, jars, 
    single serving packs and bag-in-box packages.  The manufacturing and 
    packaging equipment is sufficiently flexible to allow for the manufacture
    of other similar product lines or packaging formats.  The facility is 
    being operated at an overall rate varying from approximately 40% to 75% of
    capacity depending on the  season.  Lincoln Snacks' management believes 
    that the facility is generally in good repair and does not anticipate
    capital expenditures other than normal maintenance and selected equipment 
    modernization programs.

    Trademarks

    Poppycock, Fiddle Faddle and Screaming Yellow Zonkers are registered
    trademarks of Lincoln Snacks.  The Company believes all its trademarks 
    enjoy a strong market reputation denoting high product quality.

    Governmental Regulation

    The production, distribution and sale of the Company's products are
    subject to the Federal Food, Drug and Cosmetic Act; the Occupational
    Safety and Health Act; the Lanham Act; various federal environmental
    statutes; and various other federal, state and local statutes regulating
    the production, packaging, sale, safety, advertising, ingredients and
    labeling of such products, including recently adopted nutritional
    labeling requirements with which the Company is complying.  Compliance
    with the above described governmental entities and regulations have not
    had and are not anticipated to have a material adverse effect on the
    Company's capital expenditures, earnings or competitive position.

    Employees

    As of June 30, 1996 Lincoln Snacks had 79 full-time employees and 1 part-
    time employee.  Employment at the Lincoln plant varies according to weekly
    and seasonal production needs, and is expected to average approximately 90
    employees during the remainder of 1996.  None of Lincoln Snacks' work 
    force is unionized.  Lincoln Snacks' management believes that Lincoln 
    Snacks' relationship with its employees is good.


(e) Financial Information about Foreign and Domestic Operations 
    and Export Sales

    Foreign operations accounted for less than 10% the Company's sales, 
    assets and net income in each of the Company's last three fiscal years.


Item 2. Properties.

    The Company's principal executive offices are located at 4 High Ridge 
    Park, Stamford, Connecticut 06905.  The initial term of the lease on this
    space  expires on September 30, 1999.

    Lincoln Snacks manufactures and packages all of its products at its owned
    Lincoln, Nebraska manufacturing facility.  The Lincoln plant, constructed
    in 1968, is a modern 74,000 square foot one-story building on a 10.75 acre
    site in a light industrial area in the city of Lincoln.  Approximately 
    67,000 square feet of the facility is dedicated to production with the 
    balance utilized for administration.  Also in Lincoln, Nebraska is Lincoln 
    Snacks' 66,500 square foot leased warehousing facility, which is located 
    near Lincoln Snacks' plant.  This modern facility can accommodate all of 
    Lincoln Snacks' current warehousing needs.  The Company's lease on this 
    facility has been extended until January 31, 1998, and there is a five 
    year renewal option beyond 1998.

    The Company believes its properties are sufficient for the current and
    anticipated needs of its business.


Item 3. Legal Proceedings.

    The Company is not involved in any material pending legal proceedings.


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

    Not Applicable. 



PART II


Item 5. Market for Registrant's Common Equity and 
        Related Stockholder Matters.


A.  Market Information.

    The shares of Common Stock of the Company commenced trading on the 
    NASDAQ Stock Market (Small Cap) under the symbol "SNAX" on January 
    14, 1994.  The range of high and low reported sales prices for the Common 
    Stock as reported by NASDAQ for each full quarterly period within the 
    two most recent fiscal years were as follows:
<TABLE>
<CAPTION>
                                       Fiscal Year       Fiscal Year
                                             Ended             Ended
                                     June 30, 1995     June 30, 1996
- -----------------------------------------------------------------------
                                   High        Low      High        Low
<S>                               <C>        <C>       <C>        <C>
First Fiscal Quarter              2          1 5/8     3 1/4      2 1/4
Second Fiscal Quarter             2 1/8      1 7/8     2 7/8      1 3/4
Third Fiscal Quarter              2 3/4      1 7/8     1 7/8      1 1/4
Fourth Fiscal Quarter             4 1/8      2 7/16    2 1/8      1 1/4
</TABLE>

    Such prices reflect inter dealer prices, without retail mark-up, mark-down
    or commission and may not necessarily represent actual transactions.  The 
    public market for Common Stock is limited, and the foregoing quotations 
    should not be taken as necessarily reflective of prices which might be 
    obtained in actual market transactions or in transactions involving 
    substantial numbers of shares.


B.  Holders.

    On September 16, 1996, as reported by the Company's transfer agent, shares
    of Common Stock were held by 39 persons, based on the number of record
    holders, including several holders who are nominees for an undetermined
    number of beneficial owners.


C. Dividends.

    The Company has not declared or paid a cash dividend since its inception,
    and its present policy is to retain any earnings for use in its business.
    Payment of dividends is dependent upon the earnings and financial
    condition of the Company and other factors which its Board of Directors
    may deem appropriate.  The Company expects to use any future earnings in 
    its operations and consequently does not intend to pay dividends on its 
    Common Stock in the foreseeable future.  In addition, the Company is 
    currently prohibited from declaring or paying any cash dividends on its 
    capital stock by the terms of its bank loan agreement, as amended.


Item 6. Selected Financial Data

    All amounts labeled Lincoln Snacks Company represent actual results of the
    Company.  The amounts labeled Lincoln Division represent data of Lincoln
    Snack Company, Division of Sandoz Nutrition Corporation ("Lincoln 
    Division").  Certain assets of this entity were acquired by the Company on
    August 31, 1992 for $13.0 million.    

<TABLE>
<CAPTION>
                                    (In thousands, except per share data)
                     LINCOLN        LINCOLN SNACKS COMPANY
                    DIVISION
                    8 Months    4 Months    12 Months    6 Months    12 Months    12 Months    12 Months
                       Ended       Ended        Ended       Ended        Ended        Ended        Ended
                    Aug. 31,    Dec. 31,     Dec. 31,    June 30,     June 30,     June 30,     June 30,
                        1992        1992         1993        1994         1994         1995         1996
- ------------------------------------------------------------------------------------------------------------
<S>                 <C>         <C>          <C>          <C>         <C>         <C>          <C>          
Statement of Operations
Data:

Net sales            $14,584      $9,949      $28,368     $10,038      $29,497      $27,136      $23,846<F3>

Gross profit           7,591       4,067<F1>   10,683       2,846       10,320       10,916        6,621<F3>

Income (loss) 
 from operations                    (552)<F1>    (678)     (5,273)      (5,003)      (1,082)<F2>      897

Net income (loss) 
 prior to dividends 
 on preferred stock                 (675)      (1,337)     (5,660)      (5,810)      (1,602)<F2>      511

Net income (loss) 
 per common share                 ($0.17)<F1>  ($0.34)     ($0.92)      ($1.41)       ($.25)<F2>     $.08

Weighted average 
 number of shares 
 outstanding                       3,978        3,978       6,123        4,113        6,340         6,335

<CAPTION>
                                 Dec. 31,      Dec. 31,               June 30,     June 30,     June 30,
                                     1992          1993                   1994         1995         1996
- ---------------------------------------------------------------------------------------------------------
<S>                              <C>           <C>                     <C>         <C>          <C>               
Balance Sheet Data:

Working capital (deficit)        $ 2,409       $(2,371)                $   327      $  (691)    $  (237)

Total assets                      14,443        19,492                  16,318       13,850      13,979

Total long term debt               5,200         3,200                   1,909        1,109         309

Stockholders' equity (deficit)      (462)       (2,299)                  9,354        7,985       8,506

<FN>

<F1> Amount includes a $750,000 charge to cost of sales related to the 
     acquired gross profit assigned to the value of inventory purchased 
     from the Lincoln Division and subsequently sold, resulting in a
     lower gross profit for the four months ended December 31, 1992.

<F2> Amount includes a non-recurring charge of $726,000 (or $.11 per share)
     relating to the Distribution Agreement with Planters.

<F3> The financial impact of the Distribution Agreement versus historical
     results is reductions in revenue and gross profit which are offset by
     reduced selling, marketing and distribution costs.  Reference is made 
     to Management's Discussion and Analysis of Financial Condition and 
     Results of Operations.
</FN>
</TABLE>


Item 7. Management's Discussion and Analysis of 
        Financial Condition and Results of Operations

    Introduction

    The Company's net sales are subject to significant seasonal variation.
    Consequently, results from operations will fluctuate due to these trends.
    The Company's business is seasonal due to customer buying patterns of
    Poppycock and nut products during the traditional holiday season.  As a
    result, third and fourth calendar quarter sales account for a significant
    portion of the Company's annual sales.

    On June 6, 1995, the Company entered into the Distribution Agreement, 
    commencing on July 17, 1995, for the sale and distribution of Fiddle 
    Faddle and Screaming Yellow Zonkers.  Under the Distribution Agreement,
    which requires Planters to purchase a minimum number of equivalent cases 
    during each twelve month period ending June 30, 1996 and June 30, 1997, 
    the Company sells the products to Planters at a selling price which is 
    reduced from the Company's historical customer selling prices.  Planters
    in turn is responsible for the sale and distribution of the products to
    its customers, therefore, the Company does not have any selling,
    marketing or distribution costs associated with these products.  The
    financial impact of the Distribution Agreement versus historical results
    is reductions in revenue and gross profit which are offset by reduced
    selling, marketing and distribution costs.  

    Twelve months ended June 30, 1996 versus June 30, 1995

    Net sales decreased 12% or $3.3 million to $23.9 million for the twelve 
    months ended June 30, 1996 versus $27.1 million in the corresponding 
    period of 1995. Combined case sales of Fiddle Faddle and Screaming Yellow 
    Zonkers related to the Distribution Agreement were 38% higher than the 
    corresponding period in 1995 while revenue dollars declined $2.0 million 
    primarily due to the lower selling prices resulting from the Distribution 
    Agreement.  Lincoln Snacks sales, excluding sales relating to the 
    Distribution Agreement, decreased 8% or $1.3 million versus the same 
    period in 1995 primarily due to a decline in export sales attributable to
    changing market conditions in the Far East and a decrease in liquidation 
    sales.  

    Gross profit decreased $4.3 million to $6.6 million for the twelve months
    ended June 30, 1996 versus $10.9 million in the corresponding period of 
    1995.  Gross profit primarily decreased as a result of lower selling 
    prices under the Distribution Agreement. 

    Selling, general and administrative expenses decreased $5.6 million to 
    $5.7 million in the twelve months ended June 30, 1996 versus $11.3 million
    the same period in 1995.  These expenses decreased during this period 
    primarily due to cost reductions resulting from the Distribution 
    Agreement.  

    The decline in gross profits, more than offset by significantly lower 
    selling, general and administrative expenses coupled with a decrease in 
    non-recurring charges of $.7 million, resulted in an increase in net 
    income of $2.1 million to $.5 million for the twelve months ended June 30,
    1996 versus a $1.6 million net loss in the corresponding period in 1995.

    Twelve months ended June 30, 1995 versus June 30, 1994

    Net sales decreased 8% or $2.4 million to $27.1 million for the twelve 
    months ended June 30, 1995 versus $29.5 million in the corresponding 
    period of 1994.  Net sales of the Company's Nut Division ("Nut Division") 
    decreased by $1.8 million which is primarily due to the loss of one large 
    Nut Division customer (acquired by another company which is not a customer 
    of the Nut Division) as well as declines in sales with other customers 
    associated with increased competitive pressures.

    Gross profit increased 5.8% or $.6 million to $10.9 million for the twelve
    months ended June 30, 1995 from $10.3 million in the corresponding period 
    of 1994.  Gross profits improved as a result of reduced factory costs, 
    lower raw material costs, and formula refinement.

    Selling, general and administrative expenses decreased 26% or $4.1 million
    to $11.3 million in the twelve months ended June 30, 1995 versus $15.3
    million in the same period in 1994.  These expenses decreased during this 
    period primarily due to lower freight costs, reduced trade and consumer 
    promotional spending, and reduced administrative expenses.

    A non-recurring charge of $.7 million is related to the Company's
    Distribution Agreement with Planters for Fiddle Faddle and Screaming 
    Yellow Zonkers.  The charge is primarily comprised of a $.5 million write-
    off of the covenant not to compete, a $.1 million severance expense 
    relating to a reduction in headcount, and a $.1 million write-off of 
    packaging relating to discontinued items.

    The improvement in gross profit and lower selling, general and 
    administrative expenses contributed to a net loss decrease of $4.2 million
    to $1.6 million for the twelve months ended June 30, 1995 versus $5.8 
    million in the corresponding period in 1994.  The net loss, excluding the 
    non-recurring charge, is $.9 million for the twelve months ended June 30, 
    1995 versus $5.8 million in the corresponding period in 1994.

    Six months ended June 30, 1994 versus July 3, 1993

    Net sales increased 13% or $1.1 million to $10.0 million for the six 
    months ended June 30, 1994 from $8.9 million in 1993.  Net sales for the 
    Company's Snacks Division ("Snacks Division") increased 28%.  The sales 
    increase for the Snacks Division is primarily attributable to having 
    promotional programs in place for the retail buying activity in the first 
    half of 1994.  Nut Division sales in 1994 reflect a full six months of 
    sales while 1993 amounts include only sales from March 15, 1993 (date of 
    acquisition) to July 3, 1993.  Nut Division sales in 1994 were 
    insignificant due to the loss of one large customer resulting in a revenue
    decline of $.4 million (which was acquired by another company which is not
    a customer of the Nut Division) and $.3 million resulting from delays in 
    presentations of new programs.  Sales were also affected by the moving of 
    the Nut Division operations from Kentucky to Nebraska during the first 
    calendar quarter of 1994 which precipitated the accelerating of $.1 
    million sales during the last quarter of 1993 from the first calendar 
    quarter of 1994.  

    Gross profit decreased 9% or $.3 million to $2.9 million for the six 
    months ended June 30, 1994 from $3.2 million in 1993.  The 1994 gross 
    margins were negatively impacted by increased commodity (nut) prices,
    formula and packaging changes which resulted in the Company selling 
    product in discontinued packaging at discounted prices, and the decision 
    to change the fiscal year-end to June 30, which resulted in the absorption 
    of additional overhead costs.

    Selling, general and administrative expenses increased 98% or $4.0 million 
    to $8.1 million for the six months ended June 30, 1994 from $4.1 million 
    in 1993.  Selling expenses increased $3.6 million versus the same period 
    last year primarily due to $2.0 million of new consumer sales and 
    marketing programs and $1.2 million of increased trade expense.  Trade 
    expense is a discount offered to all the Company's customers from time to 
    time for promotion of the Company's products.  General expenses increased 
    $.4 million versus the same period last year.

    The net loss for the six months ended June 30, 1994 was $5.5 million, an 
    increase of $4.3 million over the same period in 1993.  This increase is a 
    result of the higher costs and expenses discussed above, while revenue and 
    gross margins were lower than expected.

    Liquidity and Capital Resources

    As of June 30, 1996, the Company had a working capital deficit of $.2 
    million compared with working capital deficit of $.7 million at June 30, 
    1995, a decrease of $.5 million.  The increase in working capital is 
    primarily attributable to a $1.3 million increase in earnings before 
    depreciation and amortization, offset by term loan repayments of $.8
    million and capital expenditures of $.1 million.  

    Management continues to focus on increasing product distribution and 
    continues to review all operating costs with the objective of increasing 
    profitability and ensuring future liquidity.  However, there can be no 
    assurance that any of these objectives will be achieved.  The execution of
    the Distribution  Agreement is intended to be consistent with management's 
    objectives.  

    The Company's short-term liquidity is affected by seasonal increases in 
    inventory and accounts receivable levels, payment terms in excess of 60 
    days granted in some situations during certain months of the year, and 
    seasonality of sales.  Inventory and accounts receivable levels increase 
    substantially during the latter part of the third calendar quarter and 
    during the remainder of the calendar year.

    The following chart represents the net funds provided by or used in 
    operating, financing and investment activities for each period as 
    indicated.

<TABLE>
<CAPTION>
                                                                  Twelve Months Ended         
                                                                     (in thousands)           
- ----------------------------------------------------------------------------------------------
                                                         June 30, 1996         June 30, 1995
- ----------------------------------------------------------------------------------------------
<S>                                                         <C>                     <C>
Cash provided (used) by operating activities                $ 1,273                 $ 603
Cash used in investing activities                              (119)                 (474)
Cash provided (used) by financing activities                 (1,174)                 (101)

</TABLE>

    Cash from operating activities increased to $1.3 million during the twelve
    months ended June 30, 1996 compared to $.6 million in 1995.  The increase 
    in cash from operations is primarily due to the increase in the Company's 
    net profit of $2.1 million. 

    Cash used in investing activities of $.1 million and $.5 million for the 
    twelve months ended June 30, 1996 and June 30, 1995, respectively, 
    represents a reduction in capital expenditures consistent with the 
    Company's efforts to reduce cash expenditures.  

    Cash used for financing activities for the twelve months ended June 30, 
    1996 was attributable to term loan repayments of $.8 million and revolver 
    repayments of $.4 million.  Cash used for financing activities for the 
    twelve months ended June 30, 1995 was attributable to term loan repayments 
    of $.8 million which were financed by revolver borrowings of $.5 million 
    and, a Noel payment under its tax agreement with the Company of $.2 
    million.  


Item 8. Financial Statements and Supplementary Data

    The financial information required by Item 8 is included elsewhere in this
    report.  See Part IV, Item 14.


Item 9. Changes in and Disagreements with Accountants on
        Accounting and Financial Disclosure

    None.



PART III

Item 10. Directors and Executive Officers of the Registrant

<TABLE>

    The directors and executive officers of the Company are as follows:

<CAPTION>

    Name                     Age      Position
    <S>                      <C>      <C>
    Karen Brenner             40      Chairman and Chief Executive Officer;
                                      Director<F1><F3>
    C. Larry Davis            55      Director<F2><F4>
    Alexander P. Lynch        44      Director<F1><F3>
    James G. Niven            50      Director<F2><F4>
    Kristine A. Crabs         33      Vice President and 
                                      Chief Financial Officer,
                                      Secretary and Treasurer
    R. Scott Kirk . . . . . . 44      Executive Vice President and
                                      Chief Operating Officer

<FN>
    <F1>  Member of the Executive Committee.
    <F2>  Member of the Audit Committee.
    <F3>  Member of the Compensation Committee.
    <F4>  Member of the Long Term Equity Incentive Committee.

</FN>
</TABLE>

    No family relationship exists among any of the executive officers and
    directors of the Company. 

    Directors hold office until the next annual meeting of shareholders of the 
    Company and until their successors have been elected and qualified or 
    until their earlier resignation or removal.  Officers serve at the 
    discretion of the Board of Directors.

    The following sets forth the principal occupations of each of the 
    Company's executive officers and directors during the previous five years, 
    as well as the names of any other public or affiliated companies or 
    registered investment companies of which they are directors.

    Karen Brenner has served as Chairman and Chief Executive Officer since 
    June 20, 1994.  Ms. Brenner has also served as a director of Lincoln 
    Snacks since its inception and has served as a director of Noel Group, 
    Inc., a company which conducts its principal operations through small and 
    medium-sized  operating companies (including Lincoln) in which it holds 
    controlling or other significant equity interests, from October 1989 until 
    November 1991, and as a Vice President of Noel from April 1989 until 
    November 1991, when she became a Managing Director.  Prior to joining 
    Noel, Ms. Brenner was a principal in a management and financial consulting 
    business, specializing in managing turnaround situations for venture 
    capital and leveraged buyout companies. In February 1996, Ms. Brenner was 
    elected Vice Chairman, director and consultant of Belding Heminway 
    Company, Inc., ("Belding Heminway") and on May 9, 1996, she was elected 
    Chairman of the Board.  Belding Heminway  manufactures and markets 
    industrial threads and consumer threads and is a distributor of home 
    sewing and crafts products, principally buttons.  Ms. Brenner is a 
    director of On Assignment, Inc., a leading nationwide provider of science 
    professionals on temporary assignments to laboratories in the  
    biotechnology, environmental, chemical, pharmaceutical, food and beverage 
    and petrochemical industries.  Ms. Brenner is currently a member of the 
    Board of Trustees of Prep for Prep, a charitable organization dedicated to 
    providing preparatory education to disadvantaged children, and a trustee 
    of the City Parks Foundation of New York.

    C. Larry Davis has served as a director of Lincoln Snacks since its 
    inception.  He is Chairman of the Board, Chief Executive Officer and a 
    principal of Farmhouse Foods Company.  Mr. Davis has a broad food and 
    beverage industry background with over 25 years experience at Nestle S.A. 
    (1973-1992) and PepsiCo Inc. (1967-1973) in both domestic and 
    international business operations.  During the period from 1984 through 
    1991, Mr. Davis served as Group Vice President and President of the $500 
    million Nestle Specialty Products Company where he was primarily involved 
    in the successful turnaround of under-performing businesses, the creation 
    of new business growth divisions, and acquisitions and divestitures.

    Alexander P. Lynch has served as a director of Lincoln Snacks since 
    November 1993.  Mr. Lynch has been Co-President and Co-Chief Executive 
    Officer of The Bridgeford Group ("Bridgeford"), a financial advisory firm, 
    since January 1995.  From April 1991 to December 1994 he served as a 
    Senior Managing Director of Bridgeford.  From 1985 until April 1991, Mr. 
    Lynch was a Managing Director of Lehman Brothers, a division of Shearson 
    Lehman Brothers Inc.  Mr. Lynch is also a director of Illinois Central 
    Corporation, a railroad holding company, and a member of the Board of 
    Directors of Patina Oil & Gas Corporation, an independent oil and gas 
    company engaged in exploration and development.

    James G. Niven has served as a director of Lincoln Snacks since October 
    1992.  He is currently a Managing Director of Burson-Marsteller, a public
    relations firm, and, since 1982, has been a general partner of Pioneer 
    Associates, a venture capital investment company.  He is also a director 
    and Co-Chairman of The Lynton Group, Inc., a company engaged in aircraft 
    charter and maintenance, a Chairman of Omar Torres, Inc., a jewelry design 
    company, and is also a director of Noel Group, Inc., The Prospect Group, 
    Inc., a company which prior to its adoption in 1990 of a Plan of Complete 
    Liquidation and Distribution conducted its major operations through 
    subsidiaries acquired in leveraged buyout transactions, Global Natural 
    Resources, Inc., a company engaged in the exploration, development and 
    production of oil and gas, Tatham Offshore, Inc., an independent energy 
    company engaged in the development, exploration and production of offshore 
    oil and gas reserves, HealthPlan Services Corporation, a leading managed 
    healthcare service company, Hudson River Capital LLC, a limited liability 
    company which conducts its operations through medium and large sized 
    entities in which it holds either controlling or non-controlling equity 
    interests, CBT Bancshares, Inc., a multi-financial holding company, and an 
    advisory director of Houston National Bank, a commercial bank.  He is a 
    member of the Board of Managers of Memorial Sloan-Kettering Cancer Center, 
    and a trustee of the Museum of Modern Art and the National Center for 
    Learning Disabilities, Inc.

    R. Scott Kirk has served as Executive Vice President and Chief Operating 
    Officer since May 26, 1995.  Prior to this appointment Mr. Kirk served as 
    Vice President-General Manager of Lincoln Snacks since September 14, 1992.
    Mr. Kirk began his career with Amstar Corporation (Domino Sugar) in New 
    York as an internal auditor in 1974 and held various positions of 
    increasing responsibility culminating in his appointment as Assistant 
    Manager of General Credit.  In 1982, Mr. Kirk joined Continental Grain 
    Company, in New York as Director-Corporate Credit with worldwide 
    responsibility for credit granting and trade finance.  Joining Nestle in 
    1985 as General Credit Manager, Mr. Kirk was responsible for managing the 
    credit exposure of a $2 billion in sales and a $100 million receivables 
    portfolio.  In 1987, Mr. Kirk became Business Controller for the 
    Developing Business Group within Nestle; a mixture of seven diverse 
    businesses with total sales in excess of $400 million.  In August 1990, 
    Mr. Kirk was promoted to Vice President-Finance and Chief Financial 
    Officer of Nestle Dairy Systems.

    Kristine A. Crabs joined Lincoln Snacks in January 1993 as Vice President 
    of Finance and Administration, and on July 18, 1996 was promoted to Vice 
    President and Chief Financial Officer.  Prior to joining Lincoln Snacks, 
    Ms. Crabs was a Senior Audit Manager with KPMG Peat Marwick, specializing 
    in the food and consumer products industries.  

    Section 16(a) of the Securities Exchange Act of 1934 requires the 
    Company's officers and directors, and persons who own more than ten 
    percent of a registered class of the Company's equity securities, to file 
    reports of ownership and changes in ownership with the Securities and 
    Exchange Commission and to furnish the Company with copies of such 
    reports.

    Based solely on its review of the copies of such forms furnished to the 
    Company by such reporting persons during the fiscal year ended June 30, 
    1996, or written representations from such reporting persons that no Forms 
    5 were required for those persons with respect to such period, the Company 
    believes that during the fiscal year ended June 30, 1996 all filing 
    requirements applicable to its officers, directors, and greater than ten-
    percent beneficial owners were complied with.  


Item 11. Executive Compensation - Summary Compensation Table

    The following table sets forth certain information regarding compensation
    awarded or paid to, or earned by, during each of the last three fiscal 
    years, the person who served as the Chairman and Chief Executive Officer 
    during the fiscal year ended June 30, 1996, and the Company's executive 
    officers (other than the Chairman and Chief Executive Officer) who were 
    serving as executive officers at June 30, 1996 and whose total salary and 
    bonus during the fiscal year ended June 30, 1996 exceeded $100,000 (the 
    "Named Executive Officers").

<TABLE>
<CAPTION>
                                                                                            Long Term Compensation         
- ---------------------------------------------------------------------------------------------------------------------------
                                        Annual Compensation                             Awards                 Payouts 
- ---------------------------------------------------------------------------------------------------------------------------
(a)                       (b)        (c)          (d)       (e)          (f)           (g)            (h)             (i)
                                                          Other
                                                         Annual      Restricted                                   All Other
Name and                                                 Compen-          Stock                        LTIP         Compen-
Principal                                       Bonus    sation         Award(s)      Options/      Payouts          sation
 Position            Year<F1>   Salary ($)       ($)     ($)<F2>             ($)       SARs(#)         ($)           ($)    
- ---------------------------------------------------------------------------------------------------------------------------
<S>                   <C>       <C>             <C>      <C>         <C>            <C>             <C>          <C>           
Karen Brenner           1996            -          -          -               -       5,000<F3>            -       175,000<F4>
  Chairman and          1995            -          -          -               -       2,500<F3>            -       175,000<F4>
  Chief Executive       1994            -          -          -               -     200,000<F5>            -         5,966<F6>
  Officer

R. Scott Kirk<F7>       1996      160,000      30,000         -               -             -              -         3,200<F8>
  Executive Vice        1995      143,000       4,000         -               -       7,000<F9>            -         2,860<F8>
  President and         1994      141,667           -         -               -             -              -         2,833<F8>
  Chief Operating
  Officer

Kristine A. Crabs       1996      105,400      20,000         -               -             -              -         2,108<F10>
  Vice President and    1995       95,400       4,000         -               -       5,000<F9>            -         1,908<F10>
  Chief Financial       1994       92,700           -         -               -             -              -         1,854<F10>
  Officer

<FN>

<F1>  Reference to 1996, 1995 and 1994 herein means each fiscal year ending
      June 30, respectively.

<F2>  The dollar value of perquisites and other personal benefits for each of
      the Named Executive Officers was less than established reporting 
      thresholds.

<F3>  Awarded to Ms. Brenner pursuant to the Company's Non-Employee Directors'
      Stock Option Plan.  

<F4>  Consists of $175,000 paid by Noel.  Reference is made to "Employment
      Contracts and Termination of Employment and Change in Control
      Arrangements" for a description of Ms. Brenner's employment 
      arrangement with Noel.

<F5>  Effective June 20, 1994, Noel granted Ms. Brenner an option to
      purchase 200,000 shares of the Company's Common Stock held by
      Noel (the "Noel Option").

<F6>  Consists of $5,966 paid by Noel.

<F7>  On May 23, 1995, Mr. Kirk was appointed Executive Vice President
      and Chief Operating Officer by the Board of Directors.  Mr. Kirk
      had served as Vice-President - General Manager since September 14, 1992.

<F8>  Consists of amounts contributed by the Company to Mr. Kirk's account
      under the Company's 401(k) plan.

<F9>  Awarded on December 15, 1994 pursuant to the Company's 1993 Stock
      Option Plan.  

<F10> Consists of amounts contributed by the Company to Ms. Crabs' account
      under the Company's 401(k) plan.

</FN>
</TABLE>


    Option/SAR Grants During the Fiscal Year Ended June 30, 1996

    The following table sets forth, information regarding individual grants of
    stock options made during the fiscal year ended June 30, 1996 to each of 
    the Named Executive Officers, and their potential realizable values. 

<TABLE>
<CAPTION>
                                                                                               Potential Realizable Value at
                                                                                                     Assumed Annual Rates of
                                                                                                Stock Price Appreciation for
                      Individual Grants                                                                          Option Term
- -------------------------------------------------------------------------------------------   ------------------------------
         (a)                     (b)                (c)               (d)              (e)                 (f)            (g)
                           Number of         % of Total
                              Shares      Options/SAR's
                          Underlying         Granted to       Exercise or
                       Options/SAR's       Employees in        Base Price       Expiration
Name                         Granted        Fiscal Year            ($/Sh)             Date              5% ($)        10% ($)
- ----------------------------------------------------------------------------------------------------------------------------
<S>                     <C>               <C>                 <C>               <C>                     <C>           <C>    
Karen Brenner                5,000<F1>                -             $2.70         11/14/06                  -         $4,332

R. Scott Kirk                      -                  -                 -                -                  -              -

Kristine A. Crabs                  -                  -                 -                -                  -              -

<FN>

<F1>  Granted on November 14, 1995 pursuant to the Company's Non-Employee
      Director Stock Option Plan.  

</FN>
</TABLE>


    Aggregate Option/SAR Exercises During the Fiscal Year 
    and Fiscal Year End Option/SAR Values

    The following table provides information related to options exercised by 
    the  Named Executive Officers during the fiscal year ended June 30, 1996 
    and the number and value of unexercised stock options held by the Named 
    Executive Officers at that date.  The Company does not have any 
    outstanding stock appreciation rights.

<TABLE>
<CAPTION>
                                                                                               Value of Unexercised
                                                            Number of Unexercised                      In-the-Money
                                                                  Options/SARs at                      Options/SARs
                                                              Fiscal Year-End (#)         at Fiscal Year-End<F1>($)
- -------------------------------------------------------------------------------------   ----------------------------
    (a)                 (b)                 (c)                        (d)                          (e)
                 Shares Acquired
Name             on Exercise (#)       Value Realized ($)   Exercisable   Unexercisable   Exercisable   Unexercisable
- ---------------------------------------------------------------------------------------------------------------------
<S>                  <C>                 <C>                 <C>            <C>            <C>           <C>
Karen Brenner                  -                       -        185,067          33,333             0               0

R. Scott Kirk                  -                       -         32,050          23,700             0               0

Kristine A. Crabs              -                       -          9,500           8,000             0               0

<FN>

<F1>  Based on a closing price of Common Stock on June 30, 1996 of 
      $1.375 per share.

</FN>
</TABLE>


    Compensation of Directors

    A director who was not an employee of the Company was paid an annual 
    retainer of $5,000 for serving as a director of the Company until 
    November, 1995 at which time the directors elected not to receive an 
    annual retainer for calendar 1996.  Directors of the Company are also 
    reimbursed for their out-of-pocket expenses incurred in connection with 
    their service as directors, including travel expenses.  Pursuant to the 
    Company's Non-Employee Directors' Stock Option Plan, as amended, each non-
    employee director, following initial election to the Board, automatically 
    receives an option to purchase 20,000 shares of Common Stock at an exercise
    price equal to the fair market value per share on the date of grant, and 
    each non-employee director automatically receives an option to purchase
    5,000 shares of Common Stock immediately following such director's re-
    election at an exercise price equal to the fair market value of a share of 
    Common Stock on the date of grant.

    Prior to September, 1995, the Company engaged C. Larry Davis, a director 
    of the Company, on a year-to-year basis, to act as export agent for all of 
    the Company's export business other than Canada.  Mr. Davis was paid a fee 
    of 2% of net billings, i.e. the price to the Company paid by customers 
    after deduction of returns and allowances.  The Company now handles all 
    export customers internally and an export broker commission is no longer 
    being paid to Mr. Davis.  During the period from July 1, 1995 through June 
    30, 1996, the Company paid Mr. Davis approximately $9,200 pursuant to this 
    agreement as well as $1,900 in director's fees.  The Company believes that 
    the terms of the arrangement with Mr.Davis were no less favorable to the 
    Company than those that would have been available from an unrelated party.


    Employment Contracts and Termination of Employment and 
    Change in Control Arrangements

    Pursuant to a letter agreement dated March 1, 1996 by 
    and between Ms. Brenner and Noel, as amended by letter dated March 21, 
    1996, Ms. Brenner is employed in an executive capacity by Noel for a 
    period of two years.  The term may be extended by mutual agreement.  
    Pursuant to the agreement, Ms. Brenner has agreed to perform such 
    executive services in connection with Noel and entities in which Noel 
    holds interests, including Lincoln Snacks, as shall reasonably be assigned 
    to Ms. Brenner by the Board of Directors or Chief Executive Officer of 
    Noel.  $175,000 of the salary paid to Ms. Brenner pursuant to this 
    agreement is deemed to be paid for services rendered to Lincoln.

    In addition, as evidenced by a letter agreement dated March 22, 1995 in 
    consideration for Ms. Brenner agreeing to serve as Chairman and Chief 
    Executive Officer, effective June 20, 1994, Noel granted Ms. Brenner an 
    option to purchase 200,000 shares of the Company's Common Stock held by 
    Noel at a price of $1.50 per share.  Options to purchase 166,667 of such 
    shares are currently exercisable.  The balance is exercisable on the 
    earlier to occur of (x) the eighth anniversary of the date of grant, 
    provided that Ms. Brenner shall have continued to serve as Chief Executive 
    Officer continuously through such date, and (y) from and after the date 
    the stock price reaches $5.00. The vested options will terminate on the 
    fourth anniversary of the date Ms. Brenner ceases to so serve as Chief 
    Executive Officer or the tenth anniversary of the date of grant whichever 
    is earlier. The shares purchasable by Ms. Brenner pursuant to the forgoing 
    options have been registered under the Securities Act of 1933, as amended, 
    permitting the resale of such shares to the public following exercise of 
    such options by Ms. Brenner. 


    Compensation Committee Interlocks and Insider Participation

    In February 1993, the Board of Directors formed a Compensation Committee, 
    the current members of which are Alexander P. Lynch and Karen Brenner.  In 
    addition to Mr. Lynch and Ms. Brenner, William L. Bennett served thereon 
    during the fiscal year ended June 30, 1996 with Mr. Bennett ceasing to 
    serve thereon effective November 14, 1995.  Except for Ms. Brenner, none 
    of the members of the Compensation Committee during the last completed 
    fiscal year was an officer or employee of the Company.  In November 1993, 
    the Board of Directors formed a Long Term Equity Incentive Committee to 
    administer the 1993 Stock Option Plan and the Non-Employee Directors' 
    Stock Option Plan, the current members of which are James G. Niven and C. 
    Larry Davis.  Mr. Niven was appointed to such committee by the Board of 
    Directors on November 14, 1995 replacing Mr. Bennett, and Mr. Davis served 
    thereon throughout the fiscal year ended June 30, 1996.  None of the 
    members of the Long Term Equity Incentive Committee during the fiscal year 
    ended June 30, 1996 was an officer or employee of the Company.  During the 
    fiscal year ended June 30, 1996, no executive officer of the Company 
    served as a director or a member of the Compensation Committee (or other 
    board committee performing equivalent functions) of another entity one of 
    whose executive officers served on the Compensation Committee, the Long 
    Term Equity Incentive Committee or the Board of Directors of the Company.


Item 12.  Security Ownership of Certain Beneficial Owners and Management

    The following table sets forth certain information as of September 16, 
    1996 as to the beneficial ownership of the Common Stock and the common 
    stock, par value $.10 per share, of Noel ("Noel Common Stock") by (i) each 
    person known by the Company to own beneficially more than 5% of the issued 
    and outstanding shares of Common Stock, (ii) each director, (iii) each of 
    the Named Executive Officers, and (iv) all directors and executive 
    officers as a group:

<TABLE>
<CAPTION>
                                          Noel Common Stock            Lincoln Common Stock
- ----------------------------------------------------------------------------------------------
Name and Address of                     Number of     Percentage     Number of      Percentage
Beneficial Owner                        Shares<F1>     Owned<F2>     Shares<F3>      Owned<F4>
- -----------------------------------------------------------------------------------------------
<S>                                     <C>           <C>            <C>            <C>        
5% Stockholders

  Noel Group, Inc.                             -             -       3,769,755           59.5%
    667 Madison Avenue
    New York, New York 10021

  Lawrence, Kamin, Saunders                    -             -         489,000<F5>        7.7%
    & Uhlenhop on behalf of
    Gofen & Glossberg, Inc.
    208 S. LaSalle St., Suite 1750
    Chicago, IL 60604

Directors

  Karen Brenner                         233,334<F6>         1.1%       210,834<F7>        3.2%

  C. Larry Davis                              0              -          73,000<F8>        1.1%

  Alexander P. Lynch                          0              *          27,500<F9>          *

  James G. Niven                         22,223<F10>         *          27,500<F11>         *

Named Executive Officers

  Karen Brenner                         233,334<F6>          *         210,834<F7>        3.2%

  R. Scott Kirk                               0              -          77,578<F12>       1.2%

  Kristine A. Crabs                           0              -          26,694<F13>         *

  All executive officers and
   directors as a group
   (includes 6 persons)                 255,557<F14>        1.3%       443,106<F15>       6.7%

* Less than 1%

<FN>

<F1>  Unless otherwise indicated, each of the parties listed has sole voting
      and investment power over the shares of Noel Common Stock owned.  The
      number of shares of Noel Common Stock indicated includes in each case
      the number of shares of Noel Common Stock issuable upon exercise of
      options to purchase Noel Common Stock to the extent that such options
      are currently exercisable.  For purposes of this table, such options
      are deemed to be "currently exercisable" if they may be exercised within
      60 days following the date of filing of this Annual Report on Form 10-K.

<F2>  Based on 20,187,705 shares of Noel Common Stock issued and outstanding
      on September 16, 1996.  In addition, treated as outstanding for the
      purpose of computing the percentage ownership of each director or
      named executive officer and of all executive officers and directors as
      a group are shares of Noel Common Stock issuable to such individual or
      group upon exercise of options to purchase Noel Common Stock to the
      extent currently exercisable.  

<F3>  Unless otherwise indicated, each of the parties listed has sole voting
      and investment power over the shares of Common Stock owned.  The number
      of shares of Common Stock indicated includes in each case the number
      of shares of Common Stock issuable upon exercise of outstanding stock
      options, to the extent that such options are currently exercisable.

<F4>  Based on 6,331,790 shares of Common Stock issued and outstanding on
      September 16, 1996.  In addition, treated as outstanding for the purpose
      of computing the percentage ownership of each director or named 
      executive officer and of all executive officers and directors as a
      group are shares of Common Stock issuable to such individual or group
      upon exercise of options to purchase Common Stock to the extent
      currently exercisable.

<F5>  The information set forth in the table and in this footnote regarding
      shares beneficially owned by Gofen & Glossberg, Inc. ("Gofen &
      Glossberg") is based on a Schedule 13G dated February 12, 1996 filed
      with the Securities and Exchange Commission by Gofen & Glossberg.

<F6>  Consists of shares issuable upon exercise of options to purchase Noel
      Common Stock. 

<F7>  Consists of 9,100 shares held by Ms. Brenner directly, 35,067 shares
      issuable upon exercise of options granted by the Company and 166,667
      shares issuable shares upon exercise of the Noel Option, but does
      not include an additional 33,333 shares issuable pursuant to the
      Noel Option which are not currently exercisable.

<F8>  Consists of 25,500 shares held by Mr. Davis directly, 20,000 shares held
      by Mr. Davis' wife as trustee for Mrs. Davis' children, with respect to
      which shares Mr. Davis disclaims beneficial ownership, and 27,500 shares
      issuable upon exercise of options granted by the Company.

<F9>  Consists of 27,500 shares issuable upon exercise of options to purchase
      Common Stock granted by the Company.

<F10> Consists of 22,223 shares issuable upon exercise of options to purchase
      Noel Common Stock granted by Noel.

<F11> Consists of 9,100 shares held by Mr. Niven directly and 18,400 shares
      issuable upon exercise of options to purchase Common Stock granted by
      the Company.

<F12> Consists of 68,250 shares held by Mr. Kirk directly and 9,328 issuable
      upon exercise of options to purchase Common Stock granted by the Company
      which are currently exercisable.  The number indicated does not include
      an additional 56,422 shares issuable pursuant to options granted by the
      Company which are not currently exercisable.

<F13> Consists of 22,750 shares held by Ms. Crabs directly and 3,944 shares
      issuable upon exercise of options to purchase Common Stock granted by
      the Company which are currently exercisable.  The number indicated
      does not include an additional 18,556 shares issuable pursuant to options
      to purchase Common Stock granted by the Company which are not currently
      exercisable.

<F14> Consists of 255,557 shares issuable upon exercise of options granted
      by Noel.  

<F15> Includes 288,406 shares issuable upon exercise of options granted by the
      Company and Noel and certain shares with respect to which beneficial
      ownership is disclaimed.  

</FN>
</TABLE>


Item 13. Certain Relationships and Related Transactions

    Reference is made to the caption "Compensation of Directors" in Item 11.



PART IV

Item 14.  Exhibits, Financial Statement Schedules, and Reports on
          Form 8-K

          (a) (1)  Financial Statements

                   The financial statements listed in the accompanying Index
                   to Financial Statements and Financial Statement Schedules
                   are filed as part of this annual report

              (2)  Exhibits.

                   Financial statement schedules are omitted because they are
                   not applicable or the required information is shown in the
                   financial statements or notes thereto.  

           (b)     Reports on Form 8-K.

                   None



    SIGNATURES

    Pursuant to the requirements of Section 13 or 15(d) 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.

                                                LINCOLN SNACKS COMPANY
                                                (Registrant)

                                                By: /s/ Karen Brenner
                                                Karen Brenner
                                                Chairman of the Board and
                                                Chief Executive Officer

                                                Date:  September 24, 1996

    Pursuant to the requirements of the Securities Exchange Act of 1934, this
    report has been signed below by the following persons on behalf of the
    registrant and in the capacities and on the dates indicated.

    /s/ Karen Brenner                           September 24, 1996
    Karen Brenner
    Chairman of the Board and Chief Executive Officer;
    Director (Principal Executive Officer)
    
    /s/ Kristine A. Crabs                       September 24, 1996
    Kristine A. Crabs
    Vice President and Chief Financial Officer,
    Secretary and Treasurer
    (Principal Financial Officer and
    Principal Accounting Officer)

    /s/ C. Larry Davis                          September 24, 1996
    C. Larry Davis
    Director

    /s/ Alexander P. Lynch                      September 24, 1996
    Alexander P. Lynch
    Director

    /s/ James G. Niven                          September 24, 1996
    James G. Niven
    Director



LINCOLN SNACKS COMPANY

FINANCIAL STATEMENTS AS OF JUNE 30, 1996 AND 1995
TOGETHER WITH REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


INDEX TO FINANCIAL STATEMENTS


                                                                       Page(s)
Financial Statements:
Report of Independent Public Accountants                                  F-1

Balance Sheets as of June 30, 1996 and 1995                        F-2 to F-3

Statements of Operations for the Years Ended June 30, 1996 
   and 1995, the Six Months Ended June 30, 1994 and 
   the Year Ended December 31, 1993                                       F-4

Statements of Changes in Stockholders' Equity 
   for the Years Ended June 30, 1996 and 1995, 
   the Six Months Ended June 30, 1994 and the Year Ended 
   December 31, 1993                                                      F-5

Statements of Cash Flows for the Years Ended June 30, 1996 
   and 1995, the Six Months Ended June 30, 1994 and 
   the Year Ended December 31, 1993                                F-6 to F-7

Notes to Financial Statements                                     F-8 to F-18



REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To Lincoln Snacks Company:

We have audited the accompanying balance sheets of Lincoln Snacks Company (a
Delaware corporation) as of June 30, 1996 and 1995, and the related statements
of operations, changes in stockholders' equity, and cash flows for the years
ended June 30, 1996 and 1995, the six months ended June 30, 1994, and the year
ended December 31, 1993.  These financial statements are the responsibility of
the Company's management.  Our responsibility is to express an opinion on
these financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement.  An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements.  An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation.  We believe that our audits provide a reasonable basis
for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Lincoln Snacks Company as of
June 30, 1996 and 1995, and the results of its operations and its cash flows
for the years ended June 30, 1996 and 1995, the six months ended June 30,
1994, and the year ended December 31, 1993 in conformity with generally
accepted accounting principles.

	ARTHUR ANDERSEN LLP

 Stamford, Connecticut,
  August 2, 1996
                                       F-1



LINCOLN SNACKS COMPANY

<TABLE>
BALANCE SHEETS
ASSETS
JUNE 30, 1996 AND 1995
(CAPTION>
                                                                      June 30,     June 30,
                                                                         1996         1995
- -------------------------------------------------------------------------------------------
<S>                                                               <C>          <C>        
ASSETS

CURRENT ASSETS:
 Cash                                                             $    58,538  $    80,212
 Accounts receivable, net of allowances for doubtful
  accounts and cash discounts of $173,524 and $257,963              2,693,875    1,522,222
 Inventories                                                        2,083,528    2,363,481
 Prepaid and other current assets                                      90,336       99,028
- ------------------------------------------------------------------------------------------
      Total current assets                                          4,926,277    4,064,943
- ------------------------------------------------------------------------------------------
PROPERTY, PLANT AND EQUIPMENT:
 Land                                                                 610,000      610,000
 Building and leasehold improvements                                1,555,985    1,460,888
 Machinery and equipment                                            5,147,886    4,922,241
 Furniture and fixtures                                                62,291       62,291
 Construction in process                                                8,161      209,059
- ------------------------------------------------------------------------------------------
                                                                    7,384,323    7,264,479
 Less-accumulated depreciation                                     (1,975,357)  (1,338,414)
- ------------------------------------------------------------------------------------------
                                                                    5,408,966    5,926,065
INTANGIBLE AND OTHER ASSETS, net of accumulated 
 amortization of $780,337 and $558,637                              3,643,487    3,859,170
- ------------------------------------------------------------------------------------------
      Total assets                                                $13,978,730  $13,850,178
==========================================================================================
The accompanying notes to financial statements are an integral part of 
these balance sheets.
                                       F-2
</TABLE>



LINCOLN SNACKS COMPANY
<TABLE>
BALANCE SHEETS
LIABILITIES AND STOCKHOLDERS' EQUITY
JUNE 30, 1996 AND 1995
<CAPTION>
                                                                      June 30,     June 30,
                                                                         1996         1995
- --------------------------------------------------------------------------------------------
<S>                                                               <C>          <C>          
LIABILITIES AND STOCKHOLDERS' EQUITY   

CURRENT LIABILITIES:
 Current portion of term loan                                     $   800,004  $   800,004
 Borrowings under revolving line of credit                            556,115      941,591
 Accounts payable                                                   1,830,054      775,540
 Accrued trade promotions                                             860,180    1,000,964
 Accrued expenses                                                   1,116,664    1,238,060
- ------------------------------------------------------------------------------------------
    Total current liabilities                                       5,163,017    4,756,159

TERM LOAN PAYABLE                                                     309,322    1,109,326
- ------------------------------------------------------------------------------------------
    Total liabilities                                               5,472,339    5,865,485
- ------------------------------------------------------------------------------------------
COMMITMENTS (Notes 9 and 10)

STOCKHOLDERS' EQUITY:		
 Common stock, $0.01 par value, 20,000,000 shares authorized, 
  6,450,090 outstanding at June 30, 1996 and 1995                      64,501       64,501
 Special stock, $0.01 par value, 300,000 shares authorized, 
  none outstanding                                                          -            -
 Additional paid-in capital                                        18,010,637   17,997,746
 Accumulated deficit                                               (9,542,721) (10,053,530)
- ------------------------------------------------------------------------------------------
                                                                    8,532,417    8,008,717
 Less - cost of common stock in treasury; 118,300 and 
  109,200 shares at June 30, 1996 and 1995, respectively              (26,026)     (24,024)
- ------------------------------------------------------------------------------------------
    Total stockholders' equity                                      8,506,391    7,984,693
- ------------------------------------------------------------------------------------------
    Total liabilities and stockholders' equity                    $13,978,730  $13,850,178
==========================================================================================
The accompanying notes to financial statements are an integral part of 
these balance sheets.
                                         F-3
</TABLE>



LINCOLN SNACKS COMPANY

<TABLE>
STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED JUNE 30, 1996 AND 1995, THE SIX MONTHS ENDED
JUNE 30, 1994 AND THE YEAR ENDED DECEMBER 31, 1993
<CAPTION>
                                                                    Six Months     Year Ended
                                      Year Ended     Year Ended          Ended    December 31,
                                   June 30, 1996  June 30, 1995  June 30, 1994           1993
- ---------------------------------------------------------------------------------------------
<S>                                  <C>            <C>            <C>            <C>        

NET SALES                            $23,845,844    $27,136,404    $10,037,537    $28,368,003
COST OF SALES                         17,224,348     16,220,495      7,191,333     17,684,633
- ---------------------------------------------------------------------------------------------
  Gross profit                         6,621,496     10,915,909      2,846,204     10,683,370

SELLING, GENERAL AND 
 ADMINISTRATIVE EXPENSES               5,724,777     11,271,544      8,119,247     11,361,287
NON-RECURRING CHARGE (Note 13)                 -        726,019              -              -
- ---------------------------------------------------------------------------------------------
   Income (loss) from operations         896,719     (1,081,654)    (5,273,043)      (677,917)

OTHER:
  Interest expense                      (356,910)      (519,144)      (232,624)      (610,661)
  Other income (expense), net                  -         12,415       (110,133)       (32,327)
- ---------------------------------------------------------------------------------------------
   Income (loss) before provision 
    for income taxes                     539,809     (1,588,383)    (5,615,800)    (1,320,905)

PROVISION FOR INCOME TAXES                29,000         14,000         44,491         16,000
- ---------------------------------------------------------------------------------------------
    Net income (loss)                $   510,809    $(1,602,383)   $(5,660,291)   $(1,336,905)
==============================================================================================

ACTUAL AND PRO-FORMA NET INCOME 
 (LOSS) PER SHARE (Note 3)           $       .08    $      (.25)   $      (.92)   $      (.34)
==============================================================================================

Weighted average number of shares 
 outstanding                           6,334,757      6,340,890      6,122,719      3,977,590
==============================================================================================
The accompanying notes to financial statements are an integral part of 
these statements.
                                       F-4
</TABLE>



LINCOLN SNACKS COMPANY

<TABLE>
STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
FOR THE PERIOD FROM JANUARY 1,1993 TO JUNE 30, 1996
<CAPTION>
                                        Cumulative                                            Loans
                                        Redeemable                        Additional     Receivable
                                         Preferred    Common   Special       Paid-in           From   Accumulated    Treasury
                                             Stock     Stock     Stock       Capital   Stockholders     (Deficit)       Stock
- ------------------------------------------------------------------------------------------------------------------------------
<S>                                     <C>          <C>         <C>     <C>                   <C>    <C>            <C>     
January 1, 1993                         $7,000,000   $18,200       $ -   $   381,800           $  -   $  (861,729)   $      -
 Net loss                                        -         -         -             -              -    (1,336,905)          -
 Dividends on preferred stock                    -         -         -             -              -      (560,000)          -
 Issuance of common stock                        -     4,288         -        89,962        (35,000)            -           -
- -----------------------------------------------------------------------------------------------------------------------------
December 31, 1993                        7,000,000    22,488         -       471,762        (35,000)   (2,758,634)          -
 Net loss                                        -         -         -             -              -    (5,660,291)          -
 Dividends on preferred stock                    -         -         -             -              -       (32,222)          -
 Exchange of preferred stock and 
  accrued dividends for common stock    (7,000,000)   17,000         -     7,762,000              -             -           -
 Collection of loans receivable                  -         -         -             -         35,000             -           -
 Issuance of common stock, net of 
  underwriters commissions and 
  expenses of $1,569,000                         -    25,013         -     9,530,984              -             -           -
 Purchase of 109,200 shares of treasury          -         -         -             -              -             -     (24,024)
- -----------------------------------------------------------------------------------------------------------------------------
June 30, 1994                                    -    64,501         -    17,764,746              -    (8,451,147)    (24,024)
 Net loss                                        -         -         -             -              -    (1,602,383)          -
 Noel payment under tax agreement                -         -         -       233,000              -             -           -
- -----------------------------------------------------------------------------------------------------------------------------
June 30, 1995                                    -    64,501         -    17,997,746              -   (10,053,530)    (24,024)
 Net income                                      -         -         -             -              -       510,809           -
 Purchase of 9,100 shares of treasury            -         -         -             -              -             -      (2,002)
 Noel payment under tax agreement                -         -         -        12,891              -             -           -
- -----------------------------------------------------------------------------------------------------------------------------
June 30, 1996                           $        -   $64,501       $ -   $18,010,637           $  -   $(9,542,721)   $(26,026)
==============================================================================================================================
The accompanying notes to financial statements are an integral part of 
these statements.
                                       F-5
</TABLE>



LINCOLN SNACKS COMPANY
<TABLE>
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED JUNE 30, 1996 AND 1995, THE SIX MONTHS ENDED
JUNE 30, 1994 AND THE YEAR ENDED DECEMBER 31, 1993
<CAPTION>
                                                                                   Six Months                
                                                         Year Ended  Year Ended         Ended     Year Ended
                                                            June 30,    June 30,      June 30,   December 31,
                                                               1996        1995          1994           1993
- -------------------------------------------------------------------------------------------------------------
<S>                                                      <C>        <C>           <C>            <C>         
CASH FLOWS FROM OPERATING ACTIVITIES:
 Net income (loss)                                       $  510,809 $(1,602,383)  $(5,660,291)   $(1,336,905)
 Adjustments to reconcile net income (loss) 
  to net cash provided by (used in) operating activities:
   Depreciation                                             636,943     569,565       244,016        440,131
   Amortization                                             221,700     627,842       316,234        530,721
   Write-off of covenant not-to-compete                           -     466,667             -              -
   (Gain) loss on disposal of equipment                           -      (5,415)      110,133              -
   Provision for doubtful accounts and cash 
    discounts, net                                          (84,439)     33,711       (11,748)        44,000
 Changes in assets and liabilities 
  (net of assets acquired in 1993):
   (Increase) decrease in accounts receivable            (1,087,214)     95,027     2,177,345     (1,670,971)
   (Increase) decrease in inventories                       279,953   1,157,390       625,132     (1,123,505)
   (Increase) decrease in prepaid and 
    other current assets                                      8,692      58,582       118,789        (77,619)
   Increase in other assets                                  (6,017)    (33,452)      (23,989)      (250,832)
   Increase (decrease) in accounts payable                1,054,514    (434,188)     (355,289)       829,397
   Increase (decrease) in due to Parent                           -           -      (374,620)        17,925
   Increase (decrease) in accrued interest 
    - due to Parent                                               -           -      (636,957)       524,439
   Increase (decrease) in accrued trade promotions         (140,784)     (5,058)      667,235       (354,791)
   Increase (decrease) in accrued expenses                 (121,396)   (325,536)      721,242        (87,863)
- ------------------------------------------------------------------------------------------------------------
    Net cash provided by (used in) operating activities   1,272,761     602,752    (2,082,768)    (2,515,873)
- ------------------------------------------------------------------------------------------------------------
                                       F-6
</TABLE>



LINCOLN SNACKS COMPANY

<TABLE>
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED JUNE 30, 1996 AND 1995, THE SIX MONTHS ENDED
JUNE 30, 1994 AND THE YEAR ENDED DECEMBER 31, 1993
<CAPTION>
                                                                                   Six Months
                                                         Year Ended  Year Ended         Ended     Year Ended
                                                            June 30,    June 30,      June 30,   December 31,
                                                               1996        1995          1994           1993
- -------------------------------------------------------------------------------------------------------------
<S>                                                      <C>         <C>           <C>           <C>         
CASH FLOWS FROM INVESTING ACTIVITIES:
 Acquisition of Carousel Nut business                             -           -             -     (1,604,000)
 Capital expenditures                                      (119,844)   (474,307)     (563,714)      (738,766)
- ------------------------------------------------------------------------------------------------------------
    Net cash used in investing activities                  (119,844)   (474,307)     (563,714)    (2,342,766)
- ------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES:
 Issuance of common stock                                         -           -     9,555,597         59,250
 Noel payment under tax agreement                            12,891     233,000             -              -
 Purchase of treasury stock                                  (2,002)          -       (24,024)             -
 Collection of loans receivable from stockholders                 -           -        35,000              -
 Borrowings from Parent                                           -           -             -      6,968,422
 Payments to Parent                                               -           -             -    (12,168,422)
 Borrowings (repayments) under revolver, net               (385,476)    466,010    (5,810,976)     6,286,557
 Borrowings (repayments) under term loan                   (800,004)   (800,006)   (1,290,664)     4,000,000
 Cost incurred related to financing activities                    -           -             -       (397,903)
- ------------------------------------------------------------------------------------------------------------
    Net cash provided by (used in) financing activities  (1,174,591)   (100,996)    2,464,933      4,747,904
- ------------------------------------------------------------------------------------------------------------
    Net increase (decrease) in cash                         (21,674)     27,449      (181,549)      (110,735)

CASH, beginning of period                                    80,212      52,763       234,312        345,047
- ------------------------------------------------------------------------------------------------------------
CASH, end of period                                       $  58,538   $  80,212     $  52,763       $234,312
============================================================================================================
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
 Interest paid                                            $ 279,582   $ 438,430     $ 872,659       $ 18,482
============================================================================================================
 Income taxes paid                                        $  22,140   $   6,129     $  39,993       $ 10,134
============================================================================================================
The accompanying notes to financial statements are an integral 
part of these statements.
                                       F-7
</TABLE>



LINCOLN SNACKS COMPANY
NOTES TO FINANCIAL STATEMENTS



(1)  The Company:

     Lincoln Snacks Company ("Lincoln" or the "Company"), formerly 
     Lincoln Foods Inc., is a Delaware corporation and is a majority-
     owned subsidiary of Noel Group, Inc. (the "Parent").  Lincoln 
     is engaged in the manufacture and marketing of caramelized
     pre-popped popcorn and glazed popcorn/nut mixes primarily throughout
     the United States and Canada.  Sales of the Company's products are
     subject to seasonal trends with a significant portion of sales
     occurring in the last four months of the calendar year.  The Company
     was formed in August 1992 and in 1994, changed its fiscal year end
     from December 31 to June 30 for financial reporting purposes.

     In January 1994, the Company sold 2,472,500 shares of common stock
     as part of an initial public offering.  The Company received net
     proceeds of approximately $9,600,000 from the sale of this stock.

     On June 6, 1995, the Company entered into an exclusive
     distribution agreement (the "Distribution Agreement") with Planters
     Company ("Planters"), a division of Nabisco, Inc., commencing on
     July 17, 1995, for the sale and distribution of Fiddle Faddle and
     Screaming Yellow Zonkers (the "Products").  Under the Distribution
     Agreement, which requires Planters to purchase a minimum number of
     equivalent cases during each twelve month period ending June 30,
     1996 and June 30, 1997, the Company sells the Products to Planters
     at a selling price which is reduced from the Company's historical
     customer selling prices.  Planters in turn is responsible for the
     sale and distribution of the Products to its customers, therefore,
     the Company does not have any selling, marketing, or distribution
     costs associated with these Products.  The financial impact of the
     Distribution Agreement versus historical results is reductions in
     revenue and gross profit which are offset by reduced selling,
     marketing and distribution costs.

     Net sales to Planters for the year ended June 30, 1996 were equal to
     the minimum number of equivalent cases required to be purchased during
     the fiscal year as part of the Distribution Agreement. If Planters or 
     the Company does not renew the Distribution Agreement, the termination
     thereof could have a material adverse effect on the Company's financial
     condition and results of operations.  Sales to Planters represented 
     43% of net sales for the year ended June 30, 1996 and amounts due from
     Planters represents 85% of accounts receivable at June 30,1996.
     

(2)  Acquisitions:

     Pursuant to the asset purchase agreement (the "Agreement") between 
     Sandoz Nutrition Corporation ("Sandoz") and Lincoln, effective August 
     31, 1992, Lincoln acquired certain assets of the Lincoln Snack Company 
     Division of Sandoz ("Lincoln Division") for approximately $12,100,000.
     Approximately $900,000 of fees and expenses were incurred related to the
     acquisition and are included as part of the cost allocated to the assets
     acquired.

    	The acquisition was accounted for as a purchase with the assets acquired
     recorded at their fair values at the date of acquisition.  The purchase
     price has been allocated as follows:

<TABLE>
     <S>                                                     <C>
     Current assets                                          $3,249,000
     Property, plant and equipment                            4,573,000
     Covenant not to compete (see Note 13)                    1,600,000
     Other assets                                                50,000
     Excess of purchase price over net assets acquired        3,528,000
</TABLE>

     On March 15, 1993, the Company acquired certain assets of Carousel Nut
     Products, Inc. ("Carousel") for approximately $2,048,000 of which
     $1,604,000 was paid in cash and $444,000 was financed through a
     mortgage note.  Approximately $488,000 of expenses were incurred
     related to the acquisition and have been included as part of the
     cost allocated to the assets acquired.

     The acquisition was accounted for as a purchase with the assets acquired
     recorded at their fair values at the date of acquisition.  The purchase 
     price was allocated as follows:

<TABLE>
     <S>                                                     <C>
     Inventory                                               $  694,000
     Property, plant and equipment                            1,392,000
     Excess of purchase price over net assets acquired          450,000
</TABLE>

     The following is pro-forma information as if the Company's acquisition 
     of Carousel had occurred at January 1, 1993.  This data may not be
     indicative of what the actual results would have been or may be in the 
     future.

<TABLE>
<CAPTION>
                                      Year Ended
                                     December 31,
                                            1993
     --------------------------------------------
                                      (unaudited)
    <S>                              <C>
     Revenues                        $ 29,132,000
     ============================================
     Net loss                        $ (1,603,000)
     ============================================
     Net loss per share              $      (0.40)
     ============================================
</TABLE>


(3)  Summary of Significant Accounting Policies:

     Use of Estimates-

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


     Revenue recognition-

     Revenue is recognized by the Company when products are shipped and title
     passes to the customer.


     Advertising and promotion-

     Advertising costs are expensed in the period in which the
     related advertisements occur.  The estimated cost of the total
     ultimate redemptions of various coupon programs are expensed
     immediately at the time a coupon program is distributed to the
     public.


     Inventories-

     Inventories, which include material, labor and manufacturing
     overhead, are stated at the lower of cost (first in, first out) or
     market (net realizable value).


     Property, plant and equipment-

     Property, plant and equipment is stated at cost and is
     depreciated on the straight-line method based upon the estimated
     useful lives of the assets.  The estimated useful lives of assets
     are as follows:

<TABLE>
     <S>                                                    <C>
     Building and leasehold improvements                    10-30 years
     Machinery and equipment                                 3-10 years
     Furniture and fixtures                                  7-10 years
</TABLE>

     Expenditures for maintenance and repairs are charged against
     income as incurred.  Significant expenditures for betterments are
     capitalized.  Capital expenditures which are not able to be put
     into use immediately are included in construction in process.  As
     these programs are completed, they are transferred to depreciable
     assets.


     Intangible assets-

     Intangible assets are carried at cost, less accumulated
     amortization which is calculated on a straight-line basis over the
     estimated useful lives as follows:

<TABLE>
     <S>                                                     <C>
     Excess of purchase price over net assets acquired         30 years
     Intellectual property and other                         1-20 years
     Covenant not to compete (see Note 13)                      4 years
</TABLE>

     As required under Accounting Principle Board No. 17, "Intangible
     Assets", the Company periodically evaluates the periods over which
     intangible assets are amortized to determine if events have occurred
     which would require modification to the amortization period.  The Company
     reviews anticipated future operating results and cash flows on an
     undiscounted basis in determining whether there has been an impairment in
     the value of the excess of purchase price over net assets acquired.

     In March 1995, Statement of Financial Accounting Standards ("SFAS")
     No. 121, "Accounting for the Impairment of Long-Lived Assets and for
     Long-Lived Assets to Be Disposed Of," was issued.  The Company plans to
     adopt SFAS No. 121 in fiscal 1997, and believes that this accounting
     standard will not have a material effect on the Company's financial
     position and results of operations.


     Earnings (loss) per common share-

     Earnings (loss) per common share is computed based upon the weighted 
     average number of common shares outstanding.  The common shares 
     outstanding reflect the 45.5 to 1 stock split effected in November
     1993.  The common shares outstanding used in the computation of earnings
     (loss) per common share for all periods presented include 1,728,755
     shares issued upon the exchange of the preferred stock for common stock
     which occurred at the consummation of the registration of common stock in
     January 1994 as discussed in Note 1.

     Pursuant to Securities and Exchange Commission Staff Bulletin No. 55,
     common stock and common stock equivalents issued within one year of an 
     initial public offering (see Note 7) have been included in the 
     calculation of earnings (loss) per share as if they were outstanding for 
     all periods presented.

     Since the weighted average number of shares outstanding included the
     assumed exchange of the preferred stock, earnings (loss) per common share 
     is calculated on earnings (loss) before preferred stock dividend.


     Reclassifications-

     Certain amounts have been reclassified in the prior year statements to 
     conform with current year presentation.

(4)  Balance Sheet Components:

	The components of certain balance sheet accounts are as follows:

<TABLE>
<CAPTION>
                                                   1996            1995
     ------------------------------------------------------------------
     <S>                                     <C>             <C>
     Inventories-
     Raw and packaging materials             $1,616,673      $1,505,497
     Finished goods                             466,855         857,984
     ------------------------------------------------------------------
                                             $2,083,528      $2,363,481
     ==================================================================
<CAPTION>
                                                   1996            1995
     ------------------------------------------------------------------
     <S>                                     <C>             <C>
     Intangible and other assets-
      Excess of purchase price over 
       net assets acquired                   $3,977,631      $3,977,631
      Intellectual property and other           446,193         440,176
     ------------------------------------------------------------------
                                              4,423,824       4,417,807
     Less:  accumulated amortization           (780,337)       (558,637)
     ------------------------------------------------------------------
     Intangible assets, net                  $3,643,487      $3,859,170
     ==================================================================
</TABLE>

     In March 1995, SFAS No. 121, "Accounting for the Impairment of Long-Lived
     Assets and for Long-Lived Assets to Be Disposed Of," was issued.  The 
     Company plans to adopt SFAS No. 121 in fiscal 1997, and believes that 
     this accounting standard will not have a material effect on the Company's 
     financial position and its results of operations.


(5)  Income Taxes:

     Lincoln follows the accounting for income taxes required under SFAS No.
     109, "Accounting for Income Taxes".

     For the periods prior to the sale of stock in January 1994, discussed in
     Note 1, the Company is included in the consolidated United States Federal
     income tax return of its Parent.  The Parent agreed not to allocate a tax 
     charge or benefit to the Company which is greater than the income taxes 
     that would have been generated if the Company computed its income taxes 
     on a separate return basis during these periods.  The Company was not 
     included in the state income and franchise tax returns filed by its
     Parent.

     Upon completion of the registration and sale of stock in January 1994 the
     Company became less than 80% owned by its Parent and is no longer 
     included in the United States Federal income tax return of its Parent.  

     The following represents a reconciliation of the federal statutory
     income tax rate to the effective income tax rate:

<TABLE>
<CAPTION>
                                    1996           1995            1994            1993
     -------------------------------------------------------------------------------------
     <S>                           <C>           <C>             <C>             <C>      
     Statutory federal income 
      (benefit) tax rate            34.0%         (34.0%)         (34.0%)         (34.0%)
     State income and 
      franchise taxes, 
       net of federal benefit        3.6            0.6              0.5            0.8
     Net loss not benefited         14.6           30.1             30.0           49.2
     Depreciation and 
      amortization                 (27.5)           3.3             (1.3)          (9.0)
     Accrued expenses              (13.4)          (0.3)             5.2           (7.3)
     Other temporary differences    (8.4)           0.7              0.1              -
     Non-deductible meals 
      and entertainment              0.7            0.2                -            1.1
     ----------------------------------------------------------------------------------
     Effective income tax rate       3.6%           0.6%             0.5%           0.8%
     ==================================================================================
</TABLE>


     The principal temporary items comprising the net unrecognized deferred 
     income tax asset are as follows:

<TABLE>
<CAPTION>
                                 June 30,       June 30,         June 30,   December 31, 
                                    1996           1995             1994           1993 
- ----------------------------------------------------------------------------------------
     <S>                      <C>            <C>              <C>            <C>         
     Net operating loss 
      carryforward,  net of 
       amount utilized 
        by Parent             $3,079,000     $2,259,000       $1,710,000     $        -

     Depreciation and 
      amortization              (662,000)      (264,000)         (59,000)      (111,000)
     Accrued expenses 
      not yet deductible         476,000        545,000          498,000         70,000
     All other                   192,000        194,000          217,000         72,000
     ----------------------------------------------------------------------------------
     Net deferred tax 
      asset unrecognized       3,085,000      2,734,000        2,366,000         31,000
     Less: valuation 
      reserve                 (3,085,000)    (2,734,000)      (2,366,000)       (31,000)
     ----------------------------------------------------------------------------------
     Net deferred tax 
      asset recognized         $       -      $       -        $       -      $       -
     ==================================================================================
</TABLE>

     At June 30, 1996, the Company had a net operating loss carryforward
     ("NOL's") for income tax purposes, subject to Internal Revenue
     Service review, of approximately $7,700,000 which expire in 2009
     through 2011 if not utilized.  The above NOL's include those NOL's
     generated subsequent to deconsolidating from its Parent and
     approximately $1,600,000 of unutilized NOL's generated by the
     Company that were included in the Parent's tax return prior to
     deconsolidation in fiscal 1996.  The Company has been reimbursed for
     the portion of the Company's fiscal 1994 and 1995 NOL's utilized by
     the Parent prior to deconsolidating.  This reimbursement resulted in
     a payment of $233,000 and $12,891, respectively, to the Company,
     which was recorded by the Company as additional paid-in capital.

     Under the United States Internal Revenue Code, future utilization
     of NOL's may be limited when certain ownership changes occur.  As a
     result, future changes in ownership may limit the Company's ability
     to fully utilize its available NOL's.


(6)  Preferred Stock Subject to Redemption:

     All preferred stock was owned by the Parent.  The Parent converted all 
     of the preferred stock and accrued dividends into common stock upon 
     consummation of the offering of common stock in January 1994.  The Parent
     received 1,728,755 shares of common stock upon conversion.


(7)  Stockholders' Deficit:

     In January 1993, the Company issued and sold 383,335 shares of common
     stock to certain key management personnel and directors for $84,250,
     the estimated fair market value at date of issuance.  In addition,
     45,500 common shares were issued to a director as part of his
     finders fee in connection with the acquisition of the Company.

     The Company's certificate of incorporation authorizes the issuance
     of special stock with such designations, rights and preferences as
     may be determined from time to time by the Board of Directors.

     In November 1993, the Company adopted the 1993 Stock Option Plan
     and the Non-Employee Directors' Stock Option Plan.  A total of
     550,000 shares of common stock is reserved for issuance under the
     1993 Stock Option Plan and 200,000 shares of common stock is
     reserved for issuance under the Non-Employee Directors' Stock Option
     Plan.  In November 1993 and December 1994, stock options covering a
     total of 240,000, of which 150,000 have expired, and 31,000 shares,
     of which 7,000 have expired, respectively, of common stock were
     granted to officers and employees of the Company under the 1993
     Stock Option Plan.  These options will be exercisable at $4.50 and
     $1.875 per share, respectively, and vest 20% upon grant and 20% on
     each anniversary date.  In March 1995, stock options to purchase
     20,000 shares of common stock were granted to an outside consultant
     to the Company and are exercisable at $2.375 per share.  In April
     1996, stock options to purchase 35,000 shares of common stock were
     granted to two outside consultants to the Company and are
     exercisable at $1.75 per share.

     Stock options covering a total of 123,600 shares of common stock were
     issued in November 1993, under the Non-Employee Directors' Stock Option
     Plan.  Such options vested upon the consummation of the stock sale in
     January 1994 and are exercisable at $4.50 per share.  Under this plan,
     each individual subsequently elected to the Board of Directors who is not
     an employee of the Company will receive a grant of stock options covering
     20,000 shares of common stock, with an exercise price equal to the fair
     market value of a share of common stock as of the date of grant.  In
     addition, each non-employee director of the Company will receive a stock
     option covering 5,000 shares of common stock immediately following such
     non-employee directors re-election at each Annual Meeting of Stockholders
     of the Company during the ten-year term of the Non-Employee Directors'
     Stock Option Plan, with an exercise price equal to the fair market value
     of a share of common stock as of the date of grant.  In November 1995 and
     1994, options covering a total of 20,000 and 17,500 shares were granted
     to directors of the Company, vesting immediately, exercisable at $2.70
     and $1.875 per share.

     In connection with the offering of common stock in January 1994, the
     Company issued to the underwriters warrants to purchase 215,000 shares of
     common stock.  These warrants are exercisable for a period of five years 
     beginning in January 1994 at an exercise price of $5.40 per share.

     In October 1995, SFAS No. 123, "Accounting for Stock-Based Compensation"
     was issued.  The Company plans to adopt SFAS No. 123 in fiscal 1997.  The 
     Company currently does not plan to change its method of accounting for 
     stock based compensation; however, SFAS No. 123 will require additional 
     footnote disclosures relating to the effect of using a fair value based 
     method of accounting for stock-based compensation cost.


(8)  Credit Facility:

     In December 1993, the Company entered into a bank loan agreement, as 
     amended, which currently provides for up to $6 million in revolver 
     borrowings and a $1.9 million term loan.  The facilities require the 
     maintenance of various financial and other covenants including, but not 
     limited to, earnings (loss) before interest, taxes, depreciation and 
     amortization ("EBITDA"), tangible net worth and debt coverage.  The
     financial covenants are to be met on a quarterly basis and the minimum 
     requirements vary by quarter.

     In March and June of 1995, the credit and term loan facilities were 
     amended as the Company would not have been in compliance with the EBITDA
     covenant as it existed prior to the amendments.  Since June 30, 1995, the
     Company has been in compliance with the terms of the bank loan agreement.

     Borrowings under the revolver are limited to a percent of eligible
     receivables and inventory.  The revolving credit facility and term loan
     bear interest at a rate equal to the sum of the average monthly
     Eurodollar rate plus 3.0% and 3.25%, respectively.  In addition to this
     rate, the Company does have the option to pay interest on the revolving
     credit facility and term loan at (1) the Alternate Base Rate, as defined,
     plus 1.5% and 1.75%, respectively, or (2) the Eurodollar rate, as
     defined, plus 3.0% and 3.25%, respectively.  At June 30, 1996 and 1995,
     the interest rate was 8.94% and 9.375%, respectively.  Interest is
     payable monthly, in arrears, and is calculated on the basis of a 360 day
     year and actual days elapsed, with the applicable rate adjusting on each
     change of the Eurodollar rate.  Effective September 1996, the Company's
     interest rate for its revolving credit facility and term loan will
     decrease 0.5% since the Company achieved certain financial ratios at June
     30, 1996.  The Company's interest rates may decrease a further 0.5% if
     certain financial ratios are achieved at September 30, 1996.

     The facility requires an annual monitoring fee of $12,000 and an unused
     facility fee of 0.5% on the unused portion of the revolver.  The
     facilities are collateralized by substantially all of the Company's
     assets.  All borrowings under the revolving credit facility are reflected
     as a current liability.

     The credit facility is available through December 2, 1999.  At that time,
     any borrowing under the credit facility becomes due.  The term loan is 
     repayable in monthly installments of $66,667 which began in January 1994.  
     The term loan classified as long term debt matures in fiscal 1998.

     Through January 1994, Lincoln had a credit facility with its Parent that
     allowed for borrowings up to $14,100,000.  In December 1993, the Company 
     repaid its indebtedness to the Parent under the Note Payable to Parent 
     from borrowings under this bank facility.


(9)  Commitments:

     In the normal course of business, Lincoln enters into purchase 
     commitments with certain of its raw material suppliers generally for 
     periods up to one year.  Amounts to be purchased under these arrangements
     are not anticipated to exceed raw material requirements for the period to
     which the commitments apply.  The total remaining amount of inventory to 
     be purchased under these commitments as of June 30, 1996 is approximately 
     $3,248,000.  These purchase commitments expire primarily through December 
     31, 1996.


(10) Leases:

     At June 30, 1996, the Company's minimum future rental payments on a 
     fiscal year basis under non-cancelable operating leases are as follows:

     1997     $266,000
     1998      183,000
     1999       72,000
     2000       19,000

     Rent expense for operating leases amounted to approximately
     $283,000 and $338,000 for the years ended June 30, 1996 and 1995,
     respectively, $167,000 for the six months ended June 30, 1994, and
     $255,000 for the year ended December 31, 1993.


(11) Related Party Transactions:

     In connection with the acquisition of the Company, a finders fee of
     $175,000 was paid to a director of Lincoln and legal fees of $106,000 
     were paid to a law firm of which one of its partners is a director of 
     the Parent.  In the years ended June 30, 1996 and 1995, the six months
     ended June 30, 1994, and the year ended December 31, 1993, legal fees 
     of approximately $86,000, $75,000, $267,000 and $108,000, respectively, 
     were paid to this law firm.

     For the years ended June 30, 1996 and 1995, the six months ended
     June 30, 1994, and the year ended December 31, 1993, this director
     was paid the following:  $9,000, $42,000, $19,000 and $47,000,
     respectively, for services under this agreement, $0, $35,000, $0 and
     $33,000 respectively, for consulting services, and $2,000, $3,000,
     $9,000 and $15,000, respectively in director fees.

     One of the Company's executives is paid by the Parent.  Lincoln did not
     receive any allocation of expenses from its Parent relating to this
     charge.

     During the year ended June 30, 1995, an investment banking firm rendered 
     certain financial services to the Company.  A director of the Company is 
     Co-President and Co-Chief Executive Officer of this investment banking
     firm.


(12) Employee Benefit Plans:

     The Company sponsors a defined contribution savings plan (401(k)).
     Participation in the plan is available to substantially all salaried and
     hourly employees.  Company contributions to the plan are based on a 
     percentage (2%) of employee contributions.  During the years ended June 
     30, 1996 and 1995, the six months ended June 30, 1994, and the year ended
     December 31, 1993, Company contributions to the plan totaled $51,000, 
     $48,000, $27,000 and $46,000, respectively.


(13) Non-recurring Charge Related to Distribution Agreement:

     On June 6, 1995, the Company entered into an exclusive Distribution 
     Agreement with Planters for the sale and distribution of the Products, 
     see Note 1.

     As a result of this Distribution Agreement, the Company recorded a non-
     recurring pre-tax charge to operations of $726,019 for estimated costs 
     associated with implementing the Distribution Agreement for the year 
     ended June 30, 1995.  The largest portion of this charge represents a 
     $466,667 write-off of the unamortized balance of the covenant not to 
     compete previously acquired from Sandoz (see Note 2) as the Company 
     determined the net realizable value of the covenant to be insignificant. 
     In addition, the charge was also for estimated severance payments and 
     inventory obsolescence costs associated with the Distribution Agreement. 


(14) Sales Data:

     Export sales-

     During the years ended June 30, 1996 and 1995, the six months ended 
     June 30, 1994, and the year ended December 31, 1993, export sales were
     approximately $1,422,000, $2,259,000, $900,000, and $2,288,000,
     respectively.


     Significant customer-

     For the year ended June 30, 1996, Planters represented approximately 
     43% of net sales.  For the period ended June 30, 1994 one customer
     represented approximately 10% of net sales.  No one customer
     accounted for 10% or more of net sales during the periods ended
     December 31, 1993 and June 30, 1995.


(15) Unaudited Financial Information for 
     the Six Months Ended July 3, 1993:

     The following summarizes the income statement information for the six 
     months ended July 3, 1993.

<TABLE>
<CAPTION>
                                             Six Months
                                                  Ended
                                           July 3, 1993
     --------------------------------------------------
                                             (Unaudited)
     <S>                                    <C>
     Net sales                              $ 8,907,000
     Cost of sales                            5,697,000
     --------------------------------------------------
      Gross profit                            3,210,000
     Selling, general and 
      administrative expenses                 4,158,000
     --------------------------------------------------
      Loss from operations                     (948,000)
     Interest expense                          (246,000)
     Other income                                 7,000
     --------------------------------------------------
      Net loss                              $(1,187,000)
     ==================================================
     Net loss per share                     $      (.30)
     ==================================================
</TABLE>


(16) Valuation and Qualifying Accounts:

<TABLE>
<CAPTION>
                              Balance at     Charged to                         Balance
                               Beginning      Costs and                          at end
     Description               of Period       Expenses       Deductions      of Period
     ----------------------------------------------------------------------------------
     <S>                      <C>            <C>              <C>             <C>       
     Year ended 
      December 31, 1993, 
       allowances for 
       doubtful accounts 
       and cash discounts       $192,000       $509,000        $(465,000)      $236,000

     Six months ended 
      June 30, 1994, 
      allowances for 
      doubtful accounts
      and cash discounts        $236,000       $135,000        $(146,748)      $224,252

     Year ended 
      June 30, 1995, 
      allowances for 
      doubtful accounts
      and cash discounts        $224,252       $439,050        $(405,339)      $257,963

     Year ended 
      June 30, 1996, 
      allowances for 
      doubtful accounts 
      and cash discounts        $257,963       $242,673        $(327,112)      $173,524
</TABLE>


    INDEX OF EXHIBITS

    Exhibit Title                                              Exhibit No.

    (2)  Plan of acquisition, reorganization, arrangement, 
         liquidation or succession; Not Applicable  

    (3)  Articles of Incorporation and By-Laws

         (A)  Certificate of Incorporation, as amended and as            *
              currently in effect (Incorporated by reference to 
              Exhibit 3(A), filed by the Company with the 
              Registration Statement on Form S-1 (33-71432))

         (B)  By-laws as currently in effect (Incorporated by            *
              reference to Exhibit 3(B) filed by the Company with
              the Registration Statement on Form S-1 (33-71432))

    (4)  Instruments defining the rights of security holders, including 
         indentures

         (A)  Excerpts from Certificate of Incorporation, as amended,    *
              (Incorporated by reference to Exhibit 4(A) filed by the 
              Company with the Registration Statement on Form S-1
              (33-71432))

         (B)  Excerpts from By-Laws, as amended, (Incorporated by        *
              reference to Exhibit 4(B) filed by the Company with the
              Registration Statement on Form S-1 (33-71432))

    (9)  Voting Trust Agreement; Not Applicable

    (10) Material Contracts

          (A)  Amendment No. 5, dated as of November 7, 1995, to         *
               Revolving Credit, Term Loan and Security Agreement dated
               December 3, 1993, by and between Lincoln Snacks Company
               and The Bank of New York Commercial Corporation
               (Incorporated by reference to Exhibit 10(a) filed by the
               Company with the Quarterly Report on Form 10-Q for the
               quarter ended December 31, 1996)

          (B)  Letter dated December 18, 1995 between Lincoln Snacks     *
               Company and Planters relating to the revised production
               schedule (Incorporated by reference to Exhibit 10(b) filed 
               by the Company with the Quarterly Report on Form 10-Q for 
               the quarter ended December 31, 1996) 

          (C)  Letter dated November 30, 1995 between Lincoln Snacks     *
               Company and Planters relating to the revised territories
               covered by the Planters Agreement (Incorporated by reference
               to Exhibit 10(c) filed by the Company with the Quarterly
               Report on Form 10-Q for the quarter ended December 31, 1996) 

          (D)  Letter dated February 5, 1996 between Lincoln Snacks      *
               Company and Planters relating to the revised production 
               schedule (Incorporated by reference to Exhibit 10(a) filed 
               by the Company with the Quarterly Report on Form 10-Q for
               the quarter ended March 31, 1996) 

          (E)  Amendment No. 6 dated May 8, 1996, to Revolving Credit,   *
               Term Loan and Security Agreement dated December 3, 1993,
               by and between Lincoln Snacks Company and The Bank of 
               New York Commercial Corporation (Incorporated by reference
               to Exhibit 10(b) filed by the Company with the Quarterly
               Report on Form 10-Q for the quarter ended March 31, 1996)

          (F)  Letter agreement dated March 1, 1996 by and between Noel  *
               Group, Inc. and Karen Brenner relating to Ms. Brenner's
               employment by Noel Group, Inc.  (Incorporated by reference
               to Exhibit 10(B) to the Quarterly Report on Form 10-Q for
               the quarter ended June 30, 1996, filed by Noel Group, Inc.)  

    (11)  Statement of computation of per share earnings:  Not required 
          because the relevant computations can be clearly determined from 
          the material contained in the financial statements included herein

    (12)  Statement re computation of ratios; Not applicable

    (13)  Annual report to security holders, Form 10-Q or quarterly report to
          security holders; Not applicable

    (16)  Letter re change in certifying accountant; Not Applicable

    (18)  Letter re change in accounting principles; Not Applicable

    (21)  Subsidiaries of Registrant; Not Applicable

    (22)  Published report regarding matters submitted to vote of security 
          holders; Not Applicable

    (23)  Consents of experts and counsel; Not Applicable

    (24)  Power of Attorney;  Not Applicable

    (27)  Financial Data Schedule                                       27

    (99)  Additional Exhibits; Not Applicable

  *  Incorporated by reference




<TABLE> <S> <C>

<ARTICLE>         5
<MULTIPLIER>      1
       
<S>                                       <C>
<PERIOD-TYPE>                             12-MOS
<FISCAL-YEAR-END>                                JUN-30-1996
<PERIOD-END>                                     JUN-30-1996
<CASH>                                                58,538
<SECURITIES>                                               0
<RECEIVABLES>                                      2,867,399
<ALLOWANCES>                                         173,524
<INVENTORY>                                        2,083,528
<CURRENT-ASSETS>                                   4,926,277
<PP&E>                                             7,384,323
<DEPRECIATION>                                     1,975,357
<TOTAL-ASSETS>                                    13,978,730
<CURRENT-LIABILITIES>                              5,163,017
<BONDS>                                              309,322
                                      0
                                                0
<COMMON>                                              64,501
<OTHER-SE>                                         8,441,890
<TOTAL-LIABILITY-AND-EQUITY>                      13,978,730
<SALES>                                           23,845,844
<TOTAL-REVENUES>                                  23,845,844
<CGS>                                             17,224,348
<TOTAL-COSTS>                                     17,224,348
<OTHER-EXPENSES>                                           0
<LOSS-PROVISION>                                      46,000
<INTEREST-EXPENSE>                                   356,910
<INCOME-PRETAX>                                      539,809
<INCOME-TAX>                                          29,000
<INCOME-CONTINUING>                                        0
<DISCONTINUED>                                             0
<EXTRAORDINARY>                                            0
<CHANGES>                                                  0
<NET-INCOME>                                         510,809
<EPS-PRIMARY>                                            .08
<EPS-DILUTED>                                              0
        

</TABLE>


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