PAUL SON GAMING CORP
10-Q, 1998-10-13
GAMES, TOYS & CHILDREN'S VEHICLES (NO DOLLS & BICYCLES)
Previous: KELLSTROM INDUSTRIES INC, 4, 1998-10-13
Next: WAVE SYSTEMS CORP, DEF 14A, 1998-10-13



<PAGE>

                     WASHINGTON, D.C.  20549
                          UNITED STATES
               SECURITIES AND EXCHANGE COMMISSION
                                
                            FORM 10-Q
                                
(Mark One)
( X )   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF  THE
        SECURITIES EXCHANGE ACT OF 1934
        
     For the quarterly period ended:       August 31, 1998
                                    -----------------------------
                               OR
                                
(   )   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF  THE
        SECURITIES EXCHANGE ACT OF 1934
        
     For the transition period from:              to
                                    --------------  -------------

Commission file number:                 0-23588
                       ------------------------------------------

                   PAUL-SON GAMING CORPORATION
- -----------------------------------------------------------------
     (Exact name of registrant as specified in its charter)
                                
            NEVADA                              88-0310433
- -------------------------------            ----------------------
(State or other jurisdiction of              (I.R.S. Employer
incorporation or organization)             Identification No.)
                                
1700 S. Industrial Road, Las Vegas, Nevada              89102
- -----------------------------------------------------------------
(Address of principal executive offices)             (Zip Code)
     
                         (702) 384-2425
- -----------------------------------------------------------------
      (Registrant's telephone number, including area code)
     
                         Not Applicable
- -----------------------------------------------------------------
(Former name, former address and former fiscal year, if changed
                       since last report)
     
     Indicate  by  check  mark  whether  the  registrant (1)  has
filed all reports required to be filed by Section 13 or 15(d)  of
the  Securities  Exchange  Act  of  1934 during  the preceding 12
months  (or  for  such  shorter  period  that  the registrant was
required to file such reports), and (2) has been  subject to such
filing requirements for the past 90 days.
     
YES  X   NO  
   -----   -----

     Indicate the number of  shares outstanding of  each  of  the
issuer's  classes  of common stock,  as of the latest practicable
date.
     
     3,476,050 shares of Common Stock, $0.01 par value as of
                        October 9, 1998
                                
<PAGE>

                 PART I.  FINANCIAL INFORMATION
                                
ITEM 1.   FINANCIAL STATEMENTS
     
<TABLE>
<CAPTION>
     
          PAUL-SON GAMING CORPORATION AND SUBSIDIARIES
                                
              CONDENSED CONSOLIDATED BALANCE SHEETS
          AUGUST 31, 1998 AND MAY 31, 1998 (UNAUDITED)
                                
                       ASSETS
                                                       AUGUST 31,         MAY 31,
                                                          1998             1998
                                                     -------------    -------------
<S>                                                  <C>              <C>
CURRENT ASSETS                                                                   
 Cash and cash equivalents                           $    126,911     $    347,876
 Trade receivables, net of allowance for doubtful       3,062,824        5,147,819
   accounts of $435,000 and $292,340
 Income taxes receivable                                  955,516          786,463
 Inventories, net                                       4,921,468        5,171,402
 Prepaid expenses                                         306,790          118,693
 Other current assets                                     336,787          405,299
                                                     -------------    -------------
    Total current assets                                9,710,296       11,977,552
                                                     -------------    -------------
                                                                                 
PROPERTY AND EQUIPMENT, NET                             9,190,965        9,105,545
                                                     -------------    -------------
                                                                                 
DEFERRED TAX ASSET                                        263,000          263,000
                                                     -------------    -------------
                                                                                 
OTHER ASSETS                                                                     
 Note receivable                                          150,000          150,000
 Goodwill and other assets                                454,332          469,229
                                                     -------------    ------------- 
    Total other assets                                    604,332          619,229
                                                     -------------    -------------
TOTAL ASSETS                                         $ 19,768,593     $ 21,965,326
                                                     =============    =============                            
        LIABILITIES AND STOCKHOLDERS' EQUITY
                                                                                 
CURRENT LIABILITIES                                                              
 Short term borrowings                               $    550,000     $    850,000
 Current maturities of long-term debt                      59,451           59,007
 Bank overdraft                                               -            431,380
 Accounts payable                                       1,109,351        1,733,122
 Accrued expenses                                         527,648        1,115,915
 Customer deposits                                        672,227          681,825
                                                     -------------    -------------
   Total current liabilities                            2,918,677        4,871,249
                                                     -------------    -------------
                                                                                 
LONG-TERM DEBT, NET OF CURRENT MATURITIES               1,753,998        1,769,722
                                                     -------------    -------------
                                                                                 
COMMITMENTS AND CONTINGENCIES                                 -               -

STOCKHOLDERS' EQUITY                                                             
 Preferred stock, authorized 10,000,000 shares,                                  
   $.01 par value, none issued and outstanding                -               -
 Common stock, authorized 30,000,000 shares,                              
   $.01 par value, issued and outstanding 3,475,050                              
   and 3,465,750 shares as of August 31, 1998 and                                
   May 31, 1998                                            34,751           34,658
 Additional paid-in capital                            13,636,457       13,566,800
 Retained earnings                                      1,424,710        1,722,897
                                                     -------------    -------------
                                                       15,095,918       15,324,355
                                                     -------------    -------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY           $ 19,768,593     $ 21,965,326
                                                     =============    =============
                                                                                 
         See notes to the condensed consolidated financial statements
                                                                
</TABLE>

                                2
<PAGE>

<TABLE>
<CAPTION>

          PAUL-SON GAMING CORPORATION AND SUBSIDIARIES
                                
   CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

                                                THREE MONTHS ENDED
                                                     AUGUST 31,
                                           ---------------------------
                                               1998           1997
                                            ------------  ------------
<S>                                         <C>           <C>
                                                                
Revenues                                    $ 5,698,409   $ 5,546,583
                                                                     
Cost of revenues                              4,393,359     4,741,579
                                            ------------  ------------ 
                                                                     
  Gross profit                                1,305,050       805,004
                                                                     
Selling, general and administrative                                  
  expenses                                    1,722,793     1,567,540
                                            ------------  ------------
                                                                     
  Operating loss                               (417,743)     (762,536)
                                                                     
Other income                                      9,593        61,501
Interest expense                                (50,599)       (4,854)
                                            ------------  ------------
                                                                     
Loss before income taxes                       (458,749)     (705,889)
                                                                     
Income tax benefit                              160,562       257,649
                                            ------------  ------------ 
                                                                     
Net loss                                      ($298,187)    ($448,240)
                                            ============  ============
                                                                     
Loss per share:                                                      
  Basic                                          ($0.09)       ($0.13)
  Diluted                                        ($0.09)       ($0.13)
                                                                     
  See notes to the condensed consolidated financial statements

</TABLE>
                                
                                3
<PAGE>

<TABLE>
<CAPTION>

          PAUL-SON GAMING CORPORATION AND SUBSIDIARIES
                                
   CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                                
                                                                 THREE MONTHS ENDED
                                                                      AUGUST  31,
                                                           ------------------------------
                                                                1998             1997
                                                           -------------   --------------
<S>                                                        <C>             <C>
CASH FLOWS FROM OPERATING ACTIVITIES                                                    
 Cash received from customers                              $  7,723,399    $  5,749,399
 Cash paid to suppliers and employees                        (7,170,865)     (6,993,149)
 Interest received                                                5,826          23,875
 Interest paid                                                  (50,599)         (4,854)
 Income taxes paid                                             (130,260)       (207,752)
                                                           -------------   -------------
  NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES           377,501      (1,432,481)
                                                           -------------   -------------
                                                                                        
CASH FLOWS FROM INVESTING ACTIVITIES                                                    
 Purchase of property and equipment                            (352,936)       (256,956)
                                                           -------------   -------------
  NET CASH USED IN INVESTING ACTIVITIES                        (352,936)       (256,956)
                                                           -------------   -------------
                                                                                        
CASH FLOWS FROM FINANCING ACTIVITIES                                                    
 Proceeds from exercise of stock options                         69,750          36,270
 Principal payments on short-term borrowings                   (300,000)              -
 Principal payments on long-term borrowings                     (15,280)         (7,307)
                                                           -------------   -------------
  NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES          (245,530)         28,963
                                                           -------------   -------------
                                                                                        
   Net decrease in cash and cash equivalents                   (220,965)     (1,660,474)
                                                                                        
CASH AND CASH EQUIVALENTS, beginning of period                  347,876       2,753,152
                                                           -------------   ------------- 
                                                                                        
CASH AND CASH EQUIVALENTS, END OF PERIOD                   $    126,911    $  1,092,678
                                                           =============   =============
                                                                                        
RECONCILIATION OF NET LOSS TO NET CASH PROVIDED                                         
   BY (USED IN) OPERATING ACTIVITIES                                                    
                                                                                        
 Net loss                                                  $   (298,187)   $   (448,240)
 Adjustments to reconcile net loss to net cash provided by                              
 (used in) operating activities:                                                        
  Depreciation and amortization                                 267,516         242,755
  Provision for bad debts                                        60,000          24,000
  Change in assets and liabilities:                                                     
   Decrease in accounts receivable                            2,024,995         458,558
   Increase in income taxes receivable                         (169,053)       (146,471)
   Decrease (increase) in inventories                           249,934        (485,787)
   Increase in prepaid expenses                                (188,097)        (77,398)
   Increase in other current assets                              68,512         137,406
   Decrease (increase) in other assets                           14,897         (12,312)
   Decrease in accounts payable and accrued expenses         (1,212,038)       (488,694)
   Decrease in bank overdraft                                  (431,380)              -
   Decrease in customer deposits                                 (9,598)       (317,368)
   Decrease in income taxes payable                                   -        (318,930)
                                                           -------------   -------------
                                                                                        
   NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES     $    377,501    $ (1,432,481)
                                                           =============   =============                             
                             
              See notes to the condensed consolidated financial statements
</TABLE>
                                
                                4
<PAGE>

          PAUL-SON GAMING CORPORATION AND SUBSIDIARIES
                                
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
                                
                                
NOTE 1 - NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES

NATURE OF BUSINESS

      Paul-Son  Gaming  Corporation, including  its  subsidiaries
(collectively  "Paul-Son"  or  the  "Company"),  is   a   leading
manufacturer and supplier of casino table game equipment  in  the
United  States.   The  Company's products include  casino  chips,
table  layouts, playing cards, dice, furniture, table accessories
and other products which are used with casino table games such as
blackjack,  poker,  baccarat, craps and  roulette.   The  Company
sells its products in every state in which casinos operate in the
United States and in various countries throughout the world.

BASIS OF CONSOLIDATION AND PRESENTATION

      The condensed consolidated financial statements include the
accounts  of Paul-Son and its wholly-owned subsidiaries, Paul-Son
Gaming  Supplies, Inc. ("Paul-Son Supplies"), Paul-Son  Mexicana,
S.A.  de  C.V.  ("Mexicana") and Authentic  Products,  Inc.   All
material   intercompany  balances  and  transactions  have   been
eliminated   in   consolidation.   The   condensed   consolidated
financial  statements  have  been  prepared  in  accordance  with
generally  accepted accounting principles for  interim  financial
information and do not include all of the information  and  notes
required by generally accepted accounting principles for complete
financial  statements.   These  statements  should  be  read   in
conjunction   with  the  Company's  annual  audited  consolidated
financial  statements and related notes included in the Company's
Form 10-K for the year ended May 31, 1998.

      The  condensed consolidated balance sheet as of August  31,
1998  and  statements of operations and cash flows for the  three
month  periods ended August 31, 1998 and 1997 are unaudited,  but
in  the  opinion  of  management, reflect all adjustments,  which
consist  of  only normal recurring adjustments, necessary  for  a
fair  presentation of results for such periods.  The  results  of
operations  for an interim period are not necessarily  indicative
of the results for the full year.

      A  summary of the Company's significant accounting policies
follows:

CASH AND CASH EQUIVALENTS

      The  Company  considers all highly liquid  investments  and
repurchase agreements with original maturities of three months or
less to be cash and cash equivalents.

ACCOUNTS RECEIVABLE AND CUSTOMER DEPOSITS

      The  Company  performs ongoing credit  evaluations  of  its
customers  and  generally requires a fifty  percent  deposit  for
manufactured   or  purchased  products  at  the   discretion   of
management.  These customer deposits are classified as a  current
liability on the balance sheet.

                                5
<PAGE>

          PAUL-SON GAMING CORPORATION AND SUBSIDIARIES
                                
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
                                

NOTE 1 - NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES
         (continued)

The  Company  maintains an allowance for doubtful  accounts,  and
charges  against  the  allowance have  been  within  management's
expectations.

INVENTORIES

      Inventories are stated at the lower of cost or market,  net
of  reserves for slow-moving, excess and obsolete items.  Cost is
determined using the first-in, first-out method.

PROPERTY AND EQUIPMENT

       Property  and  equipment  are  stated  at  cost,  net   of
depreciation.  Depreciation is computed primarily on the straight-
line  method for financial reporting purposes over the  following
estimated useful lives:

                                          YEARS
         Buildings and improvements       18-27
         Furniture and equipment           5-10
         Vehicles                           5-7
                                                           
GOODWILL

      Goodwill  is  amortized on a straight-line  basis  over  20
years.

REVENUE RECOGNITION

      Substantially all revenue is recognized when  products  are
shipped  to customers.  The Company typically sells its  products
with payment terms of net 30 days or less.

INCOME TAXES

     The Company uses Statement of Financial Accounting Standards
("SFAS")  No.  109  for financial accounting  and  reporting  for
income taxes.  A current tax liability or asset is recognized for
the  estimated taxes payable or refundable on tax returns for the
current  year.   A deferred tax liability or asset is  recognized
for  the estimated future tax effects, based on provisions of the
enacted   law,   attributable   to  temporary   differences   and
carryforwards.

FOREIGN TRANSACTIONS

      Sales outside of the United States are not significant  and
substantially all transactions occur in United States dollars.


                                6
<PAGE>

          PAUL-SON GAMING CORPORATION AND SUBSIDIARIES
                                
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
                                

NOTE 1 - NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES
        (continued)

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.   Estimates and assumptions have been made in determining
the  depreciable  life of assets and the allowance  for  doubtful
accounts   and  slow-moving,  excess  and  obsolete  inventories.
Actual results could differ from those estimates.

RECENTLY ADOPTED ACCOUNTING STANDARDS

      The  Financial  Accounting Standards Board ("FASB")  issued
SFAS  No.  130,  "Reporting  Comprehensive  Income" in June 1997.
This  statement, which  is effective for  fiscal years  beginning
after December  31, 1997, requires a company to classify items of
other  comprehensive  income  by  their  nature  in  a  financial
statement   and   display  the   accumulated  balance  of   other
comprehensive  income  separately  from  retained   earnings  and
additional paid-in capital in the stockholders' equity section of
the consolidated balance  sheet.  The  adoption of  SFAS  No. 130
did not  affect  the  Company's  condensed consolidated financial
statements for the periods ended August 31, 1998 and 1997.

NOTE 2 - INVENTORIES

     Inventories consist of the following:

<TABLE>
<CAPTION>
                               August 31,      May 31,
                                  1998           1998
                             -------------  -------------
   <S>                       <C>            <C>
   Raw materials             $  1,632,430   $  1,734,738
   Work in process                247,621        333,182
   Finished goods               3,241,417      3,303,482
                             -------------  -------------
                                5,121,468      5,371,402
   Less inventory reserves        200,000        200,000
                             -------------  -------------
                             $  4,921,468   $  5,171,402
                             =============  =============
</TABLE>

NOTE 3 - SHORT-TERM BORROWINGS

     The Company has a $1.0 million line of credit agreement with
a  bank.  Interest on outstanding borrowings currently accrues at
the  bank's  prime  rate of interest (8.5% at August  31,  1998).
This  facility, which is cross collateralized with a $1.8 million
note (see Note 4), is secured by a first deed of trust on certain
real  estate owned by Paul-Son Supplies and by a secured interest
in  all accounts, equipment, inventory and general intangibles of
Paul-Son

                                7
<PAGE>

          PAUL-SON GAMING CORPORATION AND SUBSIDIARIES
                                
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
                                

NOTE 3 - SHORT-TERM BORROWINGS (continued)

Supplies.  The Company is also the guarantor of this facility and
the  $1.8  million note.  Borrowings under the line of credit  at
August  31,  1998  and May 31, 1998 were $550,000  and  $850,000,
respectively.  The line of credit agreement and the $1.8  million
note  contain  restrictive  covenants,  generally  requiring  the
Company to maintain certain financial ratios, as defined  in  the
agreement.

NOTE 4 - LONG-TERM DEBT AND PLEDGED ASSETS

     Long-term debt consists of the following:

<TABLE>
<CAPTION>
                                                 August 31,         May 31,
                                                    1998             1998
                                               -------------    -------------
<S>                                            <C>              <C>
Note payable to a bank in monthly installments   
 of $18,118 including interest of 8.87%
 through October 2003 with a balloon payment
 of approximately $1,450,000 due November
 2003, secured by first a deed of trust on
 the Company's main facility in Las Vegas,
 Nevada and a first security interest on all
 Company assets                                $  1,756,751     $  1,771,076
                                                                     
Notes payable to mortgage companies,           
 collateralized by real estate, interest at
 7.5% to 9.5%, with principal and interest
 payments of $898 due monthly through 2016           56,698           57,653
                                               -------------    -------------
                                                  1,813,449        1,828,729
          Less current portion                       59,451           59,007
                                               -------------    -------------
                                               $  1,753,998     $  1,769,722
                                               =============    =============
</TABLE>

NOTE 5 - EARNINGS PER SHARE

      The following table provides a reconciliation of basic  and
diluted loss per share as required by SFAS No. 128, "Earnings per
Share":

<TABLE>
<CAPTION>
                                                                Dilutive     
                                                                 Stock       
                                                   Basic        Options        Diluted
                                                ------------  -----------   ------------
For the 3 month period ending August 31, 1998
- ---------------------------------------------
<S>                                             <C>           <C>           <C>
Net loss                                          ($298,187)                  ($298,187)
Weighted Average Shares                           3,472,649          -        3,472,649
Per Share Amount                                     ($0.09)                     ($0.09)

</TABLE>



                                8
<PAGE>

          PAUL-SON GAMING CORPORATION AND SUBSIDIARIES
                                
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
                                
                                
NOTE 5 - EARNINGS PER SHARE (continued)

<TABLE>
<CAPTION>
                                                                Dilutive     
                                                                 Stock       
                                                    Basic       Options        Diluted
                                                ------------  -------------  -----------

For the 3 month period ending August 31, 1997
- ---------------------------------------------
<S>                                             <C>            <C>           <C>
Net loss                                          ($448,240)                  ($448,240)
Weighted Average Shares                           3,421,500         -         3,421,500
Per Share Amount                                     ($0.13)                     ($0.13)

</TABLE>

     Dilutive stock options for the three months ended August 31,
1998  (400,950)  and  August 31, 1997  (918,250)  have  not  been
included  in  the computation of diluted net loss  per  share  as
their effect would be antidilutive.

      The  Company has granted certain stock options to  purchase
common stock which had an exercise price greater than the average
market price.  These antidilutive options have been excluded from
the  computation of diluted net loss per share for the respective
3  month periods.  These outstanding antidilutive options for the
three months ending August 31, 1998 and 1997 were 453,750 and  0,
respectively.

NOTE 6 - RELATED PARTIES

     Included in selling, general and administrative expenses for
the  three  month  periods ended August 31,  1998  and  1997  are
approximately  $0 and $27,000, respectively, for  legal  services
rendered  by an individual while a member of the Company's  Board
of Directors.

      On  November 22, 1996 the Company advanced to a director  a
$150,000  line of credit.  The line of credit is to be repaid  in
full  on  or before December 1, 1998, with interest only  payable
quarterly to the Company at an interest rate equal to prime (8.5%
at  August  31, 1998) plus 2%.  The loan is secured by a  general
pledge agreement covering all of the director's assets, rights to
purchase  certain shares of the Company's stock, and a pledge  of
certain  shares  of the Company's common stock by  the  Company's
principal stockholder.

                                9
<PAGE>

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

OVERVIEW

      Paul-Son  is a leading manufacturer and supplier of  casino
table  game  equipment  in  the  United  States.   The  Company's
products  include  casino  chips, table layouts,  playing  cards,
dice, gaming furniture, and miscellaneous table accessories  such
as  chip trays, drop boxes, and dealing shoes, which are used  in
conjunction  with  casino table games such as  blackjack,  poker,
baccarat,  craps  and roulette.  The Company is headquartered  in
Las  Vegas,  Nevada,  with  its primary manufacturing  facilities
located  in San Luis, Mexico and sales offices in Las  Vegas  and
Reno,   Nevada;  Atlantic  City,  New  Jersey;  Fort  Lauderdale,
Florida;  Gulfport, Mississippi; Portland, Oregon;  and  Ontario,
Canada.  The Company sells its products in every state  in  which
casinos operate in the United States.

COMPARISON  OF OPERATIONS FOR THE THREE MONTHS ENDED  AUGUST  31,
1998 AND AUGUST 31, 1997

      REVENUES.   For  the three months ended  August  31,  1998,
revenues  totaled approximately $5.7 million, an  approximate  3%
increase  from  the approximate $5.5 million of revenues  in  the
comparable  period of the prior year.  The increase  in  revenues
for the 1998 period was due principally to an increase in playing
card sales of approximately $874,000 (or approximately 113%)  and
increases in sales of casino chips, layouts, roulette wheels  and
dice  of  approximately $310,000 (approximately 35%)  offset,  in
part, by a decrease in other products distributed (which are  not
manufactured  by  the  Company) of  approximately  $1.0  million.
Sales   of   products   manufactured  by  the   Company   totaled
approximately  $4.2 million in the 1998 quarter vs. approximately
$2.8 million in the same period of the prior year.

      COST  OF  REVENUES.  Cost of revenues, as a  percentage  of
sales,  decreased to 77.1% for the current period as compared  to
85.5%  for  the  three  months  ended  August  31,  1997.    This
improvement  in  the  gross  margin  occurred  as  sales  of  the
Company's   manufactured,  higher-margin  products   (principally
playing cards, casino chips, dice and table layouts) increased by
approximately $1.2 million over the prior year quarterly  period.
Additionally,  improvements in the Company's  gross  margin  were
attributable  to the elimination of dual playing card  production
facilities.  During the three month period ended August 31, 1997,
the  Company manufactured playing cards in San Luis, Mexico  and,
to   a   limited   extent,   in  Las  Vegas,   Nevada.    Certain
inefficiencies, which resulted in higher manufacturing  costs  in
the  prior  year quarter, were eliminated with the transition  of
the Las Vegas playing card production to San Luis in May 1998.

      During certain previous reporting periods, the Company  has
generally had a positive impact from the decrease in the value of
the  Mexican  peso. Over the last several reporting periods,  the
value  of  the Mexican peso has remained relatively  stable.  The
Company  cannot  predict  what impact  fluctuations  between  the
Mexican  peso  and  the  U.S. dollar  will  have  on  the  future
operating results of the Company.

     GROSS PROFIT.  Gross profit for the quarter ended August 31,
1998,  increased  in  absolute dollars by approximately  $500,000
over  the  comparable period in the prior year.  This improvement
was  primarily a result of the aforementioned higher revenues and
the

                               10
<PAGE>

aforementioned  improvement  in  the  cost  of  revenues   as   a
percentage of sales in the 1998 period versus the 1997 period.

     SELLING, GENERAL AND ADMINISTRATIVE EXPENSES.  For the three
months ended August 31, 1998, selling, general and administrative
("SG&A")  expenses increased approximately $155,000, or 9.9%,  to
approximately  $1.7  million as compared  to  approximately  $1.6
million in the comparable period of the prior year. This increase
was  primarily attributable to increased personnel and  occupancy
costs from the expansion into new and existing gaming markets and
increased  depreciation expense related to property and equipment
purchases during the fiscal year ending May 31, 1998.

      INTEREST  EXPENSE.  For the three months ended  August  31,
1998,  interest expense increased to approximately  $51,000  from
approximately $5,000 in the 1997 period.  This increase  was  due
principally  to  the  acquisition  of  debt  (approximately  $1.8
million)  associated  with the purchase of  a  new  manufacturing
facility in San Luis and certain manufacturing equipment acquired
in   November  1997,  and  average  borrowings  of  approximately
$700,000  under  the Company's existing line of  credit  facility
during  the  quarter ended August 31, 1998.  Both of  these  debt
instruments were acquired subsequent to August 31, 1997.

      OTHER INCOME.  For the three months ended August 31,  1998,
other   income   decreased   to   approximately   $10,000    from
approximately  $62,000  in the 1997 period.   This  decrease  was
caused  principally  by  a reduction in the  amount  of  interest
income received during the three months ended August 31, 1998  as
compared  to  the  comparable  1997 quarterly  period  (based  on
average outstanding cash balances during the quarters).

      NET  LOSS.  For the three months ended August 31, 1998  the
Company  sustained a net loss of approximately $298,000 versus  a
net  loss of approximately $448,000 in the comparable prior  year
period.   This improvement in net operating results was primarily
due  to  the aforementioned increase in revenues and gross profit
margins offset, in part, by an increase in SG&A expenses. The net
loss per diluted share was $.09 for the three months ended August
31,  1998 as compared to a net loss per diluted share of $.13 per
share for the three months August 31, 1997.

LIQUIDITY AND CAPITAL RESOURCES

      OVERVIEW.  Management believes that the combination of cash
flows   from   operations,  cash  on  hand  and  bank   financing
alternatives will provide sufficient liquidity both on  a  short-
term and long-term basis.

     WORKING CAPITAL.  Working capital totaled approximately $6.8
million at August 31, 1998, as compared to the approximately $7.1
million at May 31, 1998.

      CASH  FLOW.   Operating  activities provided  approximately
$378,000  in cash during the three months ended August 31,  1998,
as compared to cash used in operating activities of approximately
$1.4  million  during  the same period  in  the  prior  year.   A
significant  reduction  in  the  Company's  accounts   receivable
offset,  in  part, by a decrease in accounts payable and  accrued
expenses were the primary components of the net cash provided  by
operations.

                               11
<PAGE>

     LINE OF CREDIT.  The Company has a line of credit (the "Line
of  Credit") from Norwest Bank of Nevada ("Norwest"),  which  now
allows  the  Company  to borrow up to $1,000,000.   The  Line  of
Credit  matures  on  October 31, 1998.  As of  August  31,  1998,
advances  of $550,000 were outstanding under the Line of  Credit.
The Line of Credit is collateralized by a first priority security
interest   in  substantially  all  of  the  Company's  depository
accounts  at Norwest, accounts receivable, inventory,  furniture,
fixtures  and  equipment, and bears interest at a  variable  rate
equal to Norwest's prime lending rate (8.5% at August 31, 1998).

      Under  the Line of Credit, the Company has agreed to comply
with  certain financial covenants and ratios.  Specifically,  the
Company  has  agreed to maintain profitability on  an  annualized
basis  of  at least $250,000, maintain a tangible net  worth  (as
defined in the agreement) of at least $14 million and maintain  a
debt  to  tangible  worth  ratio (total  liabilities  divided  by
tangible net worth) of less than 0.5 to 1.

      SEASONALITY.  The Company has occasionally experienced some
seasonality relative to new casino openings, particularly in  Las
Vegas,  as new openings have tended to occur near the  end  of  a
calendar  year;  however,  there  does  not  appear  to  be   any
seasonality associated with the Company's core sales to  existing
customers.

     YEAR 2000 PROJECT. The Company is conducting a review of its
computer  systems to identify those areas that could be  affected
by  the "Year 2000" issue and is in the process of updating  many
of  its  existing systems to improve overall business performance
and  to accommodate business for the "Year 2000".  However, given
the  inherent  risks  for  a project of this  magnitude  and  the
resources  required, the timing and costs involved  could  differ
materially  from  that anticipated by the Company.   The  Company
expects  its "Year 2000" date conversion project to be  completed
on  a timely basis.  However, there can be no assurance that  the
conversion  project will be completed on schedule, and  that  the
systems  of  other companies on which the Company may  rely  also
will  be  timely  converted or that such failure  to  convert  by
another company would not have an adverse impact on the Company's
systems.   The estimated costs directly or indirectly  associated
with the conversion project is currently expected to be less than
$50,000,  a significant portion of which will be in the  form  of
capital  expenditures.  As of August 31, 1998,  the  Company  has
incurred  no  significant costs which are directly or  indirectly
related to the "Year 2000" project.

      RECENTLY ISSUED ACCOUNTING STANDARDS.  See Note  1  to  the
Condensed  Consolidated Financial Statements for a discussion  of
recently issued accounting standards and their expected impact on
the Company's condensed consolidated financial statements.

STATEMENT ON FORWARD-LOOKING INFORMATION

     Certain information included herein contains statements that
may be considered forward-looking, such as statements relating to
anticipated  performance  and financing  sources.   Any  forward-
looking statement made by the Company necessarily is based upon a
number  of  estimates  and  assumptions  that,  while  considered
reasonable  by the Company, is inherently subject to  significant
business,    economic   and   competitive    uncertainties    and
contingencies,  many  of  which are beyond  the  control  of  the
Company,  and  are  subject to change.   Actual  results  of  the
Company's operations may vary materially from any forward-looking
statement made by or on

                               12
<PAGE>

behalf of the Company.  Forward-looking statements should not  be
regarded  as a representation by the Company or any other  person
that  the  forward-looking statements will  be  achieved.   Undue
reliance  should not be placed on any forward-looking statements.
Some of the contingencies and uncertainties to which any forward-
looking  statement contained herein is subject include,  but  are
not   limited  to,  those  relating  to  dependence  on  existing
management,   gaming  regulation  (including   action   affecting
licensing),  leverage and debt service (including sensitivity  to
fluctuations  in  interest rates), domestic  or  global  economic
conditions  and  changes in federal or  state  tax  laws  or  the
administration of such laws.

      For  a  summary  of  additional factors affecting  forward-
looking information, see the Company's annual report on Form 10-K
for  the  year ended May 31, 1998, Part II, Item 7. "Management's
Discussion  and  Analysis of Financial Condition and  Results  of
Operations - Statement on Forward-Looking Information."

      Note:    Dollar  amounts  have been rounded  for  narrative
purposes  while  the  percentages were  calculated  using  actual
amounts.



ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K

     (a)    Exhibits
                     
            EXHIBIT  
            NUMBER   DESCRIPTION
                     
             27.01   Financial Data Schedule
            
      (b)   Reports on Form 8-K
            
            None.
                                
                                
                                
                                
                               13
<PAGE>

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


                              PAUL-SON GAMING CORPORATION
                              
                              
Date:  October 12, 1998       By: /s/ Eric P. Endy
                                  Eric P. Endy, President
                                   (Duly Authorized Officer)
                                  
                              
Date:  October 12, 1998       By: /s/ John M. Garner
                                  John M. Garner, Treasurer and
                                   Chief Financial Officer
                                   (Principal Financial Officer)
                                
                               14

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains  summary financial information extracted
from the consolidated balance sheet and statements of income of
Paul-Son Gaming Corporation, as of  and  for the  quarter ended
August 31, 1998, and is qualified  in its entirety by reference
to such financial statements.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          MAY-31-1999
<PERIOD-END>                               AUG-31-1998
<CASH>                                             127
<SECURITIES>                                         0
<RECEIVABLES>                                    3,498
<ALLOWANCES>                                       435
<INVENTORY>                                      4,921
<CURRENT-ASSETS>                                 9,710
<PP&E>                                          14,130
<DEPRECIATION>                                   4,939
<TOTAL-ASSETS>                                  19,769
<CURRENT-LIABILITIES>                            2,919
<BONDS>                                              0
                                0
                                          0
<COMMON>                                            35
<OTHER-SE>                                      15,061
<TOTAL-LIABILITY-AND-EQUITY>                    19,769
<SALES>                                          5,698
<TOTAL-REVENUES>                                 5,698
<CGS>                                            4,393
<TOTAL-COSTS>                                    4,393
<OTHER-EXPENSES>                                 1,732
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                  51
<INCOME-PRETAX>                                  (459)
<INCOME-TAX>                                       161
<INCOME-CONTINUING>                              (298)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     (298)
<EPS-PRIMARY>                                    (.09)
<EPS-DILUTED>                                    (.09)
        

</TABLE>


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