SAFETY COMPONENTS INTERNATIONAL INC
10-Q, 1998-08-11
MOTOR VEHICLE PARTS & ACCESSORIES
Previous: SYNERGISTIC HOLDINGS CORP /DE, 8-K, 1998-08-11
Next: VISUAL DATA CORP, 8-K, 1998-08-11




                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-Q

            QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (D) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                For the quarterly period ended June 27, 1998

                         Commission File Number 0-23938

                      SAFETY COMPONENTS INTERNATIONAL, INC
             (Exact name of Registrant as specified in its charter)

                                    DELAWARE
         (State or other jurisdiction of incorporation or organization)

                2160 North Central Road, New Jersey, 07024
              (Address and zip code of principal executive offices)

                                   33-0596831
                      (IRS Employer Identification Number)

                                 (201) 592-0008
              (Registrant's telephone number, including area code)


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  twelve  months  (or for  such  shorter  period  that the
Registrant was required to file such  reports), and (2) has been subject to such
filing requirements for the past 90 days.


                     Yes  [X]          No  [ ]


The number of shares  outstanding of the issuer's  common stock,  $.01 par value
per share, as of August 10, 1998, was 5,109,216.


<PAGE>



                      SAFETY COMPONENTS INTERNATIONAL, INC.

                                     PART I

                              FINANCIAL INFORMATION

     The unaudited  consolidated  financial information at June 27, 1998 and for
the  thirteen  week  period  ended June 27,  1998 and the  audited  consolidated
financial   information   at  March  28,  1998   relate  to  Safety   Components
International, Inc. and its subsidiaries.


ITEM 1.    FINANCIAL STATEMENTS                                            PAGE

           Consolidated Balance Sheets as of June 27, 1998 and
           March 28, 1998                                                   3

           Consolidated Statements of Operations for the
           thirteen weeks ended June 27, 1998 and the
           three months ended June 30, 1997                                 4

           Consolidated Statements of Cash Flows for the
           thirteen weeks ended June 27, 1998 and the
           three months ended June 30, 1997                                 5

          
           Notes to Consolidated Financial Statements                       6


ITEM 2.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS                   12


ITEM 2.    QUANTATIVE AND QUALATATIVE DISCLUSURES
           ABOUT MARKET RISK                                               14
       
                                     PART II

                                OTHER INFORMATION

ITEM 1.           LEGAL PROCEEDINGS                                        15

ITEM 2.           CHANGES IN SECURITIES AND USE OF PROCEEDS                15

ITEM 3.           DEFAULTS UPON SENIOR SECURITIES                          15

ITEM 4            SUBMISSION OF MATTERS TO A VOTE OF
                  SECURITY HOLDERS                                         15

ITEM 5.           OTHER INFORMATION                                        15

ITEM 6.           EXHIBITS AND REPORTS ON FORM 8-K                         15



                                        2
<PAGE>
                      SAFETY COMPONENTS INTERNATIONAL, INC.
                           CONSOLIDATED BALANCE SHEETS

               (in thousands, except per share and per share data)

<TABLE>
<CAPTION>
                                                                              June 27,       March 28,
                                                                                1997           1998
                                                                            ------------     --------
ASSETS
<S>                                                                         <C>              <C>
Current assets:
             Cash and cash equivalents ..................................    $  4,384        $ 6,049
             Accounts receivable, net ...................................      40,312         39,208
             Inventories ................................................      24,700         19,935
             Prepaid and other ..........................................       4,367          4,196
                                                                             --------       --------
                          Total current assets ..........................      73,763         69,388

Property, plant and equipment, net ......................................      69,486         66,279
Receivable from affiliate ...............................................       2,771          1,206
Intangible assets, net ..................................................      58,370         55,923
Other assets ............................................................       5,708          6,101
                                                                             --------       --------
                          Total assets ..................................    $210,098       $198,897
                                                                             ========       ========
LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
             Accounts payable ...........................................     $24,866        $23,009
             Earnout payable ............................................           -          1,958
             Accrued liabilities ........................................      15,130         12,558
             Current portion of long-term obligations ...................       2,336          2,375
                                                                             --------       --------
                          Total current liabilities .....................      42,332         39,900


Long-term obligations ...................................................      31,126         24,739
Senior subordinated debt ................................................      90,000         90,000
Other long-term liabilities .............................................       5,188          5,064
                                                                             --------       --------
                          Total liabilities .............................     168,646        159,703
                                                                             --------       --------

Commitments and contingencies

Stockholders' equity:
             Preferred stock: $.10 par value per share - 2,000,000 shares
                    authorized;  no shares outstanding at
                    June 27, 1998 and March 28, 1998 ....................           -              -

             Common stock:  $.01 par value per share - 10,000,000 shares
                    authorized; 6,586,908 and 6,538,075 shares issued and
                    5,094,216 and 5,045,383 shares outstanding at 
                    June 27, 1998 and March 28, 1998, respectively.......          66             65

             Common stock warrants ......................................           1              1
             Additional paid-in-capital .................................      44,686         44,040
             Treasury stock, 1,492,692 shares at June 27, 1998
                    and March 28, 1998 respectively, at cost ............     (15,439)       (15,439)
             Retained earnings ..........................................      16,734         15,191
             Cumulative translation adjustment ..........................      (4,596)        (4,664)
                                                                             --------       --------
                          Total stockholders' equity ....................      41,452         39,194
                                                                             --------       --------
                          Total liabilities and stockholders' equity ....    $210,098       $198,897
                                                                             ========       ========
</TABLE>
                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                       3

<PAGE>

                      SAFETY COMPONENTS INTERNATIONAL, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS

               (in thousands, except per share and per share data)

<TABLE>
<CAPTION>
                                                                      Thirteen           Three
                                                                     Weeks Ended      Months Ended     
                                                                    June 27, 1998     June 30, 1997 
                                                                    -------------     -------------

<S>                                                                 <C>               <C>
Net Sales ......................................................      $51,449           $27,629

Cost of sales, excluding depreciation ..........................       40,318            21,156

Depreciation ...................................................        1,866               805
                                                                      -------           -------
             Gross profit ......................................        9,265             5,668


Selling and marketing expenses .................................          647               288

General and administrative expenses ............................        2,571             2,163

Amortization of goodwill .......................................          560               185
                                                                      -------           -------
             Income from operations ............................        5,487             3,032

Other expense ..................................................           44               118

Interest expense ...............................................        2,803               523
                                                                      -------           -------
             Income before income taxes ........................        2,640             2,391

Provision for income taxes .....................................        1,093               956
                                                                      -------           -------
Net income .....................................................      $ 1,547           $ 1,435
                                                                      =======           =======

Net income per share, basic ....................................      $  0.31           $  0.29
                                                                      =======           =======
Net income per share, assuming dilution ........................      $  0.30           $  0.29
                                                                      =======           =======
Weighted average number of shares outstanding, basic ...........        5,068             5,021
                                                                      =======           =======
Weighted average number of shares outstanding, assuming dilution        5,224             5,021
                                                                      =======           =======

</TABLE>


                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                        4


<PAGE>

       
                      SAFETY COMPONENTS INTERNATIONAL, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                 (in thousands)

<TABLE>
<CAPTION>
                                                                        Thirteen           Three
                                                                       Weeks Ended      Months Ended     
                                                                      June 27, 1998     June 30, 1997 
                                                                      -------------     -------------

<S>                                                                     <C>               <C>
Net cash (used in) provided by operating activities .............       $   (623)        $  2,088
                                                                        --------         --------
Cash Flows From Investing Activities:
         Additions to property, plant and equipment .............         (5,595)          (1,828)
         Additional consideration and costs for Phoenix Airbag ..         (1,958)          (2,386)
         Acquisition costs and andvances for Valentec ...........           (135)          (1,557)    
         Acquisition costs for JPS ..............................           (133)            (163)
                                                                        --------          -------
              Net cash used in investing activities .............         (7,821)          (5,934)
                                                                        --------          -------
Cash Flows From Financing Activities:
         Proceeds from KeyBank term note ........................              -           15,000
         Proceeds from Bank Austria mortgage ....................              -            7,500
         Proceeds from Transamerica financing ...................              -            2,000
         Repayment of Bank of America NT&SA term note ...........              -          (16,812)
         Net proceeds from sale of common stock .................            520                - 
         (Repayments) borrowing of debt and long-term obligations           (776)          (8,483)
         Net borrowing on revolving credit facility .............          7,124               (3)
                                                                        --------          -------
              Net cash provided in financing activities .........          6,868             (798)
                                                                        --------          -------
Effect of exchange rate changes on cash .........................            (89)            (904)
                                                                        --------          -------
Change in cash and cash equivalents .............................         (1,665)          (5,548)
Cash and cash equivalents, beginning of period ..................          6,049            8,320
                                                                        --------          -------
Cash and cash equivalents, end of period ........................       $  4,384          $ 2,772
                                                                        ========          =======

Supplemental disclosure of cash flow information:
     Cash paid during period for:
          Interest ..............................................       $    474          $   523
          Income taxes ..........................................            341          $     -

</TABLE>

                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


                                       5

<PAGE>
                      SAFETY COMPONENTS INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (Unaudited)



NOTE 1 - ORGANIZATION AND BASIS OF PRESENTATION

The  consolidated  financial  statements  included  herein have been prepared by
Safety Components International,  Inc. ("SCI" or the "Company"),  without audit,
pursuant to the rules and regulations of the Securities and Exchange Commission.
Certain  information  and footnote  disclosures  normally  included in financial
statements prepared in accordance with generally accepted accounting  principles
have been  condensed or omitted from this report,  as is permitted by such rules
and regulations; however, SCI believes that the disclosures are adequate to make
the  information   presented  not   misleading.   It  is  suggested  that  these
consolidated  financial  statements  be read in  conjunction  with  the  audited
consolidated  financial  statements and notes thereto  included in the Company's
Form 10-K for the year ended March 28, 1998.  The Company has  experienced,  and
expects to continue to experience,  variability in net sales and net income from
quarter to quarter.  Therefore,  the results of the  interim  periods  presented
herein are not  necessarily  indicative  of the results to be  expected  for any
other  interim  period or the full  year.  In the  opinion  of  management,  the
information  furnished  reflects all  adjustments,  all of which are of a normal
recurring  nature,  necessary  for a fair  presentation  of the  results for the
reported interim periods.

Effective  as of May 22,  1997,  the  Company  acquired  all of the  outstanding
capital stock of Valentec International  Corporation  ("Valentec") in a tax free
stock-for-stock exchange (the "Valentec Acquisition"). Valentec is a high-volume
manufacturer  of stamped and  precision-machined  products  for the  automotive,
commercial  and  defense   industries.   Valentec  was  the  Company's   largest
shareholder  immediately prior to the Valentec  Acquisition owning approximately
27%, or 1,379,200  shares of the issued and outstanding  shares of common stock,
$.01 par value per share,  of the  Company  (the  "Common  Stock").  The Company
issued an  aggregate of  1,369,200  newly  issued  shares of Common Stock to the
shareholders of Valentec.  The acquisition was accounted for as a purchase.  The
purchase  price  aggregated  approximately  $15.2 million,  including  estimated
direct acquisition costs of approximately $1.4 million. In addition, the Company
advanced  Valentec  approximately  $1.3  million  for  the  purpose  of  funding
operations  prior to the Valentec  Acquisition.  The  operations of Valentec are
included in the  accounts of the  Company  for the entire  thirteen  week period
ended June 27, 1998 and  beginning  on May 22, 1997 for the  three-month  period
ended  June  30,  1997.   Management  of  the  Company  allocated  the  purchase
consideration for Valentec assets,  net of liabilities  assumed,  at fair market
value, with the excess allocated to goodwill.  Goodwill of $19.9 million will be
amortized over twenty-five years on a straight-line basis.

On July 24, 1997, the Company,  through a newly formed wholly-owned  subsidiary,
Safety  Components  Fabric  Technologies,  Inc.  ("SCFTI"),  acquired  ("the JPS
Acquisition")  all of the  assets and  assumed  certain  liabilities  of the Air
Restraint/Technical  Fabrics Division of JPS Automotive L.P. SCFTI is a leading,
low-cost  supplier  of  airbag  fabric  in North  America  and is also a leading
manufacturer  of  value-added  technical  fabrics  used in a  variety  of  niche
industrial and commercial applications. The JPS Acquisition was accounted for as
a purchase.  The purchase price aggregated  approximately  $58.9 million,  after
giving effect to post-closing adjustments.  The purchase price also included the
repayment  of  approximately  $650,000  of  capital  lease  obligations,  direct
acquisition costs of approximately $1.0 million,  and approximately $1.2 million
for the  purchase of a building in  conjunction  with the JPS  Acquisition.  The
operations  of SCFTI are  included in the accounts of the Company for the entire
thirteen-week  period ended June 27, 1998.  Management of the Company  allocated
the purchase consideration for SCFTI assets, net of liabilities assumed, at fair
market value,  with the excess allocated to goodwill.  Goodwill of $18.5 million
will be amortized over forty years based on a straight line method.


                                       6
<PAGE>

                      SAFETY COMPONENTS INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (Unaudited)


Additionally,  on December 22, 1997, the Company  acquired all of the issued and
outstanding  capital stock of CSSC,  Inc.  (formerly known as Champion Sales and
Service Company)  ("Champion") for an aggregate amount of $3.4 million including
direct acquisition costs of approximately $125,000 (the "Champion Transaction").
In  conjunction  with the Champion  Transaction,  the Company has entered into a
management  services  agreement with the former  shareholders  of Champion.  The
terms of such management services agreement prohibits the Champion  shareholders
from  competing  with  certain  businesses  of the  Company for a period of five
years.  Each such management  services  agreement also provides that the Company
has the option, at its sole discretion, to extend the non-competition period for
three successive  five-year  periods,  upon payment of a nominal  extension fee.
Accordingly,  the Company has  allocated  the  purchase  consideration  to these
non-compete agreements. In connection with the Champion Transaction, the Company
also entered into a definitive  Put Agreement  (the "Put  Transaction")  with an
associate of Champion (the "Associate") who had the right to a portion of any of
the  sales  commissions  actually  received  by  Champion.  Pursuant  to the Put
Transaction,  the  Associate  has the option to put to the  Company,  subject to
certain  conditions,  all of the issued and outstanding capital stock of Duchi &
Associates,  Inc., an affiliated  entity,  for a put price of $740,000.  The Put
Transaction  will  include  (as a  condition  to its  exercise),  a twenty  year
management services agreement and non-compete  agreement between the Company and
the Associate.  The Company believes the Put Transaction will be exercised,  and
accordingly,  has recorded  $740,000 as an intangible  asset and accrued for the
Put  Transaction  as part of accrued  liabilities,  during fiscal year 1998. The
Associate has not exercised his put option as of June 27, 1998.



NOTE  2  COMPOSITION OF CERTAIN CONSOLIDATED BALANCE SHEET COMPONENTS
         (in thousands)

<TABLE>
<CAPTION>


                                                                       June 27, 1998         March 28, 1998
                                                                     -----------------       --------------
<S>                                                                      <C>                     <C>
Accounts receivable:
      Billed receivables                                                 $ 29,921                $29,034
      Unbilled receivables (net of unliquidated progress
      payments of $7,240 and $9,846 at June 27, 1998 and
      March 28, 1998, respectively)                                         8,240                  8,759
      Other                                                                 2,151                  1,415
                                                                          -------                -------
                                                                          $40,312                $39,208
                                                                          =======                =======

Inventories:
      Raw materials                                                       $ 6,826                $ 6,072
      Work-in-process                                                      10,584                  6,743
      Finished goods                                                        7,290                  7,120
                                                                          -------                -------
                                                                          $24,700                $19,935
                                                                          =======                =======

Property, plant and equipment:
      Land and building                                                   $ 9,317                $ 9,134
      Machinery and equipment                                              70,724                 65,846
                                                                          -------                -------
                                                                           80,041                 74,980
      Less -  accumulated depreciation and amortization                   (10,555)                (8,701)
                                                                          -------                -------
                                                                          $69,486                $66,279
                                                                          =======                =======
</TABLE>

                                       7
<PAGE>


NOTE  3  LONG-TERM OBLIGATIONS (in thousands)


<TABLE>
<CAPTION>

                                                                       June 27, 1998            March 28, 1997
                                                                    ------------------          --------------

<S>                                                                       <C>                     <C>
Senior Subordinated Notes due July 15, 2007, bearing
interest at 10 1/8%                                                       $90,000                 $ 90,000

KeyBank revolving credit facility due May 05, 2002, bearing
  interest at 1.0% over LIBOR                                              21,300                   14,176 

Bank Austria mortgage note, due March 31, 2007, bearing
  interest at 1.0% over LIBOR                                               6,750                    7,125

Note  payable,  principal due in annual  installments of $212
  beginning  January 12, 1999 to January 12, 2002, with interest
  at 7.22% in semiannual installments, secured by assets of                                        
  the Company's United Kingdom subsidiary                                     831                      847   

Capital equipment notes payable,  due in monthly  installments
  with interest at 8.53% to 16.0% maturing at various rates
  through June 2002, secured by machinery and equipment                     4,581                    4,966
                                                                         --------                 --------
                                                                          123,462                  117,114
Less - current portion                                                     (2,336)                  (2,375)
                                                                         --------                 -------- 
                                                                         $121,126                 $114,739  
                                                                         ========                 ========
</TABLE>

On July 24, 1997, the Company issued $90.0 million aggregate principal amount of
its 10 1/8% Senior Subordinated Notes due 2007, Series A (the "Old Notes") to BT
Securities  Corporation,   Alex.  Brown  &  Sons  Incorporated  and  BancAmerica
Securities,  Inc. in a transaction  not  registered  under the Securities Act of
1933,  as  amended,  in  reliance  upon  an  exemption   thereunder  (the  "Debt
Offering").  On  September 2, 1997,  the Company  commenced an offer to exchange
(the "Exchange Offer",  together with the Debt Offering, the "Offering") the Old
Notes  for  $90.0  million  aggregate  principal  amount  of its 10 1/8%  Senior
Subordinated  Notes due 2007, Series B (the "Exchange Notes",  together with the
Old Notes, the "Notes").  All of the Old Notes were exchanged for Exchange Notes
pursuant to the terms of the Exchange  Offer,  which expired on October 1, 1997.
Interest on the Notes accrue from July 24, 1997 and is payable  semi-annually in
arrears on each of January  15 and July 15 of each year.  The first  semi-annual
interest payment was made on January 15, 1998 to the holders for an aggregate of
$4.4  million.  The Company has also accrued  through June 27, 1998,  as part of
accrued liabilities,  approximately $4.0 million of interest,  which was paid on
July 15, 1998 as part of the second  semi-annual  payment.  The Company incurred
approximately  $3.9 million of fees and expenses  related to the Offering.  Such
fees have been deferred and will be charged to operations over the expected term
of  the  Notes,  not to  exceed  10  years.  The  Notes  are  general  unsecured


                                       8
<PAGE>


                      SAFETY COMPONENTS INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (Unaudited)

obligations  of the  Company  and are  subordinated  in right of  payment to all
existing and future Senior  Indebtedness (as defined in the Indenture,  pursuant
to which the Notes were issued) and to all existing and future  indebtedness  of
the Company's  subsidiaries that are not Guarantors,  as defined herein.  All of
the  Company's  direct  and  indirect  wholly-owned  domestic  subsidiaries  are
Guarantors.

The Company,  Phoenix  Airbag and  Automotive  Safety  Components  International
Limited  entered  into  an  agreement  with  KeyBank  National  Association,  as
administrative  agent  ("KeyBank"),  dated as of May 21,  1997 as  amended  (the
"Credit Agreement").  The Credit Agreement consists of a $27.0 million revolving
credit facility for a five year term,  bearing interest at LIBOR (5.65625% as of
June 27,  1998)  plus  1.00%  with a  commitment  fee of 0.25% per annum for any
unused portion. The proceeds from KeyBank were used to repay the Bank of America
NT&SA term loan and revolving credit.  KeyBank was subsequently  repaid with the
proceeds  from the  Offering.  The Company  incurred  approximately  $470,000 of
financing  fees and related  costs.  These costs have been  deferred and will be
charged to  operations  over the expected  term of the Credit  Agreement  not to
exceed 5 years.  The  indebtedness  under the  Credit  Agreement  is  secured by
substantially  all the  assets of the  Company.  The Credit  Agreement  contains
certain restrictive  covenants that impose limitations upon, among other things,
the Company's ability to change its business;  merge;  consolidate or dispose of
assets;  incur  liens;  make  loans and  investments;  incur  indebtedness;  pay
dividends  and  other   distributions;   engage  in  certain  transactions  with
affiliates;  engage  in sale  and  lease-back  transactions;  enter  into  lease
agreements;  and make capital  expenditures.  Subsequent  to June 27, 1998,  the
Company and KeyBank  entered  into  Amendment  No. 3 to the Credit  Agreement to
increase the limits on certain capital  expenditures  and lease  covenants.  The
Company has used and will continue to use the revolving  credit facility to fund
working  capital.  Letters  of credit  outstanding  were $3.9  million  and $3.4
million at June 27, 1998 and March 28, 1998, respectively.

On June 4, 1997, the Company secured a $7.5 million  mortgage note facility with
Bank of Austria.  The note is payable in  semi-annual  installments  of $375,000
through  March 31,  2007 and bears  interest  at 1.0%  over  LIBOR.  The note is
secured by the assets of the  Company's  Czech  Republic  facility.  The Company
incurred approximately $437,000 of financing fees and related costs. These costs
have been deferred and will be charged to  operations  over the expected term of
the note not to exceed 5 years.

During fiscal year 1997, the Company  entered into a  sale-leaseback  of certain
equipment  which is  accounted  for as a capital  lease.  The  Company  received
proceeds  (which  approximated  the  carrying  value of the asset at the time of
sale) of approximately $1.5 million;  no gain or loss was recorded in connection
with this  transaction.  The  agreement  requires that  specified  machinery and
equipment used in the Company's operations be pledged as collateral, among other
criteria.  The Company imputed  interest at 9% per annum.  The Credit  Agreement
consists of a $27.0  million  revolving  credit  facility  for a five year term,
bearing  interest  at LIBOR  (5.65625%  as of June 27,  1998)  plus 1.00% with a
commitment fee of 0.25% per annum for any unused portion.

Subsequent to June 27, 1998, the Company entered into a $10.0 million  financing
arrangement with Key Corporate Capital Inc. ("KeyCorp"). The Company applied the
entire proceeds to satisfy outstanding  indebtedness under the KeyBank revolving
credit  facility,  thereby reducing the amount  outstanding  under the revolving
credit facility.  The KeyCorp  financing  agreement has a seven-year term, bears
interest at 7.09%, and requires monthly payments of $150,469, secured by certain
equipment located at SCFTI.


                                       9
<PAGE>
                      SAFETY COMPONENTS INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (Unaudited)


NOTE 4 - RECONCILIATION TO DILUTED EARNINGS PER SHARE (in thousands)

The following data show the amounts used in computing earnings per share and the
effect on income and the weighted average number of shares of dilutive potential
common stock.

<TABLE>
<CAPTION>

                                              Thirteen           Three
                                             Weeks Ended      Months Ended     
                                            June 27, 1998     June 30, 1997 
                                            -------------     -------------
<S>                                            <C>              <C>   
Net income                                     $1,543            $1,435
                                               ======            ======   
Weighted average number of 
  common shares used in basic 
  earnings per share                            5,068             5,021
Effect of dilutive securities:
  Stock options                                   142                 -  
  Warrants                                         14                 -
                                                -----             -----
Weighted average number of 
  common shares and dilutive
  potential common stock used
  in diluted earnings per share                 5,224             5,021
                                                =====             =====  
</TABLE>


Options on  approximately  76,000 and  599,000  shares of common  stock were not
included in  computing  diluted  earnings per share as of June 27, 1998 and June
30, 1997,  respectively,  because their effects were  antidilutive.  Warrants to
purchase  104,400 shares of Common Stock were not included in computing  diluted
earnings per share as of June 30, 1997 because their effects were antidilutive.


NOTE 5 - COMPREHENSIVE INCOME (in thousands)

During the first quarter of fiscal year 1999, the Company  adopted SFAS No. 130,
"Reporting  Comprehensive  Income",  which  became  effective  for fiscal  years
beginning  after  December 15,  1997.  This  Statement  requires  disclosure  of
comprehensive income, defined as the total of net income and all other non-owner
changes in equity,  which under generally accepted  accounting  principles,  are
recorded  directly  to the  stockholders'  equity  section  of the  consolidated
balance  sheet  and,  therefore  bypass  net  income.  In SCI's  case,  the only
non-owner  change  in  equity  relates  to  the  foreign  currency   translation
adjustment. Comprehensive income is as follows:


                                                 Thirteen           Three
                                                Weeks Ended      Months Ended 
                                               June 27, 1998     June 30, 1997 
                                               -------------     -------------

Net Income                                        $1,543            $1,435
Tax benefit from stock options exercised             112                 -
Foreign currency translation adjustment               68              (912)
                                                  ------            ------
Comprehensive income                              $1,723            $  523
                                                  ======            ======




                                       10
<PAGE>
                      SAFETY COMPONENTS INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (Unaudited)



NOTE 6 - UNAUDITED PRO FORMA INFORMATION


The  unaudited pro forma  revenues,  net income and net income per common share,
assuming that each of: (i) the Valentec  Acquisition;  (ii) the JPS Acquisition;
(iii)  the  completion  of the debt  offering  (Note 3) and  application  of the
proceeds therefrom;  and (iv) the Champion  Transaction was consummated on April
1, 1997 are as follows below, in thousands, except per share data. The unaudited
pro forma  information does not purport to represent what the Company's  results
of  operations   actually  would  have  been  if  those  transactions  had  been
consummated on the date or for the periods indicated,  or what such results will
be for any future date or for any future period.

                                                 Pro Forma          Pro Forma 
                                                Three Months        Year Ended 
                                               June 30, 1997      March 28, 1998
                                               -------------      --------------
                                                (unaudited)        (unaudited)

Revenues                                          $48,309            $194,635   
Net sales                                         $ 1,063            $  5,420 
Net income per common share, basic                $  0.21            $   1.08
Net income per common share, assuming dilution    $  0.21            $   1.05



NOTE 7 - SUPPLEMENTAL GUARANTOR CONDENSED CONSOLIDATING FINANCIAL STATEMENTS

The Notes are guaranteed on a senior unsecured  basis, jointly and severally, by
each of the Company's principal wholly-owned domestic operating subsidiaries and
certain of its indirect  domestic  wholly-owned subsidiaries (the "Guarantors").
Certain  condensed  consolidating  information  of the  guarantors are presented
below as of June 27, 1998.

<TABLE>
<CAPTION>
                                                                   
                                         ----------------------------------------------------------------------
                                          GUARANTOR     NONGUARANTOR     PARENT      ELIMINATION   CONSOLIDATED
                                         SUBSIDIARIES   SUBSIDIARIES   CORPORATION     ENTRIES        TOTAL
                                         ------------   ------------   -----------   -----------   ------------
<S>                                      <C>            <C>            <C>           <C>           <C>

Current assets................           $ 52,317       $ 19,359       $  2,087      $     -        $ 73,763
                                          =======        =======        =======       ======         =======
Total assets..................           $144,440       $ 61,268       $ 13,293      $(8,903)       $210,098
                                          =======        =======        =======       ======         =======
Current liabilities...........           $ 30,044       $ 20,282       $ (7,994)     $     -        $ 42,332
                                          =======        =======        =======       ======         =======
Total liabilities.............           $130,145       $ 50,158       $(11,657)     $     -        $168,646
                                          =======        =======        =======       ======         =======
Revenues......................           $ 37,754       $ 15,206       $      -      $(1,511)       $ 51,449
                                          =======        =======        =======       ======         =======
Gross Profit..................           $  6,382       $  2,883       $      -      $     -        $  9,265
                                          =======        =======        =======       ======         =======
Income from operations........           $  4,477       $  2,144       $ (1,134)     $     -        $  5,487
                                          =======        =======        =======       ======         =======
Income before taxes...........           $  4,774       $  1,618       $ (3,752)     $     -        $  2,640
                                          =======        =======        =======       ======         =======
Net Income....................           $  2,934       $    849       $ (2,236)     $     -        $  1,547
                                          =======        =======        =======       ======         =======
</TABLE>

                                       11
<PAGE>


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

Results of Operations:


First Quarter Ended June 27, 1998 Compared to First Quarter Ended June 30, 1997

        Net  Sales.  Net sales  increased  by $23.8  million  or 86.2% to $51.4
million for the first  quarter of fiscal year 1999 compared to the first quarter
of fiscal year 1998. The increase was primarily  attributable to increased sales
volume in North  America due to the  acquisition  of SCFTI and  Valentec  during
fiscal  year 1998.  SCFTI was  acquired  on July 24,  1997 and  included  in the
Company's  entire first quarter of fiscal year 1999 whereas in the first quarter
of  fiscal  year  1998  SCFTI  had not yet been  acquired.  Sales at SCFTI  were
approximately  $18.5 million for the first quarter of fiscal year 1999. Valentec
was acquired  effective May 22, 1997 and included in the Company's  entire first
quarter of fiscal  year 1999  whereas in the first  quarter of fiscal  year 1998
Valentec was included for a portion of the quarter.  Sales at Valentec increased
approximately  $2.8  million  for the first  quarter of fiscal  year  1999.  The
remaining increase in sales during the first quarter of fiscal year 1999 was due
to increased volumes in the European  automotive  operations and higher sales in
the defense operations due to the resumption in delivery under the Company's 120
millimeter mortar systems contract with the U.S. Army. The increase in sales was
offset in part by the effects of the General  Motors strike and price  decreases
to the Company's customers. The General Motors strike, while not material in the
first quarter of fiscal year 1999,  is expected to have a greater  impact on the
Company's earnings in the second quarter of fiscal year 1999.

         Gross Profit.  Gross profit  increased by $3.6 million or 63.5% to $9.3
million for the first  quarter of fiscal year 1999 compared to the first quarter
of fiscal year 1998. The increase was primarily  attributable to the acquisition
of SCFTI,  which  contributed  approximately  $3.0 million to gross profit.  The
remaining  increase was attributable to the inclusion of Valentec for the entire
first  quarter  of  fiscal  year 1999 and  increased  shipments  of the  defense
operations,  which were partially offset by lower margins in Europe due to price
reductions.

         Gross profit as a percentage of sales decreased to approximately  18.0%
for the first  quarter of fiscal  year 1999 from 20.5% for the first  quarter of
fiscal year 1998. The decrease as a percentage was due to the historically lower
gross margins at SCFTI. The textile industry  generally  produces margins in the
range of 13% to 14% due to the capital intensive production process.

         Selling,  General and  Administrative  Expenses.  Selling,  general and
administrative  expenses  increased by $767,000 or 31.3% to $3.2 million for the
first  quarter of fiscal year 1999  compared to the first quarter of fiscal year
1998. The increase was primarily  attributable to the  acquisitions of SCFTI and
Valentec.  Selling, general and administrative expenses as a percentage of sales
decreased  to 6.3% for the first  quarter of fiscal  year 1999 from 8.9% for the
first quarter of fiscal year 1998 due to the increased sales volumes.

         Operating  Income.  Operating income increased by $2.5 million or 81.0%
to $5.5 million for the first  quarter of fiscal year 1999 compared to the first
quarter of fiscal year 1998.  The increase  was  primarily  attributable  to the
acquisition of SCFTI and Valentec.

         Interest  Expense.  Interest  expense  increased  $2.3  million to $2.8
million for the first  quarter of fiscal year 1999 compared to the first quarter
of fiscal year 1998. This increase was attributable to the issuance of the Notes
(as defined herein) the proceeds of which were used primarily to acquire SCFTI.


                                       12
<PAGE>

         Income Taxes.  The income tax rate applied  against  pre-tax income was
41.4% for the first  quarter of fiscal year 1999 compared to 40.0% for the first
quarter of fiscal year 1998.  The tax rate  increased due to the  non-deductible
goodwill amortization at Valentec, offset by the lower tax rate at SCFTI.

         Net Income.  Net income increased to $1.5 million for the first quarter
of fiscal  year 1999  compared to $1.4  million for the first  quarter of fiscal
year 1998. This increase is a result of the items discussed above.

Liquidity and Capital Resources

         As the Company's  business continues to grow, its equipment and working
capital  requirements  are also  expected to continue to  increase.  The Company
expects to fund this growth through a combination of cash flow from  operations,
equipment financing, revolving credit borrowings and the proceeds from potential
future Company public offerings.

         The  Company,   Phoenix   Airbag  and  Automotive   Safety   Components
International   Limited   entered  into  an  agreement  with  KeyBank   National
Association,  as administrative  agent ("KeyBank"),  dated as of May 21, 1997 as
amended  (the  "Credit  Agreement").  The Credit  Agreement  consists of a $27.0
million   revolving  credit  facility  for  a  five  year  term  ($21.3  million
outstanding as of June 27, 1998), bearing interest at LIBOR (5.65625% as of June
27,  1998) plus 1.00%  with a  commitment  fee of 0.25% per annum for any unused
portion.  The Company  incurred  approximately  $470,000 of  financing  fees and
related costs.  These costs have been deferred and will be charged to operations
over the  expected  term of the  Credit  Agreement  not to  exceed 5 years.  The
indebtedness  under the Credit  Agreement  is secured by  substantially  all the
assets  of the  Company.  The  Credit  Agreement  contains  certain  restrictive
covenants  that impose  limitations  upon,  among other  things,  the  Company's
ability to change its business;  merge;  consolidate or dispose of assets; incur
liens; make loans and investments;  incur indebtedness;  pay dividends and other
distributions;  engage in certain  transactions with affiliates;  engage in sale
and  lease-back  transactions;  enter into lease  agreements;  and make  capital
expenditures.  Subsequent to June 27, 1998, the Company and KeyBank entered into
Amendment  No. 3 to the  Credit  Agreement  to  increase  the  limits on certain
capital  expenditures and lease  covenants.  The Company has used and expects to
continue to use the revolving credit facility to fund working  capital.  Letters
of credit outstanding were $3.9 million at June 27, 1998. Subsequent to June 27,
1998, the Company entered into a $10.0 million equipment  financing  arrangement
with Key  Corporate  Capital Inc.  ("KeyCorp").  The Company  applied the entire
proceeds to satisfy outstanding  indebtedness under the KeyBank revolving credit
facility,  thereby  increasing  the  availability  under  the  revolving  credit
facility.  The KeyCorp financing agreement has a seven-year term, bears interest
at 7.09% per annum,  and  requires  monthly  payments  of  $150,469,  secured by
certain equipment located at SCFTI.

         On July 24, 1997, the Company issued $90.0 million aggregate  principal
amount of its 10 1/8%  Senior  Subordinated  Notes due 2007,  Series A (the "Old
Notes")  to BT  Securities  Corporation,  Alex.  Brown & Sons  Incorporated  and
BancAmerica  Securities,   Inc.  in  a  transaction  not  registered  under  the
Securities  Act of 1933, as amended,  in reliance  upon an exemption  thereunder
(the "Debt  Offering").  On September 2, 1997, the Company commenced an offer to
exchange (the "Exchange Offer", together with the Debt Offering, the "Offering")
the Old Notes for $90.0 million aggregate principal amount of its 10 1/8% Senior
Subordinated  Notes due 2007, Series B (the "Exchange Notes",  together with the
Old Notes, the "Notes").  All of the Old Notes were exchanged for Exchange Notes
pursuant to the terms of the Exchange  Offer,  which expired on October 1, 1997.
Interest on the Notes accrues from July 24, 1997 and is payable semi-annually in
arrears on each of January  15 and July 15 of each year.  The first  semi-annual
interest payment was made on January 15, 1998 to the holders for an aggregate of
$4.4 million.  The Company paid on July 15, 1998 the second semi-annual  payment
to  the  holders  for  an  aggregate  of  $4.6  million.  The  Company  incurred


                                       13
<PAGE>


approximately  $3.9 million of fees and expenses  related to the Offering.  Such
fees have been deferred and will be charged to operations over the expected term
of  the  Notes,  not to  exceed  10  years.  The  Notes  are  general  unsecured
obligations  of the  Company  and are  subordinated  in right of  payment to all
existing and future Senior  Indebtedness (as defined in the Indenture,  pursuant
to which the Notes were issued) and to all existing and future  indebtedness  of
the Company's subsidiaries that are not Guarantors.  All of the Company's direct
and indirect wholly-owned domestic subsidiaries are Guarantors.

         During the first quarter of fiscal year 1999,  net cash  generated used
by operations was $623,000,  cash used by investing  activities was $7.8 million
and cash used for capital  expenditures was $5.6 million.  The Company also paid
additional  consideration  in connection with the acquisition of Phoenix Airbag,
which was the $2.0 million  earn-out  accrued at the end of fiscal year 1998. In
addition, the Company incurred certain costs in connection with the acquisitions
of Valentec and SCFTI of approximately $135,000 and $133,000,  respectively. Net
cash  provided by financing  activities in the first quarter of fiscal year 1999
was $6.9 million.  These  activities  resulted in a net decrease in cash of $1.7
million in the first quarter of fiscal year 1999.

         Capital  expenditures  were $5.6 million in the first quarter of fiscal
year 1999.  Capital  expenditures  in the first quarter of fiscal year 1999 were
used for the  acquisition  of  additional  equipment  to  expand  the  Company's
production capacity worldwide.

         Due the General Motors strike,  the Company  expects that it will incur
an  unfavorable  impact on net sales and net income during the second quarter of
fiscal year 1999, as a result of reductions of requirements by major customers.

         The  above  discussion  may  contain  forward-looking  statements  that
involve risks and  uncertainties,  including,  but not limited to, the impact of
competitive products and pricing, product demand and market condition risks, the
ability of Safety  Components to realize  anticipated  cost savings and earnings
projections  by Valentec;  the ability of the Company to realize the proceeds of
the delay claim  against the  Government  related to the Systems  Contract;  the
continued  performance by SCFTI at or above historical levels; the impact of the
General  Motors  strike on the  operating  results  of the  Company;  world-wide
economic conditions;  dependence of revenues upon several major module suppliers
and pricing pressures.



ITEM 3.  QUANTATIVE AND QUALITATIVE DISCLOSURES
         ABOUT MARKET RISK.

         Not Applicable.






                                       14
<PAGE>

                                     PART II

                                OTHER INFORMATION



ITEM 1.        LEGAL PROCEEDINGS

               Not applicable.

ITEM 2.        CHANGES IN SECURITIES AND USE OF PROCEEDS

               Not applicable.

ITEM 3.        DEFAULTS UPON SENIOR SECURITIES

               Not applicable.

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

               Not applicable.

ITEM 5.        OTHER INFORMATION

               Not applicable.

ITEM 6.        EXHIBITS AND REPORTS ON FORM 8-K

         (a)   Exhibit No.    Exhibits
               -----------    ------------------------------------------------

               10.1           SCI 1994 Stock Option Plan 

               27             Financial Data Schedule, which is submitted
                              electronically to the Securities and Exchange
                              Commission for information only and not filed.


         (b)   Reports on Form 8-K
               -------------------

               Not applicable.


    
                                  SIGNATURE(S)

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

                                       SAFETY COMPONENTS INTERNATIONAL, INC.
                                       (Registrant)


DATED: August 11, 1998                BY:  /s/ JEFFREY J. KAPLAN
                                           ----------------------------
                                           Jeffrey J. Kaplan
                                           Executive Vice President and
                                           Chief Financial Officer
                                           (Principal Financial Officer)  









                                       15

                      SAFETY COMPONENTS INTERNATIONAL, INC.
                             1994 STOCK OPTION PLAN



Section 1. Purpose

         The purposes of this Safety Components  International,  Inc. 1994 Stock
Option Plan (the "Plan") are to encourage  selected  employees,  consultants and
directors of Safety Components International,  Inc. (together with any successor
thereto,  the  "Company")  and its  Affiliates  (as defined  below) to acquire a
proprietary  interest in the growth and performance of the Company,  to generate
an  increased  incentive  to  contribute  to the  Company's  future  success and
prosperity,  thus  enhancing  the value of the  Company  for the  benefit of its
stockholders,  and to enhance the ability of the Company and its  Affiliates  to
attract  and retain  qualified  individuals  upon whom,  in large  measure,  the
sustained progress, growth, and profitability of the Company depend.

Section 2. Definitions

         As used in the Plan,  the  following  terms shall have the meanings set
forth below:

         (a) "Affiliate" shall mean (i) any entity that, directly or through one
or more  intermediaries,  is controlled by,  controls or is under common control
with the  Company  and (ii) any entity in which the  Company  has a  significant
equity interest, as determined by the Committee.

         (b) "Board" shall mean the Board of Directors of the Company.

         (c)"Change  of Control" of the Company  shall mean and include  each of
the following: (i) the acquisition,  in one or more transactions,  of beneficial
ownership (within the meaning of Rule 13d-3 of the Rules and Regulations) by any
person or entity or any group of  persons or  entities  who  constitute  a group
(within the meaning of Section  13(d)(3)  of the Rules and  Regulations)  (other
than  Robert A.  Zummo,  a member of his  immediate  family,  a trust or similar
estate  planning  vehicle  established  by Mr. Zummo,  or an entity in which Mr.
Zummo owns,  directly or  indirectly,  a majority  of the equity  securities  or
voting rights),  of any securities of the Company such that, as a result of such
acquisition,  such person,  entity or group either (A) beneficially owns (within
the meaning of Rule l3d-3 of the Rules and Regulations), directly or indirectly,
more than 30% of the Company's outstanding voting securities entitled to vote on
a regular  basis for a majority of the members of the Board or (B) otherwise has
the ability to elect,  directly or indirectly,  a majority of the members of the
Board; (ii) a change in the composition of the Board such that a majority of the
members of the Board are not Continuing  Directors;  (iii) the closing date of a
merger or consolidation of the Company with any other corporation,  other than a
merger or  consolidation  which results in the voting  securities of the Company
outstanding  immediately  prior  thereto  continuing  to  represent  (either  by
remaining  outstanding  or by being  converted  into  voting  securities  of the
surviving  entity) at least 80% of the total  voting  power  represented  by the
voting   securities  of  the  Company  or  such  surviving  entity   outstanding
immediately  after such merger or  consolidation;  (iv) the  stockholders of the
Company  approve  a plan of  complete  liquidation  of the  Company;  or (v) the
closing date of the sale or disposition  by the Company (if  consummated in more
than one transaction,  the initial closing date) of all or substantially  all of
the  Company's  assets,   following   shareholder   approval  of  such  sale  or
disposition.  Notwithstanding  the foregoing,  the preceding events shall not be
deemed to be a Change of Control if, prior to any  transaction  or  transactions
causing such change, a majority of the Continuing Directors shall have voted not
to treat such transaction or transactions as resulting in a Change of Control.

         (d) "Code"  shall mean the Internal  Revenue  Code of 1986,  as amended
from time to time.

         (e) "Committee"  shall mean a committee of the Board  designated by the
Board to administer the Plan and composed of not less than two  directors,  each
of whom is both a "Non-Employee  Director"  within the meaning of Rule 16b-3 and
an "outside  director" as that term is defined for purposes of Section 162(m) of
the Code.
<PAGE>

         (f)  "Consultant"  shall  mean any  Person  who  contracts  to  provide
services to the Company as an independent contractor.

         (g) "Continuing  Director" shall mean, as of any date of determination,
any  member of the Board who (i) was a member of the Board on May 28,  1998 (the
effective  date of the  amendment  to the Plan which added the Change of Control
provisions) or (ii) was nominated for election or elected to such board with the
affirmative  vote of a majority of the Continuing  Directors who were members of
the Board at the time of such nomination or election.

         (h) "Fair  Market  Value"  shall mean,  with respect to Shares or other
securities  (i) the  closing  price  per Share of the  Shares  on the  principal
exchange on which the Shares are then trading,  if any, on such date, or, if the
Shares  were not traded on such date,  then on the next  preceding  trading  day
during  which a sale  occurred;  or  (ii) if the  Shares  are not  traded  on an
exchange but are quoted on NASDAQ or a successor  quotation system, (1) the last
sales price (if the Shares are then listed as a National  Market Issue under the
NASDAQ   National   Market   System)  or  (2)  the  mean   between  the  closing
representative  bid and asked prices (in all other cases) for the Shares on such
date as reported by NASDAQ or such successor  quotation  system; or (iii) if the
Shares  are not  publicly  traded on an  exchange  and not quoted on NASDAQ or a
successor  quotation  system,  the mean between the closing bid and asked prices
for the Shares on such date as  determined  in good faith by the  Committee;  or
(iv) if the Shares are not publicly traded, the fair market value established by
the Committee acting in good faith.

         (i) "Incentive Stock Option" shall mean an option granted under Section
6 of the Plan that  meets the  requirements  of  Section  422 of the Code or any
successor provision thereto.

         (j)  "Independent  Director" shall mean each member of the Board who is
not an employee of the Company or any Affiliate.
         (k) "Key  Employee"  shall  mean any  officer,  director  or other  key
employee (as determined by the Board) who is a regular full-time employee of the
Company or its present and future Affiliates.

         (l)  "Non-Qualified  Stock Option"  shall mean an option  granted under
Section 6 of the Plan that is not an Incentive Stock Option or an Option granted
under Section 7.

         (m) "Option"  shall mean an Incentive  Stock Option or a  Non-Qualified
Stock Option.

         (n) "Option  Agreement" shall mean a written  agreement,  contract,  or
other instrument or document evidencing an Option granted under the Plan.

         (o) "Participant" shall mean a Key Employee,  Consultant or Independent
Director who has been granted an Option under the Plan.

         (p)  "Person"  shall  mean any  individual,  corporation,  partnership,
association,   joint-stock  company,  trust,  unincorporated  organization,   or
government or political subdivision thereof.

         (q) "Rule 16b-3" shall mean Rule 16b-3  promulgated  by the  Securities
and Exchange  Commission under the Securities  Exchange Act of 1934, as amended,
or any successor rule or regulation thereto.

         (r)  "Rules  and  Regulations"  shall  mean the rules  and  regulations
promulgated under the Securities Exchange Act of 1934, as amended.


         (s)  "Shares"  shall mean the  common  stock of the  Company,  $.01 par
value,  and such other  securities  or  property  as may  become the  subject of
Options pursuant to an adjustment made under Section 4(b) of the Plan.

         (t) "Ten Percent  Stockholder"  shall mean a Person,  who together with
his or her spouse, children and trusts and custodial accounts for their benefit,
immediately  at the time of the grant of an Option and  assuming  its  immediate

<PAGE>

exercise,  would  beneficially  own, within the meaning of Section 424(d) of the
Code, Shares possessing more than ten percent (10%) of the total combined voting
power of all of the outstanding capital stock of the Company.

Section 3. Administration

         (a) Generally. The Plan shall be administered by the Committee.  Unless
otherwise  expressly  provided in the Plan,  all  designations,  determinations,
interpretations  and other  decisions  under or with  respect to the Plan or any
Option shall be within the sole discretion of the Committee,  may be made at any
time, and shall be final,  conclusive,  and binding upon all Persons,  including
the Company,  any Affiliate,  any Participant,  any holder or beneficiary of any
Option, any stockholder of the Company or any Affiliate, and any employee of the
Company or of any Affiliate.

         (b)  Powers.  Subject to the terms of the Plan and  applicable  law and
except as provided in Section 7 hereof,  the Committee shall have full power and
authority to: (i) designate  Participants;  (ii)  determine the type or types of
Options to be granted to each  Participant  under the Plan;  (iii) determine the
number  of  Shares  to be  covered  by  Options;  (iv)  determine  the terms and
conditions of any Option; (v) determine whether,  to what extent, and under what
circumstances  Options  may be  settled  or  exercised  in cash,  Shares,  other
Options, or other property, or canceled, forfeited, or suspended, and the method
or methods by which Options may be settled, exercised,  canceled,  forfeited, or
suspended;  (vi)  interpret  and  administer  the  Plan and any  instruments  or
agreements  relating to, or Options granted under,  the Plan;  (vii)  establish,
amend,  suspend,  or waive such rules and regulations and appoint such agents as
it shall deem appropriate for the proper  administration of the Plan; and (viii)
make any other  determination and take any other action that the Committee deems
necessary or desirable for the administration of the Plan.

         (c) Reliance,  Indemnification.  The  Committee  may employ  attorneys,
consultants, accountants or other persons and the Committee, the Company and its
officers and  directors  shall be entitled to rely upon the advice,  opinions or
valuations of any such persons.  No member of the Committee  shall be personally
liable for any action,  determination  or  interpretation  taken or made in good
faith with respect to the Plan, or Options granted  thereunder,  and all members
of the  Committee  shall be fully  indemnified  and  protected by the Company in
respect of any such action, determination or interpretation.

Section 4. Shares Available for Options

         (a) Shares  Available.  Subject to  adjustment  as  provided in Section
4(b):

                  (i) Limitation on Number of Shares. Options issuable under the
         Plan are limited such that the maximum aggregate number of Shares which
         may issued pursuant to, or by reason of, Options is 1,050,000, of which
         975,000 may be issued  pursuant to, or by reason of, Options granted to
         Key Employees and  Consultants and 75,000 may be issued pursuant to, or
         by reason of, Options  granted to Independent  Directors.  Further,  no
         Participant  shall be granted  Non-Qualified  Stock Options to purchase
         more than 200,000  Shares in any one fiscal year. To the extent that an
         Option  granted  to  a  (A)  Key  Employee  or  Consultant  or  (B)  an
         Independent   Director  ceases  to  remain  outstanding  by  reason  of
         termination of rights granted thereunder,  forfeiture or otherwise, the
         Shares  subject to such Option shall again become  available  for award
         under the Plan to (x) Key Employees and Consultants and (y) Independent
         Directors,  respectively;  provided,  however,  that in the case of the
         cancellation or termination of a Non-Qualified Stock Option in the same
         fiscal year that such Non-Qualified Stock Option was granted,  both the
         canceled Non-Qualified Stock Option and the newly granted Non-Qualified
         Stock Option shall be counted in determining  whether the recipient has
         received  the maximum  number of such  Options  under the Plan for such
         fiscal year.

                  (ii)  Accounting  for Awards.  For purposes of this Section 4,
the number of Shares covered by an Option to a (A) Key Employee or Consultant or
(B)  Independent  Director  shall be counted on the date of grant of such Option
against the aggregate  number of Shares available for granting Options under the

<PAGE>

Plan  to  (x)  Key  Employees  and  Consultants  or (y)  Independent  Directors,
respectively.

                  (iii) Sources of Shares Deliverable Under Options.  Any Shares
delivered pursuant to an Option may consist,  in whole or in part, of authorized
and unissued Shares or of treasury Shares.

         (b)  Adjustments.  In the event that the Committee shall determine that
any  (i)  subdivision  or  consolidation  of  Shares,  (ii)  dividend  or  other
distribution  (whether in the form of cash, Shares,  other securities,  or other
property),  (iii) recapitalization or other capital adjustment of the Company or
(iv)  merger,  consolidation  or other  reorganization  of the  Company or other
rights to purchase Shares or other  securities of the Company,  or other similar
corporate  transaction  or event,  affects the Shares such that an adjustment is
determined by the Committee to be  appropriate  in order to prevent  dilution or
enlargement of the benefits or potential  benefits intended to be made available
under  the  Plan,  then  the  Committee  shall,  in such  manner  as it may deem
necessary  to prevent  dilution or  enlargement  of the  benefits  or  potential
benefits intended to be made under the Plan, adjust any or all of (x) the number
and type of Shares which thereafter may be made the subject of Options,  (y) the
number and type of Shares  subject to  outstanding  Options,  and (z) the grant,
purchase,   or  exercise  price  with  respect  to  any  Option  or,  if  deemed
appropriate,  make  provision for a cash payment to the holder of an outstanding
Option;  provided,  however,  in each case,  that (i) with  respect to Incentive
Stock  Options no such  adjustment  shall be  authorized to the extent that such
adjustment  would  cause  the  Plan to  violate  Section  422 of the Code or any
successor  provision  thereto;  (ii) each such adjustment  shall be made in such
manner as not to constitute a  cancellation  and  reissuance of a  Non-Qualified
Stock  Option for  purposes of Section  162(m) of the Code,  or the  regulations
promulgated  thereunder,  to the extent that such reissuance would result in the
grant of such  Options in excess of the maximum  permitted  to be granted to any
Participant  in any fiscal year;  and (iii) the number of Shares  subject to any
Option denominated in Shares shall always be a whole number.

Section 5.  Eligibility

         In addition to Section 7, Options may be granted only to Key Employees,
Independent  Directors and Consultants;  provided,  that Incentive Stock Options
may be granted only to Key Employees of the Company,  any parent  corporation or
any  subsidiary,  as these  terms are  defined  in Section  424 of the Code.  In
determining  the  Persons to whom  Options  shall be  granted  and the number of
Shares to be covered by each Option,  the Committee  shall take into account the
nature of the Person's duties, such Person's present and potential contributions
to the success of the Company and such other  factors as it shall deem  relevant
in  connection  with  accomplishing  the purposes of the Plan. A Key Employee or
Consultant  who has been  granted  an  Option or  Options  under the Plan may be
granted an additional  Option or Options,  subject to such limitations as may be
imposed by the Code on the grant of Incentive Stock Options.

Section 6. Option

         The Committee is hereby  authorized  to grant  Options to  Participants
upon the  following  terms and the  conditions  (except to the extent  otherwise
provided in Section 7) and with such additional terms and conditions,  in either
case not  inconsistent  with the provisions of the Plan, as the Committee  shall
determine:

                  (a) Exercise Price.  The purchase price per Share  purchasable
         under Options shall not be less than 100% of the Fair Market Value of a
         Share on the date of grant;  provided that the purchase price per Share
         purchasable  under  Incentive  Stock  Options  granted  to Ten  Percent
         Stockholders  shall be not less than 110% of the Fair Market Value of a
         Share on the date of grant.

                  (b) Option Term. The term of each  Non-Qualified  Stock Option
         shall be fixed by the Committee but generally shall not exceed 10 years
         from the date of grant.  The term of each Incentive  Stock Option shall
         in no event be more  than 10 years  from the date of  grant,  or in the
         case of an Incentive Stock Option granted to a Ten Percent Stockholder,
         5 years from the date of grant.
<PAGE>

                  (c) Time and Method of Exercise. The Committee shall determine
         the time or times at which an Option  may be  exercised  in whole or in
         part,  and the  method or  methods  by which,  and the form or forms in
         which,  payment of the option price with respect thereto may be made or
         deemed to have  been made  (including,  without  limitation,  (i) cash,
         Shares, outstanding Options or other consideration,  or any combination
         thereof,  having a Fair Market Value on the exercise  date equal to the
         relevant  option  price and (ii) a  broker-assisted  cashless  exercise
         program established by the Committee),  provided in each case that such
         methods avoid  "short-swing"  profits to the Participant  under Section
         16(b) of the Securities  Exchange Act of 1934, as amended.  The payment
         of the exercise  price of an Option may be made in a single  payment or
         transfer,  in  installments,  or on a deferred  basis,  in each case in
         accordance with rules and procedures established by the Committee.

                  (d) Early Termination.  The unexercised  portion of any Option
         granted to a Key Employee  under the Plan will  generally be terminated
         (i)  thirty  (30)  days  after  the  date on which  the Key  Employee's
         employment  is  terminated  for any  reason  other  than (A)  Cause (as
         defined below), (B) retirement or mental or physical disability, or (C)
         death;  (ii)  immediately  upon the  termination  of the Key Employee's
         employment  for Cause;  (iii) three  months after the date on which the
         Key  Employee's  employment  is  terminated  by reason of retirement or
         mental or physical  disability;  or (iv)(A) 12 months after the date on
         which the Key  Employee's  employment  is  terminated  by reason of the
         death of the Key Employee,  or (B) three months after the date on which
         the Key  Employee  shall  die if such  death  shall  occur  during  the
         three-month  period  following the  termination  of the Key  Employee's
         employment by reason of  retirement  or mental or physical  disability.
         The term  "Cause," as used  herein,  shall mean (w) the Key  Employee's
         willful misconduct or fraud in the performance of his duties under such
         Key  Employee's  employment  arrangement  with  the  Company,  (x)  the
         continued  failure or refusal of the Key  Employee  (following  written
         notice  thereof) to carry out any  reasonable  request of the Board for
         the  provision  of  services  under  such  Key  Employee's   employment
         arrangement  with  the  Company,  (y) the  material  breach  by the Key
         Employee  of his  employment  arrangement  with the  Company or (z) the
         entering of a plea of guilty or nolo contendere to or the conviction of
         the Key Employee for a felony or any other criminal act involving moral
         turpitude,   dishonesty,  theft  or  unethical  business  conduct.  For
         purposes  of this  paragraph  (d), no act shall be  considered  willful
         unless  done or  omitted  to be  done  not in good  faith  and  without
         reasonable belief that such action or omission was in the best interest
         of the Company.

                  (e) Incentive Stock Options.  All terms of any Incentive Stock
         Options  granted  under the Plan shall comply in all respects  with the
         provisions  of  Section  422 of the Code,  or any  successor  provision
         thereto, and any regulations promulgated thereunder.

                  (f) No Cash Consideration for Awards.  Awards shall be granted
         for no cash  consideration or such minimal cash consideration as may be
         required by applicable law.

                  (g) Limits on  Transfer of  Options.  Subject to Code  Section
         422, no Option and no right under any such Option, shall be assignable,
         alienable, saleable, or transferable by a Participant otherwise than by
         will or by the  laws of  descent  and  distribution  or  pursuant  to a
         qualified domestic relations order as defined in the Code or Title I of
         the Employee  Retirement  Income Security Act, or the rules thereunder;
         provided,   however,  that,  if  so  determined  by  the  Committee,  a
         Participant may, in the manner established by the Committee,  designate
         a  beneficiary  or   beneficiaries   to  exercise  the  rights  of  the
         Participant, and to receive any property distributable, with respect to
         any Option upon the death of the  Participant.  Each  Option,  and each
         right  under  any  such  Option,   shall  be  exercisable   during  the
         Participant's  lifetime,  only by the  Participant  or, if  permissible
         under  applicable  law  with  respect  to  any  Option  that  is not an
         Incentive  Stock  Option,  by  the  Participant's   guardian  or  legal
         representative.  No Option and no right under any such  Option,  may be
         pledged,   alienated,   attached,  or  otherwise  encumbered,  and  any
         purported pledge, alienation,  attachment, or encumbrance thereof shall
         be void and unenforceable against the Company or any Affiliate.
<PAGE>

                  (h) Term of Options.  Except as set forth in Section  6(b) and
         Section 7, the term of each  Option  shall be for such period as may be
         determined by the Committee.

                  (i) Share  Certificates.  All certificates for Shares or other
         securities  of the  Company  delivered  under the Plan  pursuant to any
         Option or the exercise  thereof  shall be subject to such stop transfer
         orders and other restrictions as the Committee may deem advisable under
         the Plan or the  rules,  regulations,  and  other  restrictions  of the
         Securities and Exchange Commission,  any stock exchange upon which such
         Shares or other securities are then listed,  and any applicable Federal
         or state  securities  laws,  and the  Committee  may  cause a legend or
         legends  to be  put  on  any  such  certificates  to  make  appropriate
         reference to such restrictions.

                  (j) Change of Control.  Notwithstanding  anything contained to
         the contrary  herein,  upon the occurrence of a Change of Control,  all
         Options  granted under the Plan that are outstanding and not yet vested
         (including  Options  granted to Independent  Directors  under Section 7
         hereof),  will become  immediately 100% vested effective on the date on
         which the Change of Control occurs and shall be thereafter  exercisable
         in  accordance  with  the  terms  of  the  Plan   (including,   without
         limitation,  as  provided in Sections  6(d)) and any  applicable  award
         agreement; provided, however, that the foregoing shall not apply to the
         extent  that such  acceleration  of vesting  shall  make a "pooling  of
         interests"  accounting  unavailable  in the case of a Change of Control
         transaction  which  is  intended  to  be  effected  as  a  "pooling  of
         interests" transaction.


Section 7. Options Awarded to Independent Directors

         Each  Independent  Director who is a member of the Board on December 31
of a year  during the term of the Plan  beginning  in  calendar  year 1998 shall
automatically  be granted a Non-Qualified  Stock Option to purchase 4,000 Shares
on January 1 of the following year. All Options granted pursuant to this Section
7 shall (a) be at an  exercise  price per Share equal to 100% of the Fair Market
Value of a Share  on the date of the  grant;  (b) have a term of 10  years;  (c)
terminate  (i)  upon  termination  of an  Independent  Director's  service  as a
director of the Company for any reason other than mental or physical  disability
or death,  (ii) three months after the date the  Independent  Director ceases to
serve as a director  of the Company  due to  physical  or mental  disability  or
(iii)(A) 12 months after the date the Independent  Director ceases to serve as a
director due to the death of the Independent  Director or (B) three months after
the death of the Independent Director if such death shall occur during the three
month period  following the date the  Independent  Director ceased to serve as a
director  of the  Company  due to  physical  or  mental  disability;  and (d) be
otherwise on the same terms and conditions as all other Options granted pursuant
to the Plan.

Section 8. Amendment and Termination

         Except to the extent  prohibited by applicable law and unless otherwise
expressly provided in an Option Agreement or in the Plan:

         (a) Amendments to the Plan. The Plan may be wholly or partially amended
or otherwise modified,  suspended or terminated at any time or from time to time
by the Board,  but no amendment  without the approval of the stockholders of the
Company shall be made if  stockholder  approval  would be required under Section
162(m) of the Code, Section 422 of the Code, Rule 16b-3 or any other law or rule
of  any  governmental   authority,   stock  exchange  or  other  self-regulatory
organization to which the Company is subject. Neither the amendment,  suspension
nor  termination  of the Plan  shall,  without the consent of the holder of such
Option,  alter or impair any rights or obligations under any Option  theretofore
granted.

         (b) Adjustments of Options Upon Certain Acquisitions.  In the event the
Company or any Affiliate shall assume outstanding  employee awards in connection
with the  acquisition  of another  business or another  corporation  or business
entity, the Committee may make such adjustments, not inconsistent with the terms
of the Plan,  in the terms of Options as it shall deem  appropriate  in order to
achieve  reasonable  comparability or other equitable  relationship  between the
assumed awards and the Options granted under the Plan as so adjusted.
<PAGE>

         (c)  Adjustments of Options Upon the  Occurrence of Certain  Unusual or
Nonrecurring  Events.  The Committee shall be authorized to make  adjustments in
the  terms  and  conditions  of,  and  the  criteria  included  in,  Options  in
recognition of unusual or nonrecurring  events (including,  without  limitation,
the  events  described  in Section  4(b)  hereof)  affecting  the  Company,  any
Affiliate,  or the  financial  statements  of the Company or any Affiliate or of
changes in applicable laws, regulations, or accounting principles,  whenever the
Committee  determines that such  adjustments are appropriate in order to prevent
dilution  or  enlargement  of the  benefits  or  potential  benefits  to be made
available under the Plan.

         (d)  Correction  of  Defects,   Omissions,  and  Inconsistencies.   The
Committee  may  correct  any  defect,  supply  any  omission  or  reconcile  any
inconsistency in the Plan or any Option in the manner and to the extent it shall
deem desirable to carry the Plan into effect.

Section 9. Election to Have Shares Withheld

         (a) In combination  with or in substitution for cash withholding or any
other legal method of satisfying federal and state withholding tax liability,  a
Participant may elect to have Shares withheld by the Company in order to satisfy
federal and state  withholding tax liability (a "share  withholding  election"),
provided,  (i) the Committee shall not have revoked its advance  approval of the
holder's share withholding election;  and (ii) the share withholding election is
made on or prior to the date on which the amount of withholding tax liability is
determined (the "Tax Date"). If a Participant  elects within thirty (30) days of
the date of  exercise  to be subject to  withholding  tax on the  exercise  date
pursuant  to the  provisions  of  Section  83(b) of the  Code,  then  the  share
withholding   election   may  be  made  during  such  thirty  (30)  day  period.
Notwithstanding  the foregoing,  a holder whose transactions in Common Stock are
subject to Section 16(b) of the Securities Exchange Act of 1934, as amended, may
make a share withholding  election only if the following  additional  conditions
are met:  (i) the share  withholding  election  is made no  sooner  than six (6)
months  after the date of grant of the  Option,  except,  however,  such six (6)
month  condition  shall not apply if the  Participant's  death or disability (as
shall be determined by the  Committee)  occurs within such six (6) month period;
and (ii) the share  withholding  election  is made (x) at least  six (6)  months
prior to the Tax Date, or (y) during the period  beginning on the third business
day following the date of release of the Company's quarterly or annual financial
results and ending on the twelfth business day following such date.

         (b) A share  withholding  election  shall be deemed  made when  written
notice of such election,  signed by the Participant,  has been hand delivered or
transmitted  by registered or certified  mail to the Secretary of the Company at
its  then  principal  office.  Delivery  of  said  notice  shall  constitute  an
irrevocable election to have Shares withheld.

         (c) If a Participant has made a share withholding  election pursuant to
this  Section 9; and (i) within  thirty (30) days of the date of exercise of the
Option,  the  Participant  elects pursuant to the provisions of Section 83(b) of
the Code to be subject to withholding tax on the date of exercise of the Option,
then such Participant will be  unconditionally  obligated to immediately  tender
back to the Company the number of Shares  having an aggregate  fair market value
(as  determined  in good  faith by the  Committee),  equal to the  amount of tax
required to be  withheld  plus cash for any  fractional  amount,  together  with
written  notice  to the  Company  informing  the  Company  of the  Participant's
election  pursuant to Section 83(b) of the Code; or (ii) if the  Participant has
not made an election  pursuant to the  provisions  of Section 83(b) of the Code,
then on the Tax Date,  such  Participant  will be  unconditionally  obligated to
tender back to the Company the number of Shares having an aggregate  fair market
value (as determined in good faith by the Committee), equal to the amount of tax
required to be withheld plus cash for any fractional amount.

Section 10. Vesting Limitation on Incentive Stock Options

         The Fair Market  Value of Shares  subject to  Incentive  Stock  Options
(determined as of the date such Incentive Stock Options are granted) exercisable
for the first time by any individual  during any calendar year shall in no event
exceed $100,000.
<PAGE>

Section 11. General Provisions

         (a) No Rights to Awards.  No Key Employee or Consultant  shall have any
claim to be granted any Option under the Plan,  and there is no  obligation  for
uniformity  of  treatment  of  Key  Employees  or   Consultants  or  holders  or
beneficiaries  of Options  under the Plan.  The terms and  conditions of Options
need not be the same with respect to each recipient.

         (b) No  Limit on  Other  Plans.  Nothing  contained  in the Plan  shall
prevent the Company or any Affiliate from adopting or continuing in effect other
or additional  compensation  arrangements  and such  arrangements  may be either
generally applicable or applicable only in specific cases.

         (c) No  Right  to  Employment.  The  grant of an  Option  shall  not be
construed as giving a Participant  the right to be retained in the employ of the
Company or any Affiliate.  Further,  the Company or an Affiliate may at any time
dismiss a Participant  from  employment,  free from any liability,  or any claim
under the Plan, unless otherwise expressly provided in the Plan or in any Option
Agreement.

         (d) Governing Law. The validity,  construction,  and effect of the Plan
and any  rules and  regulations  relating  to the Plan  shall be  determined  in
accordance with the laws of the State of Delaware and applicable Federal law.

         (e)  Severability.  If any  provision  of the Plan or any  Option is or
becomes  or  is  deemed  to  be  invalid,   illegal,  or  unenforceable  in  any
jurisdiction,  or would  disqualify  the Plan or any Option under any law deemed
applicable by the Committee, such provision shall be construed or deemed amended
to conform to applicable  laws,  or if it cannot be construed or deemed  amended
without,  in the determination of the Committee,  materially altering the intent
of the Plan, such provision shall be deemed void,  stricken and the remainder of
the Plan and any such Option shall remain in full force and effect.

         (f) No Trust or Fund  Created.  Neither  the Plan nor any Option  shall
create  or be  construed  to  create a trust or  separate  fund of any kind or a
fiduciary relationship between the Company or any Affiliate and a Participant or
any other  Person.  To the extent  that any  Person  acquires a right to receive
payments  from the Company or any  Affiliate  pursuant to an Option,  such right
shall be no greater  than the right of any  unsecured  general  creditor  of the
Company or any Affiliate.

         (g) No  Fractional  Shares.  No  fractional  Shares  shall be issued or
delivered  pursuant to the Plan or any Option, and the Committee shall determine
whether cash, other  securities,  or other property shall be paid or transferred
in lieu of any fractional Shares or whether such fractional Shares or any rights
thereto shall be canceled, terminated, or otherwise eliminated.

         (h) Headings. Headings are given to the Sections and subsections of the
Plan solely as a convenience to facilitate reference. Such headings shall not be
deemed in any way material or relevant to the construction or  interpretation of
the Plan or any provision hereof.

Section 12. Effective Date of the Plan

         The Plan is effective as of May 13, 1994.

Section 13. Term of the Plan

         The Plan shall  continue until the earlier of (i) the date on which all
Options issuable hereunder have been issued, (ii) the termination of the Plan by
the Board or (iii) May 12, 2004. However, unless otherwise expressly provided in
the Plan or in an applicable Option Agreement,  any Option  theretofore  granted
may extend beyond such date and the authority of the Committee to amend,  alter,
adjust,  suspend,  discontinue,  or  terminate  any such  Option or to waive any
conditions  or rights under any such Option,  and the  authority of the Board to
amend the Plan, shall extend beyond such date.

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL   INFORMATION  EXTRACTED  FROM  THE
CONSOLIDATED  BALANCE  SHEET AND THE  CONSOLIDATED  STATEMENT OF INCOME FILED AS
PART OF THE  QUARTERLY  REPORT ON FORM 10-Q AND IS  QUALIFIED IN ITS ENTIRETY BY
REFERENCE  TO SUCH  CONSOLIDATED  BALANCE  SHEET AND  CONSOLIDATED  STATEMENT OF
INCOME.
</LEGEND>
<MULTIPLIER>  1,000
       
<S>                                        <C>
<PERIOD-TYPE>                              3-MOS
<FISCAL-YEAR-END>                          MAR-27-1999
<PERIOD-END>                               JUN-27-1998
<CASH>                                           4,384
<SECURITIES>                                         0
<RECEIVABLES>                                   40,575
<ALLOWANCES>                                       263
<INVENTORY>                                     24,700
<CURRENT-ASSETS>                                73,763
<PP&E>                                          80,041
<DEPRECIATION>                                  10,555
<TOTAL-ASSETS>                                 210,098
<CURRENT-LIABILITIES>                           42,332
<BONDS>                                         90,000
                                0
                                          0
<COMMON>                                            66
<OTHER-SE>                                      41,386
<TOTAL-LIABILITY-AND-EQUITY>                   210,098
<SALES>                                         51,449
<TOTAL-REVENUES>                                51,449
<CGS>                                           42,184
<TOTAL-COSTS>                                   42,184
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               2,803
<INCOME-PRETAX>                                  2,640
<INCOME-TAX>                                     1,093
<INCOME-CONTINUING>                              1,547
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     1,547
<EPS-PRIMARY>                                      .31
<EPS-DILUTED>                                      .30
        

</TABLE>


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