SAFETY COMPONENTS INTERNATIONAL INC
10-Q, 2000-02-08
MOTOR VEHICLE PARTS & ACCESSORIES
Previous: REPTRON ELECTRONICS INC, SC 13G/A, 2000-02-08
Next: CENTENNIAL TECHNOLOGIES INC, 10-Q, 2000-02-08






                                  UNITED STATES
                       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 December 25, 1999

                         Commission File Number 0-23938

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

       DELAWARE                                                 33-0596831
       --------                                                 ----------
  (State or other jurisdiction of                                 (IRS Employer
 incorporation or organization)                           Identification Number)

             Corporate Center, 40 Emery Street, Greenville, SC 29605
             -------------------------------------------------------
              (Address and zip code of principal executive offices)


                                 (864) 240-2600
              (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 February 8, 2000, was 5,136,316


<PAGE>


                      SAFETY COMPONENTS INTERNATIONAL, INC.

                                     PART I

                              FINANCIAL INFORMATION

The unaudited consolidated financial information at December 25, 1999 and for
the thirteen week and thirty-nine week period ended December 25, 1999 and the
unaudited consolidated financial information at March 27, 1999, as restated,
relate to Safety Components International, Inc. and its subsidiaries. See Note 1
of the Notes to Consolidated Financial Statements for information on these
financial statements.

ITEM 1.     FINANCIAL STATEMENTS                                           PAGE
                                                                           ----

            Consolidated Balance Sheets as of December 25, 1999 and           3
            March 27, 1999, as restated

            Consolidated Statements of Operations for the
            thirteen weeks ended December 25, 1999 and
            December 26, 1998, as restated                                    4

            Consolidated Statements of Operations for the
            thirty-nine weeks ended December 25, 1999 and
            December 26, 1998, as restated                                    5

            Consolidated Statements of Cash Flows for the
            thirty-nine weeks ended December 25, 1999 and
            December 26, 1998, as restated                                    6

            Notes to Consolidated Financial Statements                        7

ITEM 2.     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS                    16

ITEM 3.     QUANTITATIVE AND QUALITATIVE DISCLOSURES
            ABOUT MARKET RISK                                                23

                                     PART II

                                OTHER INFORMATION

ITEM 1.     LEGAL PROCEEDINGS                                                24

ITEM 2.     CHANGES IN SECURITIES AND USE OF PROCEEDS                        24

ITEM 3.     DEFAULTS UPON SENIOR SECURITIES                                  24

ITEM 4      SUBMISSION OF MATTERS TO A VOTE OF
            SECURITY HOLDERS                                                 25

ITEM 5.     OTHER INFORMATION                                                25

ITEM 6.     EXHIBITS AND REPORTS ON FORM 8-K                                 25


                                       2
<PAGE>


                     SAFETY COMPONENTS INTERNATIONAL, INC.

                          CONSOLIDATED BALANCE SHEETS

                                  (UNAUDITED)

                (in thousands, except share and per share data)

<TABLE>
<CAPTION>
                                                                                                 Restated
                                                                                  December 25,  March 27,
                                                                                      1999         1999
                                                                                   ---------    ---------
<S>                                                                                <C>          <C>
ASSETS

Current assets:
           Cash and cash equivalents ...........................................   $   7,402    $  10,607
           Accounts receivable, net ............................................      39,057       42,671
           Receivable from affiliate, net ......................................         582        4,554
           Inventories .........................................................      16,301       21,445
           Prepaid and other ...................................................       6,575        6,296
                                                                                   ---------    ---------
                        Total current assets ...................................      69,917       85,573

Property, plant and equipment, net .............................................      69,241       68,697
Intangible assets, net .........................................................      37,440       57,606
Other assets ...................................................................      11,896        6,094
                                                                                   ---------    ---------
                        Total assets ...........................................   $ 188,494    $ 217,970
                                                                                   =========    =========


LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
           Accounts payable ....................................................   $  18,268    $  28,093
           Earnout payable .....................................................        --          2,111
           Accrued liabilities .................................................      19,300       16,107
           Current portion of long-term obligations ............................      41,576        3,988
           Senior subordinated debt ............................................      90,000         --
                                                                                   ---------    ---------
                        Total current liabilities ..............................     169,144       50,299

Long-term debt obligations .....................................................      16,823       53,700
Senior subordinated debt .......................................................        --         90,000
Other long-term liabilities ....................................................       1,620        1,515
                                                                                   ---------    ---------
                        Total liabilities ......................................     187,587      195,514
                                                                                   ---------    ---------

Commitments and contingencies

Stockholders' equity:
           Preferred stock: $.10 par value per share - 2,000,000 shares
                  authorized and unissued ......................................        --           --
           Common stock:  $.01 par value per share - 10,000,000 shares
                  authorized;  6,629,008 shares issued and 5,136,316 outstanding          66           66
           Common stock warrants ...............................................          51            1
           Additional paid-in-capital ..........................................      45,168       45,168
           Treasury stock, 1,492,692 shares at cost ............................     (15,439)     (15,439)
           Accumulated deficit .................................................     (21,206)      (1,134)
           Accumulated other comprehensive income:
                   Cumulative translation adjustment ...........................      (7,733)      (6,206)
                                                                                   ---------    ---------
                        Total stockholders' equity .............................         907       22,456
                                                                                   ---------    ---------
                        Total liabilities and stockholders' equity .............   $ 188,494    $ 217,970
                                                                                   =========    =========
</TABLE>

                See notes to consolidated financial statements.

                                       3
<PAGE>


                      SAFETY COMPONENTS INTERNATIONAL, INC.

                      CONSOLIDATED STATEMENT OF OPERATIONS

                                   (UNAUDITED)

                 (in thousands, except share and per share data)

<TABLE>
<CAPTION>
                                                                                                      Restated
                                                                       Thirteen                       Thirteen
                                                                     Weeks Ended                    Weeks Ended
                                                                   December 25, 1999              December 26, 1998
                                                                   -----------------              -----------------
<S>                                                                <C>                            <C>
Net sales ......................................................   $          55,254              $          60,900

Cost of sales, excluding depreciation ..........................              46,151                         53,674

Depreciation ...................................................               2,231                          2,049
                                                                   -----------------              -----------------

              Gross profit .....................................               6,872                          5,177

Selling and marketing expenses .................................                 663                            957

General and administrative expenses ............................               4,267                          4,924

Research and development expenses ..............................                  97                            283

Amortization of goodwill .......................................                 573                            612

Goodwill impairment charge .....................................              17,676                             --
                                                                   -----------------              -----------------

              Loss from operations .............................             (16,404)                        (1,599)

Other (income) expense, net ....................................                (184)                         1,136

Interest expense ...............................................               3,817                          3,192
                                                                   -----------------              -----------------

              Loss before income taxes .........................             (20,037)                        (5,927)

Benefit from income taxes ......................................                (799)                        (2,228)
                                                                   -----------------              -----------------

Net loss .......................................................   $         (19,238)             $          (3,699)
                                                                   =================              =================

Net loss per share, basic ......................................   $           (3.75)             $           (0.72)
                                                                   =================              =================

Net loss per share, assuming dilution ..........................   $           (3.75)             $           (0.72)
                                                                   =================              =================

Weighted average number of shares outstanding, basic ...........               5,136                          5,127
                                                                   =================              =================

Weighted average number of shares outstanding, assuming dilution               5,136                          5,127
                                                                   =================              =================
</TABLE>

                See notes to consolidated financial statements.

                                       4
<PAGE>


                     SAFETY COMPONENTS INTERNATIONAL, INC.

                      CONSOLIDATED STATEMENT OF OPERATIONS

                                   (UNAUDITED)

                 (in thousands, except share and per share data)

<TABLE>
<CAPTION>
                                                                                                                    Restated
                                                                                            Thirty-nine            Thirty-nine
                                                                                           Weeks Ended            Weeks Ended
                                                                                         December 25, 1999      December 26, 1998
                                                                                         -----------------      -----------------

<S>                                                                                      <C>                    <C>
Net sales ......................................................................         $         172,490      $        164,266

Cost of sales, excluding depreciation ..........................................                   143,696               138,594

Depreciation ...................................................................                     6,476                 5,726
                                                                                         -----------------      -----------------

              Gross profit .....................................................                    22,318                19,946

Selling and marketing expenses .................................................                     2,098                 2,233

General and administrative expenses ............................................                    10,575                 9,911

Research and development expenses ..............................................                       744                   478

Amortization of goodwill .......................................................                     1,722                 1,747

Goodwill impairment charge .....................................................                    17,676                  --
                                                                                         -----------------      -----------------

              (Loss) income from operations ....................................                   (10,497)                5,577

Other (income) expense, net ....................................................                       (56)                1,210

Interest expense ...............................................................                    11,014                 8,988
                                                                                         -----------------      -----------------

              Loss before income taxes .........................................                   (21,455)               (4,621)

Benefit from income taxes ......................................................                    (1,429)               (1,491)
                                                                                         -----------------      -----------------

Net loss .......................................................................         $         (20,026)       $       (3,130)
                                                                                         =================        ===============

Net loss per share, basic ......................................................         $           (3.90)       $        (0.61)
                                                                                         =================        ===============

Net loss per share, assuming dilution ..........................................         $           (3.90)       $        (0.61)
                                                                                         =================        ===============

Weighted average number of shares outstanding, basic ...........................                     5,136                 5,104
                                                                                         =================        ===============

Weighted average number of shares outstanding, assuming dilution ...............                     5,136                 5,104
                                                                                         =================        ===============
</TABLE>

                See notes to consolidated financial statements.


                                       5
<PAGE>


                     SAFETY COMPONENTS INTERNATIONAL, INC.

                      CONSOLIDATED STATEMENT OF CASH FLOWS

                                   (UNAUDITED)

                 (in thousands, except share and per share data)





<TABLE>
<CAPTION>
                                                                                                                 Restated
                                                                                         Thirty-nine             Thirty-nine
                                                                                        Weeks Ended             Weeks Ended
                                                                                      December 25, 1999        December 26, 1998
                                                                                      -----------------        -----------------

<S>                                                                                   <C>                      <C>
Net cash provided by (used in) operating activities ............................      $           9,121        $          (8,137)
                                                                                      -----------------        -----------------

Cash Flows From Investing Activities:
             Additions to property, plant and equipment ........................                 (8,882)                 (11,686)
             Additional consideration and costs for Phoenix Airbag .............                 (2,061)                  (1,958)
             Acquisition costs and advances to Valentec ........................                   --                       (502)
             Acquisition costs of SCFTI ........................................                   --                       (242)
                                                                                      -----------------        -----------------
                  Net cash used in investing activities ........................                (10,943)                 (14,388)
                                                                                      -----------------        -----------------

Cash Flows From Financing Activities:
             Proceeds from Deutsche Bank mortgage ..............................                  2,907                   --
             Exercise of stock options .........................................                  --                       1,056
             Proceeds of A.I. Credit Corp. note ................................                  --                         772
             Repayments of debt and long-term obligations ......................                 (4,163)                  (2,406)
             Net borrowing on revolving credit facility ........................                    700                    9,024
             Proceeds from KeyBank equipment note ..............................                  --                      10,000
                                                                                      -----------------        -----------------
                  Net cash (used in) provided by financing activities ..........                   (556)                  18,446
                                                                                      -----------------        -----------------
Effect of exchange rate changes on cash ........................................                   (827)                    (533)
                                                                                      -----------------        -----------------
Change in cash and cash equivalents ............................................                 (3,205)                  (4,612)
Cash and cash equivalents, beginning of period .................................                 10,607                    6,049
                                                                                      -----------------        -----------------
Cash and cash equivalents, end of period .......................................      $           7,402        $           1,437
                                                                                      =================        =================

Supplemental  disclosure of cash flow  information:
   Cash paid during the period for:
             Interest ..........................................................      $           8,111        $           6,575
             Income taxes ......................................................                     34                      391
</TABLE>

                See notes to consolidated financial statements.

                                       6
<PAGE>


Note 1 - Organization and Basis of Presentation

     Subsequent  to the issuance of the  consolidated  financial  statements  of
Safety  Components  International,  Inc. ("SCI" or the "Company") for the fiscal
years ended March 27, 1999 and March 28, 1998, the Company  determined  that the
reported  results for those years were misstated.  The Company's audit committee
with the assistance of independent  counsel and an independent public accounting
firm conducted a thorough investigation and determined that a restatement of the
Company's  financial  statements  would be required for each of the fiscal years
1999 and 1998 and the  twenty-six  weeks ended  September  25, 1999,  as well as
applicable  quarterly  periods  contained  within such years and twenty-six week
period.  The  restatement  primarily  relates to three items.  First, a sale and
related  receivable in the Company's defense  operations in the aggregate amount
of $4.6 million (before a related tax provision of $1.8 million), which had been
appropriately  recorded in fiscal years ended March 31, 1996, 1997 and March 28,
1998 at a  subsidiary  level,  was also  recorded in fiscal 1998 and 1999 at the
parent  company  level.  Second,  in fiscal 1999,  certain  items were  recorded
incorrectly in income in connection with a loan  transaction of $772,000 (before
a related tax provision of $297,000).  On November 3, 1998, the Company  entered
into an unsecured  note facility with A.I.  Credit Corp. of $772,000  (including
transaction  and other fees),  which  requires  monthly  payments of $29,000 and
bears a stated interest rate of 7.57% per annum. Such transaction had originally
been  recorded  incorrectly  as an  insurance  contract  with the cash  proceeds
reflected  in income.  Third,  certain  other  quarter  to  quarter  adjustments
required  restatement  of  quarterly  results  for several  quarters  within the
restatement period.

     Restated  balance sheet data contained  herein as well as the completion of
the audit of the Company's financial statements as restated for the fiscal years
1999  and  1998 are  subject  to the  successful  completion  of the  previously
announced   efforts   to   restructure   the   Company's   balance   sheet  (the
"Restructuring")  and the completion of certain  administrative audit procedures
by the  auditors.  In  furtherance  of the  Restructuring,  the  Company is also
evaluating  two  preliminary  proposals  from  prospective  senior  lenders with
respect to the  refinancing  of a significant  portion of the  Company's  Credit
Agreement.  There can be no assurance that either of these proposals will result
in a definitive  agreement or that a consensual  arrangement with Senior Lenders
and Note holders can be reached. It is anticipated that any consensual agreement
reached  will result in a  substantially  deleveraged  balance  sheet.  Any such
consensual  arrangement  is expected to result in very  significant  dilution to
existing  holders of the Company's  Common Stock.  Management  has been informed
that in the event the Company is  unsuccessful in adequately  restructuring  its
balance sheet, the Company's independent public accountants anticipate issuing a
going concern opinion on the consolidated financial statements,  as restated, as
of March 27, 1999 and March 25, 2000. The restatement adjustments are summarized
below.

<TABLE>
<CAPTION>
(In Thousands)
         Sales            FY 1998     Q1 1999     Q2 1999     Q3 1999     Q4 1999     FY 1999     Q1 2000     Q2 2000    YTD 2000
                        ---------   ---------   ---------   ---------   ---------   ---------   ---------   ---------   ---------
<S>                     <C>         <C>         <C>         <C>         <C>         <C>         <C>         <C>         <C>
Originally Filed        $ 170,310   $  51,449   $  53,059   $  61,056   $  55,715   $ 221,279   $  63,845   $  53,391   $ 117,236
Previously Reported
Adjustments                (3,881)        (84)       (408)       (556)       --        (1,048)       --          --          --
                        ---------   ---------   ---------   ---------   ---------   ---------   ---------   ---------   ---------
Subtotal                  166,429      51,365      52,651      60,500      55,715     220,231      63,845      53,391     117,236

Additional Adjustments       (355)       (300)       (350)        400        --          (250)       --          --          --
                        ---------   ---------   ---------   ---------   ---------   ---------   ---------   ---------   ---------
 As Restated            $ 166,074   $  51,065   $  52,301   $  60,900   $  55,715   $ 219,981   $  63,845   $  53,391   $ 117,236



      Net Income           FY1998     Q1 1999     Q2 1999     Q3 1999     Q4 1999      FY1999     Q1 2000     Q2 2000    YTD 2000
                        ---------   ---------   ---------   ---------   ---------   ---------   ---------   ---------   ---------
Originally Filed        $   6,008   $   1,547   $     158   $  (3,772)  $ (10,799)  $ (12,866)  $     620   $  (1,424)  $    (804)

Previously Reported
Adjustments                (2,328)        (52)       (251)       (398)       (199)       (900)         29        --            29
                        ---------   ---------   ---------   ---------   ---------   ---------   ---------   ---------   ---------
Subtotal                    3,680       1,495         (93)     (4,170)    (10,998)    (13,766)        649      (1,424)       (775)
Additional Adjustments       (334)       (606)       (227)        471         465         103          (8)         (7)        (15)
                        ---------   ---------   ---------   ---------   ---------   ---------   ---------   ---------   ---------
 As Restated            $   3,346   $     889   $    (320)  $  (3,699)  $ (10,533)  $ (13,663)  $     641   $  (1,431)  $    (790)
</TABLE>


                                       7
<PAGE>


The consolidated  financial statements included herein have been prepared by the
Company,  without audit, pursuant to the rules and regulations of the Securities
and Exchange Commission.  The above mentioned  restatements have been considered
and reflected in these financial  statements.  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. 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
necessary  for a fair  presentation  of the  results  for the  reported  interim
periods.

     After the Company's  announcement  of the  restatements  in November  1999,
several  class action  suits have been filed  against the Company and certain of
its current and former  officers and  directors,  alleging,  among other things,
that the Company and such  individuals  violated the Federal  Securities laws by
issuing falsified accounting  statements which artificially  inflated the market
price of the Company's  stock. The plaintiffs seek  compensatory  damages and/or
recission,  cost and  expenses,  including  attorney and experts' fees and other
relief.  The  Company  intends  to  defend  against  these  actions  vigorously.
Management, after consultation with outside legal counsel, believes that, due to
the early stage of the litigation, it is unable to evaluate the likelihood of an
unfavorable outcome or to estimate the amount or range, if any, of any potential
loss.

Note 2 - Goodwill Impairment

     Management of the Company  continually  evaluates the recoverability of its
long-lived  assets.  Among other factors  considered in such  evaluation are the
historical  and  projected  operating  performance  of business  operations.  At
December  1999,  the Company  recognized a goodwill  impairment  charge of $17.7
million with no  associated  tax  benefit,  related to the 1997  acquisition  of
Valentec   International   Corporation  (now  known  as  Valentec  International
Corporation, LLC, "Valentec"). Operating results of Valentec deteriorated during
fiscal  2000  arising  from  the loss of  business  with a major  customer.  The
subsidiary has been unable to offset this loss with  increased  sales with other
customers.  Accordingly,  management has concluded that intangible assets in the
amount of $17.7 million are no longer recoverable  through future operations and
such amount has been written-off in the Company's  financial  statements for the
quarter ended  December 25, 1999. In  determining  the amount of the  impairment
charge,  the Company  evaluated  the  recoverability  of the  long-lived  assets
pursuant to SFAS No. 121 "Accounting for the Impairment of Long-Lived Assets and
for Long-Lived Assets to be Disposed Of". The Company determined that Valentec's
estimated  future  undiscounted  cash  flows were  below the  carrying  value of
Valentec's goodwill.  Accordingly,  during the third quarter of Fiscal 2000, the
Company adjusted the carrying value of Valentec's goodwill to its estimated fair
value.  The  estimated  fair value was based on  anticipated  future  cash flows
discounted at a rate commensurate  with the risk involved.  The Company believes
that its  projections,  based on recent  historical  trends and  current  market
conditions,  is its best estimate of  Valentec's  future  performance,  although
there can be no  assurances  that such  estimates  will be  indicative of future
results.


                                       8
<PAGE>


Note 3 -  Composition  of Certain  Consolidated  Balance  Sheet  Components
                                 (in thousands)
<TABLE>
<CAPTION>
                                                                                           Restated *
                                                                 December 25, 1999       March 27, 1999
                                                                 -----------------       --------------
<S>                                                                   <C>                    <C>
Accounts receivable:
      Billed receivables                                              $ 34,297               $ 38,899
      Unbilled receivables (net of unliquidated progress
         payments of  $165 and $472 at December 25, 1999
         and March 27, 1999, respectively)                               3,924                  2,690
      Other                                                                836                  1,082
                                                                      --------               --------
                                                                      $ 39,057               $ 42,671
                                                                      ========               ========

Inventories:
      Raw materials                                                   $  6,038               $  6,805
      Work-in-process                                                    6,084                  6,973
      Finished goods                                                     4,179                  7,667
                                                                      --------               --------
                                                                      $ 16,301               $ 21,445
                                                                      ========               ========

Property, plant and equipment:
      Land and building                                               $ 13,952               $ 10,583
      Machinery and equipment                                           70,714                 66,507
      Furniture and fixtures                                             3,107                  2,608
      Construction in progress                                           3,603                  4,994
                                                                      --------               --------
                                                                        91,376                 84,692
      Less -  accumulated depreciation and amortization                (22,135)               (15,995)
                                                                      --------               --------
                                                                      $ 69,241               $ 68,697
                                                                      ========               ========
</TABLE>

*    Subject to completion of the Restructuring

The  Company  established  a reserve  in the  amount of  $600,000  in the second
quarter of the fiscal year ending March 25, 2000 against its  receivable of $1.2
million from Valentec International Limited, an affiliated party, as a result of
uncertainty as to the affiliate's  ability to generate  sufficient cash to repay
such amount.  An  agreement  has been signed in January 2000 between the Company
and Robert A. Zummo,  the Chief  Executive  Officer of the Company,  whereby Mr.
Zummo has pledged to the  Company,  on a  nonrecourse  basis,  all of his common
stock in the  Company as  collateral  for such  indebtedness.  Mr.  Zummo is the
principal shareholder of the affiliate.  Further, Mr. Zummo has agreed to direct
Valentec  International  Limited to remit to the  Company in  satisfaction  of a
portion of the receivable cash expected to be received from a foreign customer.


                                       9
<PAGE>


Note 4 - Long-Term Obligations (in thousands)
<TABLE>
<CAPTION>

                                                                                                    Restated*
                                                                          December 25, 1999      March 27, 1999
                                                                          -----------------      --------------
<S>                                                                           <C>                  <C>
Senior Subordinated Notes due July 15, 2007, bearing
     interest at 10.125%                                                      $  90,000            $  90,000

KeyBank revolving credit facility due May 05, 2002, bearing
     interest at 5.0% over LIBOR                                                 37,900               37,200

KeyCorp equipment note due July 10, 2005, bearing interest
     at 7.09%                                                                     8,320                9,210

Bank Austria mortgage note, due March 31, 2007, bearing
     interest at 1.0% over LIBOR                                                  5,625                6,375

Deutsche Bank  mortgage  note,  $801 due June 30,  2009 and
  $1,335 due June 30, 2019, bearing interest at 4.05%
  and 3.75%, respectively                                                         2,136                    0

Note  payable,  principal due in annual  installments of $205
  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                                           606                  608

Capital equipment notes payable,  due in monthly  installments
  with interest at 5.99% to 16.0% maturing at various rates
  through November 2004, secured by machinery  and                                3,248                3,571
  equipment

A.I. Credit Corp. note, due in monthly
  installments of $29 beginning January 3, 1999
  to November 3, 2001, bearing interest at 7.57%                                    564                  724
                                                                              ---------            ---------
                                                                                148,399              147,688

 Less - current portion                                                        (131,576)              (3,988)
                                                                              ---------            ---------

                                                                              $  16,823            $ 143,700
                                                                              =========            =========
</TABLE>

*    Subject to completion of the Restructuring

     On July 24, 1997,  the Company  issued $90.0  million  aggregate  principal
amount of its 10.125%  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 10.125% 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 the 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
Company  had


                                       10
<PAGE>


also  accrued  as  of  December  25,  1999,  as  part  of  accrued  liabilities,
approximately  $4.2  million of  interest,  which was due to be paid January 18,
2000 as part of the second  semi-annual  payment.  The Company's  senior lenders
notified the trustee for the Notes that the lenders were exercising their rights
to block the January 15, 2000 interest  payment as a result of certain  covenant
defaults under the Company bank agreement (the "Interest Blockage"). The Company
did not make its second  annual  interest  payment  due  January 18, 2000 and is
using the 30-day grace period for such interest  payment  contained in the Notes
Indenture (the  "Indenture")  for  discussions  with the Company's  lenders with
regard to the Restructuring.  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  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.  Subject to exceptions  for  specified  Permitted
Indebtedness,  the Company may not incur additional Indebtedness under the terms
of such Indenture unless certain conditions are met. The Company intends to meet
its working  capital needs and capital  expenditures  through a  combination  of
internally generated cash flows from operations,  reduced debt service resulting
from the Restructuring and possible future public or private equity offerings.

     The  Company,  ASCI GmbH and  Automotive  Safety  Components  International
Limited  entered  into  an  agreement  with  KeyBank  National  Association,  as
administrative  agent  ("KeyBank"),  dated as of May 21,  1997 and as amended to
date (the "Credit Agreement").  The Credit Agreement consists of a $40.0 million
revolving credit facility for a five year term, bearing interest at LIBOR (5.67%
as of December 25, 1999) plus 5.0% with a commitment  fee of .375% per annum for
any unused portion.  The  indebtedness  under the Credit Agreement is secured by
substantially all the assets of the Company.  As of December 25, 1999 letters of
credit  outstanding  were $2.0 million and there was no  availability  under the
Credit Agreement.  The Company incurred approximately $470,000 of financing fees
and related  costs.  These  costs have been  deferred  and are being  charged to
operations over the expected term of the Credit Agreement not to exceed 5 years.
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.

     On October 9, 1998, the Company  entered into Amendment No. 4 to the Credit
Agreement,  which increased the revolving  credit facility from $27.0 million to
$40.0 million,  and added Fleet Bank as a member of the bank syndicate.  KeyBank
and Fleet Bank each provide fifty percent of the financing  available  under the
Credit Agreement and KeyBank remains as acting agent.

     On June 24, 1999,  the Company  entered into  Amendment No. 6 to the Credit
Agreement,  which  among  other  covenants  requires  the  Company to earn $30.0
million of EBITDA (as such term is  defined in the Credit  Agreement)  in fiscal
year 2000. Such covenant is tested monthly based upon cumulative targets for the
year.  Covenants for Fixed Charge  Coverage,  Interest  Coverage and Minimum Net
Income are also based on the $30.0 million EBITDA target.  The Company failed to
meet its  cumulative  EBITDA target in November and December  1999. In addition,
the senior lenders have asserted that the restatement of prior period  financial
statements has resulted in certain additional covenant defaults.  The holders of
the Notes  could also  contend  that such  restatement  resulted  in one or more
defaults  under the  Indenture.  These  defaults  could result in certain  cross
defaults under other Company debt instruments.  As a result of covenant defaults
under the Credit  Agreement,  the senior  lenders have  instituted  the Interest
Blockage  and the  interest  rate  was  increased  to  LIBOR  plus  5.0% and the
commitment  fee was  increased  to .375%.  The Senior  Lenders  and the  Company
continue to negotiate the terms of a forbearance agreement but no resolution has
yet been  reached.  In June 1999,  the Company  issued to the  Lenders  ten-year
warrants  to acquire  20,000  shares of the  Company's  common  stock at current
market  value per share.  The Company,  using the  Black-Sholes  pricing  model,
calculated  the fair  market  value of the  warrants at  approximately  $50,000.
Additionally,  the Company  will be subject,  as of June 24,  2000,  to a Senior
Funded Debt to

                                       11
<PAGE>


EBITDA  ratio  covenant  of 1.5 to 1.0  and a  Minimum  Consolidated  Net  Worth
covenant. In addition, under Amendment No. 6 to the Credit Agreement the Lenders
waived  certain  financial  covenants  for  periods  through  the  date  of such
amendment.  The  interest  rate  will  increase  1.0%  on July  1,  2000  and an
additional  1.0% for each quarter  thereafter  if the Company does not refinance
the Credit Agreement by such dates.  However,  if the Company does not refinance
the Credit  Agreement  by July 1, 2000,  the  Company  is  required  to issue an
additional  30,000  ten-year  warrants to the Lenders at the then current market
value per share.

     On July 10,  1998,  the  Company  entered  into a $10.0  million  financing
arrangement  with  KeyCorp  Leasing,  a division of 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 a fixed rate of 7.09% via an
interest swap agreement,  requires monthly payments of $150,469,  and is secured
by certain equipment located at Safety Components Fabric Technologies,  Inc. The
rate swap is  considered  immaterial  to the  Company's  financial  position  at
December 25, 1999.

     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
assets of the Company's  Czech  Republic  facility  secure the note. 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.

     On  November  3, 1998,  the  Company  obtained a  $772,000  unsecured  note
facility with A. I. Credit Corp,  which requires monthly payments of $29,000 and
bears stated interest of 7.57%.

     On April 1, 1999, the Company secured a $2.9 million mortgage note facility
with Deutsche Bank to purchase a facility in Bavendstedt,  Germany.  The note is
secured by the real  estate in Germany  acquired  through  the  mortgage  and is
further secured by a guarantee issued by the Company.  In July, 1999 the Company
refinanced the note and reduced the outstanding indebtedness to $2.1 million.

     On January 18, 2000, the Company did not make a scheduled  interest payment
on its 10.125% Senior  Subordinated  Notes (the "Notes").  The senior lenders of
the Company had previously  notified the trustee for the Company's  Notes of the
Interest Blockage.  The Company has engaged Bank of America Securities to assist
in the  Restructuring  of its balance  sheet,  including the  refinancing of its
existing senior debt and Notes. The Company is currently engaged in negotiations
with  its  senior  lenders  and the  Noteholders,  in  order  to seek to reach a
consensual  arrangement with respect to a  Restructuring.  In furtherance of the
Restructuring,  the Company is also  evaluating two  preliminary  proposals from
prospective  senior  lenders with respect to the  refinancing  of a  significant
portion of the Company's Credit Agreement. There can be no assurance that either
of these  proposals  will result in a definitive  agreement or that a consensual
arrangement  with  Senior  Lenders  and  Note  holders  can  be  reached.  It is
anticipated that any consensual agreement reached will result in a substantially
deleveraged balance sheet. Any such consensual arrangement is expected to result
in very significant  dilution to existing holders of the Company's Common Stock.
Management  has been informed that in the event the Company is  unsuccessful  in
adequately  restructuring  its balance sheet, the Company's  independent  public
accountants  anticipate  issuing a going  concern  opinion  on the  consolidated
financial statements, as restated, as of March 27, 1999 and March 25, 2000.


                                       12
<PAGE>


Note 5 - Reconciliation to Diluted Earnings Per Share

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>
(In Thousands)                                                Restated                                    Restated
                                       Thirteen            Thirteen Weeks          Thirty-Nine          Thirty-Nine
                                     Weeks Ended               Ended               Weeks Ended          Weeks Ended
                                  December 25, 1999      December 26, 1998      December 25, 1999    December 26, 1998
                                  -----------------      -----------------      -----------------    -----------------

<S>                                    <C>                 <C>                     <C>                 <C>
Net Loss                               $(19,238)           $ (3,699)               $(20,026)           $ (3,130)
                                       ========            ========                ========            ========
Weighted average number of
    common shares used in
    basic earnings per share              5,136               5,127                   5,136               5,104
Effect of dilutive securities:
     Stock options                         --                  --                      --                  --
     Warrants                              --                  --                      --                  --
                                       --------            --------                --------            --------

Weighted average number of
    common shares and
    dilutive potential common
    stock used in diluted
     earnings per share                   5,136               5,127                   5,136               5,104
                                       ========            ========                ========            ========
</TABLE>

Options on  approximately  1,274,000 and 808,000 shares of common stock were not
included in  computing  diluted  earnings  per share as of December 25, 1999 and
December 26,  1998,  respectively,  because  their  effects  were  antidilutive.
Warrants  to  purchase  124,000  and  104,000  shares of Common  Stock  were not
included in  computing  diluted  earnings  per share as of December 25, 1999 and
December 26, 1998, respectively, because their effects were antidilutive.

Note 6 - Comprehensive Income

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 the Company's  case,  the
non-owner changes in equity relate to foreign currency translation  adjustments.
Comprehensive income is calculated as follows:

<TABLE>
<CAPTION>
(In Thousands)                                                Restated                                  Restated
                                       Thirteen            Thirteen Weeks          Thirty-Nine         Thirty-Nine
                                     Weeks Ended               Ended               Weeks Ended         Weeks Ended
                                  December 25, 1999      December 26, 1998      December 25, 1999    December 26, 1998
                                  -----------------      -----------------      -----------------    -----------------

<S>                                    <C>                  <C>                    <C>                 <C>
Net Loss                               $(19,238)            $ (3,699)              $(20,026)           $ (3,130)
Foreign currency
translation adjustment                   (1,104)                (670)                (1,527)              2,089
                                       --------             --------               --------            --------
Comprehensive Loss                     $(20,342)            $ (4,369)              $(21,553)           $ (1,041)
                                       ========             ========               ========            ========
</TABLE>


                                       13
<PAGE>


Note 7 - Supplemental Guarantor Condensed Consolidating Financial Statements
                                 (in thousands)

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 December 25, 1999.

<TABLE>
<CAPTION>
                                        Guarantor       Non-Guarantor      Parent          Elimination      Consolidated
                                       Subsidiaries     Subsidiaries     Corporation         Entries           Total
                                       ---------------------------------------------------------------------------------

<S>                                    <C>               <C>              <C>               <C>               <C>
Current assets                         $  39,660         $  22,185        $   8,072         $       0         $  69,917
                                       =========         =========        =========         =========         =========
Total assets                           $ 108,318         $  66,291        $  22,291         $  (8,406)        $ 188,494
                                       =========         =========        =========         =========         =========
Current liabilities                    $  29,568         $  25,811        $ 113,762         $       3         $ 169,144
                                       =========         =========        =========         =========         =========
Total liabilities                      $ 120,594         $  58,031        $   8,959         $       3         $ 187,587
                                       =========         =========        =========         =========         =========
Revenues                               $ 113,000         $  65,649        $       0         $  (6,159)        $ 172,490
                                       =========         =========        =========         =========         =========
Gross profit                           $  14,104         $   8,230        $    (171)        $     155         $  22,318
                                       =========         =========        =========         =========         =========
(Loss) income from operations          $ (10,135)        $   4,684        $  (5,762)        $     716         $ (10,497)
                                       =========         =========        =========         =========         =========
(Loss) income  before taxes            $  (9,254)        $   2,722        $ (15,564)        $     641         $ (21,455)
                                       =========         =========        =========         =========         =========
Net (loss) income                      $ (12,425)        $     999        $  (9,590)        $     990         $ (20,026)
                                       =========         =========        =========         =========         =========
</TABLE>


                                       14
<PAGE>


Note 8 Business Segment Information (in thousands)

     The  Company  adopted  SFAS No.  131,  "Disclosures  about  Segments  of an
Enterprise  and  Related   Information"  in  fiscal  year  1999.  The  Company's
operations have been classified into two operating segments:  (i) Automotive and
Fabric - The Company  manufactures  fabrics and  automotive  airbags for several
domestic and foreign automobile  manufacturers under contracts with major airbag
systems  integrators.  Included in Automotive  and Fabric are  technical  fabric
products,  which are produced using similar  production  processes as for airbag
fabric;  and (ii) Metal and Defense - The Company  acts as a systems  integrator
for the U.S.  Army,  coordinating  the  manufacture  and assembly of  components
supplied by various subcontractors.  Included in the Metal and Defense are metal
components  manufactured  for  commercial  purposes,  which are  produced  using
similar  production  processes as other metal components.  The Company's Defense
Operations also manufactures projectiles and other metal components for small to
medium  caliber  training and tactical  ammunition for the U.S. Armed Forces and
contractors within the defense business.

     In the second quarter of fiscal year 2000,  management  determined that the
Company's reportable operating segments,  disclosed in previous filings, were no
longer  consistent  with the manner in which  management  reviews the  Company's
business  operations and assesses the  performance of its various product lines.
Accordingly, the Company has realigned its reportable operating segments to more
appropriately  reflect  management's  current  practice.  The Company  evaluates
performance and allocates  resources based on earnings (operating income) before
interest,  taxes,  depreciation,  and  amortization  ("EBITDA").  The  Company's
reportable  segments are differentiated by product and production  process.  The
reportable  segments  are  each  managed  separately  because  they  manufacture
distinct  products with different  production  processes.  Summarized  financial
information by business segment follows (in thousands).  Amounts for fiscal year
1999 have been  reclassified to conform with  management's  revised  approach to
managing the business.

<TABLE>
<CAPTION>
                                                        Restated                                   Restated
                                   Thirteen             Thirteen            Thirty-Nine          Thirty-Nine
                                  Weeks Ended         Weeks Ended           Weeks Ended          Weeks Ended
                              December 25, 1999     December 26, 1998    December 25, 1999    December 26, 1998
                              ------------------    -----------------    -----------------    -----------------

<S>                                  <C>                  <C>                  <C>                  <C>
Revenues from external
customers:

      Airbag cushions                $  30,529            $  30,733            $  92,737            $  75,514
      Airbag fabric                     11,666               12,435               34,693               36,118
      Technical fabric                   5,521                5,813               18,872               18,016
                                     ---------            ---------            ---------            ---------
        Automotive & Fabrics         $  47,716            $  48,981            $ 146,302            $ 129,648
                                     =========            =========            =========            =========

      Systems integrator             $   3,122            $   7,834            $  12,816            $  19,562
      Metal components                   4,416                4,085               13,372               15,056
                                     ---------            ---------            ---------            ---------
        Metal & Defense              $   7,538            $  11,919            $  26,188            $  34,618
                                     =========            =========            =========            =========

EBITDA:
      Automotive & Fabrics           $   6,015            $   3,537            $  19,185            $  14,922
      Metal & Defense                      533                 (682)               1,517                1,769
      Corporate                         (2,472)              (1,793)              (5,325)              (3,641)
                                     ---------            ---------            ---------            ---------
                                     $   4,076            $   1,062            $  15,377               13,050
                                     =========            =========            =========            =========
</TABLE>

Note:EBITDA for the thirteen weeks and the thirty-nine  weeks ended December 25,
     1999 does not include the goodwill impairment charge of $17.7 million.


                                       15
<PAGE>


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

Results of Operations

Overview - Restatement of Previously Issued Financial Statements

     Management  discovered certain matters relating to the Company's  financial
statements for fiscal years 1999 and 1998 which required  further  investigation
and  restatement of the financial  statements for those periods,  as well as the
financial  statements  for the  twenty-six  weeks ended  September 25, 1999. The
audit  committee  of  Safety  Components  International,   Inc.  ("SCI"  or  the
"Company"),  consisting only of outside members of the Board of Directors,  with
the assistance of special  counsel and an independent  public  accounting  firm,
conducted a thorough  investigation of these matters.  Based upon the financials
currently  available to  management  and subject only to  completion  of certain
administrative  procedures  related to the audit, the restatement for the fiscal
year ended March 28, 1998 reduces previously  reported net sales by $4.2 million
to net  sales of $166.1  million  and  previously  reported  net  income by $2.7
million to a net income of $3.3  million.  The  restatement  for the fiscal year
ended March 27, 1999  reduces  previously  reported net sales by $1.3 million to
net  sales of $220.0  million  and  increases  previously  reported  net loss by
$797,000 to a loss of $13.7 million.  The  restatement  for the third quarter of
fiscal year 1999 reduces previously  reported net sales by $156,000 to net sales
of $60.9 million and reduces previously reported net loss by $73,000 to net loss
of $3.7 million.  The restatement for the thirty-nine  weeks ending December 26,
1998  reduces  previously  reported  net sales by $1.3  million  to net sales of
$164.3 million and increases previously reported net loss by $1.1 million to net
loss of $3.1  million.  The  cumulative  effect on  retained  earnings  was $2.7
million, $3.5 million and $3.7 million as of March 28, 1998, March 27, 1999, and
December 26, 1998, respectively.

     The principal  components of the adjustments  consist  principally of three
items. The first item required the reversal of a duplicate booking of a sale and
the related  receivable in the Company's defense  operations and the second item
required  the  reversal  of  certain  items  incorrectly  recorded  in income in
connection with a loan transaction. Certain other quarter to quarter adjustments
required  restatement  of  quarterly  results  for several  quarters  within the
restatement  period. See Note 1 to notes to consolidated  financial  statements.
The Company  expects to file amended annual reports on Form 10-K covering fiscal
1998 and 1999 and the applicable  quarterly reports on Form 10-Q covering fiscal
1998, 1999 and the first and second quarters of fiscal 2000.

     The Company is in  discussions  with its senior  lenders and the holders of
its $90.0  million  issuance  of Senior  Subordinated  Notes with  regard to the
restructuring of its balance sheet (the "Restructuring"). Restated balance sheet
data contained  herein,  as well as the completion of the audit of the Company's
financial  statements,  as  restated,  for its fiscal  years 1999 and 1998,  are
subject to the successful  completion of the Restructuring and to the completion
of certain administrative procedures related to the audit.

Third Quarter Ended  December 25, 1999 Compared to Restated  Third Quarter Ended
December 26, 1998

     Net Sales. Net sales for the quarter ended December 25, 1999 decreased $5.6
million or 9.2% to $55.3 million compared to $60.9 million for the quarter ended
December 26, 1998. The decrease was  attributable  primarily to decreased  sales
volumes in the non-core  operations.  The North  American  core  operations  had
increased  sales of 0.2% for air bag cushions and related  fabric  products over
the third  quarter  of fiscal  year  1999.  The  European  core  operations  had
decreased sales of 6.8% over the third quarter of fiscal year 1999, all of which
resulted from a foreign  currency  translation rate which reduced sales by 7.1%.
Within the core  operations,  airbag fabric sales have shifted by  approximately
11.1% from external  sales to its  Ensenada,  Mexico plant to support the demand
for Company air bag cushions.  The non-core  operations  had decreased  sales of
36.8%  over  the  third  quarter  of  fiscal  year  1999;   such  decreases  are
attributable primarily to lower volume at the Valentec operations.  In addition,
current  quarter  sales  for  the  M16  links  and  120 MM  mortar  system  were
significantly  below the same  period in the prior  year due to the phase out of
those contracts. The Company is continuing to explore strategic alternatives for
its non-


                                       16
<PAGE>


core operations and expects to conclude its evaluation of these  alternatives by
the end of the current fiscal year. The Company  received in January 2000 and is
evaluating an offer to purchase from a management  lead group to purchase all of
the  business  that  comprises  the  non-core  operations.  If any such offer is
accepted by the Company it would  require the consent of the senior  lenders and
Noteholders.

     Gross  Profit.  Gross  profit  for the  quarter  ended  December  25,  1999
increased $1.7 million or 32.7% to $6.9 million compared to $5.2 million for the
quarter  ended  December 26, 1998.  The increase was  attributable  to increased
sales and favorable  product mix in the core operations  being offset by reduced
volume in the non-core  operations and the  elimination of one time  adjustments
and ramp up costs that had  occurred in the same period last year.  Gross profit
as a  percentage  of sales was 12.4% for the third  quarter of fiscal  year 2000
compared  to 8.5% for the third  quarter of fiscal  year 1999.  The  increase in
gross profit as a percentage of sales was due to the items discussed above.

     Selling,  General  and  Administrative   Expenses.   Selling,  general  and
administrative  expenses for the quarter ended  December 25, 1999 decreased $1.0
million or 16.9% to $4.9 million  compared to $5.9 million for the quarter ended
December 26, 1998. Selling,  general and administrative expenses as a percentage
of sales decreased to 8.9% for the third quarter of fiscal year 2000 compared to
9.7% for the second quarter of fiscal year 1999.  The decrease was  attributable
to significantly  reduced expenses associated with the non-core operation due to
volume and the elimination of one time adjustments in this period as compared to
the same period last year.  These  reductions were partially offset by increased
legal and audit fees resulting from the investigation and refinancing efforts.

     Research and Development  Expenses.  Research and development  expenses for
the quarter  ended  December  25, 1999  decreased  $0.2  million to $0.1 million
compared to $0.3 million for the quarter ended  December 26, 1998.  The majority
of the research and  development  costs were  incurred at SCFTI in its technical
fabrics division and in Europe for airbag related products.

     Operating  Loss.  Operating  loss for the quarter  ended  December 25, 1999
increased  $14.8  million to $16.4  million loss compared to a $1.6 million loss
for the quarter  ended  December  26, 1998.  The  operating  income  without the
write-off of the intangible asset would have been $1.3 million for the period as
compared to the $1.6 million loss for the period ending  December 26, 1998.  The
increase was attributable primarily to the items discussed above.

     Interest Expense.  Interest expense for the quarter ended December 25, 1999
increased $0.6 million or 18.8% to $3.8 million compared to $3.2 million for the
quarter ended  December 26, 1998.  This increase was  attributable  primarily to
increases  in debt and  interest  rates  under the  Company's  revolving  credit
facility and the addition of the Deutsche Bank mortgage note.

     Income Taxes.  The income tax rate applied  against pre-tax loss was a 4.0%
benefit  for the third  quarter of fiscal year 2000  compared  to 37.6%  against
pre-tax loss for the third  quarter of fiscal year 1999.  The tax rate was lower
during the third quarter of fiscal year 2000 due to the  operating  loss and the
foreign tax benefits  recognized  during that  period.  The  effective  tax rate
related to pre-tax  earnings was higher  during the third quarter of fiscal year
1999  due to  non-deductible  goodwill  at  Valentec,  coupled  with  a  greater
proportion  of income  from  foreign  sources,  which are  subject to higher tax
rates. At December 1999, the Company recognized a goodwill  impairment charge of
$17.7 million with no associated tax benefit, related to the 1997 acquisition of
Valentec.

     Net  Loss.  Net loss for the  quarter  ended  December  25,  1999 was $19.2
million  compared to net loss of $3.7 million for the quarter ended December 26,
1998. The net loss,  without the write-off of the intangible  asset,  would have
been a $1.6  million net loss for the period as compared to the $3.7 million net
loss for the period ending  December 26, 1998. The reduction in net loss,  prior
to such write off, was attributable primarily to the items discussed above.


                                       17
<PAGE>


Thirty-Nine Weeks Ended December 25, 1999 Compared to Restated Thirty-Nine Weeks
Ended December 26, 1998

     Net Sales.  Net sales for the  thirty-nine  weeks ended  December  25, 1999
increased $8.2 million or 5.0% to $172.5 million  compared to $164.3 million for
the  thirty-nine  weeks ended December 26, 1998.  The increase was  attributable
primarily to North American core  operations  which had increased sales of 12.8%
for air bag  cushions  and related  fabric  products  over the third  quarter of
fiscal year 1999. European core operations had increased sales of 15.7% over the
third quarter of fiscal year 1999,  although such sales were impacted  adversely
(approximately  4.1%) by  foreign  currency  translation  rates.  The  Technical
Fabrics sales  increased $0.8 million or 4.5% over the  thirty-nine  weeks ended
December 26,1998.  Within the core operations,  airbag fabric sales have shifted
by  approximately  11.4% from external  sales to its  Ensenada,  Mexico plant to
support the demand for  Company air bag  cushions.  These  increases  are offset
significantly  by the metal and  defense  operations  - the  Company's  non-core
operations.  The non-core operations had decreased sales of 24.3% over the third
quarter of fiscal year 1999; such decreases are attributable  primarily to lower
volume at the Valentec and Systems Integrator operations.  Specifically, current
year sales for the M16 links and 120 MM mortar system were  significantly  below
the prior year due to the phase out of those contracts.

     Gross Profit.  Gross profit for the  thirty-nine  weeks ended  December 25,
1999 increased $2.4 million or 12.0% to $22.3 million  compared to $19.9 million
for the thirty-nine  weeks ended December 26, 1998. Gross profit as a percentage
of sales was 12.9% for the thirty-nine weeks ended December 25, 1999 compared to
12.1% for the  thirty-nine  weeks ended  December  26,  1998.  The  increase was
attributable  to  increased  sales  and  favorable   product  mix  in  the  core
operations,  partially  offset by reduced volume in the non-core  operations and
the elimination of one time adjustments, ramp up cost and the GM strike that had
occurred during the same period last year.

     Selling,  General  and  Administrative   Expenses.   Selling,  general  and
administrative  expenses  for the  thirty-nine  weeks  ended  December  25, 1999
increased  $0.6 million or 5.0% to $12.7  million  compared to $12.1 million for
the  thirty-nine  weeks end December 26, 1998. The increase was  attributable to
the  increased  legal  and  audit  fees  resulting  from the  investigation  and
refinancing  efforts.   Selling,   general  and  administrative  expenses  as  a
percentage of sales decreased to 7.3% for the  thirty-nine  weeks ended December
25, 1999  compared to 7.4% for the  thirty-nine  weeks ended  December 26, 1998.
This decrease as a percentage  of sales is due to the  increased  sales over the
prior period.

     Research and Development  Expenses.  Research and development  expenses for
the  thirty-nine  weeks ended  December 25, 1999  increased $0.2 million to $0.7
million  compared to $0.5 million for the  thirty-nine  weeks ended December 26,
1998. The majority of the research and development  costs were incurred at SCFTI
in its technical fabrics division,  in Europe for airbag related products and at
Valentec in connection  with the  development  of  proprietary  products for the
automotive industry.

     Operating Loss. Operating loss for the thirty-nine weeks ended December 25,
1999  increased  $16.1  million to a $10.5 million loss compared to $5.6 million
income for the thirty-nine  weeks ended December 26, 1998. The operating income,
without the write-off of the intangible asset,  would have been $7.2 million for
the period as compared to the $5.6  million for the period  ending  December 26,
1998. The increase was attributable primarily to the items discussed above.

     Interest Expense. Interest expense for the thirty-nine weeks ended December
25, 1999  increased  $2.0 million to $11.0 million  compared to $9.0 million for
the thirty-nine  weeks ended December 26, 1998.  This increase was  attributable
primarily to increases in debt under the Company's  revolving  credit  facility,
additional  capitalized  lease  financing  and the addition of the Deutsche Bank
mortgage note.

     Income Taxes.  The income tax rate applied against pre-tax loss reflected a
6.7% benefit for the  thirty-nine  weeks ended  December 25, 1999  compared to a
32.3% benefit against pre-tax loss for the thirty-nine  weeks ended December 26,
1998.  The tax rate was lower during the  thirty-nine  weeks ended


                                       18
<PAGE>


December  25, 1999 due to the  Company's  recognition  of a goodwill  impairment
charge of $17.7  million  with no  associated  tax benefit  relating to the 1997
acquisition of Valentec International Corp, LLC.

     Net Loss.  Net loss was  $20.0  million  for the  thirty-nine  weeks  ended
December  25, 1999  compared to a net loss of $3.1  million for the  thirty-nine
weeks ended  December  26,  1998.  The net loss,  without the  write-off  of the
intangible  asset,  would  have been a $2.4  million  net loss for the period as
compared to the $3.1 million net loss for the period  ending  December 26, 1998.
The reduction in net loss, prior to such write off, was  attributable  primarily
to the items discussed above.

Liquidity and Capital Resources

     Through  thirty-nine  weeks of fiscal 2000, net cash provided by operations
was $9.1 million and cash used by investing  activities  was $10.9  million,  of
which cash used for capital expenditures was $8.9 million. The Company also paid
approximately  $2.1 million for additional  consideration in connection with the
acquisition of ASCI GmbH,  representing all of the $2.1 million earn-out accrual
at the end of fiscal year 1999.  Net cash used in financing  activities  through
thirty-nine  weeks of fiscal year 2000 was $0.6 million  spent  primarily on the
repayment of capital leases and mortgages.  The proceeds of a mortgage agreement
with Deutsche Bank to finance the purchase of the Company's new facility located
in Bavendstedt,  Germany were offset by required  principal  payments on various
debt  instruments  and capital lease  obligations.  All of the activities  noted
above  resulted  in a net  decrease  in  cash  of  $3.2  million  in  the  first
thirty-nine weeks of fiscal year 2000.

     The Company's  capital budget for the remaining quarter of fiscal year 2000
is  approximately  $1.0  million.  These  capital  expenditures,  will  be  used
primarily to purchase  additional  machinery and equipment worldwide in order to
support new business awards.

     The Company's  principal credit facilities  consist of senior  subordinated
notes due 2007, a revolving credit facility to meet short-term  liquidity needs,
two mortgage notes  collateralized by the Company's assets in the Czech Republic
facility  and the  facility in  Germany,  and certain  capital  equipment  notes
secured  by the  Company's  machinery  and  equipment  and other  assets.  These
facilities are summarized below.

The Company,  ASCI GmbH 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  to date (the  "Credit
Agreement").  The Credit Agreement  consists of a $40.0 million revolving credit
facility for a five year term,  bearing  interest at LIBOR (5.67% as of December
25,  1999)  plus 5.0% with a  commitment  fee of .375% per annum for any  unused
portion.  On October 9, 1998,  the Company  entered into  Amendment No. 4 to the
Credit  Agreement,  which  increased  the revolving  credit  facility from $27.0
million  to  $40.0  million,  and  added  Fleet  Bank as a  member  of the  bank
syndicate.  KeyBank and Fleet Bank  (collectively,  the "Senior  Lenders")  each
provide fifty percent of the financing  available under the Credit Agreement and
KeyBank  remains as acting  agent.  On June 24, 1999,  the Company  entered into
Amendment No. 6 to the Credit  Agreement,  which among other covenants  requires
the  Company  to earn  $30.0  million  of EBITDA (as such term is defined in the
Credit  Agreement) in fiscal year 2000.  Such  covenant is tested  monthly based
upon  cumulative  targets for the year.  Covenants  for Fixed  Charge  Coverage,
Interest  Coverage  and Minimum  Net Income are also based on the $30.0  million
EBITDA  target.  During the current  fiscal  year to date,  the Company has been
subject to four financial covenant tests under the Credit Agreement. The Company
failed to meet its  cumulative  EBITDA target in November and December  1999. In
addition,  the Senior Lenders have asserted that the restatement of prior period
financial statements has resulted in certain additional covenant defaults. These
defaults  could  result in certain  cross  defaults  under  other  Company  debt
instruments.  As a result of covenant defaults under the Credit  Agreement,  the
Senior  Lenders  have  exercised  their  rights to block the  January  18,  2000
interest payment (the "Interest  Blockage") due on the Notes (as defined below).
The interest rate was  increased to LIBOR plus 5.0% under the Credit  Agreement.
The Company is utilizing the 30 day grace period for the interest  payment under
the  Notes  for the  discussions  with  the  Senior  Lenders  with  regard  to a
forbearance


                                       19
<PAGE>


agreement  and with both the  Senior  lenders  and Note  Holders  regarding  the
Restructuring.  The Company is also  evaluating two proposals  from  prospective
lenders to refinance  its existing  bank credit  facility  and  restructure  its
subordinated  indebtedness.  Letters of credit  outstanding were $2.0 million at
December 25, 1999. As of December 25, 1999, there was no availability  under the
Credit  Agreement.  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.  See note 4 with respect to certain
warrant obligations to the Senior Lenders.

     On July 10,  1998,  the  Company  entered  into a $10.0  million  financing
arrangement  with  KeyCorp  Leasing,  a division of 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 a fixed rate of 7.09% via an
interest swap agreement, requires monthly payments of $150,469 and is secured by
certain  equipment  located at SCFTI. The rate swap is considered  immaterial to
the Company's financial position at December 25, 1999.

     On July 24, 1997,  the Company  issued $90.0  million  aggregate  principal
amount of its 10.125%  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 10.125% 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 Company has accrued
as of December  25, 1999,  as part of accrued  liabilities,  approximately  $4.2
million of  interest,  which was due to be paid  January 18, 2000 as part of the
semi-annual payment. The Senior Lenders instituted the Interest Blockage and the
Company did not make its second  annual  interest  payment due January 18, 2000.
The holders of the Notes could  contend that the  restatement  of the  Company's
financial statements resulted in one or more defaults under the Indenture. These
defaults  could  result in certain  cross  defaults  under  other  Company  debt
instruments.  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  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.  The  Indenture  pursuant to which the notes were
issued contains certain restrictive  covenants,  including a limitation upon the
Company's  ability to incur additional  Indebtedness.  Subject to exceptions for
specified  Permitted   Indebtedness,   the  Company  may  not  incur  additional
Indebtedness  under the terms of such Indenture  unless  certain  conditions are
met, including without  limitation,  that the Consolidated Fixed Charge Coverage
Ratio (as such terms are  defined in the  Indenture)  of the  Company be greater
than 2.25 to 1.0. Funds  available to the Company under  Permitted  Indebtedness
includes (i) Capitalized Lease  Obligations and Purchase Money  Indebtedness (as
such terms are defined in the Indenture), not to exceed $10.0 million at any one
time outstanding and (ii) additional Indebtedness (as defined in the Indenture),
in an aggregate principal amount not to exceed $5.0 million at any one time. The
Company has used $0.7 million of such $10.0 million allowance as of December 25,
1999.  Changes in these  covenants are likely to result from the  Restructuring.
The Company intends to meet its working  capital needs and capital  expenditures
through a combination  of reduced debt service  requirements  resulting from the
Restructuring,  internally generated cash flows from operations, and/or possible
future public or private equity offerings.


                                       20
<PAGE>


     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.

     On  November  3, 1998,  the  Company  obtained a  $772,000  unsecured  note
facility with A. I. Credit Corp and bears  interest of 7.57%.  The note requires
monthly payments of $29,000.

     On April 1, 1999, the Company secured a $2.9 million mortgage note facility
with Deutsche Bank to purchase a facility in Bavendstedt,  Germany.  The note is
secured by the real  estate in Germany  acquired  through  the  mortgage  and is
further secured by a guarantee  issued by Safety  Components.  In July, 1999 the
Company  refinanced the note and reduced the  outstanding  indebtedness  to $2.1
million.

     On February 2, 2000, the Company's Common Stock was delisted from NASDAQ as
a result of  noncompliance  with  NASDAQ's  public  float and  minimum bid price
requirements as well as a delay in complying with NASDAQ's reporting obligations
pending the filing of restated  financial  statements.  The Company  anticipates
that its stock will be quoted on the NASD Bulletin  Board as soon as its revised
Annual  Reports  on  Form  10-K  containing  audited  financial  statements,  as
restated,  are  filed  with the  Securities  and  Exchange  Commission.  Pending
quotation on the NASD Bulletin  Board,  quotations will be available on the pink
sheets  through the  National  Quotation  Bureau.  Liquidity of the Common Stock
could be adversely  affected by the absence of readily available  quotations for
the stock.

     If the Company is unable to reach agreement with the Senior Lenders and the
Note holders with respect to a Restructuring  within the 30 day grace period for
the interest payment on the Notes,  there could be significant  deterioration in
the  Company's   relationships  with  customers  and  suppliers.   In  addition,
individual  creditors,  including the Senior Lenders and Note holders could seek
to institute proceedings to enforce their remedies. Management has been informed
that in the event the Company is  unsuccessful in adequately  restructuring  its
balance sheet, the Company's independent public accountants anticipate issuing a
going concern opinion on the consolidated financial statements,  as restated, as
of March 27, 1999 and March 25, 2000.

Year 2000 Compliance

     The year 2000 issue is the result of computer  programs  written  using two
digits  rather than four to define the  applicable  year.  Any of the  Company's
computer programs that have  date-sensitive  software may recognize a date using
"00" as the year 1900 rather than the year 2000.  This could  result in a system
failure or miscalculations causing disruptions of operations,  including,  among
other things, a temporary  inability to process  transactions,  send invoices or
engage in similar normal business activities.

State of Readiness and Cost

     The Company  relies on systems  developed by other parties in regard to its
business,  accounting and operational  software.  Based on its  evaluation,  the
Company  believes  that its  significant  business,  accounting  and  operations
hardware and software are year 2000 compliant. To date, no problems have arisen,
and the Company  expects none.  There can be no assurance  that future  problems
will not arise.


                                       21
<PAGE>


Private Securities Litigation Reform Act of 1995

     The above  discussion may contain  forward-looking  statements that involve
risks and  uncertainties,  including,  but not  limited to:  inability  to reach
agreement  on  the   Restructuring   in  a  timely  fashion;   deterioration  in
relationships  with key  customers  and  vendors  as a result  of the  Company's
financial   difficulties;   dependence  of  revenues  on  several  major  module
suppliers;  worldwide economic conditions;  the results of cost-savings programs
being  implemented;  the  ability to raise  additional  capital;  the ability to
continue to obtain new awards;  qualification of awarded programs;  domestic and
international  automotive  industry trends;  pricing  pressures;  the ability to
identify  strategic  alternatives  for  the  Company's  non-core  operations  or
otherwise  return such operations to  profitability;  and the ability to satisfy
the Company's  customers on timeliness  and quality.  Additional  information on
these and other factors that could  potentially  affect the Company's  financial
results may be found in the Company's  filings with the  Securities and Exchange
Commission.



















                                       22
<PAGE>


ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

     To the  extent  that  amounts  borrowed  under  the  Credit  Agreement  are
outstanding,  the Company has market risk  relating to such amounts  because the
interest rates under the Credit Agreement are variable.

     The Company's  operations in Germany,  the UK and the Czech Republic expose
the Company to currency  exchange rates risks.  Currently,  the Company does not
enter into any hedging arrangements to reduce this exposure.  The Company is not
aware  of any  facts or  circumstances  that  would  significantly  impact  such
exposures in the near-term.  If, however, there was a sustained decline of these
currencies versus the U.S. dollar,  then the consolidated  financial  statements
could be materially adversely effected.





















                                       23
<PAGE>


                                     PART II

                                OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

     After the Company's  announcement  of the  restatements  in November  1999,
several  class action  suits have been filed  against the Company and certain of
its current and former  officers and  directors,  alleging,  among other things,
that the Company and such  individuals  violated the Federal  Securities laws by
issuing falsified accounting  statements which artificially  inflated the market
price of the Company's  stock. The plaintiffs seek  compensatory  damages and/or
recession,  cost and expenses  including  attorney  and experts'  fees and other
relief.  The  Company  intends  to  defend  against  these  actions  vigorously.
Management,  after consultation with outside legal counsel, believes that due to
the early stage of the  litigation it is unable to evaluate the likelihood of an
unfavorable outcome or to estimate the amount or range, if any, of any potential
loss.

ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS

     Not applicable.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

     The Company  failed to meet its  cumulative  EBITDA target under the Credit
Agreement in November and December  1999. In addition,  the Senior  Lenders have
asserted that the restatement of prior period financial  statements has resulted
in certain additional  covenant defaults.  As a result of such covenant defaults
under the Credit  Agreement,  the Senior Lenders have exercised  their rights to
block the January 18, 2000 interest payment due on the Notes. The indenture with
respect to the Notes  provides for a 30 day grace period for the payment of such
interest.  The holders of the Notes could also contend that the  restatement  of
the Company's  financial  statements  resulted in one or more defaults under the
Indenture.  These  defaults  could result in certain cross  defaults under other
Company debt instruments.

     The  Company  is  currently  in  discussions  with the Senior  Lenders  and
representatives  of the  Noteholders  in order to seek to reach  agreement  on a
Restructuring  of the  Company's  balance  sheet which would  entail  waivers of
outstanding defaults.  There can be no assurance that any such agreement will be
reached.







                                       24
<PAGE>



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

     The Company held its 1999 Annual  Meeting of  Stockholders  on December 13,
1999.

     At the Annual  Meeting,  Joseph J. DioGuardi and John C. Corey were elected
Class I directors of the Company.  The number of shares of the Company's  common
stock  voted in favor of the  election  of  Messieurs  DioGuardi  and Corey were
3,056,139 and 3,388,390,  respectively,  and the number of such shares  withheld
were 708,741 and 376,490.  In addition,  the following other directors continued
as such after the Annual Meeting: Robert J. Torok and Robert A. Zummo.

     At the Annual Meeting,  the Company's  stockholders  also voted in favor of
the  approval  of an  amendment  to the  Company's  1994 Stock  Option Plan (the
"Plan")  to i)  increase  the  number of shares of the  Company's  common  stock
issuable under the Plan to officers,  key employees and consultants from 935,000
shares in the  aggregate to 1,375,000  shares in aggregate  and ii) increase the
number of shares issuable to  non-employee  directors under the Plan from 75,000
shares in the aggregate to 125,000 shares in aggregate. The vote of approval for
such amendment was 1,340,671 FOR, 520,378 AGAINST, and 9,135 ABSTAINING.

ITEM 5. OTHER INFORMATION

     Not applicable.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a)  Exhibit No.    Exhibits
     -----------    ------------------------------------------------------------
     10.65          Pledge  Agreement,  dated January  31,  2000 by and between
                    Safety Components International,  Inc. and Robert A. Zummo.

     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.









                                       25
<PAGE>


                                  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: February 8, 2000               BY:/S/ Brian P. Menezes
                                      -----------------------
                                      Brian P. Menezes
                                      Vice President and Chief Financial Officer
                                      (Principal Financial Officer)













                                       26



                     Pledge Agreement dated January 31, 2000

     Agreement, dated January 31, 2000, by and between Robert A. Zummo ("Zummo")
residing at 9475 Falls Creek Main, Durango CO 81301, and Safety Components
International, Inc. ("SCI"), a Delaware Corporation.

     WHEREAS, Zummo is the principal shareholder of Valentec International
Limited ("VIL"), a United Kingdom corporation;

     WHEREAS, VIL has an account payable (the "A/P") to SCI equal to one million
one hundred fifty one thousand three hundred fourteen dollars and eleven cents
($1,151,314.11);

     WHEREAS, Zummo desires to provide certain collateral to secure such account
payable and to otherwise provide certain assurances to SCI relating to the
payment of such account payable;

     NOW, THEREFORE, the parties agree as follows:

     1. As collateral security for the A/P, Zummo hereby pledges and assigns to
SCI, and grants to SCI a continuing first priority security interest in, and
first priority lien on, all of Zummo's right, title and interest in and to the
following (the "Pledged Collateral"):

     (a) the 976,576 shares of Common Stock of SCI owned by Zummo (the "Pledged
Shares"), any securities into which the Pledged Shares are or may become
exchangeable or convertible by merger, reorganization or otherwise, all other
rights, contractual or otherwise, in respect thereof and all dividends, cash,
instruments and other property from time to time received, receivable or
otherwise distributed in respect of or in exchange for any or all of the Pledged
Shares;

     (b) all additional shares of stock, at any time and from time to time
acquired by the Pledgor, of SCI in connection with any stock dividend, stock
split, reclassification, recapitalization or other similar change relating to
the Pledged Shares, the certificates representing such additional shares, all
other rights, contractual or otherwise, in respect thereof and all dividends,
cash, instruments and other property from time to time received, receivable or
otherwise distributed in respect of or in exchange for any or all of such
additional shares; and

     (c) All proceeds of any and all of the foregoing.

     2. Security for A/P. The security interest and lien created hereby in the
Pledged Collateral constitutes continuing collateral security for the full
payment by VIL of the A/P.

     3. Delivery of the Pledged Collateral. All certificates currently
representing any Pledged Shares shall be delivered to SCI on or prior to the
execution and delivery of this Agreement. If Zummo shall receive, by virtue of
being an owner of the Pledged Collateral any stock certificate, promissory note
or other instrument, or dividend or other distribution, Zummo shall receive such
certificate, note, instrument, dividend or distribution in trust for the benefit
of SCI and shall deliver it

<PAGE>


forthwith to SCI in the exact form received,  with any necessary  indorsement or
stock  powers duly  executed in blank to be held by SCI as further  security for
the A/P.

     4. Representation of Zummo. Zummo owns the Pledged Collateral free and
clear of all liens, claims and encumbrances. This agreement creates a valid
security interest in favor of SCI.

     5. Agreement Not To Sell. Zummo agrees not to sell or otherwise encumber
the Pledged Collateral during the term of this Agreement.

     6. Cause VIL to Pay A/P out of proceeds of Saudi Receivable. Upon receipt
by VIL of payments under the existing contract between Saudi Arabia and VIL,
estimated to be approximately five hundred sixty four thousand dollars
($564,000), Zummo agrees to cause VIL to promptly deliver such payment or
payments to SCI to be applied against any amounts then owing to SCI under the
A/P.

     7. Partial Release of Pledged Collateral. Upon receipt by SCI of any
partial payment of the A/P, whether from VIL or Zummo, or any cash dividend on
the Pledged Collateral (which dividend shall be applied as a payment against the
A/P), SCI shall promptly release a portion of the Pledged Collateral having a
value equal to such payment or payments. Such value shall be determined on the
basis of the closing sale price of the Pledged Collateral on NASDAQ or the OTC
Bulletin Board or comparable service on the day of such payment to SCI and if no
reliable quotation is then available, such value shall be determined by the
Board of Directors of SCI in good faith. Notwithstanding the foregoing, no
release of collateral shall be made if the remaining collateral has a value, as
determined in accordance with this paragraph, of less than the remaining amount
of the A/P.

     8. Full Release of Pledged Collateral. If the A/P is paid in full on or
prior to January 17, 2001, all Pledged Collateral shall be promptly returned by
SCI to Zummo.

     9. Retention of Collateral by SCI if Full Payment is Not Made. In the event
full payment of the A/P is not made by VIL and/or Zummo on or prior to January
17, 2001, SCI shall apply any Pledged Collateral then held by it under this
agreement against the then remaining amount of the A/P. The Pledged Collateral
shall be valued for such purposes as determined in accordance with paragraph 7.
Such valuation shall be made on January 17, 2001. SCI shall have the right after
January 17, 2001, to retain the remaining Pledged Collateral as treasury shares
or to sell the Pledged Collateral in satisfaction of all or a portion of the
A/P. If SCI sells the shares, it shall consummate such sale not later than May
17, 2001 and the value shall be redetermined based upon the net proceeds (i.e.
gross proceeds less expenses of sale, including brokerage or underwriting
commissions) received by SCI. Any excess Pledged Collateral shall be promptly
returned by SCI to Zummo.

     10. Nonrecourse to Zummo. Nothing in this Agreement shall be construed as a
personal guaranty by Zummo of the payment of the A/P to SCI. In the event the
value of the

<PAGE>


Pledged Collateral is insufficient to satisfy the then remaining amount of the
A/P, Zummo shall not be personally liable for the deficiency. SCI shall have the
right to pursue remedies against VIL for such deficiency.

     11. Duty of SCI. Other than the exercise of reasonable care to assure the
safe custody of the Pledged Collateral while held hereunder and except as
required by law, SCI shall have no duty or liability to preserve rights
pertaining thereto and shall be relieved of all responsibility for the Pledged
Collateral upon surrendering it or tendering surrender to Zummo.

     12. Voting of Pledged Collateral. Zummo shall have the right to exercise
all voting, consensual and other similar rights associated with the Pledged
Collateral prior to January 17, 2001. After such date, Zummo shall exercise such
rights only in respect of the excess Pledged Collateral. The Board of Directors
shall determine the amount of such excess in good faith within ten business days
of such date.

     13. Miscellaneous.

     (a) No failure of SCI to exercise, and no delay in exercising any right
hereunder, shall operate as a waiver hereof, nor shall any single or partial
exercise preclude any other or future exercise thereof or the exercise of any
other right.

     (b) Section headings are for convenience of reference only and shall not
constitute a part of this Agreement for any other purpose.

     (c) This Agreement shall be governed by the laws of the State of New York
without regard to any conflict of law provisions thereof.

     (d) This Agreement shall be binding upon and shall inure to the benefit of
and be enforceable by the parties hereto and their respective successors
(including by merger), assigns, heirs and legal representatives.


     IN WITNESS WHEREOF, the parties have executed and delivered this Agreement
on the date first above written.


                                          __________________________________
                                                    Robert A. Zummo

                                          Safety Components International, Inc.

                                          By: ______________________________



<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
This  schedule  contains  summary  financial   information  extracted  from  the
consolidated balance sheet and the consolidated statement of operations files 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
operations.
</LEGEND>
<MULTIPLIER>                                                              1,000

<S>                                                                    <C>
<PERIOD-TYPE>                                                          OTHER
<FISCAL-YEAR-END>                                                    MAR-27-1999
<PERIOD-END>                                                         DEC-25-1999
<CASH>                                                                    7,402
<SECURITIES>                                                                  0
<RECEIVABLES>                                                            39,398
<ALLOWANCES>                                                                341
<INVENTORY>                                                              16,301
<CURRENT-ASSETS>                                                         69,917
<PP&E>                                                                   91,376
<DEPRECIATION>                                                           22,135
<TOTAL-ASSETS>                                                          188,494
<CURRENT-LIABILITIES>                                                   169,144
<BONDS>                                                                  90,000
                                                         0
                                                                   0
<COMMON>                                                                     66
<OTHER-SE>                                                               45,168
<TOTAL-LIABILITY-AND-EQUITY>                                            188,494
<SALES>                                                                  55,254
<TOTAL-REVENUES>                                                         55,254
<CGS>                                                                    46,151
<TOTAL-COSTS>                                                            48,382
<OTHER-EXPENSES>                                                              0
<LOSS-PROVISION>                                                              0
<INTEREST-EXPENSE>                                                        3,817
<INCOME-PRETAX>                                                         (20,037)
<INCOME-TAX>                                                               (799)
<INCOME-CONTINUING>                                                     (19,238)
<DISCONTINUED>                                                                0
<EXTRAORDINARY>                                                               0
<CHANGES>                                                                     0
<NET-INCOME>                                                            (19,238)
<EPS-BASIC>                                                               (3.75)
<EPS-DILUTED>                                                             (3.75)



</TABLE>


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