GREENMAN TECHNOLOGIES INC
10QSB, 1997-01-14
PLASTICS PRODUCTS, NEC
Previous: APPLIX INC /MA/, 8-K/A, 1997-01-14
Next: AMERICAN SKANDIA LIFE ASSUR CORP VAR ACCT B CLA 3 SUB ACCT, N-4 EL, 1997-01-14





                     U.S. SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-QSB


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



For Quarter Ended  NOVEMBER  30, 1996          Commission File Number  1-13776
                   ------------------                                -----------



                             GREENMAN TECHNOLOGIES, INC.
                             ---------------------------
        (Exact name of small business issuer as specified in its charter)




                                    DELAWARE
         --------------------------------------------------------------
         (State or other jurisdiction of incorporation or organization)


                                   71-0724248
                      ------------------------------------
                      (I.R.S. Employer Identification No.)



7 KIMBALL LANE, BUILDING A, LYNNFIELD, MA                          01940
 ----------------------------------------                        ----------
 (Address of principal executive offices)                        (Zip Code)



          Issuer's telephone number, including area code (617) 224-2411
                                                          -------------

        ---------------------------------------------------------------
        (Former name, former address and former fiscal year, if changed
                               since last report.)


Indicate by check mark whether the issuer (1) has filed all reports  required to
be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.


                           Yes X           No
                              ---            ---

               Number of shares outstanding as of January 13, 1997

                 Common Stock, $.01 par value, 5,623,483 shares








                           GREENMAN TECHNOLOGIES, INC.
                                   FORM 10-QSB
                                QUARTERLY REPORT
                                NOVEMBER 30, 1996

<TABLE>
<CAPTION>

                                TABLE OF CONTENTS
                                                                                                                               PAGE
                                                                                                                               ----

                             PART I - FINANCIAL  INFORMATION

Item 1.  Financial Statements (*)

<S>                                                                                                                           <C>
         Unaudited Condensed Consolidated Balance Sheets as of May 31, 1996 and November 30, 1996                                3

         Unaudited Condensed Consolidated Statements of Loss for the three and six months ended November 30, 1995 and 1996       4

         Unaudited Condensed Consolidated Statements of Cash Flows for the six months ended November 30, 1995 and 1996         5-6

         Notes to Unaudited Condensed Consolidated Financial Statements                                                          7

Item  2. Management's Discussion and Analysis of Financial Condition and Results of Operations                                8-11



                             PART II - OTHER INFORMATION

Item 1.  Legal Proceedings                                                                                                      12

Item 2.  Changes in Securities                                                                                                  12

Item 3.  Defaults Upon Senior Securities                                                                                        12

Item 4.  Submission of Matters to a Vote of Security Holders                                                                    12

Item 5.  Other Information                                                                                                      12

Item 6.  Exhibits and Reports on Form 8-K                                                                                       12

         Signatures                                                                                                             13

* The  financial  information  at May 31,  1996  has  been  taken  from  audited financial  statements at that date and should be
read in conjunction  therewith. All other financial statements are unaudited.

</TABLE>










                           GREENMAN TECHNOLOGIES, INC.
                 UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                                                May 31,            November 30,
                                                                                                 1996                 1996     
                                     ASSETS                                                    --------            ------------
<S>                                                                                     <C>                    <C>
Current assets:
  Cash and cash equivalents.....................................................            $   153,172           $   123,639
  Accounts receivable, trade, less allowance for doubtful accounts
    of $31,751 and $23,772 as of May 31, 1996 and November 30,1996..............                605,255               393,549
  Inventory ....................................................................                525,279               323,088
  Loan receivable, related party................................................                500,000                 --
  Other current assets..........................................................                242,607                77,518
                                                                                              ---------             ---------
        Total current assets                                                                  2,026,313               917,794
                                                                                              ---------             ---------
Property and equipment,at cost:
     Land.......................................................................                223,785               223,785
     Buildings..................................................................                910,400               910,400
     Machinery and equipment....................................................              2,026,131             2,241,667
     Furniture and fixtures.....................................................                 88,276                89,792
     Motor vehicles.............................................................                 33,932                64,822
     Leasehold improvements.....................................................                895,958               927,609
                                                                                              ---------             ---------
                                                                                              4,178,482             4,458,075
       Less accumulated depreciation and amortization...........................               (507,991)             (689,822)
                                                                                              ---------             ---------
                                                                                              3,670,491             3,768,253
                                                                                              ---------             ---------
Other assets:
  Equipment deposits............................................................              1,883,400             1,903,400
  Goodwill, net.................................................................                465,246               440,322
  Non-competition agreement, net................................................                272,222               213,889
  Notes receivable (Note 3).....................................................                150,000               250,000
  Licensing Fee.................................................................                100,000               100,000
  Other.........................................................................                 71,311                67,692
                                                                                              ---------             ---------
                                                                                              2,942,179             2,975,303
                                                                                              ---------             ---------
                                                                                            $ 8,638,983            $7,661,350
                                                                                            ===========            ==========
                               LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Notes payable, related parties (Note 4).......................................            $ 1,378,253           $ 2,047,014
  Notes payable, bank, current portion .........................................                140,289               233,397
  Accounts payable..............................................................                718,770               604,408
  Accrued expenses, other.......................................................                680,318               904,134
  Obligations under capital leases, current.....................................                311,679               342,991
                                                                                              ---------             ---------
    Total current liabilities...................................................              3,229,309             4,131,944
                                                                                              ---------             ---------

Notes payable, bank, non-current portion........................................                475,008               341,816
Notes payable, related parties, non-current portion.............................                578,897                52,313
Obligations under capital leases................................................                819,943               755,287
                                                                                              ---------             ---------
    Total liabilities...........................................................              5,103,157             5,281,360
                                                                                              ---------             ---------

Stockholders' equity (Note 5):
   Preferred stock, $1.00 par value, 1,000,000 shares authorized, no shares issued
     and outstanding............................................................                   --                   --
   Common stock, $.01 par value, 20,000,000 shares authorized; 5,076,083 shares
     issued and outstanding at May 31, 1996 and 5,623,483 shares issued and
     outstanding at November 30,1996............................................                 50,761                56,235
  Additional paid-in capital....................................................              7,183,519             8,179,550
  Accumulated deficit...........................................................             (3,698,454)          ( 5,855,795)
                                                                                             ----------           - --------- 
        Total stockholders' equity..............................................              3,535,826             2,379,990
                                                                                              ---------             ---------
                                                                                           $  8,638,983          $  7,661,350
                                                                                           ============          ============





 See accompanying notes to unaudited condensed consolidated financial statements.

</TABLE>









                           GREENMAN TECHNOLOGIES, INC.
               UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF LOSS



<TABLE>
<CAPTION>


                                                                         THREE MONTHS  ENDED         SIX MONTHS  ENDED
                                                                         -------------------         -----------------
                                                                             NOVEMBER 30,               NOVEMBER 30,
                                                                         -------------------         -----------------
                                                                         1995          1996          1995        1996
                                                                         ----         -----          ----        ----


<S>                                                                <C>           <C>           <C>          <C>        
Net sales.....................................................       $   892,314   $  796,141    $ 1,552,525  $ 1,683,007

Cost of sales.................................................           637,960      728,508      1,198,409    1,454,547
                                                                     -----------   ----------      ---------    ---------
Gross profit .................................................           254,354       67,633        354,116      228,460
                                                                     -----------   ----------      ---------    ---------
Operating expenses:
    Research and development  ................................            10,550       50,321         20,314      117,406
    Selling, general and administrative ......................           480,366      807,551        696,889    2,037,697
                                                                     -----------   ----------      ---------    ---------
        Total operating expenses..............................           490,916      857,872        717,203    2,155,103
                                                                     -----------   ----------      ---------    ---------
Operating loss................................................         (236,562)    (790,239)      (363,087)   (1,926,643)
                                                                     -----------   ----------      ---------    ---------
Other income (expense):
    Interest expense..........................................          (21,519)     (84,307)      (140,427)    (179,605)
    Other, net................................................            13,489     (17,815)         21,140     (51,093)
                                                                     -----------   ----------      ---------    ---------
        Other income (expense), net...........................           (8,030)    (102,122)      (119,287)    (230,698)
                                                                     -----------   ----------      ---------    ---------
Net loss......................................................       $ (244,592)  $ (892,361)    $ (482,374) $(2,157,341)
                                                                     ===========  ===========    =========== ============

Net loss per share (Note 2)...................................          $  (.05)     $  (.16)       $  (.11)     $  (.41)
                                                                     ===========  ===========    =========== =============

Shares used in calculation of net loss per share..............         4,565,905    5,471,977      4,330,338    5,273,250
                                                                     ===========  ===========    =========== =============

 See accompanying notes to unaudited condensed consolidated financial statements.

</TABLE>









                           GREENMAN TECHNOLOGIES, INC.
            UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>


                                                                             SIX MONTHS ENDED
                                                                                NOVEMBER 30,
                                                                    --------------------------------      
                                                                          1995            1996
Cash flows from operating activities:                               -------------     --------------
<S>                                                               <C>              <C>          
    Net loss..................................................      $   (482,374)    $ (2,157,341)
    Adjustments to reconcile net loss to net cash used for
        operating activities:
        Depreciation and amortization.........................           112,458          265,088
        Common stock warrants and options issued for services
          rendered ...........................................                --          285,203
        Decrease (increase) in assets:
           Accounts receivable................................               886          211,706
           Inventory..........................................          (47,011)          202,191
           Other current assets...............................          (38,348)          165,089
           Deferred offering costs............................         (329,109)               --
        (Decrease) increase in liabilities:
           Accounts payable...................................          (86,218)        (114,362)
           Accrued expenses...................................         (555,845)          223,816
                                                                 ---------------     ------------
               Net cash used for operating activities.........       (1,425,561)        (918,610)
                                                                 ---------------     ------------
Cash flows from investing activities:
    Increase in notes receivable..............................          (57,094)        (100,000)
    Repayment of loan receivable,related party................                --          500,000
    Purchase of property and equipment........................          (53,196)        (155,093)
    Equipment deposits........................................         (700,000)         (20,000)
    Acquisition of DuraWear, net of cash acquired.............         (370,027)               --
    (Increase) decrease in other assets.......................           (4,608)            3,619
                                                                 ---------------     ------------
               Net cash used for investing activities.........       (1,184,925)          228,526
                                                                 ---------------     ------------
Cash flows from financing activities:
    Proceeds from notes payable,bank..........................            33,932           46,550
    Repayment of notes payable,bank...........................       (1,086,905)         (86,634)
    Proceeds from notes payable, related parties..............                --          650,000
    Repayment of notes payable, related parties...............                --        (507,823)
    Principal payments on obligations under capital leases....         (109,793)        (157,844)
    Net proceeds on sale of preferred stock...................           600,000               --
    Net proceeds from initial public offering.................         5,389,360               --
    Net proceeds on exercise of common stock options..........             7,250              337
    Net proceeds on sale of common stock......................                --          715,965
                                                                 ---------------     ------------
      Net cash provided by financing activities...............         4,833,844          660,551
                                                                 ---------------     ------------
Net increase (decrease) in cash...............................         2,223,358         (29,533)
Cash and cash equivalents at beginning of period..............           109,778          153,172
                                                                 ---------------     ------------
Cash and cash equivalents at end of period....................      $  2,333,136       $  123,639
                                                                    ============       ==========
Supplemental cash flow information:
    Machinery and equipment acquired under capital leases.....      $         --       $  124,500
    Common stock issued on conversion of accrued interest.....           500,000               --
    Common stock issued on conversion of notes payable........            35,000               --
    Common stock issued for non-competition agreement.........           350,000               --
    Common stock issued upon conversion of preferred stock....         1,100,000               --
    Interest paid.............................................           200,158           66,058




 See accompanying notes to unaudited condensed consolidated financial statements.

</TABLE>








                           GREENMAN TECHNOLOGIES, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOW
                                   (CONCLUDED)



SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES

        On October 10,  1995,  Company  purchased  all of the  capital  stock of
DuraWear Corporation as follows:

        Fair value of assets  acquired                 $  1,704,603  
        Fair value of  liabilities assumed                1,428,081
                                                       ------------
        Fair value of net assets acquired                   276,522 
        Common stock issued                               (375,000) 
        Cash paid                                         (400,000)  
                                                       ------------
        Excess of cost over fair value of net assets   $    498,478
                                                       ============




          See accompanying notes to consolidated financial statements.











                           GREENMAN TECHNOLOGIES, INC.
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                NOVEMBER 30, 1996


1.       BASIS OF PRESENTATION

        The consolidated financial statements include the results of the Company
and its  wholly-owned  subsidiary,  DuraWear  Corporation  which was acquired on
October 10, 1995. All significant  intercompany  accounts and  transactions  are
eliminated in consolidation.

        The financial statements are unaudited and should be read in conjunction
with the  financial  statements  and notes thereto for the fiscal year ended May
31, 1996 included in the Company's Form 10-KSB. Certain information and footnote
disclosures  normally  included in financial  statements  prepared in accordance
with generally  accepted  accounting  principles  have been condensed or omitted
pursuant  to  the   Securities  and  Exchange   Commission   ("SEC")  rules  and
regulations,  although the Company believes the disclosures which have been made
are adequate to make the information presented not misleading.

        The results of operations for the periods  reported are not  necessarily
indicative  of those that may be  expected  for a full year.  In the  opinion of
management,  all adjustments  (consisting only of normal recurring  adjustments)
which are  necessary for a fair  statement of operating  results for the interim
periods presented have been made.

2.      NET LOSS PER SHARE

        Net loss per  share is based on the  weighted  average  number of common
shares outstanding during the period. A staff accounting  bulletin issued by the
Securities and Exchange Commission requires that common stock, options, warrants
and other potentially  dilutive  instruments issued within one year prior to the
initial  filing of a registration  statement for an initial  public  offering be
treated  as  outstanding  for all  periods  prior to the  effective  date of the
registration for purposes of the net loss per share computation.

3.      NOTE RECEIVABLE

        In  September  1996,  the Company  loaned  $100,000  to an  unaffiliated
company  in the form of a six month  secured  loan,  bearing  interest  at prime
(8.25% at November 30, 1996) with  principal and interest due in March 1997. The
note is  secured by an  interest  in  manufacturing  equipment  utilized  by the
unaffiliated company.

4.      NOTES PAYABLE, RELATED PARTIES

        During  the  period  of  September  1996 to  November  1996 the  Company
borrowed $450,000 in aggregate from two officers of the Company. These unsecured
notes  payable bear interest at prime plus 1.5% (9.75% at November 30, 1996) per
annum with  principal and interest due on the earlier of 120 days after the date
of issuance or the tenth  business day following the  consummation  of a minimum
$3,000,000 of additional financing by the Company.

5.      COMMON STOCK TRANSACTIONS

        On September 26, 1996,  the Company sold 545,000  shares of common stock
to three foreign  investors at $1.51 per share. Net proceeds were $715,965 after
deducting commissions and expenses of $106,985.

6.      COMMON STOCK OPTIONS AND WARRANTS

        The Company  accounts for the fair value of its common stock options and
warrants in accordance with FASB Statement No. 123,  "Accounting for Stock-Based
Compensation".











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

        The  following  information  should  be read  in  conjunction  with  the
unaudited  condensed  consolidated  financial  statements  and the notes thereto
included  in  Item 1 of the  Quarterly  Report,  and  the  audited  consolidated
financial statements and notes thereto and Management's  Discussion and Analysis
of Financial Condition and Results of Operations contained in the Company's Form
10-KSB filed for the fiscal year ended May 31, 1996.

OVERVIEW

        GreenMan   Technologies,   Inc.  (the  "Company"  or   "GreenMan")   was
incorporated  under the laws of the State of Arkansas on September  16, 1992 and
reincorporated  under the laws of the State of  Delaware on June 27,  1995.  The
Company was formed primarily to develop,  manufacture and sell  "environmentally
friendly"  plastic  and  thermoplastic   rubber  parts  and  products  that  are
manufactured using recycled materials and/or are themselves  partially or wholly
recyclable.

        The Company's  Molding operation (the "Molding  operation"),  located in
Malvern,   Arkansas,   provides  injection  molding  manufacturing  services  to
customers'  specifications in the production of plastic and thermoplastic rubber
parts for such products as stereo  components  and  speakers,  water filters and
pumps,  plumbing  components  and  automotive  accessories.  The  facility  also
conducts  research  and  development  on the  Company's  GreenMan  Environmental
Materials  ("GEM") Stock and tests the use of these materials in the manufacture
of a variety of possible products.

        The Company's Molding operation is scheduled to commence the manufacture
of the Company's first consumer  product,  a GEM Stock trash  container,  in the
third  quarter of fiscal 1997.  Future  proposed  products,  to be  manufactured
utilizing  injection  molding,  will also be produced at the Molding  operation,
which management expects to result in a gradual transition from  contract/custom
molding   (manufacturing   products  for  third  parties)  to  captive   molding
(manufacturing products under the GreenMan name) activities.

        The Company's Recycling operation (the "Recycling  operation"),  located
in Jackson,  Georgia,  was established to develop low-cost sources of rubber and
plastic waste (made from recycled  plastics and crumb rubber from tires) for use
in the  production  of the  Company's  GEM  Stock  and to  develop  markets  for
end-products to be made using the GEM Stock.

        The Company has targeted  several  markets with  products  incorporating
significant  amounts of recovered crumb rubber and plastic waste,  including the
automotive   industry  with  automobile   tires;  the  building   industry  with
anti-fatigue  floor mats,  roofing  products  and  timbers;  the lawn and garden
market with landscape  timbers and fencing;  the consumer  products  market with
trash containers, recycling totes and storage containers; and the transportation
industry with nose cones,  barriers,  railroad ties and railway  crossing  mats.
Through an agreement with Crumb Rubber Technologies,  Inc., ("CRT"), the Company
gains the  capability to produce crumb rubber that can be combined with recycled
plastic  waste and virgin  plastic to produce the Company's GEM Stock which will
be used in the  production of the  Company's  proposed  consumer and  industrial
products,  sold in its raw state or as a  merchant  chemical  to other  users of
crumb  rubber  or sold in its raw  state.  Through  an  agreement  with BFI Tire
Recyclers  of  Georgia,  Inc.,  a wholly  owned  subsidiary  of  Browning-Ferris
Industries  ("BFI"),  the Company has secured a multi-year supply of waste tires
to feed the Company's Jackson, Georgia crumb rubber processing operation.

        In October 1995, the Company  completed its initial public  offering and
received net proceeds of approximately $5,390,000 after underwriting commissions
and other issuance costs paid at the closing.

        On October 10, 1995, the Company acquired all of the outstanding  common
stock  of  DuraWear  Corporation  ("DuraWear").  DuraWear  which is  located  in
Birmingham, Alabama, manufactures,  installs and markets a diverse range of high
quality  ceramic,  polymer  composite,  and alloy steel materials  engineered to
resist severely abrasive and corrosive conditions typically  encountered in bulk
material  handling  systems in such industries as paper and pulp,  mining,  coal
handling and grain storage and transportation.









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

RESULTS OF OPERATIONS

     THREE  MONTHS ENDED  NOVEMBER  30, 1996  COMPARED TO THE THREE MONTHS ENDED
NOVEMBER 30, 1995

        Net sales for the three months ended  November  30,1996 were $796,141 as
compared to $892,314 for the three months ended  November 30, 1995. The decrease
of $96,173 or 11% is primarily  due to a 66%  reduction in contract  molding and
assembly  business.  This  reduction  is  attributable  to  customers  utilizing
existing inventories of products during the quarter and the delay in the receipt
of new molds from new and existing  customers.  This  decrease was offset by the
inclusion of DuraWear  sales of $557,858  which  represents a $325,358  increase
over the  corresponding  1995 quarter as the acquisition of DuraWear occurred on
October 10, 1995. The effort to secure  additional  custom molding business from
new  customers  is ongoing and will  continue  until the Company  concludes  the
transition from custom to captive molding. The Company has taken steps to reduce
operating  expenses in its molding  operations  during this transition period to
compensate  for  the  reduction  in  contract  molding  business.   The  Company
anticipates the commencement of production of a GEM Stock trash container during
the second  half of the fiscal  year and  continues  to  identify  and  evaluate
additional captive molding opportunities.

        Gross profit for the three months ended November 30, 1996 was $67,633 or
8.5% of net  sales as  compared  to  $254,354  or 29% of net sales for the three
months ended  November 30, 1995.  This decrease is largely  attributable  to the
reduction in contract molding business as the Company transitions to a series of
Company -  labeled  "green"  products,  using  its own  design,  molds and sales
distribution.  Also having a negative  impact on gross  profit is the  Company's
decision to upgrade its Jackson,  Georgia  crumb rubber  production  facility to
produce higher-grade product. As a result, the Company will redeploy its current
equipment in a yet-to-be  announced joint venture.  During this  refacilitation,
the Company is required to sell lower value-added TDF ("Tire Derived Fuel") as a
way to fulfill its BFI obligation. The Company is obligated to "take or pay for"
605 tons of TDF chips  starting in August  1996 from BFI  pursuant to a December
1995 agreement.  BFI has  acknowledged the delay in production and has agreed to
reduce the Company's obligation by fifty percent for six months.

        Research and  development  expenditures  were  $50,321  during the three
months ended  November 30, 1996 as compared to $10,550 for the same 1995 period.
The significant  increase is  attributable  to the Company's  ongoing efforts to
identify  new  proprietary  products  and expand the  applications  of  existing
product lines.

        Selling, general and administrative expenses were $807,551 for the three
months  ended  November  30, 1996  compared to  $480,366  representing  a 68% or
$327,185  increase  from  the same  1995  period.  The  increase  was  partially
attributable  to the  inclusion  of an entire  quarter of  DuraWear's  operating
expenses  which  included  $29,167  relating to  amortization  of the three-year
non-competition  agreement and $12,462  relating to goodwill  amortization.  The
results for the quarter ended  November 30, 1996 also reflect  $131,649 of costs
associated  with the  Company's  recycling  operation  which  has not yet  begun
generating significant revenue and is operating under limited conditions as both
equipment  and  processes  continue  to be  evaluated  and  refined  in order to
maximize  the  production  capabilities  of  that  facility.  In  addition,  the
Company's  expenses  increased  due  to  increased  corporate   development  and
marketing  activities and increased expenses related to the Company's becoming a
public company in October 1995.

        As a result of the  foregoing,  the operating  loss for the three months
ended  November  30,1996  increased  by  $553,677  to $790,239 as compared to an
operating  loss of $236,562 for the  comparable  1995 period.  Interest  expense
increased by $62,788 to $84,307 for the three months ended November 30, 1996 due
to increased borrowings related to equipment and working capital financing.

        The Company  experienced  a net loss of $892,361,  or $.16 per share for
the three months ended  November 30, 1996 as compared to a net loss of $244,592,
or $.05 per share for the three months ended November 30, 1995.











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

RESULTS OF OPERATIONS

    SIX MONTHS ENDED NOVEMBER 30, 1996 COMPARED TO THE SIX MONTHS ENDED NOVEMBER
30, 1995

        Net sales for the six months ended November 30, 1996 were  $1,683,007 as
compared to $1,552,525  for the six months ended November 30, 1995. The increase
of $130,482 or 8% is due to the inclusion of DuraWear sales of $1,026,263  which
offsets a 50% decrease in contract molding and assembly business.  The reduction
in contract molding and assembly business is attributable to customers utilizing
existing  inventories of products and the delay in the receipt of new molds from
new and  existing  customers.  The effort to secure  additional  custom  molding
business  from new  customers  is ongoing  and will  continue  until the Company
concludes the transition from custom to captive  molding.  The Company has taken
steps to reduce operating  expenses in its molding  operations to compensate for
the reduction in contract molding business.

        Gross profit for the six months ended  November 30, 1996 was $228,460 or
14% of net sales as  compared to $354,116 or 23% of net sales for the six months
ended November 30, 1995. This decrease is largely  attributable to the reduction
in contract molding business as the Company transitions to a series of Company -
labeled "green" products,  using its own design,  molds and sales  distribution.
Also  having a negative  impact on gross  profit is the  Company's  decision  to
upgrade  its  Jackson,  Georgia  crumb  rubber  production  facility  to produce
higher-grade  product.  As a result,  the  Company  will  redeploy  its  current
equipment in a yet-to-be  announced joint venture.  During this  refacilitation,
the Company is required to sell lower value-added TDF ("Tire Derived Fuel") as a
way to fulfill its BFI obligation. The Company is obligated to "take or pay for"
605 tons of TDF chips  starting in August  1996 from BFI  pursuant to a December
1995 agreement.  BFI has  acknowledged the delay in production and has agreed to
reduce the Company's obligation by fifty percent for six months.

        Research and development  expenditures  were $117,406 for the six months
ended  November  30, 1996 as compared to $20,314 for the same 1995  period.  The
significant  increase  is  attributable  to the  Company's  ongoing  efforts  to
identify  new  proprietary  products  and expand the  applications  of  existing
product lines.

        Selling,  general and administrative  expenses  increased  $1,340,808 to
$2,037,697  for the six months  ended  November 30, 1996 as compared to $696,889
for the same  1995  period.  The  increase  was  partially  attributable  to the
inclusion  of a full  six  months  of  DuraWear's  operating  expenses  totaling
$541,872  which  resulted in a $345,837  increase in expenses for the six months
ended November 30, 1996. These expenses include $58,333 relating to amortization
of a  three-year  non-competition  agreement  and  $24,924  relating to goodwill
amortization.  In addition, the Company initiated a significant financial public
relations  campaign during the first quarter which resulted in a one time charge
of  approximately  $200,000.  This  campaign  consisted of  newsprint  articles,
television  features  and the  mailing  of over  100,000  financial  information
packages to potential investors. The Company also recognized a $255,070 non-cash
expense in connection  with the issuance of common stock warrants and options in
accordance with SFAS No. 123,  "Accounting for  Stock-Based  Compensation".  The
results for the six months  ended  November  30, 1996 also  reflect  $266,880 of
costs associated with the Company's  recycling operation which has not yet begun
generating significant revenue and is operating under limited conditions as both
equipment  and  processes  continue  to be  evaluated  and  refined  in order to
maximize  the  production  capabilities  of  that  facility.  In  addition,  the
Company's  expenses  increased  due  to  increased  corporate   development  and
marketing  activities and increased expenses related to the Company's becoming a
public company in October 1995.

        As a result of the  foregoing,  the  operating  loss for the six  months
ended  November 30, 1996 increased by $1,563,556 to $1,926,643 as compared to an
operating  loss of $363,087 for the  comparable  1995 period.  Interest  expense
increased by $39,178 to $179,605 for the six months ended  November 30, 1996 due
to increased  borrowings  related to equipment  and working  capital  financing.
Other expenses increased to $51,093 as a result of reduced interest income and a
$30,133  non-cash  expense  in  connection  with the  issuance  of common  stock
warrants  and  options  in  accordance  with  SFAS  No.  123,   "Accounting  for
Stock-Based Compensation".

        The Company experienced a net loss of $2,157,341,  or $.41 per share for
the six months ended November 30, 1996 as compared to a net loss of $482,374, or
$.11 per share for the six months ended November 30, 1995.











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

LIQUIDITY AND CAPITAL RESOURCES

        Since its inception,  the Company has satisfied its capital requirements
through  the sale of  common  and  preferred  stock  to  investors,  loans  from
affiliated and unaffiliated  lenders, the acquisition of machinery and equipment
through  capital leases and notes payable,  and the issuance of common stock and
common stock options and warrants in lieu of cash for services rendered.

        During June 1996,  the Company  borrowed  $200,000 from Palomar  Medical
Technologies,  Inc.  ("Palomar"),  a  company  in  which  two of  the  Company's
directors also hold positions as directors  and/or officers of the company.  The
note payable bears  interest at 10% per annum with principal and interest due at
the earlier of the tenth business day following the  consummation by the Company
of a minimum $3,000,000 of additional financing or on January 1, 1997.

        On September 26, 1996,  the Company sold 545,000  shares of common stock
to three foreign  investors at $1.51 per share. Net proceeds were $715,965 after
deducting  commissions and expenses of $106,985.  Approximately  $521,000 of the
proceeds were utilized to repay loans from Palomar.

        During  the  period  of  September  1996 to  November  1996 the  Company
borrowed $450,000 in aggregate from two officers of the Company. These unsecured
notes  payable bear interest at prime plus 1.5% (9.75% at November 30, 1996) per
annum with  principal and interest due on the earlier of 120 days after the date
of issuance or the tenth  business day following the  consummation  of a minimum
$3,000,000 of additional financing by the Company. In December 1996, the Company
borrowed an additional  $100,000 from one of the officers under similar terms as
noted above.

        At  November  30,  1996,  the Company  had cash of  $123,639,  a working
capital deficit of $3,214,150,  net capital of $2,379,990 and accumulated losses
of $5,855,795.

        Based on the Company's  operating  plans,  management  believes that the
available  working capital together with revenues from  operations,  the sale of
common stock and the purchase of equipment through lease financing arrangements,
will be  sufficient to meet the Company's  cash  requirements  through the third
quarter of fiscal 1997. The Company  expects that  additional  financing will be
required  after  this time in order to fund  continued  growth.  Management  has
identified and is currently evaluating several immediate financing  alternatives
and diligently  working to determine the  feasibility of each  alternative.  The
Company has commenced the offering of 7% convertible  debentures in an effort to
raise up to $3,000,000 in gross proceeds. As of the date of this report no funds
have been received and no assurances  can be given that such  financing  will be
concluded  in the near future on favorable  terms,  if at all. If the Company is
unable to obtain additional financing, its ability to maintain its current level
of operations could be materially and adversely  affected and the Company may be
required to adjust its operating plans accordingly.

FACTORS AFFECTING FUTURE RESULTS

        The Company's  revenue and operating  results may fluctuate from quarter
to quarter and from year to year due to a combination of factors, including: (i)
production  of crumb  rubber in  commercial  quantities  at a price that will be
competitive  in the  market;  (ii) the  Company's  ability to secure  additional
customers  for  its  products  thereby  reducing  its  reliance  on a few  major
customers;  (iii) market acceptance of the Company's proposed GEM Stock material
and  GreenMan  consumer  products;  (iv)  ability to obtain raw  materials  from
suppliers  on  terms  acceptable  to  the  Company;  and  (v)  general  economic
conditions. The Company's plans and objectives are based on assumptions that the
Company will be  successful  in  producing  crumb rubber at a price that will be
competitive  in the market,  that the Company  will be  successful  in receiving
additional  financing  to fund future  growth and that there will be no material
adverse change in the Company's operations or business.

        Assumptions relating to the foregoing involve judgments with respect to,
among other things,  future economic,  competitive and market  conditions all of
which are difficult or impossible  to predict  accurately  and many of which are
beyond the control of the Company. As a result of the foregoing, there can be no
assurance that the Company will be able to achieve or sustain profitability on a
quarterly or annual basis. In light of the significant uncertainties inherent in
the Company's  business,  forward looking  statements made in this report should
not be regarded as  representations  by the Company or any other person that the
objectives and plans of the Company will be achieved.








                           PART II - OTHER INFORMATION

                                NOVEMBER 30, 1996

Item 1.        Legal Proceedings

               There has been no significant  change in legal proceedings during
               the quarter ended November 30, 1996.

Item 2.        Changes in Securities

               None

Item 3.        Defaults Upon Senior Securities

               None

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

               None

Item 5.        Other Information

               None

Item 6.        Exhibits and Reports on Form 8-K
               --------------------------------
               (a) Exhibit 11     -- Statement regarding net loss per share.
               (b) Exhibit 10.45  -- Promissory Note issued September 2,1996 
                           by GreenMan Technologies, Inc. to Maurice E. Needham
               (c) Exhibit 10.46  -- Promissory Note issued September 25, 1996
                           by GreenMan Technologies, Inc. to Maurice E. Needham
               (d) Exhibit 10.47  -- Promissory Note issued October 25, 1996
                           by GreenMan Technologies, Inc. to Joseph E. Levangie
               (e) Exhibit 10.48  -- Promissory Note issued November 27, 1996 
                           by GreenMan Technologies, Inc.  to Maurice E. Needham
               (f) Exhibit 27     -- Financial Data Schedule


        (b)    There were no reports on Form 8-K filed during the quarter ended 
               November 30, 1996





                                   SIGNATURES
                                   ----------










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

                                        By:      GreenMan Technologies, Inc.


                                                 /s/ Maurice E. Needham
                                                 ----------------------

                                                 MAURICE E. NEEDHAM
                               CHIEF EXECUTIVE OFFICER AND CHAIRMAN OF THE BOARD




       SIGNATURE                    TITLE(S)                         DATE
       ---------                    --------                         ----



/s/ Maurice E. Needham   Chief Executive Officer and            January 13, 1997
- ----------------------   Chairman of the Board         
  Maurice E. Needham      (Principal Executive Officer)
                         

/s/ Joseph E. Levangie   Chief Financial Officer and Director   January 13, 1997
- ----------------------   (Principal Financial Officer and
  Joseph E. Levangie        Principal Accounting Officer)
                         



                                                                   EXHIBIT 10.45


                           GREENMAN TECHNOLOGIES, INC.

                             NOTE DUE THE EARLIER OF
        (i) ONE HUNDRED AND TWENTY (120) DAYS AFTER THE DATE OF ISSUANCE
                  OR (ii) THE TENTH BUSINESS DAY FOLLOWING THE
            CLOSING OF A MINIMUM OF A $3,000,000 REGULATIONS OFFERING
                  OF SECURITIES OF GREENMAN TECHNOLOGIES, INC.

$100,000                                                       SEPTEMBER 2, 1996


         FOR VALUE RECEIVED, GreenMan Technologies,  Inc. a Delaware corporation
(the  "Company"),  with its principal  office at 7 Kimball Lane,  Lynnfield,  MA
01940,  promises to pay to the order of Maurice E.  Needham (the "Payee" or "the
holder of this Note"), or registered  assigns, on the earlier of (i) one-hundred
and twenty  (120) days after the date of issuance of this Note or (ii) the tenth
business day following the  consummation by the Company of a minimum  $3,000,000
regulation  S offering of its  securities  as described in Section 4 hereof (the
"Maturity   Date")  the  principal   amount  of  ONE  HUNDRED  THOUSAND  DOLLARS
($100,000),  in such coin or currency of the United  States of America as at the
time of  payment  shall be legal  tender  for the  payment  of public or private
debts,  together  with interest at a rate equal to Prime plus 1.5% (as published
in the Wall  Street  Journal  at the date of  execution  of this note) per annum
until the Note is paid in full.

1. Events of Default.

                  (a) Upon the occurrence of any of the following events (herein
called "Events of Default") which shall have occurred and be continuing:

                  (i) The Company shall default in payment of the principal and 
interest of this Note after the Maturity Date; or

                  (ii) (1) The Company  shall  commence any  proceeding or other
action  relating  to it  in  bankruptcy  or  seek  reorganization,  arrangement,
readjustment of its debts, receivership,  dissolution,  liquidation, winding-up,
composition or any other relief under the Bankruptcy  Act, as amended,  or under
any other insolvency,  reorganization,  liquidation,  dissolution,  arrangement,
composition,  readjustment  of  debt or any  other  similar  act or law;  of any
jurisdiction domestic or foreign, know or hereafter existing; or (2) the Company
shall admit the material  allegations  of any petition or pleading in connection
with any such  proceeding;  or (3) the  Company  applies  for,  or  consents  or
acquiesces to, the  appointment of a receiver,  conservator,  trustee or similar
officer  for it or for  all or  substantial  part  of its  property;  or (4) the
Company makes a general assignment for the benefit of creditors; or
                  (iii) (1)  Commencement  of any proceeding or in the taking of
any   other   action    against   the   Company   in   bankruptcy   or   seeking
reorganization,arrangement, readjustment of its debts, liquidation, dissolution,
arrangement,  composition,  readjustment of debt or any other similar act of law
of any  jurisdiction,  domestic or foreign,  now or  hereafter  existing and the
continuance of any of such events for sixty (60) days  undismissed,  













unbonded or  undischarged;  or (2) the  appointment of a receiver,  conservator,
trustee or similar officer of the Company or for all or substantially all of its
property and the continuance of any such events for sixty (60) days undismissed,
unbonded  or  undischarged,  or (3) the  issuance  of a warrant  or  attachment,
execution or similar  process against  substantially  all of the property of the
Company and the continuance of such event for thirty (30) undismissed,  unbonded
and undischarged; or

                  (iv) The Company  shall default in the payment of any material
amount of its  indebtedness and such default shall not be cured or waived within
thirty (30) days after the Company's  receipt of written  notice of same,  then,
and in any such  event the  holder of this Note may,  by  written  notice to the
Company,  declare the entire unpaid  principal  amount of this Note  outstanding
together  with accrued  interest  thereon due and  payable,  and the same shall,
unless such  default  shall be cured  within ten (10)  business  days after such
notice,  forthwith  become due and payable upon the  expiration  of such ten-day
period, without presentment, demand protest, or other notice of any kind, all of
which are expressly waived.

2. Non-Waiver and Other  Remedies.  No course of dealing or delay on the part of
the holder of this Note in exercising  any right  thereunder  shall operate as a
waiver  thereof or otherwise  prejudice the right of the holder of this Note. No
remedy  conferred  hereby shall be  exclusive  of any other  remedy  referred to
herein  or now or  hereinafter  available  at law,  in  equity,  by  statute  or
otherwise.

3. Principal Obligation:  Covenants: Except as set forth in Section 1 hereof, no
provision  of this Note shall  alter or impair the  obligation  of the  Company,
which is absolute  and  unconditional,  to pay the  principal of and interest on
this Note at the  place,  at the  respective  times,  at the  rates,  and in the
currency herein prescribed.

3.1 Affirmative  Covenants.  The Company  covenants and agrees that,  while this
Note isoutstanding, it shall:
                  (a) Pay  all  material  indebtedness  and  obligations  of the
Company in accordance with their  respective  terms, as the same may be modified
or waived by the lenders or other  obligees,  and pay and  discharge  all taxes,
assessments  and  governmental  charges  or levies  imposed  upon it or upon its
income and profits, or upon any properties belonging to it before the same shall
be in default; provided,  however, that the Company shall not be required to pay
any such tax, assessment,  charge or levy which is being contested in good faith
by proper proceedings;

                  (b)  Do  all  things   necessary  to  preserve  its  corporate
existence  and  continue  to  engage in  business  of the same  general  type as
conducted as of the date hereof;

                  (c) Promptly  notify the holder of this Note of the occurrence
of any event of any default under this Note;

                  (d) Comply in all materials respects with all statutes,  laws,
ordinances,   orders,  judgments,  decrees,  injunctions,   rules,  regulations,
permits,    licenses,    authorizations    and    requirements    (collectively,
"Requirements(s)") of all governmental bodies, departments, commissions, boards,
companies or associations insuring the premises, courts, authorities, officials,
or  officers,  which are  applicable  to the company or its  properties,  except
wherein the failure to comply would not have a material effect on the





                                       2






Company or its property;  provided that nothing  contained  herein shall prevent
the Company from contesting the validity or the application of any Requirements;
and

                  (e) Promptly provide the holder of this Note with such reports
as are  provided to holders of Common  Stock or Warrants as soon as such reports
become available.

3.2 Negative Covenants. The Company covenants and agrees that while this Note is
outstanding it will not directly or indirectly:


                  (a) Guaranty or otherwise in any way become or be  responsible
for  indebtedness  or borrowed  money or  obligations of any other person (other
than a subsidiary of the Company), contingently or otherwise;

                  (b) Declare or pay cash dividends;

                  (c) Borrow money in an amount exceeding $5,000,000 outstanding
at any time; or

                  (d) Make or  incur  an  obligation  for  capital  expenditures
outstanding  at any one time  exceeding  $5,000,000,  other than in the ordinary
course of business.

4. Prepayment

4.1 Consolidation of Merger.  The principal of any accrued interest on this Note
may be prepaid in full without premium in the event the Company  consolidates or
merges with another corporation unless the other corporation  controls, is under
common  control with or is  controlled by the Company  immediately  prior to the
consolidation or merger, in which event this Note shall remain outstanding as an
obligation of the consolidated or surviving corporation.

4.2 Voluntary  Prepayment  This Note may be called by the Company at any time in
whole or in part from time to time, without penalty at the principal amount plus
accrued but unpaid interest.

5. Holder as Deemed Owner The Company may deem and treat the  registered  holder
hereof as the  absolute  owner of this Note  (whether  or not this Note shall be
overdue and  notwithstanding  any notice of ownership of writing  hereon made by
anyone other than the Company,  for the purpose of receiving  payment  hereof or
thereof or on account  hereof and for all other  purposes) and the Company shall
not be affected by notice to the contrary.

6. Corporate  Obligation.  It is expressly understood that this Note is solely a
corporate  obligation of the Company,  and that any and all personal  liability,
either at common law or in equity or by constitution or statute, of, and any and
all such rights and claims against,  every promoter,  subscriber,  incorporator,
shareholder,  officer or  director,  as such,  are hereby  expressly  waived and
released by the holder  hereof by the  acceptance  of this Note and as a part of
the consideration for the issue hereof.

7.  Required  Consent.  The  Company may not modify any of the terms of the Note
without the prior written consent of the holder hereof.





                                       3






8. Lost Documents Upon receipt by the Company of evidence  satisfactory to it of
the loss,  theft,  destruction  or mutilation of this Note or any Note exchanged
for  it,  and  (in  the  case  of  loss,  theft  or  destruction)  of  indemnity
satisfactory  to it, and upon  reimbursement  to the  Company of all  reasonable
expenses incidental  thereto,  and upon surrender and cancellation of such Note,
if mutilated,  the Company will make and deliver in lieu of such Note a new Note
of like tenor and unpaid  principal  amount and dated as of the original date of
the Note.

9. Miscellaneous.

                  (a)  Parties  in  Interest.  All  covenants,  agreements,  and
undertakings  in this Note by and on behalf of any of the parties  hereto  shall
bind and inure to the benefit of the respective permitted successors and assigns
of the parties hereto whether so expressed or not.

                  (b) Notices. All notices,  request, consents and demands shall
be made in writing  and shall be mailed  first  class,  certified  mail,  return
receipt  requested,  to the  Company  or to the  holder  of  this  Note  at such
respective addresses as may be furnished in writing to the other party hereto.

                  (c) Construction. This Note shall be construed and enforced in
accordance with, and the rights of the parties shall be governed by, the laws of
the Commonwealth of Massachusetts.

         IN WITNESS  WHEREOF,  this Note has been  executed and delivered on the
date specified above by the duly authorized representative of the Company.


                           GREENMAN TECHNOLOGIES, INC.

                           By: /s/ Joseph E. Levangie
                               ----------------------
                               Joseph E. Levangie
                              Chief Financial Officer


                                       4






                                                                   EXHIBIT 10.46


                           GREENMAN TECHNOLOGIES, INC.

                             NOTE DUE THE EARLIER OF
        (i) ONE HUNDRED AND TWENTY (120) DAYS AFTER THE DATE OF ISSUANCE
                  OR (ii) THE TENTH BUSINESS DAY FOLLOWING THE
            CLOSING OF A MINIMUM OF A $3,000,000 REGULATIONS OFFERING
                  OF SECURITIES OF GREENMAN TECHNOLOGIES, INC.

$100,000                                                      SEPTEMBER 25, 1996


         FOR VALUE RECEIVED, GreenMan Technologies,  Inc. a Delaware corporation
(the  "Company"),  with its principal  office at 7 Kimball Lane,  Lynnfield,  MA
01940,  promises to pay to the order of Maurice E.  Needham (the "Payee" or "the
holder of this Note"), or registered  assigns, on the earlier of (i) one-hundred
and twenty  (120) days after the date of issuance of this Note or (ii) the tenth
business day following the  consummation by the Company of a minimum  $3,000,000
regulation  S offering of its  securities  as described in Section 4 hereof (the
"Maturity   Date")  the  principal   amount  of  ONE  HUNDRED  THOUSAND  DOLLARS
($100,000),  in such coin or currency of the United  States of America as at the
time of  payment  shall be legal  tender  for the  payment  of public or private
debts,  together  with interest at a rate equal to Prime plus 1.5% (as published
in the Wall  Street  Journal  at the date of  execution  of this note) per annum
until the Note is paid in full.

1. Events of Default.

                  (a) Upon the occurrence of any of the following events (herein
called "Events of Default") which shall have occurred and be continuing:

                  (i) The Company  shall default in payment of the principal and
interest of this Note after the Maturity Date; or

                  (ii) (1) The Company  shall  commence any  proceeding or other
action  relating  to it  in  bankruptcy  or  seek  reorganization,  arrangement,
readjustment of its debts, receivership,  dissolution,  liquidation, winding-up,
composition or any other relief under the Bankruptcy  Act, as amended,  or under
any other insolvency,  reorganization,  liquidation,  dissolution,  arrangement,
composition,  readjustment  of  debt or any  other  similar  act or law;  of any
jurisdiction domestic or foreign, know or hereafter existing; or (2) the Company
shall admit the material  allegations  of any petition or pleading in connection
with any such  proceeding;  or (3) the  Company  applies  for,  or  consents  or
acquiesces to, the  appointment of a receiver,  conservator,  trustee or similar
officer  for it or for  all or  substantial  part  of its  property;  or (4) the
Company makes a general assignment for the benefit of creditors; or
                  (iii) (1)  Commencement  of any proceeding or in the taking of
any   other   action    against   the   Company   in   bankruptcy   or   seeking
reorganization,arrangement, readjustment of its debts, liquidation, dissolution,
arrangement,  composition,  readjustment of debt or any other similar act of law
of any  jurisdiction,  domestic or foreign,  now or  hereafter  existing and the
continuance of any of such events for sixty (60) days  undismissed,  unbonded or
undischarged;  or (2) the  appointment  of a receiver,  conservator,  trustee or
similar officer of the Company or for all or  substantially  all of its property
and the continuance of any such events for sixty (60) days undismissed, 










unbonded  or  undischarged,  or (3) the  issuance  of a warrant  or  attachment,
execution or similar  process against  substantially  all of the property of the
Company and the continuance of such event for thirty (30) undismissed,  unbonded
and undischarged; or
                  (iv) The Company  shall default in the payment of any material
amount of its  indebtedness and such default shall not be cured or waived within
thirty (30) days after the Company's  receipt of written  notice of same,  then,
and in any such  event the  holder of this Note may,  by  written  notice to the
Company,  declare the entire unpaid  principal  amount of this Note  outstanding
together  with accrued  interest  thereon due and  payable,  and the same shall,
unless such  default  shall be cured  within ten (10)  business  days after such
notice,  forthwith  become due and payable upon the  expiration  of such ten-day
period, without presentment, demand protest, or other notice of any kind, all of
which are expressly waived.

2. Non-Waiver and Other  Remedies.  No course of dealing or delay on the part of
the holder of this Note in exercising  any right  thereunder  shall operate as a
waiver  thereof or otherwise  prejudice the right of the holder of this Note. No
remedy  conferred  hereby shall be  exclusive  of any other  remedy  referred to
herein  or now or  hereinafter  available  at law,  in  equity,  by  statute  or
otherwise.

3. Principal Obligation:  Covenants: Except as set forth in Section 1 hereof, no
provision  of this Note shall  alter or impair the  obligation  of the  Company,
which is absolute  and  unconditional,  to pay the  principal of and interest on
this Note at the  place,  at the  respective  times,  at the  rates,  and in the
currency herein prescribed.

3.1 Affirmative  Covenants.  The Company  covenants and agrees that,  while this
Note is outstanding, it shall:

                  (a) Pay  all  material  indebtedness  and  obligations  of the
Company in accordance with their  respective  terms, as the same may be modified
or waived by the lenders or other  obligees,  and pay and  discharge  all taxes,
assessments  and  governmental  charges  or levies  imposed  upon it or upon its
income and profits, or upon any properties belonging to it before the same shall
be in default; provided,  however, that the Company shall not be required to pay
any such tax, assessment,  charge or levy which is being contested in good faith
by proper proceedings;

                  (b)  Do  all  things   necessary  to  preserve  its  corporate
existence  and  continue  to  engage in  business  of the same  general  type as
conducted as of the date hereof;

                  (c) Promptly  notify the holder of this Note of the occurrence
of any event of any default under this Note;

                  (d) Comply in all materials respects with all statutes,  laws,
ordinances,   orders,  judgments,  decrees,  injunctions,   rules,  regulations,
permits,    licenses,    authorizations    and    requirements    (collectively,
"Requirements(s)") of all governmental bodies, departments, commissions, boards,
companies or associations insuring the premises, courts, authorities, officials,
or  officers,  which are  applicable  to the company or its  properties,  except
wherein the failure to comply would not have a material effect on the 



                                       2






Company or its property;  provided that nothing  contained  herein shall prevent
the Company from contesting the validity or the application of any Requirements;
and

                  (e) Promptly provide the holder of this Note with such reports
as are  provided to holders of Common  Stock or Warrants as soon as such reports
become available.

3.2 Negative Covenants. The Company covenants and agrees that while this Note is
outstanding it will not directly or indirectly:


                  (a) Guaranty or otherwise in any way become or be  responsible
for  indebtedness  or borrowed  money or  obligations of any other person (other
than a subsidiary of the Company), contingently or otherwise;

                  (b) Declare or pay cash dividends;

                  (c) Borrow money in an amount exceeding $5,000,000 outstanding
at any time; or

                  (d) Make or  incur  an  obligation  for  capital  expenditures
outstanding  at any one time  exceeding  $5,000,000,  other than in the ordinary
course of business.

4. Prepayment

4.1 Consolidation of Merger.  The principal of any accrued interest on this Note
may be prepaid in full without premium in the event the Company  consolidates or
merges with another corporation unless the other corporation  controls, is under
common  control with or is  controlled by the Company  immediately  prior to the
consolidation or merger, in which event this Note shall remain outstanding as an
obligation of the consolidated or surviving corporation.

4.2 Voluntary  Prepayment  This Note may be called by the Company at any time in
whole or in part from time to time, without penalty at the principal amount plus
accrued but unpaid interest.

5. Holder as Deemed Owner The Company may deem and treat the  registered  holder
hereof as the  absolute  owner of this Note  (whether  or not this Note shall be
overdue and  notwithstanding  any notice of ownership of writing  hereon made by
anyone other than the Company,  for the purpose of receiving  payment  hereof or
thereof or on account  hereof and for all other  purposes) and the Company shall
not be affected by notice to the contrary.

6. Corporate  Obligation.  It is expressly understood that this Note is solely a
corporate  obligation of the Company,  and that any and all personal  liability,
either at common law or in equity or by constitution or statute, of, and any and
all such rights and claims against,  every promoter,  subscriber,  incorporator,
shareholder,  officer or  director,  as such,  are hereby  expressly  waived and
released by the holder  hereof by the  acceptance  of this Note and as a part of
the consideration for the issue hereof.

7.  Required  Consent.  The  Company may not modify any of the terms of the Note
without the prior written consent of the holder hereof.



                                       3






8. Lost Documents Upon receipt by the Company of evidence  satisfactory to it of
the loss,  theft,  destruction  or mutilation of this Note or any Note exchanged
for  it,  and  (in  the  case  of  loss,  theft  or  destruction)  of  indemnity
satisfactory  to it, and upon  reimbursement  to the  Company of all  reasonable
expenses incidental  thereto,  and upon surrender and cancellation of such Note,
if mutilated,  the Company will make and deliver in lieu of such Note a new Note
of like tenor and unpaid  principal  amount and dated as of the original date of
the Note.

9. Miscellaneous.

                  (a)  Parties  in  Interest.  All  covenants,  agreements,  and
undertakings  in this Note by and on behalf of any of the parties  hereto  shall
bind and inure to the benefit of the respective permitted successors and assigns
of the parties hereto whether so expressed or not.

                  (b) Notices. All notices,  request, consents and demands shall
be made in writing  and shall be mailed  first  class,  certified  mail,  return
receipt  requested,  to the  Company  or to the  holder  of  this  Note  at such
respective addresses as may be furnished in writing to the other party hereto.

                  (c) Construction. This Note shall be construed and enforced in
accordance with, and the rights of the parties shall be governed by, the laws of
the Commonwealth of Massachusetts.

         IN WITNESS  WHEREOF,  this Note has been  executed and delivered on the
date specified above by the duly authorized representative of the Company.


                                           GREENMAN TECHNOLOGIES, INC.

                                           By: /s/ Joseph E. Levangie
                                               -----------------------
                                                Joseph E. Levangie
                                              Chief Financial Officer





                                                                   EXHIBIT 10.47


                           GREENMAN TECHNOLOGIES, INC.

                             NOTE DUE THE EARLIER OF
        (i) ONE HUNDRED AND TWENTY (120) DAYS AFTER THE DATE OF ISSUANCE
                  OR (ii) THE TENTH BUSINESS DAY FOLLOWING THE
            CLOSING OF A MINIMUM OF A $3,000,000 REGULATIONS OFFERING
                  OF SECURITIES OF GREENMAN TECHNOLOGIES, INC.

$150,000                                                       OCTOBER  25, 1996


         FOR VALUE RECEIVED, GreenMan Technologies,  Inc. a Delaware corporation
(the  "Company"),  with its principal  office at 7 Kimball Lane,  Lynnfield,  MA
01940,  promises to pay to the order of Joseph E.  Levangie (the "Payee" or "the
holder of this Note"), or registered  assigns, on the earlier of (i) one-hundred
and twenty  (120) days after the date of issuance of this Note or (ii) the tenth
business day following the  consummation by the Company of a minimum  $3,000,000
regulation  S offering of its  securities  as described in Section 4 hereof (the
"Maturity  Date") the principal amount of ONE HUNDRED AND FIFTY THOUSAND DOLLARS
($150,000),  in such coin or currency of the United  States of America as at the
time of  payment  shall be legal  tender  for the  payment  of public or private
debts,  together  with interest at a rate equal to Prime plus 1.5% (as published
in the Wall  Street  Journal  at the date of  execution  of this note) per annum
until the Note is paid in full.

1. Events of Default.

                  (a) Upon the occurrence of any of the following events (herein
called "Events of Default") which shall have occurred and be continuing:

                  (i) The Company  shall default in payment of the principal and
interest of this Note after the Maturity Date; or

                  (ii) (1) The Company  shall  commence any  proceeding or other
action  relating  to it  in  bankruptcy  or  seek  reorganization,  arrangement,
readjustment of its debts, receivership,  dissolution,  liquidation, winding-up,
composition or any other relief under the Bankruptcy  Act, as amended,  or under
any other insolvency,  reorganization,  liquidation,  dissolution,  arrangement,
composition,  readjustment  of  debt or any  other  similar  act or law;  of any
jurisdiction domestic or foreign, know or hereafter existing; or (2) the Company
shall admit the material  allegations  of any petition or pleading in connection
with any such  proceeding;  or (3) the  Company  applies  for,  or  consents  or
acquiesces to, the  appointment of a receiver,  conservator,  trustee or similar
officer  for it or for  all or  substantial  part  of its  property;  or (4) the
Company makes a general assignment for the benefit of creditors; or
                  (iii) (1)  Commencement  of any proceeding or in the taking of
any   other   action    against   the   Company   in   bankruptcy   or   seeking
reorganization,arrangement, readjustment of its debts, liquidation, dissolution,
arrangement,  composition,  readjustment of debt or any other similar act of law
of any  jurisdiction,  domestic or foreign,  now or  hereafter  existing and the
continuance of any of such events for sixty (60) days  undismissed, 









unbonded or  undischarged;  or (2) the  appointment of a receiver,  conservator,
trustee or similar officer of the Company or for all or substantially all of its
property and the continuance of any such events for sixty (60) days undismissed,
unbonded  or  undischarged,  or (3) the  issuance  of a warrant  or  attachment,
execution or similar  process against  substantially  all of the property of the
Company and the continuance of such event for thirty (30) undismissed,  unbonded
and undischarged; or

                  (iv) The Company  shall default in the payment of any material
amount of its  indebtedness and such default shall not be cured or waived within
thirty (30) days after the Company's  receipt of written  notice of same,  then,
and in any such  event the  holder of this Note may,  by  written  notice to the
Company,  declare the entire unpaid  principal  amount of this Note  outstanding
together  with accrued  interest  thereon due and  payable,  and the same shall,
unless such  default  shall be cured  within ten (10)  business  days after such
notice,  forthwith  become due and payable upon the  expiration  of such ten-day
period, without presentment, demand protest, or other notice of any kind, all of
which are expressly waived.

2. Non-Waiver and Other  Remedies.  No course of dealing or delay on the part of
the holder of this Note in exercising  any right  thereunder  shall operate as a
waiver  thereof or otherwise  prejudice the right of the holder of this Note. No
remedy  conferred  hereby shall be  exclusive  of any other  remedy  referred to
herein  or now or  hereinafter  available  at law,  in  equity,  by  statute  or
otherwise.

3. Principal Obligation:  Covenants: Except as set forth in Section 1 hereof, no
provision  of this Note shall  alter or impair the  obligation  of the  Company,
which is absolute  and  unconditional,  to pay the  principal of and interest on
this Note at the  place,  at the  respective  times,  at the  rates,  and in the
currency herein prescribed.

3.1 Affirmative  Covenants.  The Company  covenants and agrees that,  while this
Note is outstanding, it shall:

                  (a) Pay  all  material  indebtedness  and  obligations  of the
Company in accordance with their  respective  terms, as the same may be modified
or waived by the lenders or other  obligees,  and pay and  discharge  all taxes,
assessments  and  governmental  charges  or levies  imposed  upon it or upon its
income and profits, or upon any properties belonging to it before the same shall
be in default; provided,  however, that the Company shall not be required to pay
any such tax, assessment,  charge or levy which is being contested in good faith
by proper proceedings;

                  (b)  Do  all  things   necessary  to  preserve  its  corporate
existence  and  continue  to  engage in  business  of the same  general  type as
conducted as of the date hereof;

                  (c) Promptly  notify the holder of this Note of the occurrence
of any event of any default under this Note;

                  (d) Comply in all materials respects with all statutes,  laws,
ordinances,   orders,  judgments,  decrees,  injunctions,   rules,  regulations,
permits,    licenses,    authorizations    and    requirements    (collectively,
"Requirements(s)") of all governmental bodies, departments, commissions, boards,
companies or associations insuring the premises, courts, authorities, officials,
or  officers,  which are  applicable  to the company or its  properties,  except
wherein the failure to comply would not have a material effect on the 



                                       2







Company or its property;  provided that nothing  contained  herein shall prevent
the Company from contesting the validity or the application of any Requirements;
and

                  (e) Promptly provide the holder of this Note with such reports
as are  provided to holders of Common  Stock or Warrants as soon as such reports
become available.

3.2 Negative Covenants. The Company covenants and agrees that while this Note is
outstanding it will not directly or indirectly:


                  (a) Guaranty or otherwise in any way become or be  responsible
for  indebtedness  or borrowed  money or  obligations of any other person (other
than a subsidiary of the Company), contingently or otherwise;

                  (b) Declare or pay cash dividends;

                  (c) Borrow money in an amount exceeding $5,000,000 outstanding
at any time; or

                  (d) Make or  incur  an  obligation  for  capital  expenditures
outstanding  at any one time  exceeding  $5,000,000,  other than in the ordinary
course of business.

4. Prepayment

4.1 Consolidation of Merger.  The principal of any accrued interest on this Note
may be prepaid in full without premium in the event the Company  consolidates or
merges with another corporation unless the other corporation  controls, is under
common  control with or is  controlled by the Company  immediately  prior to the
consolidation or merger, in which event this Note shall remain outstanding as an
obligation of the consolidated or surviving corporation.

4.2 Voluntary  Prepayment  This Note may be called by the Company at any time in
whole or in part from time to time, without penalty at the principal amount plus
accrued but unpaid interest.

5. Holder as Deemed Owner The Company may deem and treat the  registered  holder
hereof as the  absolute  owner of this Note  (whether  or not this Note shall be
overdue and  notwithstanding  any notice of ownership of writing  hereon made by
anyone other than the Company,  for the purpose of receiving  payment  hereof or
thereof or on account  hereof and for all other  purposes) and the Company shall
not be affected by notice to the contrary.

6. Corporate  Obligation.  It is expressly understood that this Note is solely a
corporate  obligation of the Company,  and that any and all personal  liability,
either at common law or in equity or by constitution or statute, of, and any and
all such rights and claims against,  every promoter,  subscriber,  incorporator,
shareholder,  officer or  director,  as such,  are hereby  expressly  waived and
released by the holder  hereof by the  acceptance  of this Note and as a part of
the consideration for the issue hereof.

7.  Required  Consent.  The  Company may not modify any of the terms of the Note
without the prior written consent of the holder hereof.



                                       3







8. Lost Documents Upon receipt by the Company of evidence  satisfactory to it of
the loss,  theft,  destruction  or mutilation of this Note or any Note exchanged
for  it,  and  (in  the  case  of  loss,  theft  or  destruction)  of  indemnity
satisfactory  to it, and upon  reimbursement  to the  Company of all  reasonable
expenses incidental  thereto,  and upon surrender and cancellation of such Note,
if mutilated,  the Company will make and deliver in lieu of such Note a new Note
of like tenor and unpaid  principal  amount and dated as of the original date of
the Note.

9. Miscellaneous.

                  (a)  Parties  in  Interest.  All  covenants,  agreements,  and
undertakings  in this Note by and on behalf of any of the parties  hereto  shall
bind and inure to the benefit of the respective permitted successors and assigns
of the parties hereto whether so expressed or not.

                  (b) Notices. All notices,  request, consents and demands shall
be made in writing  and shall be mailed  first  class,  certified  mail,  return
receipt  requested,  to the  Company  or to the  holder  of  this  Note  at such
respective addresses as may be furnished in writing to the other party hereto.

                  (c) Construction. This Note shall be construed and enforced in
accordance with, and the rights of the parties shall be governed by, the laws of
the Commonwealth of Massachusetts.

         IN WITNESS  WHEREOF,  this Note has been  executed and delivered on the
date specified above by the duly authorized representative of the Company.


                                  GREENMAN TECHNOLOGIES, INC.

                                  By: /s/ Maurice E. Needham
                                      -----------------------
                                       Maurice E. Needham
                                      Chief Executive Officer





                                       4




                                                                   EXHIBIT 10.48


                           GREENMAN TECHNOLOGIES, INC.

                             NOTE DUE THE EARLIER OF
        (i) ONE HUNDRED AND TWENTY (120) DAYS AFTER THE DATE OF ISSUANCE
                  OR (ii) THE TENTH BUSINESS DAY FOLLOWING THE
            CLOSING OF A MINIMUM OF A $3,000,000 REGULATIONS OFFERING
                  OF SECURITIES OF GREENMAN TECHNOLOGIES, INC.

$100,000                                                       NOVEMBER 27, 1996


         FOR VALUE RECEIVED, GreenMan Technologies,  Inc. a Delaware corporation
(the  "Company"),  with its principal  office at 7 Kimball Lane,  Lynnfield,  MA
01940,  promises to pay to the order of Maurice E.  Needham (the "Payee" or "the
holder of this Note"), or registered  assigns, on the earlier of (i) one-hundred
and twenty  (120) days after the date of issuance of this Note or (ii) the tenth
business day following the  consummation by the Company of a minimum  $3,000,000
regulation  S offering of its  securities  as described in Section 4 hereof (the
"Maturity   Date")  the  principal   amount  of  ONE  HUNDRED  THOUSAND  DOLLARS
($100,000),  in such coin or currency of the United  States of America as at the
time of  payment  shall be legal  tender  for the  payment  of public or private
debts,  together  with interest at a rate equal to Prime plus 1.5% (as published
in the Wall  Street  Journal  at the date of  execution  of this note) per annum
until the Note is paid in full.

1. Events of Default.

                  (a) Upon the occurrence of any of the following events (herein
called "Events of Default") which shall have occurred and be continuing:

                  (i) The Company  shall default in payment of the principal and
interest of this Note after the Maturity Date; or

                  (ii) (1) The Company  shall  commence any  proceeding or other
action  relating  to it  in  bankruptcy  or  seek  reorganization,  arrangement,
readjustment of its debts, receivership,  dissolution,  liquidation, winding-up,
composition or any other relief under the Bankruptcy  Act, as amended,  or under
any other insolvency,  reorganization,  liquidation,  dissolution,  arrangement,
composition,  readjustment  of  debt or any  other  similar  act or law;  of any
jurisdiction domestic or foreign, know or hereafter existing; or (2) the Company
shall admit the material  allegations  of any petition or pleading in connection
with any such  proceeding;  or (3) the  Company  applies  for,  or  consents  or
acquiesces to, the  appointment of a receiver,  conservator,  trustee or similar
officer  for it or for  all or  substantial  part  of its  property;  or (4) the
Company makes a general assignment for the benefit of creditors; or
                  (iii) (1)  Commencement  of any proceeding or in the taking of
any   other   action    against   the   Company   in   bankruptcy   or   seeking
reorganization,arrangement, readjustment of its debts, liquidation, dissolution,
arrangement,  composition,  readjustment of debt or any other similar act of law
of any  jurisdiction,  domestic or foreign,  now or  hereafter  existing and the
continuance of any of such events for sixty (60) days  undismissed, 









unbonded or  undischarged;  or (2) the  appointment of a receiver,  conservator,
trustee or similar officer of the Company or for all or substantially all of its
property and the continuance of any such events for sixty (60) days undismissed,
unbonded  or  undischarged,  or (3) the  issuance  of a warrant  or  attachment,
execution or similar  process against  substantially  all of the property of the
Company and the continuance of such event for thirty (30) undismissed,  unbonded
and undischarged; or

                  (iv) The Company  shall default in the payment of any material
amount of its  indebtedness and such default shall not be cured or waived within
thirty (30) days after the Company's  receipt of written  notice of same,  then,
and in any such  event the  holder of this Note may,  by  written  notice to the
Company,  declare the entire unpaid  principal  amount of this Note  outstanding
together  with accrued  interest  thereon due and  payable,  and the same shall,
unless such  default  shall be cured  within ten (10)  business  days after such
notice,  forthwith  become due and payable upon the  expiration  of such ten-day
period, without presentment, demand protest, or other notice of any kind, all of
which are expressly waived.

2. Non-Waiver and Other  Remedies.  No course of dealing or delay on the part of
the holder of this Note in exercising  any right  thereunder  shall operate as a
waiver  thereof or otherwise  prejudice the right of the holder of this Note. No
remedy  conferred  hereby shall be  exclusive  of any other  remedy  referred to
herein  or now or  hereinafter  available  at law,  in  equity,  by  statute  or
otherwise.

3. Principal Obligation:  Covenants: Except as set forth in Section 1 hereof, no
provision  of this Note shall  alter or impair the  obligation  of the  Company,
which is absolute  and  unconditional,  to pay the  principal of and interest on
this Note at the  place,  at the  respective  times,  at the  rates,  and in the
currency herein prescribed.

3.1 Affirmative  Covenants.  The Company  covenants and agrees that,  while this
Note is outstanding, it shall: (a) Pay all material indebtedness and obligations
of the Company in accordance  with their  respective  terms,  as the same may be
modified or waived by the lenders or other  obligees,  and pay and discharge all
taxes,  assessments and  governmental  charges or levies imposed upon it or upon
its income and profits,  or upon any properties  belonging to it before the same
shall be in default;  provided,  however, that the Company shall not be required
to pay any such tax, assessment, charge or levy which is being contested in good
faith by proper proceedings;

                  (b)  Do  all  things   necessary  to  preserve  its  corporate
existence  and  continue  to  engage in  business  of the same  general  type as
conducted as of the date hereof;

                  (c) Promptly  notify the holder of this Note of the occurrence
of any event of any default under this Note;

                  (d) Comply in all materials respects with all statutes,  laws,
ordinances,   orders,  judgments,  decrees,  injunctions,   rules,  regulations,
permits,    licenses,    authorizations    and    requirements    (collectively,
"Requirements(s)") of all governmental bodies, departments, commissions, boards,
companies or associations insuring the premises, courts, authorities, officials,
or  officers,  which are  applicable  to the company or its  properties,  except
wherein the failure to comply would not have a material effect on the 




                                       2






Company or its property;  provided that nothing  contained  herein shall prevent
the Company from contesting the validity or the application of any Requirements;
and

                  (e) Promptly provide the holder of this Note with such reports
as are  provided to holders of Common  Stock or Warrants as soon as such reports
become available.

3.2 Negative Covenants. The Company covenants and agrees that while this Note is
outstanding it will not directly or indirectly:


                  (a) Guaranty or otherwise in any way become or be  responsible
for  indebtedness  or borrowed  money or  obligations of any other person (other
than a subsidiary of the Company), contingently or otherwise;

                  (b) Declare or pay cash dividends;

                  (c) Borrow money in an amount exceeding $5,000,000 outstanding
at any time; or

                  (d) Make or  incur  an  obligation  for  capital  expenditures
outstanding  at any one time  exceeding  $5,000,000,  other than in the ordinary
course of business.

4. Prepayment

4.1 Consolidation of Merger.  The principal of any accrued interest on this Note
may be prepaid in full without premium in the event the Company  consolidates or
merges with another corporation unless the other corporation  controls, is under
common  control with or is  controlled by the Company  immediately  prior to the
consolidation or merger, in which event this Note shall remain outstanding as an
obligation of the consolidated or surviving corporation.

4.2 Voluntary  Prepayment  This Note may be called by the Company at any time in
whole or in part from time to time, without penalty at the principal amount plus
accrued but unpaid interest.

5. Holder as Deemed Owner The Company may deem and treat the  registered  holder
hereof as the  absolute  owner of this Note  (whether  or not this Note shall be
overdue and  notwithstanding  any notice of ownership of writing  hereon made by
anyone other than the Company,  for the purpose of receiving  payment  hereof or
thereof or on account  hereof and for all other  purposes) and the Company shall
not be affected by notice to the contrary.

6. Corporate  Obligation.  It is expressly understood that this Note is solely a
corporate  obligation of the Company,  and that any and all personal  liability,
either at common law or in equity or by constitution or statute, of, and any and
all such rights and claims against,  every promoter,  subscriber,  incorporator,
shareholder,  officer or  director,  as such,  are hereby  expressly  waived and
released by the holder  hereof by the  acceptance  of this Note and as a part of
the consideration for the issue hereof.

7.  Required  Consent.  The  Company may not modify any of the terms of the Note
without the prior written consent of the holder hereof.




                                       3








8. Lost Documents Upon receipt by the Company of evidence  satisfactory to it of
the loss,  theft,  destruction  or mutilation of this Note or any Note exchanged
for  it,  and  (in  the  case  of  loss,  theft  or  destruction)  of  indemnity
satisfactory  to it, and upon  reimbursement  to the  Company of all  reasonable
expenses incidental  thereto,  and upon surrender and cancellation of such Note,
if mutilated,  the Company will make and deliver in lieu of such Note a new Note
of like tenor and unpaid  principal  amount and dated as of the original date of
the Note.

9. Miscellaneous.

                  (a)  Parties  in  Interest.  All  covenants,  agreements,  and
undertakings  in this Note by and on behalf of any of the parties  hereto  shall
bind and inure to the benefit of the respective permitted successors and assigns
of the parties hereto whether so expressed or not.

                  (b) Notices. All notices,  request, consents and demands shall
be made in writing  and shall be mailed  first  class,  certified  mail,  return
receipt  requested,  to the  Company  or to the  holder  of  this  Note  at such
respective addresses as may be furnished in writing to the other party hereto.

                  (c) Construction. This Note shall be construed and enforced in
accordance with, and the rights of the parties shall be governed by, the laws of
the Commonwealth of Massachusetts.

         IN WITNESS  WHEREOF,  this Note has been  executed and delivered on the
date specified above by the duly authorized representative of the Company.


                                    GREENMAN TECHNOLOGIES, INC.

                                    By: /s/ Joseph E. Levangie
                                        -----------------------
                                          Joseph E. Levangie
                                        Chief Financial Officer





                                                                      EXHIBIT 11

                           GREENMAN TECHNOLOGIES, INC.

                     STATEMENT REGARDING NET LOSS PER SHARE

                                NOVEMBER 30, 1996


<TABLE>
<CAPTION>

                                                       THREE MONTHS                   SIX  MONTHS
                                                           ENDED                         ENDED
                                                     NOVEMBER  30, 1995             NOVEMBER 30, 1995
                                                    -------------------             -----------------


<S>                                                   <C>                            <C>        
Net loss..........................................      $ (244,592)                    $ (482,374)
                                                        ===========                    ===========
    Shares used in calculation of loss per share:

    Weighted Common shares outstanding pre-IPO (1)(2)    1,395,795                       2,753,945

    Weighted Common shares outstanding post-IPO          3,170,110                       1,576,393
                                                         ---------                       ---------

                                                         4,565,905                       4,330,338
                                                        ===========                    ===========

Net loss per share................................        $ (.05)                          $ (.11)
                                                        ===========                    ===========



                                                        THREE MONTHS                   SIX  MONTHS
                                                          ENDED                           ENDED
                                                     NOVEMBER  30, 1996             NOVEMBER 30, 1996
                                                    -------------------             -----------------


Net loss..........................................      $ (892,361)                  $ (2,157,341)
                                                        ===========                  =============

Shares used in calculation of loss per share:

Weighted average common shares outstanding               5,471,977                       5,273,250
                                                        ===========                    ===========

Net loss per share................................        $ (.16)                          $ (.41)
                                                        ===========                    ===========

</TABLE>




(1) Includes all common shares  outstanding prior to the initial public offering
    in accordance with the Staff Accounting Bulletin.

(2) Includes common equivalent shares outstanding as follows: (i) 500,000 shares
    of Class A convertible  preferred stock  convertible  into 500,000 shares of
    common  stock;  (ii)  259,000  shares of common  stock  issued  pursuant  to
    convertible  debt at the  closing  of the  initial  public  offering;  (iii)
    695,000 shares issuable  pursuant to outstanding stock options and warrants;
    and (iv) 300,000 shares of Class B convertible  preferred stock  convertible
    into 300,000 shares of common stock. All of these shares were issued or have
    exercise  prices per share which are less than the initial  public  offering
    price per share.  The  treasury  stock  method  was not used in  calculating
    common equivalent shares.



<TABLE> <S> <C>

<ARTICLE>                     5
       
<CAPTION>
<S>                                   <C>     
<PERIOD-TYPE>                         3-MOS
<FISCAL-YEAR-END>                                             MAY-31-1996
<PERIOD-END>                                                  NOV-30-1996
<CASH>                                                        123,639
<SECURITIES>                                                  0
<RECEIVABLES>                                                 417,321
<ALLOWANCES>                                                  23,772
<INVENTORY>                                                   343,088
<CURRENT-ASSETS>                                              917,794
<PP&E>                                                        4,458,075
<DEPRECIATION>                                                689,822
<TOTAL-ASSETS>                                                7,661,350
<CURRENT-LIABILITIES>                                         4,131,944
<BONDS>                                                       2,674,540
                                         0
                                                   0
<COMMON>                                                      56,235
<OTHER-SE>                                                    8,179,550
<TOTAL-LIABILITY-AND-EQUITY>                                  7,661,350
<SALES>                                                       796,141
<TOTAL-REVENUES>                                              796,141
<CGS>                                                         728,508
<TOTAL-COSTS>                                                 728,508
<OTHER-EXPENSES>                                              790,239
<LOSS-PROVISION>                                              0
<INTEREST-EXPENSE>                                            84,307
<INCOME-PRETAX>                                               (892,361)
<INCOME-TAX>                                                  0
<INCOME-CONTINUING>                                           (892,361)
<DISCONTINUED>                                                0
<EXTRAORDINARY>                                               0
<CHANGES>                                                     0
<NET-INCOME>                                                  (892,361)
<EPS-PRIMARY>                                                 (.16)
<EPS-DILUTED>                                                 (.16)

        





</TABLE>


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