AID AUTO STORES INC /DE/
10-Q, 1996-08-14
MOTOR VEHICLE SUPPLIES & NEW PARTS
Previous: C ATS SOFTWARE INC, 10-Q, 1996-08-14
Next: FOHP INC, 10-Q, 1996-08-14




                         SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC   20549

                                    FORM 10-Q

(Mark One)

X      QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) 
               OF THE SECURITIES EXCHANGE ACT OF 1934

       For the quarterly period ended June 30, 1996

                                   OR

      TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) 
               OF THE SECURITIES EXCHANGE ACT OF 1934


                      Commission file No. 1-13710

                              AID AUTO STORES, INC.         
           (Exact Name of Registrant as Specified in Its Charter)


        DELAWARE                                            11-2254654      
(State or Other Jurisdiction of                          (I.R.S. Employer
Incorporation or Organization)                         Identification Number)

275 Grand Boulevard, Westbury, New York   11590
(Address of Principal Executive Offices)  (Zip Code)

Registrant's Telephone Number, Including Area Code:         (516) 338 - 7889

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

       Yes   X                                     No             

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practical date.

Common stock, par value of $.001 per share: 3,957,596 shares as of 
August 1, 1996






                             AID AUTO STORES, INC.


                                   CONTENTS

PART I      FINANCIAL  INFORMATION                                       PAGE

Item 1      Consolidated Condensed Financial Statements:
               
            Balance Sheets as of June 30, 1996 and 
            December 31, 1995 . . . . . . . . . . . . . . . . . . . . . .  3

            Statements of Operations for the Six Months Ended 
            June 30, 1996 and 1995. . . . . . . . . . . . . . . . . . . .  4

            Statements of Operations for the Three Months Ended 
            June 30, 1996 and 1995. . . . . . . . . . . . . . . . . . . .  5

            Statements of Cash Flows for the Six Months Ended
            June 30, 1996 and 1995. . . . . . . . . . . . . . . . . . . .  6

            Notes to Financial Statements . . . . . . . . . . . . . . . .  7


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



PART II     OTHER INFORMATION

Item 6      Exhibits and Reports on Form 8-K. . . . . . . . . . . . . . . 15




SIGNATURES. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 16




                     AID AUTO STORES, INC. AND SUBSIDIARIES
                     CONSOLIDATED CONDENSED BALANCE SHEETS

                                     ASSETS

                                              June 30, 1996     Dec. 31, 1995
                                               (unaudited)        (audited)
CURRENT ASSETS:
Cash and cash equivalents. . . . . . . .       $  460,255         $4,766,893
Accounts receivable-trade, net of 
  allowances for doubtful accounts 
  of $670,000 and $612,000 at June 
  30, 1996 and December 31, 1995, 
  respectively . . . . . . . . . . . . .        1,937,215          2,991,012
Inventories  . . . . . . . . . . . . . .       11,990,610          9,372,480
Prepaid expenses and other current assets       1,494,805          1,400,703
Notes receivable, net of allowance for
  doubtful accounts of $190,000 at 
  June 30, 1996 and December 31, 1995. .          281,445            245,014
Deferred income taxes                             268,000            268,000

    Total current assets . . . . . . . .       16,432,330         19,044,102

FIXED  ASSETS,  NET. . . . . . . . . . .        2,673,278          1,754,124

COSTS IN EXCESS OF NET ASSETS ACQUIRED, 
  NET. . . . . . . . . . . . . . . . . .        3,734,795          3,929,376

OTHER ASSETS:
Intangible assets. . . . . . . . . . . .           13,977             36,863
Notes receivable - net of current portion         148,589            218,824
Deferred income taxes                             175,000            175,000
Security deposits & other assets . . . .          158,365            143,433

  TOTAL ASSETS . . . . . . . . . . . . .    $  23,336,334        $25,301,722


                 LIABILITIES AND SHAREHOLDER'S EQUITY

CURRENT LIABILITIES
Note payable - bank. . . . . . . . . . .     $ 5,085,530         $ 5,011,200
Accounts payable . . . . . . . . . . . .       4,270,269           4,315,842
Accrued expenses . . . . . . . . . . . .         378,369             487,386
Current portion of long-term debt. . . .         235,097           2,208,225
Note payable - officer . . . . . . . . .         660,000             468,750
  Total current liabilities. . . . . . .      10,629,265          12,491,403


LONG-TERM  DEBT. . . . . . . . . . . . .       1,768,016           1,582,373
DEFERRED  OCCUPANCY  COSTS . . . . . . .         136,775             157,995
NOTE PAYABLE - OFFICER . . . . . . . . .       1,683,750           2,031,250

COMMITMENTS  AND  CONTINGENCIES

SHAREHOLDERS' EQUITY
  Preferred stock, $.001 par value; 
    authorized 2,000,000 shares; 
    none issued  . . . . . . . . . . . .            -                   -  
  Common stock, $.001 par value; 
    authorized, 15,000,000 shares; 
    3,957,596 shares issued and 
    outstanding at June 30, 1996 and 
    December 31, 1995. . . . . . . . . .           3,958               3,958
Additional paid-in capital . . . . . . .       8,994,049           9,006,809
Retained earnings. . . . . . . . . . . .         120,521              27,934
                                               9,118,439           9,038,701
         
Total liabilities and shareholders' 
  equity . . . . . . . . . . . . . . . .    $ 23,336,334        $ 25,301,722



       See Notes to Consolidated Condensed Financial Statements








                   AID AUTO STORES, INC. AND  SUBSIDIARIES
              CONSOLIDATED  CONDENSED STATEMENTS  OF OPERATIONS
                                   (Unaudited)


                                                  Six Months Ended June 30, 
Revenues                                            1996             1995

  Net Sales . . . . . . . . . . . . . .         $13,509,362       $9,489,677
  Franchise Fees  . . . . . . . . . . .             100,319          135,530
                                                 13,609,681        9,625,207


Costs and expenses: 
  Cost of sales . . . . . . . . . . . .           8,093,152        6,814,647
  Selling and shipping  . . . . . . . .           2,817,806        1,348,735
  General and administrative  . . . . .           2,353,608        1,461,800
                                                $13,264,566       $9,625,182

     Income from operations . . . . . .             345,115               25

Interest Expense  . . . . . . . . . . .            (395,946)        (356,464)
Interest and other income . . . . . . .             175,033          112,162

     Income (loss) from operations 
       before income taxes  . . . . . .             124,202         (244,277)

Provision for income taxes  . . . . . .              31,615           86,000

     NET INCOME (LOSS). . . . . . . . .         $    92,587      $  (330,277)


Income (loss) per common share
     Income (loss) from operations 
       before income taxes  . . . . . .                $.02            $(.09)
     Net Income (loss) per common share                $.02            $(.12)


Weighted average common shares outstanding        3,957,596        2,815,469






            See Notes to Consolidated Condensed Financial Statements








                     AID AUTO STORES, INC. AND  SUBSIDIARIES
               CONSOLIDATED  CONDENSED STATEMENTS  OF OPERATIONS
                                  (Unaudited)


                                                Three Months Ended June 30, 
Revenues                                           1996              1995 

  Net Sales . . . . . . . . . . . . . . .       $6,987,669       $5,473,608   
  Franchise Fees  . . . . . . . . . . . .           47,975           64,330
                                                 7,035,644        5,537,938

Costs and expenses:
  Cost of sales . . . . . . . . . . . . .        4,082,676        3,966,041
  Selling and shipping. . . . . . . . . .        1,131,118          731,575
  General and administrative. . . . . . .        1,671,551          785,834
                                                $6,885,345       $5,483,450

     Income from operations . . . . . . .          150,299           54,488


Interest Expense  . . . . . . . . . . . .         (199,679)        (162,372)
Interest and other income . . . . . . . .          123,364           78,320

     Income (loss) from operations before
       income taxes . . . . . . . . . . .           73,984          (29,564)

Provision for income taxes  . . . . . . .           23,000           46,000

  NET INCOME (LOSS) . . . . . . . . . . .      $    50,984       $  (75,564)


Income (loss) per common share
     Income (loss) from operations before 
       income taxes . . . . . . . . . . .             $.01            $(.01)
     Net Income (loss) per common share .             $.01            $(.02)


Weighted average common shares outstanding       3,957,596         3,621,978






            See Notes to Consolidated Condensed Financial Statements







                    AID  AUTO  STORES, INC. AND  SUBSIDIARIES
              CONSOLIDATED  CONDENSED  STATEMENTS  OF  CASH  FLOWS
                                    (Unaudited)


                                                     Six Months Ended June 30, 
                                                        1996            1995

Cash flows from operating activities
  Net income (loss) . . . . . . . . . . . . .         $92,587       $(330,277)
  Adjustments to reconcile net income 
    (loss) to net cash used in operating 
    activities
       Depreciation and amortization  . . . .         336,283         203,525
       Provision for losses on accounts 
         receivable . . . . . . . . . . . . .          58,000          66,000
       Deferred occupancy costs . . . . . . .         (21,220)         31,889
   (Increase) decrease in operating assets 
       Accounts Receivable  . . . . . . . . .         995,797        (851,637)
       Notes Receivable . . . . . . . . . . .          33,804          74,705
       Inventories  . . . . . . . . . . . . .      (2,618,130)     (1,659,798)
       Prepaid expenses & other current 
         assets . . . . . . . . . . . . . . .         (94,102)       (317,804)
       Security deposits. . . . . . . . . . .         (14,932)          1,000
       Deferred income taxes. . . . . . . . .             -            86,322

   Increase (decrease) in operating liabilities
       Accounts payable . . . . . . . . . . .         (58,333)      1,271,553
       Accrued expenses . . . . . . . . . . .        (109,017)         26,990
       Income taxes payable . . . . . . . . .             -          (115,950)
   Net cash used in operating activities. . .      (1,399,263)     (1,513,482)

Cash flows from investing activities
   Capital expenditures . . . . . . . . . . .     $(1,037,970)      $ (34,108)

   Net cash used in investing activities. . .     $(1,037,970)      $ (34,108)

Cash flows from financing activities
   Net borrowings under revolving credit line          74,330        (390,811)
   Principal payments of long-term debt . . .      (1,787,485)        (21,134)

   Repayment of officers' loans . . . . . . .        (156,250)       (551,951)
   Net proceeds from issuance of common stock            -          7,297,366

   Net cash (used in) provided by financing
     activities . . . . . . . . . . . . . . .      (1,869,405)      6,333,470

   Net (decrease) increase in cash and cash 
     equivalents. . . . . . . . . . . . . . .      (4,306,638)      4,785,880

Cash and cash equivalents, at beginning 
  of year . . . . . . . . . . . . . . . . . .       4,766,893         359,584
Cash and cash equivalents, at end of year . .     $   460,255     $ 5,145,464

Supplemental disclosures of cash flow 
  information:
     Cash paid during the year for
         Interest . . . . . . . . . . . . . .         378,100         303,460
         Income taxes . . . . . . . . . . . .         119,228         161,999



             See Notes to Consolidated Condensed Financial Statements








                      AID AUTO STORES, INC. AND SUBSIDIARIES
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL  STATEMENTS
                                    (Unaudited)



A.     CONSOLIDATED  FINANCIAL  STATEMENTS:

       The consolidated balance sheet as of June 30, 1996 and the consolidated
       statements of operations and cash flows for the three and six month 
       periods ended June 30,  1996 and June 30, 1995 have been prepared by 
       the Company without audit.  In the opinion of management, all 
       adjustments (which included only normal recurring adjustments) 
       necessary to present fairly the financial position at June 30, 1996, 
       and the results of operations and cash flows for the periods presented
       have been made.  Results of operations for the three and six month 
       periods ended June 30, 1996 are not necessarily indicative of the
       operating results to be expected for the full year.


       For information concerning the Company's significant accounting policies,
       reference is made to the Company's audited financial statements for the
       year ended December 31, 1995 contained in the Company's Annual Report
       on Form 10-K filed with the Securities and Exchange Commission.  While
       the Company believes that the disclosures presented are adequate to 
       make the information contained herein not misleading, it is suggested 
       that these statements be read in conjunction with the consolidated 
       financial statements and notes included in the Form 10-K.  


B.     INVENTORIES

       Inventories consist primarily of merchandise purchased for resale.



                             AID AUTO STORES, INC.

                     Management's Discussion and Analysis of 
                  Financial Condition and Results of Operations


General:

       Aid Auto Stores, Inc. (the "Company"), formed in 1953, is a 
       franchisor, retailer and wholesaler of automotive parts and 
       accessories.  As of June 30, 1996, the Company supplied products to 59
       Aid Auto Stores, including 41 franchised stores and 18 Company-owned 
       stores, and, through its wholly-owned subsidiary, Ames Automotive 
       Warehouse, Inc. ("Ames"), to hundreds of non-automotive chain stores 
       and independent jobbers and installers in New York, New Jersey and 
       Connecticut. The Aid Auto stores sell an extensive variety of name-brand
       automotive parts, accessories and chemicals, as well as an assortment of
       products marketed under the "Aid" and "Perfect Choice" brands to both
       do-it-yourself ("DIY") and commercial customers.  In 1994, in 
       anticipation of commencing its Company-owned mini-warehouse Superstore
       growth strategy, the Company curtailed the granting of new franchises,
       so as to preserve favorable locations for Company-owned Superstores.  
       In April 1995, the Company consummated its Initial Public Offering, 
       the net proceeds of which were approximately $7,300,000.  As of June 
       30, 1996, the Company had opened four new Superstores and had acquired
       (in December, 1995) ten franchised Aid Auto Stores located in Long 
       Island, New York, of which it currently intends to convert nine to 
       Superstores.  The Company currently anticipates the opening of up to 
       48 to 60 Superstores in the five-year period following the April 1995 
       Initial Public Offering.  The number of stores to be opened during 
       this period is subject to substantial variation depending upon, among 
       other factors, the availability of adequate financing to fund the cost
       of adding the additional stores, the level of success of the initial 
       Superstores, the availability of suitable store sites or acquisition 
       candidates, and the timely development and construction of new stores.
       The anticipated favorable financial performance of the Company is tied,
       to a large extent, to the transition of the Company to the Superstore
       program and the strong future potential of that program.  The 
       Company's operating expenses have increased significantly, and are 
       expected to continue to increase, in connection with the Superstore 
       growth program. Accordingly, the Company's future profitability will 
       depend upon corresponding increases in revenue from Superstore 
       operations, of which there can be no assurance.

       On July 22, 1995, the Company held the Grand Opening of its first new
       Company-owned Superstore.  The store is located in Long Island City, 
       in the New York City Borough of Queens. As of June 30, 1996, the 
       Company opened Superstore locations on main thoroughfares in Brooklyn 
       and Queens,  New York and in a major shopping mall in Staten Island, 
       New York.  

       The Company has also sought to grow its operations by means of acquiring
       other companies, including Aid franchisees, having parts and 
       accessories retail stores.  On December 15, 1995, the Company acquired
       ten franchised Aid Auto stores located in Long Island, New York.  
       Following the acquisition, the Company commenced converting up to nine
       of the ten stores into Aid Auto Superstores.  

       
Results of Operations:

Six Months Ended June 30, 1996 Compared to Six Months Ended June 30, 1995. 
Three Months Ended June 30, 1996 Compared to Three Months Ended June 30, 1995.

       The Company's operating revenues are primarily derived from net sales
       consisting of both retail and wholesale sales.  Retail sales are made 
       from the Company-owned Aid Auto Stores of which 18 existed at June 30,
       1996 and four existed at June 30, 1995.  Wholesale sales include sales
       to the Company's franchised Aid Auto Stores, of which 41 existed at 
       June 30, 1996 and 69 existed at June 30, 1995, and through Ames, to 
       hundred of other customers. Revenues increased by $3,985,000 or 41.4% 
       from $9,625,000 for the six months ended June 30, 1995 to $13,610,000 
       for the six months ended June 30, 1996 and by $1,498,000 or 27.0% from
       $5,538,000 for the three months ended June 30, 1995 to $7,036,000 for 
       the three months ended June 30, 1996.  The increase in revenues in 
       1996 was primarily due to the increase of $6,538,000 and $3,821,000 in
       sales from Company-owned stores from $1,240,000 to $ 7,778,000 for the
       six months ended June 30, 1995 and 1996, respectively, and $ 555,000
       to $ 4,376,000 for the three months ended June 30, 1995 and 1996, 
       respectively.  Subsequent to the second quarter of 1995, the Company 
       acquired ten franchised Aid Auto Stores located in Long Island, New 
       York, and opened four new Superstores. In addition, the seasonal cold 
       and wet winter of 1995-1996 resulted in the increase in the sale of 
       certain items (e.g. anti-freeze and other winter chemicals) and an 
       increased need for other winter maintenance items (especially when 
       compared to the exceptionally mild, auto-friendly winter weather in 
       1994-1995 which resulted in a decrease in the sale of winter items). 
       Revenue increases were offset in part by a decrease in sales to 
       franchisees, reflecting the Company's decision consistent with its 
       Superstore growth strategy to generally not grant new franchises 
       (which results in a loss of sales to new franchisees). Furthermore, an
       additional seven franchised stores were terminated in the first half 
       of 1996.  

       Cost of sales increased by $1,278,000 or 18.8%, and $117,000 or 2.9%, 
       from $6,815,000 to $8,093,000 for the six months ended June 30, 1995 
       and 1996, respectively, and from $3,966,000 to $4,083,000 for the 
       three months ended June 30, 1995 and 1996, respectively. The increase 
       in cost of sales in absolute dollars was attributable to the increased
       volume of sales in 1996.  As a percentage of net sales, cost of sales 
       declined from 71.8% and 72.5% for the six and three month periods 
       ended June 30, 1995, respectively, to 59.9%  and 58.4% for the 
       comparable periods in 1996, reflecting the significantly higher 
       margins on retail sales from the new Superstores (as compared to lower
       margin on wholesale sales).

       Selling and shipping expenses increased by $1,469,000 or 108.9% from
       $1,349,000 or 14.2% of net sales for the six months ended June 30, 
       1995 to $2,818,000 or 20.9% of net sales for the six months ended June
       30, 1996. Selling and shipping expenses increased by $399,000 or 54.5%
       from $732,000 or 13.4% of net sales for the second quarter of 1995 to 
       $1,131,000 or 16.2% of net sales for the second quarter of 1996. The 
       increase as an absolute amount and as a percentage of net sales for 
       the three and six month periods was due primarily to a substantial 
       increase of selling expense, reflecting a greater Company 
       infrastructure and a significant increase in the Company's retail 
       operations. Selling expense is higher for a retail operation than for 
       a wholesale operation, reflecting the nature of these operations. As a
       result of the Company's strong efforts to control costs, the shipping 
       expense dollars remained essentially constant despite the large 
       increase in sales volume.  

       General and administrative expenses increased by $892,000 or 61.0%, from
       $1,462,000 or 15.4% of net sales for the six months ended June 30, 
       1995 to $2,354,000 or 17.4% of net sales for the six months ended June
       30, 1996. General and administrative expenses increased by $886,000 or
       113.0% from $786,000 or 14.4% of net sales for the second quarter of 
       1995 to $ 1,672,000 or 23.9% of net sales for the second quarter of 
       1996. The increase as an absolute amount and as a percentage of net 
       sales for the three and six month periods was due to the additional 
       infrastructure needed in connection with the increased volume of 
       business for the additional Company-owned stores.

       Interest expense increased $39,000, from $357,000 for the six months 
       ended June 30, 1995 to $396,000 for the comparable period of 1996. 
       Interest expense increased $38,000 from $162,000 for the second 
       quarter ended June 30, 1995 to $200,000 for the second quarter ended 
       June 30, 1996. This nominal increase was due to increased borrowings 
       from the Company's bank as well as interest incurred in connection 
       with the acquisition of the ten stores.

       The increase in income from operations and net income for the three 
       and six month periods ended June 30, 1996 as compared to comparable 
       periods in 1995 is a result of the above aforementioned factors. 


Liquidity and Capital Resources:

       The Company had working capital of $5,803,000 at June 30, 1996, as 
       compared to $6,553,000 at December 31, 1995, reflecting the decrease 
       in the accounts receivable-trade associated with the Aid Auto 
       franchisees as the Company changes its operations to a retail from a 
       wholesale environment. Through June 30, 1996, the Company had financed
       its capital requirements predominantly through a bank loan and credit 
       facility, currently with Israel Discount Bank of New York (the 
       "Bank"), through loans from one of its officers, and through the
       Company's Initial Public Offering, the net proceeds of which were 
       approximately $7,300,000.

       Net cash used in operating activities was $1,513,000 for the first six
       months of 1995 and $1,399,000 for the first six months of 1996.  The 
       decrease in 1996 was attributable primarily to increases in 
       inventories, as a result of the increase in the number of retail 
       stores, and decreases in accounts payable, offset by decreases in 
       accounts receivable, as well as the generation of net income in the 
       first half of 1996 as compared to a loss in the same period of 1995. 
       Net cash utilized in investing activities was $34,000 and $1,038,000 
       in the first six months of 1995 and 1996, respectively, the increase 
       reflecting increased expenditures on fixed assets in connection with 
       the Superstore expansion program.  Net cash of $6,333,000 was  
       provided by financing activities in the first six months of 1995
       compared to $1,869,000 used in financing activities in the first six 
       months of 1996.  The shift was primarily attributable to the receipt 
       of the net proceeds of the Initial Public Offering in the first half 
       of 1995 and to the use of a short term note in connection with the 
       acquisition of the ten store locations.

       
       Effective September 1, 1995, the Company entered into a new loan 
       agreement with the Bank for a two year revolving credit line of up to 
       an aggregate of $6,000,000 with an interest rate equal to the prime 
       rate.  As of June 30, 1996, $5,085,530 was outstanding under the line 
       of credit.  In connection with the entry into the new loan agreement, 
       the Bank released the personal guarantee of Philip L. Stephen, the 
       Company's Chairman, Chief Executive Officer, President, and majority 
       shareholder, and also released the subordination of his loan to the
       Company to the loan by the Bank.  In March, 1996, the subordination was
       reinstated for $425,000, which is less than the full amount of the loan.

       Substantially all of the Company's assets are pledged to the Bank as 
       collateral, and the Company is prohibited from granting a security 
       interest to any party other than the Bank, which could limit the 
       Company's ability to obtain debt financing to implement its proposed 
       expansion.  In addition, the Company's agreement with the Bank limits 
       or prohibits the Company, subject to certain exceptions, from merging 
       or consolidating with another corporation or selling all or 
       substantially all of its assets.  As of June 30, 1996, the Company was
       in compliance with all of the covenants contained in the loan agreement
       with the Bank.  In the event that the Company is unable to make 
       payment on its line of credit when due on August 31, 1997, the Bank 
       could foreclose on the collateral, which would have a material adverse
       effect on the Company.

       At June 30, 1996, the Company was indebted to Mr. Stephen in the 
       aggregate amount of $2,343,750.  The $2,343,750 loan is evidenced by 
       two promissory notes.  The notes initially bear interest at seven 
       percent (7%) per annum, payable monthly, with principal payable in 
       quarterly installments commencing May 1, 1996 through February 1, 
       2000.  On January 31, 1996, the interest rate converted to the 
       interest rate charged by the Company's bank.  The note provides for 
       immediate payment thereof upon, among other things, a change in a 
       majority of the continuing directors of the Company (as defined in the
       note) or a demand by the Bank of payment in full of outstanding Bank 
       indebtedness.

       The Company's accounts receivable, less allowances for doubtful 
       accounts, at June 30, 1996, were $1,937,000, as compared to $2,991,000
       at December 31, 1995.  The decrease was due to a decrease in the 
       amount of wholesale sales on credit terms in 1996 as compared to 1995.
       At June 30, 1996, the Company's allowance for doubtful accounts was 
       $670,000, which the Company believes is currently adequate for the 
       size and nature of its receivables.  At June 30, 1996, notes 
       receivable, less allowance for doubtful accounts, were $430,000, as
       compared to $464,000 at December 31, 1995.  The decrease in notes 
       receivable primarily reflects collections on the promissory notes.  
       Currently, eight franchisees are obligated under notes.  Their 
       inability to pay for purchases under standard payment terms is due 
       primarily to a downturn in their business during the recessionary 
       economy of 1991 to 1993 (in some cases exacerbated by road 
       construction making access to the stores difficult).  It is the 
       Company's policy to convert accounts receivable to a note when a 
       franchisee has demonstrated an inability to pay its account on a 
       timely basis.  Delays in collection or uncollectability of accounts 
       and notes receivable could have an adverse effect on the Company's 
       liquidity and working capital position.  

       At June 30, 1996, the Company had deferred tax assets of $443,000.  The
       Company, after considering its previous pattern of profitability and 
       its anticipated future taxable income, believes that it is more likely
       than not that the deferred tax assets will be realized.  In this 
       respect, the Company estimates that $1,100,000 of future taxable 
       income will be required to realize the deferred tax assets, with the 
       majority of such assets anticipated to be recovered over the next 
       five years.

       As of the date hereof, other than in connection with the 
       implementation of the Superstore growth program, the Company has no 
       material commitments for capital expenditures.  In connection with the
       acquisition of the ten stores described above, the Company was 
       obligated to expend $2,000,000 in cash on January 2, 1996 in repayment
       of short term notes.  In addition as part of the purchase price of the
       acquisition, the Company assumed $1,000,000 of trade payables, as well
       as issued 157,596 shares of common stock of the Company and a 
       promissory note in the amount of $1,507,396.

       The Company has used a substantial portion of the net proceeds of the 
       Initial Public Offering to implement its proposed Superstore growth 
       program. The Company will need to seek additional debt or equity 
       financing, as the Company does not anticipate that its current 
       resources and cash flow from operations will be sufficient to fund the
       continuing cost of its growth program to open 48 to 60 Superstores.  
       To the extent that the Company seeks financing through the issuance of
       equity securities, any such issuance of equity securities would result
       in dilution to the interests of the Company's stockholders.  
       Additionally, to the extent that the Company incurs indebtedness to 
       fund increased levels of accounts receivable or to finance the 
       acquisition of capital equipment or issues debt securities to fund the
       Superstore growth program, the Company will be subject to risks 
       associated with incurring substantial indebtedness, including the 
       risks that interest rates may fluctuate and cash flow may be 
       insufficient to pay principal and interest on any such indebtedness. 
       Other than the Company's existing line of credit with the Bank, the 
       Company has no current arrangements with respect to, or sources of, 
       additional financing and it is not anticipated that the existing 
       majority stockholder will provide any portion of the Company's future
       financing requirements or further personal guarantees.  There can be no
       assurance that additional financing will be available to the Company on
       acceptable terms, or at all. 

Seasonality:

       The Company's business is seasonal to some extent primarily as a 
       result of the impact of weather conditions on store sales.  Store 
       sales and profits have historically been higher in the second and 
       third quarters (April through September) of each year than in the 
       first and fourth quarters, for which the Company generally achieves 
       only nominal profits or incurs net losses.  Weather extremes tend to 
       enhance sales by causing a higher incidence of parts failure and 
       increasing sales of seasonal products.  However, extremely severe winter
       weather or rainy conditions tend to reduce sales by causing deferral 
       of elective maintenance.  

Impact of Inflation:

       Inflation has not had a material effect on the Company's operations.





                              AID AUTO STORES, INC.


Part II               OTHER INFORMATION


Item 6         Exhibits and Reports on Form 8-K

                               NONE





                                      SIGNATURES


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


    
                                     AID AUTO STORES, INC.               
                                     (Registrant)


Date:  August 14, 1996                             
                                                                   
                                     Philip L. Stephen, Chairman, Chief
                                     Executive Officer and President




Date:  August 14, 1996                                                       
                                      Frank Mangano
                                      Chief Financial Officer
                                      (principal financial officer)


                                      SIGNATURES


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



                             AID AUTO STORES, INC.               
                                 (Registrant)


Date:  August 14, 1996                     /s/ Philip L. Stephen 
                                           Philip L. Stephen, Chairman, Chief
                                           Executive Officer and President




Date:  August 14, 1996                      /s/ Frank Mangano        
                                            Frank Mangano
                                            Chief Financial Officer
                                            (Principal Financial Officer)



<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               JUN-30-1996
<CASH>                                         460,255
<SECURITIES>                                         0
<RECEIVABLES>                                1,937,215
<ALLOWANCES>                                         0
<INVENTORY>                                 11,990,610
<CURRENT-ASSETS>                            16,432,330
<PP&E>                                       2,673,278
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                              23,336,334
<CURRENT-LIABILITIES>                       10,629,265
<BONDS>                                              0
                                0
                                          0
<COMMON>                                         3,958
<OTHER-SE>                                   8,994,049
<TOTAL-LIABILITY-AND-EQUITY>                23,336,334
<SALES>                                     13,509,362
<TOTAL-REVENUES>                            13,609,681
<CGS>                                        8,093,152
<TOTAL-COSTS>                                5,171,414
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             395,946
<INCOME-PRETAX>                                124,202
<INCOME-TAX>                                    31,615
<INCOME-CONTINUING>                             92,587
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    92,587
<EPS-PRIMARY>                                      .02
<EPS-DILUTED>                                      .02
        

</TABLE>


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