AID AUTO STORES INC /DE/
S-3, 1997-08-08
MOTOR VEHICLE SUPPLIES & NEW PARTS
Previous: FYI INC, 10-Q, 1997-08-08
Next: FOHP INC, 15-15D, 1997-08-08




     As filed with the Securities and Exchange Commission on August 8, 1997
                                                  Registration No. 333-
   __________________________________________________________________________

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549
                         _____________________________
  
                                    FORM S-3
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933
                          ____________________________

                              AID AUTO STORES, INC.                             
                 ------------------------------------------------   
              (Exact name of Registrant as Specified in Its Charter)
       
                                  DELAWARE                             
             -----------------------------------------------------
         (State or Other Jurisdiction of Incorporation or Organization)

                                  11-2254654              
                         -----------------------------
                      (I.R.S. Employer Identification No.)

                               275 Grand Boulevard
                           Westbury, New York  11590-0281                      
        ----------------------------------------------------------------
     (Address, Including Zip Code, and Telephone Number, Including Area Code
                  of Registrant's Principal Executive Offices)

                               PHILIP L. STEPHEN
                              275 Grand Boulevard
                          Westbury, New York 11590-0281                         
                                 (516) 338-7889                           
          --------------------------------------------------------------        
       (Name, Address, Including Zip Code, and Telephone Number, Including
                          Area Code, of Agent For Service)
                          ____________________________

Copies of all communications, including all communications sent to the agent
for service, should be sent to:
                             GARY T. MOOMJIAN, ESQ.
                              Breslow & Walker, LLP
                                767 Third Avenue
                            New York, New York 10017
                                 (212) 832-1930
                          ____________________________
        Approximate date of commencement of proposed sale to the public:
   As soon as practicable after this Registration Statement becomes effective.

     If the only securities being registered on this form are being offered
pursuant to dividend or interest reinvestment plans, please check the following
box.

     If any of the securities being registered on this form are to be offered
on a delayed or continuous basis pursuant to Rule 415 under the Securities Act
of 1933, other than securities offered only in connection with dividend or
interest reinvestment plans, check the following box. X

     If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following
box and list the Securities Act registration statement number of the earlier
effective registration statement for the same offering. ________

     If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
of the same offering. 


     If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box. 

     The Registrant hereby amends this Registration Statement on such date or
dates as may be necessary to delay its effective date until the Registrant
shall file a further amendment which specifically states that this Registration
Statement shall thereafter become effective in accordance with Section 8(a) of
the Securities Act of 1933 or until the Registration Statement becomes
effective on such date as the Commission, acting pursuant to said Section
8(a), may determine. 
                   ____________________________

     Pursuant to Rule 429 under the Securities Act of 1933, the Prospectus
which is a part of this Registration Statement shall relate to, among other
securities, certain of the Warrants and shares of Common Stock, par value
$.001 per share, previously registered under Registration Statement on Form
SB-2 (No. 33-89190).

</PAGE>
                         CALCULATION OF REGISTRATION FEE
- -----------------------------------------------------------------------------
                                                        Proposed
                                         Proposed       Maximum        
   Title of Each                          Maximum       Aggregate   Amount of
Class of Securities       Amount to be  Offering Price  Offering    Registration
to be Registered           Registered   Per Security     Price        Fee
- ------------------------   -----------  ------------   ----------  -----------
Common Stock, par value
$.001 per share(1)           2,070,000        $4.00     $8,280,000        *


Common Stock, par value
$.001 per share(2)             180,000        $7.90     $1,422,000        *

Warrants, each to purchase
one share of Common Stock(2)   180,000        $.158     $   28,440        *

Common Stock, par value
$.001 per share(3)             180,000        $6.60     $1,188,000        *

Common Stock, par value
$.001 per share(4)             157,596        $2.81(5)   $ 442,845     $134.20

Common Stock, par value
$.001 per share(6)             250,000        $2.81(5)   $ 702,500      212.88
                                                                      --------
Total Registration Fee .............................................   $347.08  
                                                                      ========
_______________________________
*    Filing fee not required.  Previously registered and included herein
     pursuant to Rule 429.

(1)  Issuable upon exercise of publicly traded redeemable Warrants.

(2)  Issuable upon exercise of the Underwriter's Warrants.  This Registration
     Statement also relates to the resale of these securities by the holders
     thereof or their transferees.

(3)  Issuable upon exercise of the warrants underlying the Underwriter's
     Warrants. This Registration Statement also relates to the resale of these
     securities by the holders thereof or their transferees.

(4)  Represents shares of restricted Common Stock to be registered pursuant to a
     certain registration rights agreement.

(5)  Represents the average of the bid and asked prices as quoted on Nasdaq on
     August 4, 1997. Estimated solely for the purpose of calculating the filing
     fee.

(6)  Represents shares of Common Stock underlying warrants issued to a
     consultant to the Company and relates to the resale of the shares by the
     holder thereof or its transferees.

     Pursuant to Rule 416 of the Securities Act of 1933, this Registration
Statement also relates to such additional indeterminate number of shares of
Common Stock as may become issuable by reason of stock splits, dividends and
similar adjustments, in accordance with the antidilution provisions of the
warrants underlying the Underwriter's Warrants.

</PAGE>
                            AID AUTO STORES, INC.

                            Cross Reference Sheet

                  Pursuant to Item 501(b) of Regulation S-K
                Under the Securities Act of 1933, as amended


Item in Form S-3                                    Location in Prospectus
- ----------------                                    ----------------------
1.   Forepart of Registration Statement and         Outside Front Cover Page
     Outside Front Cover of Prospectus . . . .      of Prospectus

                                                    Inside Front and Outside
2.   Inside Front and Outside Back Cover Pages      Back Cover Pages of
     of Prospectus . . . . . . . . . . . . . .      Prospectus
                                                    
3.   Summary Information, Risk Factors and          The Company;
     Ratio of Earnings to Fixed Charges. . . .      The Offering; Risk Factors

4.   Use of Proceeds . . . . . . . . . . . . .      Use of Proceeds

5.   Determination of Offering Price . . . . .      Outside Front Cover Page of
                                                    Prospectus

6.   Dilution  . . . . . . . . . . . . . . . .      Dilution

7.   Selling Security-Holders  . . . . . . . .      Selling Stockholders

8.   Plan of Distribution  . . . . . . . . . .      Plan of Distribution

9.   Description of Securities to be Registered..   Inapplicable

10.  Interests of Named Experts and Counsel...      Legal Matters; Experts

                                                    Documents Incorporated By
11.  Material Changes  . . . . . . . . . . . .      Reference
                                                    
12.  Incorporation of Certain Information by        Documents Incorporated by
     Reference . . . . . . . . . . . . . . . .      Reference

13.  Disclosure of Commission Position on
     Indemnification For Securities Act
     Liabilities  . . . . . . . . . . . . . .      Inapplicable


</PAGE>

                 Subject to Completion, Dated August 8, 1997
                            AID AUTO STORES, INC.
                    2,837,596 Shares of Common Stock and
                       Redeemable Warrants to Purchase
                       180,000 Shares of Common Stock
                          ________________________

 This Prospectus covers up to 2,070,000 shares of common stock, par value $.001
per share ("Common Stock"), of Aid Auto Stores, Inc. (the "Company"), issuable
upon exercise of publicly-traded redeemable warrants of the Company (the
"Warrants").  Each Warrant entitles the registered holder thereof to purchase
one share of Common Stock at a price of $4.00, subject to adjustment in
certain circumstances, at any time through and including April 10, 1998. The
Warrants are redeemable by the Company, upon the consent of Whale Securities
Co., L.P. ("Whale"), the underwriter of the Company's initial public offering
of securities in April 1995 (the "Initial Public Offering"), at any time, upon
notice of not less than 30 days, at a price of $.10 per Warrant, provided
that the closing bid quotation of the Common Stock on all 20 trading days
ending on the third day prior to the day on which the Company gives notice has
been at least 150% (currently $6.00, subject to adjustment) of the then
effective price of the Warrants.

 This Prospectus also relates to 180,000 shares of Common Stock and 180,000
warrants (the "Whale Warrants") underlying warrants (the "Underwriter's
Warrants") issued to Whale in connection with the Initial Public Offering, as
well as 180,000 shares of Common Stock underlying the Whale Warrants.  The
Underwriter's Warrants to purchase Common Stock are exercisable, subject to
adjustment, at $7.90 per share, and the Underwriter's Warrants to purchase the
Whale Warrants are exercisable at $.158 per Warrant.  The Whale Warrants are
generally on the same terms as the Warrants, except that the exercise price is
$6.60 per share. The shares of Common Stock issuable upon exercise of the
Underwriter's Warrants and Whale Warrants may be sold from time to time by
Whale or by its transferees.  See "Plan of Distribution."

 This Prospectus also relates to 157,596 shares of Common Stock issued to
Werner S. Neuburger in connection with the acquisition by the Company of
certain auto parts stores in December 1995 which are being registered
herewith pursuant to the terms of a Registration Rights Agreement, dated
December 15, 1995.

 This Prospectus also relates to 250,000 shares of Common Stock underlying
warrants issued to Rockefeller Securities Group, Inc. (the "Rockefeller
Warrants"), in connection with a Consulting Agreement, dated December 12,
1996, between Rockefeller Securities Group, Inc. and the Company, which shares
are being registered for resale herewith pursuant to the terms of the Consulting
Agreement.  The Rockefeller Warrants are exercisable at $2.3125 per share of
Common Stock, subject to adjustment, through June 11, 1998.

 The Common Stock and Warrants are quoted on the Nasdaq Small-Cap Market
("Nasdaq") under the symbols "AIDA" and "AIDAW," respectively, and listed on
the Boston Stock Exchange under the symbols "AID" and "AIDW", respectively. 
On August 5, 1997 the closing sales price of the Common Stock and Warrants,
as reported by Nasdaq, was $2.50 and $.28125, respectively. 
                        _________________________      

THE SECURITIES OFFERED HEREBY ARE SPECULATIVE AND INVOLVE A HIGH DEGREE OF
RISK AND IMMEDIATE SUBSTANTIAL DILUTION AND SHOULD NOT BE PURCHASED BY
INVESTORS WHO CANNOT AFFORD THE LOSS OF THEIR ENTIRE INVESTMENT. SEE "RISK
FACTORS" COMMENCING ON PAGE 5 AND "DILUTION."
                       _________________________         

THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
AND EXCHANGE COMMISSION OR BY ANY STATE SECURITIES COMMISSION NOR HAS THE
COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE ACCURACY
OR ADEQUACY OF THIS PROSPECTUS.  ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

 In the event all of the Warrants, Underwriter's Warrants, Whale Warrants and
Rockefeller Warrants are exercised, the proceeds to the Company would be
$11,496,565, before deduction of expenses, including legal, accounting and
miscellaneous expenses payable by the Company, which are estimated to be
$46,000.  In addition, a solicitation fee of 5% (up to $414,000) may be payable
to Whale in connection with any solicitation in connection with the Warrants.
See "Use of Proceeds" and "Plan of Distribution".
               The date of this Prospectus is _________, 1997



</PAGE>
                       AVAILABLE INFORMATION

     The Company is subject to the information requirements of the Securities
Exchange Act of 1934, as amended (the "Exchange Act"), and in accordance 
therewith files reports, proxy statements and other information with the 
Securities and Exchange Commission (the "Commission").  Reports, proxy
statements and other information filed by the Company can be inspected and
copied at the public reference facilities maintained by the Commission at
450 Fifth Street, N.W., Washington, D.C. 20549 or from the Commission's
website at http://www.sec.gov, and at the following Regional Offices of the
Commission:  Chicago Regional Office, 219 South Dearborn Street,
Chicago, Illinois 60604 and New York Regional Office, 7 World Trade Center,
Suite 1300, New York, New York, New York 10048.  Copies of such material can
be obtained from the Public Reference Section of the Commission at 450 Fifth
Street, N.W., Washington, D.C. 20549, at prescribed rates.  In addition, the
Common Stock and Warrants are quoted on the Nasdaq Small Cap Market under the
symbols AIDA and AIDAW, respectively, and on the Boston Stock Exchange under
the symbols AID and AIDW, respectively.  Reports and other information 
concerning the Company may be inspected at the offices of the Nasdaq Stock
Market, Inc., 1735 K Street, N.W., Washington, D.C. 20006 or the Boston Stock
Exchange, Inc., One Boston Place, Boston, Massachusetts 02105.


                DOCUMENTS INCORPORATED BY REFERENCE

     The following documents are incorporated by reference herein:

     1.  Annual Report on Form 10-K for the year ended December 31, 1996.

     2.  Quarterly Report on Form 10-Q for the quarter ended March 31, 1997.

     3.  Registration Statement on Form SB-2 (Registration No. 33-89190),
         declared effective by the Commission on April 10, 1995, as amended.

     Each document filed by the Company subsequent to the date of this 
Prospectus pursuant to Section 13(a), 13(c), 14 or 15(d) of the Exchange Act
prior to the termination of this offering shall be deemed to be incorporated
by reference in this Prospectus and shall be a part hereof from the date of
filing for such document.

     The Company hereby undertakes to provide without charge to each person,
including any beneficial owner, to whom a Prospectus is delivered, upon
written or oral request of such person, a copy of any and all of the information
that has been incorporated by reference in the Prospectus (not including 
exhibits to the information that is incorporated by reference unless such
exhibits are specifically incorporated by reference into the information that
the Prospectus incorporates).  Requests may be made to Aid Auto Stores, Inc.,
275 Grand Boulevard, P.O. Box 281, Westbury, New York 11590, Attn:  Mr. Frank
Mangano (516) 338-7889.


</PAGE>
                            THE COMPANY
General

     Aid Auto Stores, Inc. (the "Company") owns and operates, and franchises,
retail automotive parts and accessories stores under the name Aid Auto Stores.
These stores sell an extensive variety of name-brand automotive parts,
accessories and chemicals, as well as an assortment of products marketed under
the "Aid" brand (the "Aid Mark"), and also under the "Perfect Choice" brand to
both do-it-yourself ("DIY") and commercial customers.  At July 31, 1997, there
were 21 Company-owned and 34 franchisee-owned Aid Auto Stores.  Through 1995,
the Company had derived the majority of its revenues from the wholesale sale
of automotive products to its franchisees 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.  However, in 1996, the Company derived approximately
62% of its operating revenues from its Company-owned retail automotive stores,
in contrast to only 20% in 1995.  Aid Auto Stores have operated for more than
40 years and the Company believes that the Aid Auto name is widely recognized
by consumers in the New York metropolitan area.  The Company is seeking to
capitalize on such name recognition, as well as its expertise and operating
history, warehouse distribution channels and vendor relationships, to become
the dominant automotive aftermarket parts distributor and retailer in the
Northeast.

     The focus of the Company's growth strategy is a Company-owned mini
warehouse Superstore program, which program was instituted in 1995 following
the completion of the Initial Public Offering in April 1995.  As of July 31,
1997, the Company has opened seven new Company-owned Superstores.  In addition,
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.
Five of these stores have been converted and reopened as Superstores, four of
the five remaining stores have, to date, implemented the Superstore advertising,
inventory and merchandising program.  Each Superstore enables consumers and
businesses to buy quality automotive products from a large inventory at the 
lowest possible prices and to do so in a convenient and informed manner.  The
Company intends to continue such growth by means of opening additional Company-
owned Superstores and/or by acquiring other companies, including Aid Auto
franchises, having automotive parts and accessories retail services. The
Company will need to seek additional debt or equity financing to fund the
continuing cost of this program.

     The Company was originally formed in New York in 1953 and became a Delaware
corporation in 1971.  The Company's executive offices are located at 275 Grand
Boulevard, Westbury, New York 11590 and its telephone number is (516) 338-7889. 
Unless the context otherwise requires, all reference to the Company include its
wholly-owned subsidiaries, Aid Flatlands Avenue, Inc., Ames Automotive
Warehouse, Inc., Aid 1715 Flatbush, Inc., White Plains Aid, Inc., Bellmore
Aid Inc., Bethpage Superstore Aid Auto, Inc., North Babylon Superstore Aid Auto,
Inc. and Perfect Choice Automotive Products, Inc.


</PAGE>
                                THE OFFERING

Securities Offered: . . . . 2,070,000 shares of Common Stock issuable upon
                            exercise of the Warrants; 180,000 shares of Common
                            Stock(1) and 180,000 Whale Warrants(1) underlying
                            the Underwriter's Warrants, as well as 180,000
                            shares of Common Stock(1) underlying the 180,000
                            Whale Warrants; 157,596 shares of Common Stock
                            owned by Werner S. Neuburger; 250,000 shares of
                            Common Stock underlying the Rockefeller Warrants(1).

Shares of Common Stock Outstanding

 Before Offering. . . . . . 3,957,596(2)

 After Offering . . . . . . 6,637,596(2)(3)

Redeemable Warrants . . . . Each Warrant entitles the holder thereof to purchase
                            one share of Common Stock through April 10, 1998 at
                            a price of $4.00, subject to adjustment in certain
                            circumstances.  The Warrants are subject to
                            redemption by the Company upon the consent of Whale,
                            at any time upon notice of not less than 30 days, at
                            a price of $.10 per Warrant, provided that the
                            closing bid quotation of the Common Stock on all 20
                            trading days ending on the third day prior to the
                            day on which the Company gives notice has been at
                            least 150% (currently $6.00, subject to adjustment) 
                            of the then effective exercise price of the
                            Warrants. The Warrants will be exercisable until
                            the close of business on the date fixed for 
                            redemption.

Whale Warrants. . . . . . . The Whale Warrants are generally on the same terms
                            as the Warrants, except that the exercise price is
                            $6.60 per share.

Rockefeller Warrants. . . . The Rockefeller Warrants entitle the holders thereof
                            to purchase one share of Common Stock through
                            June 11, 1998 at a price of $2.3125, subject to
                            adjustment in certain circumstances. The Rockefeller
                            Warrants are not subject to redemption by the
                            Company.

Estimated Net Proceeds. . . $11,036,565

Use of Proceeds . . . . . . Opening of new Superstores, marketing and 
                            advertising, and working capital and general
                            corporate purposes.  See "Use of Proceeds."

Risk Factors. . . . . . . . Investment in the securities offered hereby involves
                            a high degree of risk and immediate substantial
                            dilution and should not be purchased by investors 
                            who cannot afford the loss of their entire
                            investment.  Such risk factors include, without
                            limitation, the uncertainty of the Superstore growth
                            strategy, the limited income from operations in 
                            1996, and losses from operations in 1995 and the
                            first quarter of 1997, the need for additional
                            financing and the significant amount of outstanding
                            indebtedness.  See "Risk Factors" and "Dilution."

NASDAQ Symbols. . . . . . . Common Stock - AIDA
                            Warrants - AIDAW

Boston Exchange Symbols . . Common Stock - AID
                            Warrants - AIDW
_________________
(1)  This Prospectus also relates to the resale of these securities by the
     holders thereof or their transferees.

(2)  Does not include an aggregate of 400,000 shares of Common Stock issuable
     under the Company's 1995 Stock Option Plan.

(3)  Assumes the exercise of all of the Warrants, Underwriter's Warrants, Whale
     Warrants and Rockefeller Warrants.                          

                                
</PAGE>
                                 RISK FACTORS


   The following factors, in addition to those discussed elsewhere in this
Prospectus, should be carefully considered in evaluating the Company and its
business.

 1.  Uncertainty of Superstore Growth Strategy.  In April 1995, the Company
completed its Initial Public Offering, allocating a majority of the proceeds
therefrom for implementing its mini warehouse Superstore growth strategy. 
Historically, Aid Auto Stores have been predominantly owned and operated by 
independent franchisees and the Company has limited experience in operating its
own stores.  Prior to the Initial Public Offering, the Company had no experience
in effectuating rapid expansion or in establishing or operating a mini warehouse
Superstore style retail chain. The success of the Superstore growth strategy
will be dependent upon, among other things, market acceptance of the Company's
Superstore concept, the availability of suitable store sites, the timely
development and construction of stores, the ability to hire skilled
management and other personnel, management's ability to successfully manage
growth (including monitoring stores and controlling costs), and the availability
of adequate financing or sufficient cash flow from operations to fund its future
expansion, of which there can be no assurance. The Company's growth strategy may
also be effected by factors not within its control, such as increased
competition, future downturns in the economy, changes in the automotive market
and weather patterns. Moreover, it is possible that the actual costs in
establishing the Superstores or the revenues generated from their operation
will not correspond to the economic models and projections upon which the
Company's Superstore growth program is based.  The Company opened its first
Superstore in July 1995, and has since opened six new Superstores.  In addition,
in December 1995 the Company acquired 10 franchised Aid Auto Stores located in
Long Island, New York, and has completed converting five of these stores into
Superstores; four of the remaining stores have, to date, implemented the
Superstore advertising, inventory and merchandising programs.  At July 31, 1997,
there were 21 Aid Auto Stores owned and operated by the Company and 34 owned and
operated by franchisees.  There can be no assurance that the Superstore growth
strategy will be successful.

 2.  Minimal Income/Losses from Operations; Effect of Superstore Growth Program
on Profitability.  The Company generated operating revenues of $27,393,678,
$20,263,833 and $24,182,096 during the years ended December 31, 1996, 1995
and 1994, respectively.  For 1996, the Company had net income of $30,364.  In 
1995, the Company had a net loss of $703,881 and in 1994 it had net income of 
$19,763. For the three months ended March 31, 1997, the Company achieved
operating revenues of $6,092,598 and a net loss of $57,986, as compared to
operating revenues of $6,574,037 and a net income of $41,603 for the three
months ended March 31, 1996.  The Company's operating expenses have increased
significantly in connection with the Company's mini warehouse Superstore growth
program and, accordingly, the Company's profitability is dependent on
corresponding increases in revenues from the Superstore operations, of which
there can be no assurance.  Moreover, future events, including unanticipated
expenses, increased competition, or severe weather could have an adverse effect
on the Company's operating margins and results of operations. There can be no
assurance that the Company's Superstore growth program will result in an
increase in the profitability of the Company's operations.

 3.  Need for Additional Financing to Implement Superstore Growth Program.  The
Company anticipates, based on currently proposed plans and assumptions relating
to its operations (including the costs associated with, and the timetable for,
its proposed expansion), the Company's working capital, its current loan
facility, together with projected cash flow from operations, will be
sufficient to satisfy its contemplated cash requirements for at least 12 months
(including the contemplated conversion of four of the stores acquired in
December 1995 into Superstores, and the opening of at least three Superstore
outlets during that period). In the event that the Company's cash flow proves
to be insufficient (due to unanticipated expenses, difficulties, problems or
otherwise), or the Company determines to open a greater number of Superstores
(including by opening new stores and/or by acquisitions), the Company will be
required to seek additional financing or curtail such expansion activities.  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 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 receivables
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, the Company has no current arrangements with respect to, or sources of,
additional financing, and it is not anticipated that the Company's current
majority stockholder will provide any portion of the Company's future financing
requirements or any further personal guarantees. There can be no assurance that
any additional financing will be available to the Company on commercially
reasonable terms, or at all.

 4.  Impact of Superstores on Franchisees.  More recent franchise agreements,
with respect to 10 of the existing franchised Aid Auto Stores, contain a
provision granting the franchisee an exclusive territory of a radius of 1.5
miles from its location, in consideration of the franchisee purchasing annually
at least 75% of its inventory from the Company. In 1995 and 1996, none of these
franchisees purchased inventory from the Company at such level. Thus, the
Company believes that upon notice and failure by the franchisee to cure within
the appropriate time period, it will be able to terminate such territorial
exclusivity. Notwithstanding the foregoing, the Company intends to select sites
for its Superstores in areas that are not served by existing Aid Auto Stores.
However, it is possible that the opening of a cluster of Superstores in a target
market may reduce the business of existing franchised Aid Auto Stores. While the
Company believes that the opening of its Superstores will not violate its 
franchise agreements or any other laws or regulations, there can be no assurance
that an independent franchisee whose business is adversely effected by the 
Superstore program would not seek to litigate its claims, the defense of which
could become costly for the Company and the outcome of which is uncertain.

 5.  Significant Outstanding Demand and Other Indebtedness; Claimed Event of
Default by GE Capital and Forbearance Agreement with such Lender.  The Company's
operations have been funded in part by the incurrence of significant 
indebtedness. Of the Company's total indebtedness of $13,163,862 outstanding
at March 31, 1997, an aggregate of $8,761,243 was outstanding under a
$10,000,000 line of credit with GE Capital Corp. ("GE Capital"), $1,330,735 was
outstanding and evidenced by a promissory note issued in connection with the
purchase of 10 Long Island franchised stores, $884,384 was outstanding and
evidenced by miscellaneous promissory notes and capital leases and $2,187,500
was outstanding under a promissory note to Philip L. Stephen, Chairman of the
Board, Chief Executive Officer and President of the Company.  Substantially all
of the Company's assets are pledged to GE Capital as collateral under the line
of credit, and the Company, subject to certain exceptions, is limited or
prohibited from merging or consolidating with another corporation or selling
all or substantially all of its assets.  Pursuant to a Second Amendment and
Forbearance Agreement, dated June 19, 1997, GE Capital has agreed to forbear
until August 31, 1997 from exercising its rights under its loan agreement with
the Company as a result of a claimed event of default. This date may be extended
to September 30, 1997 if prior to August 31, 1997 the Company pays GE Capital a
non-refundable extension fee of $5,000.  The Company has received a commitment
letter from another lending institution indicating an intention by that
institution to provide the Company with a credit facility sufficient to 
refinance all of the obligations owed by the Company to GE Capital.  While the
Company believes that it will be able to complete a loan agreement with such
institution prior to September 30, 1997, there can be no assurance in that 
regard.  In that event such an agreement is not timely concluded, and GE Capital
claims a default and calls its loan with the Company, the Company would be
materially adversely affected.  The $1,507,396 promissory note issued in 
connection with the Long Island acquisition, which had an outstanding balance of
$1,330,735 at March 31, 1997, is for a period of 10 years, is subordinate to the
Company's GE Capital indebtedness, and bears interest at the prime rate.  The
Company's obligation to Mr. Stephen is evidenced by a promissory note, which 
is subordinated to the GE Capital indebtedness.The note bears interest at the
rate charged by GE Capital, payable monthly, with principal payable in quarterly
installments through February 1, 2000.  The GE Capital indebtedness allows the
Company to make quarterly principal payments and monthly interest payments so
long as prior to and after giving effect to such payments no default has
occurred or is continuing or would occur on the GE Capital Indebtedness as a
result thereof.  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 GE Capital of payment in full of 
outstanding GE Capital indebtedness.

 6.  Competition.  The Company competes in both the DIY and commercial portions
of the automotive aftermarket business.  Within its current market (the New York
metropolitan area), the largest share of the DIY market is held by independently
owned stores which, while principally selling to wholesale accounts, have 
significant DIY sales. The Company also competes with other automotive specialty
retailing chains such as R&S Strauss, and in certain of its product categories
(such as oil and certain car care products) with discount and general
merchandise stores.  The Company's major competitors in supplying the commercial
market include independent warehouse distributors and independently owned parts
stores, automobile dealerships and national warehouse distributors and
associations such as National Automotive Parts Association (NAPA). The Company 
may also face competition from large regional automotive aftermarket chains
based in other areas of the country, in the event that they enter the Company's
market, such as Pep Boys which has recently entered the New York market and
opened several stores.  Competitors such as R&S Strauss, NAPA and Pep Boys,
and some potential competitors, are larger than the Company and have greater
financial, marketing, personnel and other resources than the Company.

 7.  Dependence on Suppliers.  The Company is dependent on close relationships
with its suppliers of automotive parts and equipment, and its ability to
purchase products directly from these manufacturers at favorable prices and on
favorable terms. The Company views its relationships with its suppliers as
excellent, and believes that alternative sources exist for most of the products
it purchases. However, the Company does not maintain supply contracts with any
of its suppliers, and it is possible that the loss of any significant supplier
could have a material adverse effect on the Company if not replaced in a timely
manner and upon suitable terms. The Company's principal suppliers currently
provide the Company with certain incentives such as volume purchasing discounts
and cooperative advertising and market development funds, which incentive
amounts generally range from between 5% and 10% of the listed purchase prices.
A reduction or discontinuance of these incentives could also have a material
adverse effect on the Company and its operations.

 8.  Dependence on Management and Key Personnel.  The Company is dependent upon
the services of its senior executives, particularly Philip L. Stephen, who is
Chairman of the Board, President and Chief Executive Officer of the Company.
Although the Company has obtained a key-man life insurance policy on the life
of Mr. Stephen in the amount of $2,000,000 and has entered into an employment
contract with Mr. Stephen which expires in April 1998, the loss of his services
could have a material adverse impact on the Company. Also, the Company's
successful growth will depend upon, among other things, the successful
recruiting of other qualified Superstore personnel. There can be no assurance
that the Company will be able to retain existing employees or that it will be
able to find and retain the other personnel it requires on acceptable terms.

 9.  Impact of Seasonality.  The Company's business is seasonal 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.

 10.  Control by Management.  Mr. Philip L. Stephen, Chairman of the Board,
President and Chief Executive Officer of the Company, owns approximately 50.5%
of the currently issued and outstanding Common Stock.  Accordingly, Mr. Stephen
is in a position to control the Company, including the election of all or a
majority of the directors of the Company.  Even if some or all of the securities
offered hereby are issued, Mr. Stephen would likely maintain effective control
of the Company.

 11.  Government Regulation.  The Company is subject to federal and state laws,
rules and regulations that govern the offer and sale of franchises. To offer and
sell franchises, the Company is required by the United States Federal Trade
Commission to furnish to prospective franchisees a current franchise offering
disclosure document. The Company uses a Uniform Franchise Offering Circular
("UFOC") to satisfy this disclosure obligation, which is delivered to each
prospective franchisee in its current franchise markets (New York and New
Jersey). In addition, the Company is required to register and file a UFOC with
the appropriate New York State authority. The Company periodically updates its
UFOC to include information about new officers and directors, recent financial
information and other material events. In addition to New York, other states
require registration, special prescribed disclosure or other compliance before
the Company could offer franchises in those jurisdictions. However, the Company
has no current plans to offer franchises in any states other than New York and
New Jersey, if at all.

 12.  Immediate and Substantial Dilution.  The sale of the shares offered hereby
involves an immediate and substantial dilution between the pro forma net 
tangible book value per share before and after the offering and the exercise of
the Warrants, the Underwriter's Warrants and the Whale Warrants. See "Dilution."

 13.  No Dividends.  The Company has never paid cash dividends on its Common
Stock and does not expect to pay cash dividends in the foreseeable future.

 14.  Shares Eligible for Future Sale; Registration Rights.  The Company
currently has 3,957,596 shares of Common Stock outstanding.  Of such shares,
2,157,596 are deemed to be "restricted securities," as that term is defined
under Rule 144 promulgated under the Securities Act, all which may be sold at
any time without registration pursuant to such rule.  No prediction can be made
as to the effect, if any, that the sale of such shares of Common Stock or even
the availability of such shares for sale will have on the market prices 
prevailing from time to time. The possibility that substantial amounts of
Common Stock may be sold in the public market may adversely affect prevailing
market prices for the Common Stock or the Warrants and could impair the
Company's ability to raise capital through the sale of its equity securities.

 15.  Possible Inability to Exercise Warrants.  Although certain exemptions in
the securities laws of certain states might permit Warrants to be transferred to
purchasers in states other than those in which the Warrants were initially
qualified, the Company will be prevented from issuing Common Stock in such other
states upon the exercise of the Warrants unless an exemption from qualification
is available or unless the issuance of Common Stock upon exercise of the
Warrants is qualified. The Company is under no obligation to seek, and may
decide not to seek or may not be able to obtain, qualification of the issuance
of such Common Stock in all of the states in which the ultimate purchasers of
the Warrants reside. In such a case, the Warrants held will expire and have no
value if such Warrants cannot be sold. Accordingly, the market for the Warrants
may be limited because of these restrictions. Further, a current prospectus
covering the Common Stock issuable upon exercise of the Warrants must be in 
effect before the Company may accept Warrant exercises. Although the Company
has committed to use its best efforts to do so, there can be no assurance that
the Company will be able to maintain an appropriate prospectus in effect.

 16.  Potential Adverse Effect of Redemption of Warrants.  The Warrants may be
redeemed by the Company, upon the consent of Whale, at any time upon notice of
not less than 30 days, at a price of $.10 per Warrant, provided the closing bid
quotation of the Common Stock on all 20 trading days ending on the third day
prior to the day on which the Company gives notice has been at least 150% 
(currently $6.00) of the then effective exercise price of the Warrants.
Redemption of the Warrants could force the holders to exercise the Warrants and
pay the exercise price at a time when it may be disadvantageous for the holders
to do so, to sell the Warrants at the then current market price when they might
otherwise wish to hold the Warrants or to accept the redemption price, which is
likely to be substantially less than the market value of the Warrants at the
time of redemption.

 17.  Authorization and Discretionary Issuance of Preferred Stock. The Company's
Certificate of Incorporation authorizes the issuance of 2,000,000 shares of
"blank check" preferred stock with such designations, rights and preferences as
may be determined from time to time by the Board of Directors. Accordingly, the
Board of Directors is empowered, without stockholder approval, to issue
preferred stock with dividend, liquidation, conversion, voting or other rights
which could adversely affect the voting power or other rights of the holders of
the Company's Common Stock. In the event of issuance, the preferred stock could
be utilized, under certain circumstances, as a method of discouraging, delaying
or preventing a change in control of the Company. Although the Company has no
present intention to issue any shares of its preferred stock, there can be no
assurance that the Company will not do so in the future.

 18.  Possible Delisting of Securities from Nasdaq System; Risks Associated with
Low-Priced Stocks.  In order to maintain listing on Nasdaq, a company must
maintain $2,000,000 in total assets, a $200,000 market value of the public
float and $1,000,000 in total capital and surplus. In addition, continued
inclusion requires two market makers and a minimum bid price of $1.00 per share;
provided, however, that if a company falls below such minimum bid price, it will
remain eligible for continued inclusion on Nasdaq if the market value of the
public float is at least $1,000,000 and the company has $2,000,000 in capital
and surplus.  Nasdaq has currently under consideration proposed changes to 
substantially increase these maintenance standards.  The failure to meet 
applicable maintenance criteria in the future may result in the delisting of
the Company's securities from Nasdaq and trading, if any, in the Company's
securities would thereafter be conducted in the non-Nasdaq over-the-counter
market. As a result of such delisting, an investor may find it more difficult
to dispose of, or to obtain accurate quotations as to the market value of the
Company's securities. In addition, if the Common Stock was to become delisted
from trading on Nasdaq and the trading price of the Common Stock were to fall
below $5.00 per share, trading in the Common Stock would also be subject to
the requirements of certain rules promulgated under the Securities Exchange
Act of 1934, as amended, which require additional disclosure by broker-dealers
in connection with any trades involving a stock defined as a penny stock
(generally, any non-Nasdaq equity security that has a market price of less than
$5.00 per share, subject to certain exceptions). Such rules require the
delivery, prior to any penny stock transaction, of a disclosure schedule
explaining the penny stock market and the risks associated therewith, and
impose various sales practice requirements on broker-dealers who sell penny
stocks to persons other than established customers and accredited investors
(generally institutions). For these types of transactions, the broker-dealer
must make a special suitability determination for the purchaser and have 
received the purchaser's written consent to the transaction prior to sale. The
additional burdens imposed upon broker-dealers by such requirements may
discourage them from effecting transactions in the Common Stock and Warrants,
which could severely limit the liquidity of the Common Stock and Warrants and
the ability of purchasers in this offering to sell the Common Stock and Warrants
in the secondary market. 

</PAGE>

                               USE OF PROCEEDS


   In the event that all of the Warrants, Underwriter's Warrants, Whale Warrants
and Rockefeller Warrants are exercised, the net proceeds to the Company pursuant
to the offering hereby are estimated at approximately $11,036,565, after
deducting the maximum potential solicitation fee (5%) payable to Whale 
($414,000) and other expenses estimated at $46,000.  Such net proceeds are
expected to be expended for the opening of new Superstores, marketing and 
advertising and working capital and general corporate purposes, approximately
as follows:
 
                                                      Approximate
                                       Approximate    Percentage of
Application of Proceeds               Dollar Amount   Net Proceeds 
- -----------------------               -------------   -------------

Opening of new Superstores(1). .        $9,000,000        81.6%

Marketing and advertising. . .             750,000         6.8%

Working capital and general
 corporate purposes . . . . . .          1,286,565        11.6%
                                        ----------       ------
   Total . . . . . . . . . .           $11,036,565       100.0%
                                       ===========       ======
______________________________
(1) Represents the estimated costs associated with the opening of approximately
    20 new Superstore outlets. Superstore sites may be newly leased or subleased
    depending on whether the Company is acquiring and constructing on empty
    space, or acquiring and expanding upon the business and assuming the lease
    of an existing independent automotive parts store or franchised Aid Auto
    Store. The Company believes that the cost to open each Superstore will
    average approximately $450,000, including site selection costs, lease
    deposits, leasehold improvements or construction costs, acquisition of
    furniture, fixtures and equipment, opening inventory, and other 
    miscellaneous pre-opening expenses (including salaries, training, promotion
    and advertising).  The Company believes that the opening costs will be
    approximately the same in the case of a purchase and expansion of an
    existing store's business.  However, all estimates are subject to
    significant variation.

   The foregoing represents the Company's estimate of its use of the net
proceeds of this offering based on current planning and business, industry
and economic conditions, and the Company's future revenues and expenditures.
The proposed application of the net proceeds is subject to changes as market
and financial conditions and other opportunities that may be presented to the
Company may dictate.  The costs required to open the Company's Superstores
may vary depending upon such factors as the actual selling space, the amount
of rent and security that must be paid in advance (and, in some cases, the
purchase price of an existing store's business), and the extent of
construction costs and leasehold improvements required to be paid by the
Company.  Accordingly, in the event the Company's estimates as to the costs
required to open and operate stores prove to be inaccurate, the Company may
reduce the number of Superstores it proposes to open and/or utilize working
capital in addition to the net proceeds of this offering allocated for the
store openings.  

   In the event less than the maximum proceeds are raised, the Company intends
to allocate the proceeds to the same uses in the approximate same proportions
as if the maximum proceeds were raised.

   To the extent that the net proceeds are not immediately required for the
purposes described above, they may be invested principally in either U.S.
government securities, short-term certificates of deposit, money market funds
or other short-term interest-bearing investments.  The Company may also use a
substantial portion of these proceeds to temporarily reduce the balance
outstanding under the Company's institutional line of credit. 

   The Company will not receive any of the proceeds from the sale of the Common
Stock by the holders of the Common Stock or by the holders who have exercised
their warrants.

</PAGE>
                             DILUTION

   The difference between the public offering price per share of Common Stock
and the net tangible book value per share after this offering constitutes the
dilution to investors in this offering. Net tangible book value per share is
determined by dividing the net tangible book value of the Company (total
tangible assets less total liabilities) by the number of outstanding shares of
Common Stock. 

   At March 31, 1997 the net tangible book value of the Company was $5,389,317,
or $1.36 per share of Common Stock. After giving effect to the exercise of the
250,000 Rockefeller Warrants, the Underwriter's Warrants for 180,000 shares of
Common Stock and 180,000 Whale Warrants, and the exercise of 2,070,000 Warrants,
at their respective exercise prices (less the maximum potential solicitation fee
and estimated expenses of this offering), the net tangible book value of the
Company at March 31, 1997 would have been $16,425,882, or $2.47 per share,
representing an immediate increase in net tangible book value of $1.11 per share
to the existing stockholders of the Company and an immediate dilution of $1.53
per share to exercising Warrant-holders.  The following table illustrates the
foregoing information with respect to dilution to exercising Warrant-holders
on a per share basis: 

  Initial public offering price . . . .    $4.00
  Net tangible book value before offering   1.36
  Increase attributable to new investors    1.11
                                           -----
 Net tangible book value after offering     2.47
                                           -----

 Dilution to new investors . . . .         $1.53
                                           =====


</PAGE>
                     SELLING SECURITY HOLDERS

   The following table sets forth the present record and beneficial ownership
of securities of the Company owned by the Selling Security Holders as of
May 1,1997.

                                                                   Percentage of
  Name of                   Percentage of                          Outstanding
  Selling       Securities   Outstanding    Securities  Securities  Shares Owned
 Security      Owned Prior  Shares Owned     to be Sold Owned After   After
  Holder      to Offering  Before Offering  in Offering  Offering    Offering
- ------------   ----------  ---------------  ----------- ----------  ----------
    
Whale Securities
Co., L.P.       360,000(1)       8.3%           360,000      0           0


Werner S.
Neuburger       157,596          4.0%           157,596      0           0

Rockefeller
Securities
Group, Inc.     250,000(2)       5.9%           250,000      0           0

__________________

(1)  Represents 360,000 shares of Common Stock underlying the Underwriter's 
     Warrant and the Whale Warrants.  These securities are held in Whale's
     name for the account of certain employees and  equity owners of Whale.

(2)  Represents shares of Common Stock underlying the Rockefeller Warrants.




   The Selling Security Holders will be entitled to receive all of the proceeds
from the future sale of their shares of Common Stock.  The Company will not
receive any proceeds from the future sale of any of the aforementioned shares
by their respective holders.


</PAGE>
                           PLAN OF DISTRIBUTION

   Of the securities covered by this Prospectus, 180,000 shares of Common Stock
and 180,000 Whale Warrants are issuable upon exercise of the Underwriter's
Warrants, 250,000 shares of Common Stock are issuable upon exercise of the
Rockefeller Warrants, 2,070,000 shares are issuable upon exercise of the 
Warrants, and 180,000 are issuable upon exercise of the Whale Warrants.  This
Prospectus also covers the resale by the holders of the securities underlying
the Underwriter's Warrant, Whale Warrants and Rockefeller Warrants.  From time
to time, one or more of the Selling Stockholders may pledge, hypothecate or
grant a security interest in some or all of the shares of Common Stock,
Underwriter's Warrant, Whale Warrants or Rockefeller Warrants, and the pledgees,
secured parties or persons to whom such shares have been hypothecated shall,
upon foreclosure in the event of default, be deemed to be Selling Stockholders
for purposes hereof.

  The shares of Common Stock and the Whale Warrants underlying the Underwriter's
Warrant, and the shares of Common Stock underlying the Rockefeller Warrants and
Whale Warrants, may be offered for the account of the holder or holders from 
time to time, as market conditions permit on Nasdaq, or, on the Boston Stock
Exchange, or otherwise, through ordinary brokerage transactions, in negotiated
transactions, at fixed prices which may be changed, at market prices prevailing
at the time of sale, at prices related to such prevailing market prices, or at
negotiated prices.  The holders may effect such transactions by selling shares
to or through broker-dealers, and all such broker-dealers may receive 
compensation in the form of discounts, concessions or commissions from the
holders and/or the purchasers of the securities for whom such broker-dealers
may act as agent or to whom they sell as principal, or both (which compensation
as to a particular broker-dealer might be in excess of customary commissions).
The aforementioned methods of sale described above may not be all-inclusive.

   Any broker-dealer acquiring securities in the over-the-counter market from
the holders may sell the securities either directly, in its normal market-making
activities, through or to other brokers on a principal or agency basis or to its
customers.  Any such sales may be at prices then prevailing in the over-the-
counter market, at prices related to such prevailing market prices or at 
negotiated prices to its customers or a combination of such methods.  Such
broker-dealers that act in connection with the sale of the shares hereunder
might be deemed to be "underwriters" within the meaning of Section 2(11) of the
Securities Act of 1933, as amended (the "Securities Act"); any commissions 
received by them and any profit on the resale of shares as principal might
be deemed to be underwriting discounts and commissions under the Securities
Act. Any such commissions, as well as other expenses of the holders and 
applicable transfer taxes, are payable by such parties, as the case may be.

   The Company will pay to Whale a fee of 5% of the exercise price of each
Warrant exercised provided however, that Whale will not be entitled to receive
such compensation if (i) the market price of the Company's Common Stock on the
date the Warrant is exercised is lower than the then Warrant exercise price;
(ii) the Warrant was held in a discretionary account; (iii) disclosure of
compensation arrangements was not made at the time of the exercise of the
Warrant; (iv) the holder of the Warrants has not confirmed in writing that
Whale solicited such exercise, or (v) the solicitation of exercise of the
Warrants was not in violation of Rule 10b-6 promulgated under the Exchange Act.

   Pursuant to the Underwriting Agreement entered into by the Company and Whale
in connection with the Company's Initial Public Offering in April 1995, the
Company has agreed to indemnify Whale against certain liabilities, including
liabilities under the Securities Act.


                           LEGAL MATTERS

   Legal matters in connection with the securities offered hereby will be passed
upon for the Company by Breslow & Walker, LLP, 767 Third Avenue, New York, New
York 10017.


                              EXPERTS

   The consolidated financial statements of the Company as of December 31, 1995
and 1996 and for the years ended December 31, 1994, 1995 and 1996, are
incorporated in this Registration Statement in reliance upon the reports of
Grant Thornton, LLP, independent certified public accountants, upon the
authority of said firm as experts in accounting and auditing.  


                      ADDITIONAL INFORMATION

   The Company has filed with the Securities and Exchange Commission, 450 Fifth
Street, N.W., Washington, D.C., a Registration Statement on Form S-3 under the
Securities Act of 1933, as amended, for the registration of the securities
offered hereby. This Prospectus, which is part of the Registration Statement,
does not contain all of the information contained in the Registration Statement.
For further information with respect to the Company and the securities offered
hereby, reference is made to the Registration Statement, including the exhibits
thereto, which may be inspected, without charge, at the Office of the Securities
and Exchange Commission, or copies of which may be obtained from the Commission
in Washington, D.C., upon payment of the requisite fees, or from the 
Commission's website at http://www.sec.gov.  Statements contained in this
Prospectus as to the content of any contract or other document referred to are
not necessarily complete, and in each instance reference is made to the copy of
such contract or other document filed as an exhibit to the Registration 
Statement, each such statement being qualified in all respects by such
reference.
                                      
</PAGE>

==============================================     ===========================

  No dealer, salesperson, or other person
has been authorized in connection with this
offering to give any information or to make
any representations other than those
contained in this Prospectus.  This Prospectus
does not constitute an offer or a solicitation         AID AUTO STORES, INC.
in any jurisdiction to anyone to whom it is
unlawful to make such offer or solicitation.  
Neither the delivery of this Prospectus, nor
any sale made hereunder shall, under any
circumstances, create an implication that 
there has been no change in the circumstances 
or the facts herein set forth since the date       ===========================
hereof.                                                                      

- ------------------------------------------


           TABLE OF CONTENTS
                                  Page 
                                  ----
Available Information . . . . .      2
Documents Incorporated by Reference  2
The Company . . . . . . . . . .      3
The Offering. . . . . . . . . .      4
Risk Factors. . . . . . . . . .      5
Use of Proceeds . . . . . . . .     11
Dilution. . . . . . . . . . . .     13
Selling Security Holders. . . .     14
Plan of Distribution. . . . . .     15
Legal Matters . . . . . . . . .     16
Experts . . . . . . . . . . . .     16
Additional Information. . . . .     16

</PAGE>

                                                                   
   2,837,596 shares of Common Stock
      and Redeemable Warrants to
      Purchase 180,000 shares of
             Common Stock


            ============
             PROSPECTUS
            ============
                   










               ___________, 1997







===================================

</PAGE>

                                    PART II

              INFORMATION NOT REQUIRED IN PROSPECTUS

Item 14.  Other Expenses of Issuance and Distribution.

     The estimated expenses of the Registrant in connection with the issuance
and distribution of the securities being registered hereby are as follows:

Accounting Fees and Expenses . . . . . . . . . . . .    $  7,500
Legal fees and expenses. . . . . . . . . . . . . . .      20,000
Blue Sky filing fees and expenses. . . . . . . . . .      10,000
Solicitation fee (1) . . . . . . . . . . . . . . . .     414,000
Miscellaneous Expenses . . . . . . . . . . . . . . .       8,500
                                                        --------
        Total. . . . . . . . . . . . . . . . . . . .    $460,000
                                                        ========
________________________
(1)  Represents potential maximum solicitation fee which may be paid to Whale.


Item 15.  Indemnification of Directors and Officers.

     Under Section 145 of the Delaware General Corporation Law the registrant
may or shall, subject to various exceptions and limitations, indemnify its
directors or officers and may purchase and maintain insurance therefor.

     The Company has included in its Certificate of Incorporation pursuant to 
Section 102(b)(7) of the Delaware General Corporation Law a provision 
eliminating the personal liability of directors to the Company or its
stockholders for damages for breach of fiduciary duty.  The principal effect
of this provision in the Company's Certificate of Incorporation is to eliminate
potential monetary damage actions against any director for breach of his duties
as a director except (a) for any breach of the director's duty of loyalty to the
corporation or its stockholders, (b) for acts or omissions not in good faith or
which involve intentional misconduct or a knowing violation of law, (c) under
Section 174 of the Delaware General Corporation Law, which relates to a 
willful or negligent violation of Section 160 (regarding the illegal purchase
or redemption of stock by a corporation) or Section 173 (regarding a
corporations illegal declaration or payment of dividends) of the Delaware
General Corporation Law, or (d) for any transaction from which the director
derived an improper benefit.  This provision does not affect the liability of
any director for acts or omissions occurring prior to the date of adoption of
this provision.  In addition, Section 145 of the Delaware General Corporation
Law empowers a corporation (a) to grant indemnification to any officer or 
director where it is determined that he acted in good faith and in a manner he
reasonably believed to be in or not opposed to the best interests of the
corporation, and, with respect to any criminal action or proceeding, had no
reasonable cause to believe his conduct was unlawful and (b) to advance to an
officer or director the expenses of defending claims upon receipt of his
undertaking to repay any amount to which it is later determined he is not 
entitled.  The Company's By-Laws provide that the Company will indemnify and
advance expenses of defense to its officers and directors substantially to the
full extent authorized by the Delaware General Corporation Law.

     The foregoing statement is subject to the detailed provisions of Sections
102 and 145 of the Delaware General Corporation Law.


Item 16.  Exhibits

     Exhibit
     Number            Documents
     ------            ---------
        4(a)           Form of Warrant*
        4(b)           Form of Underwriter's Warrant*
        4(c)           Form of Whale Warrant*
        4(d)           Form of Rockefeller Warrant
        5              Opinion of Counsel
       23              Independent Auditors' Consents
       24              Consent of Counsel is contained in the Opinion of
                       Counsel, filed as part hereof as Exhibit 5.
___________________
*    Previously filed with the Company's Registration Statement on Form SB-2
(No.33-89190) declared effective by the Commission on April 10, 1995.

Item 17.  Undertakings.

     The undersigned Registrant hereby undertakes:  (1) to file, during any
period in which offers or sales are being made, a post-effective amendment to
the Registration Statement to (i) include any prospectus required by Section
10(a)(3) of the Securities Act, (ii) reflect in the prospectus any facts or
events which, individually or together, represent a fundamental change in the
information in the Registration Statement, and (iii) include any material 
information with respect to the plan of distribution not previously disclosed
in this Registration Statement or any material change to such information in 
this Registration Statement; (2) that, for the purpose of determining any
liability under the Securities Act, each such post-effective amendment shall 
be deemed to be a new registration statement relating to the securities offered
therein, and the offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof; and (3) to remove from registration by
means of a post-effective amendment any of the securities being registered which
remain unsold at the termination of the offering.

     The undersigned Registrant hereby undertakes that, for purposes of 
determining any liability under the Securities Act, each filing of the 
Registrant's annual report pursuant to Section 13(a) or 15(d) of the Exchange
Act (and, where applicable, each filing of an employee benefit plan's annual
report pursuant to Section 15(d) of the Exchange Act) that is incorporated by
reference in the Registration Statement shall be deemed to be a new registration
statement relating to the securities offered therein, and the offering of such
securities at that time shall be deemed to be the initial bona fide offering 
thereof.

     Insofar as indemnification for liabilities arising under the Securities Act
may be permitted to directors, officers and controlling persons of the
Registrant pursuant to the foregoing provisions, or otherwise, the Registrant
has been advised that in the opinion of the Commission such indemnification is
against public policy as expressed in the Securities Act and is, therefore,
unenforceable.  In the event that a claim for indemnification against such 
liabilities (other than payment by the Registrant of expenses incurred or paid
by a director, officer or controlling person of the Registrant in the successful
defense of any action, suit or proceeding) is asserted by such director, officer
or controlling person in connection with the securities being registered, the
Registrant will, unless in the opinion of its counsel the matter has been
settled by controlling precedent, submit to a court of appropriate jurisdiction
the question whether such indemnification by it is against public policy as
expressed in the Securities Act and will be governed by final adjudication of
such issue.

</PAGE>

                              SIGNATURES


     In accordance with the requirements of the Securities Act of 1933, the 
Registrant certifies that it has reasonable grounds  to believe that it meets
all of the requirements for filing on Form S-3 and authorized this Registration
Statement to be signed on its behalf by the undersigned, in the Town of
Hempstead, State of New York, on August 7, 1997.

                                     AID AUTO STORES, INC.



                                 By: /s/ Philip L. Stephen         
                                     -------------------------------------
                                     Philip L. Stephen, 
                                     President and Chief Executive Officer
                                     (Principal Executive Officer)
           
                                 By: /s/ Frank Mangano             
                                     --------------------------------------
                                     Frank Mangano, Chief Financial Officer
                                     (Principal Financial Officer)


     In accordance with the requirements of the Securities Act of 1933, this
Registration Statement has been signed by the following persons in the 
capacities and on the dates stated.


     Signature                  Title                  Date
     ---------                 -------                ------

/s/ Philip L. Stephen         Director            August 7, 1997
- ----------------------------
Philip L. Stephen


/s/ Greg M. Stephen           Director            August 7, 1997
- ----------------------------
Greg M. Stephen


/s/ Lewis R. Cowan            Director            August 7, 1997
- ----------------------------
Lewis R. Cowan


/s/ Ira Scott Greenspan       Director            August 7, 1997
- ---------------------------
Ira Scott Greenspan


/s/ Leonard Genovese          Director            August 7, 1997
- ---------------------------
Leonard Genovese


/s/ Werner S. Neuberger       Director            August 7, 1997
- ---------------------------
Werner S. Neuburger

</PAGE>
                                                              Exhibit 4(d)

"The securities represented by this certificate have been acquired for 
investment and have not been registered pursuant to the Securities Act of 1933,
as amended, or any applicable state statutes.  Such securities may not be sold,
transferred, pledged, hypothecated or otherwise disposed of without either an
effective registration statement relating to such disposition or an opinion of
counsel satisfactory to Aid Auto Stores, Inc. that the securities may be so 
disposed of without being registered."


                        WARRANT CERTIFICATE


                     Dated December 12, 1996 


             VOID AFTER 5:00 P.M., New York Local Time


                           June 11, 1998


                       AID AUTO STORES, INC.

Warrants to purchase 250,000 shares of Common Stock, par value $.001 per share.

     AID AUTO STORES, INC., a Delaware corporation, with offices at 275 Grand
Boulevard, Westbury, New York 11590 (the "Company"), hereby certifies that
Rockefeller Securities Group, Inc. with an address at 100 Quentin Roosevelt
Boulevard, Garden City, New York 11530 ("Warrant Holder"), for value received
and subject to the provisions hereinafter set forth is entitled to purchase
from the Company 250,000 shares, par value $.001 per share, of the Common Stock
of the Company (the "Common Stock") at a price per share equal to $2.3125
exercisable commencing on the date hereof until 5:00 P.M., New York time, on
June 11, 1998.

     1.   Exercise.  The Warrants represented by this Warrant Certificate may be
exercised only by the Warrant Holder on the terms and conditions set forth in
this Warrant Certificate, in whole or in part, upon the surrender of this 
Warrant Certificate, with the subscription form attached hereto duly executed,
to the Company and upon payment to the Company of the price hereinabove set 
forth for the shares so purchased.  The Warrants shall become exercisable as
follows: (i) one-half shall be exercisable on the date hereof and (ii) subject
to the provisions of a certain Consulting Agreement, dated December 12, 1996, 
between the Company and Rockefeller Securities Group, Inc., the remaining 
one-half shall become exercisable on August 12, 1997. If the Warrants
represented hereby shall be exercised in part only, the Company shall, upon
surrender of this Warrant Certificate for cancellation, deliver a new Warrant
Certificate evidencing the rights of the Warrant Holder to purchase the balance
of the shares of Common Stock to which the Warrant Holder is entitled. The
Company shall not be required to issue any fraction of a share upon the exercise
of the Warrants represented hereby.  If any fractional interest in a share shall
be deliverable upon the exercise of the Warrants represented hereby or any 
portion thereof, the Company shall make an adjustment therefor in cash equal
to such fraction multiplied by the fair market value of shares of Common Stock
as determined by the Company's Board of Directors.

     2.    Title.  This Warrant Certificate is issued subject to the condition 
that it may not be sold, transferred or hypothecated and that title to this 
Warrant Certificate and all rights hereunder are not transferable.

     3.    Covenants.   The above provisions are subject to the following:

          (a)  Any  certificate(s) for shares of Common Stock issued upon the
exercise of the Warrants represented hereby shall bear the following legend:

          "The securities represented by this certificate have been
          acquired for investment and have not been registered
          pursuant to the Securities Act of 1933, as amended, or any
          applicable state statutes.  Such shares may not be sold,
          transferred, pledged, hypothecated or otherwise disposed of
          without either an effective registration statement relating to
          such disposition or an opinion of counsel satisfactory to Aid
          Auto Stores, Inc. that the securities may be so disposed of
          without being registered."

          (b)  The Company covenants and agrees that all shares which may be
issued upon the exercise of the rights represented by this Warrant Certificate
shall, upon issuance, be fully paid and non-assessable and free from all taxes,
liens and charges with  respect to the issue thereof; without limiting the 
generality of the foregoing, the Company covenants and agrees that it will from
time to time take any such action as may be requisite to assure that the par 
Value per share of the Common Stock is at all times equal to or less than the
then effective purchase price per share of the Common Stock issuable pursuant
to this Warrant Certificate.  The Company further covenants and agrees that 
during the period within which the rights represented by this Warrant 
Certificate may be exercised, the Company shall at all times have authorized,
and reserved for the purpose of issue upon exercise of the subscription
rights evidenced by this Warrant Certificate, a sufficient number of shares 
of its Common Stock to provide for the exercise of the rights represented by
this Warrant Certificate.

          (c)  In the event that the Company shall, at any time prior to the
expiration date of the Warrants represented hereby and prior to the exercise
thereof: (i) declare or pay to the holders of the Common Stock a dividend
payable in any kind of shares of stock of the Company; or (ii) change or 
divide, combine or otherwise reclassify its Common Stock into the same or a
different number of shares with or without par value, or into shares of any
class or classes; or (iii) consolidate or merge with, or transfer its property
as an entirety or substantially as an entirety to, any  other corporation; or 
(iv) make any distribution of its assets to holders of its Common Stock as a
liquidation or partial liquidation dividend or by way of return of capital; 
then, upon the subsequent exercise of the Warrants represented hereby, the 
Warrant Holder shall receive for the exercise price, in addition to or in
substitution for the shares of Common Stock to which he would otherwise be
entitled upon such exercise, such additional (or lesser) shares of stock or
scrip of the Company, or such reclassified shares of stock of the Company, or
such shares of the securities or property of the Company resulting from such 
consolidation or merger or transfer, or such assets  of the Company, which he
would have been entitled to receive had he exercised the Warrants represented
hereby prior to the happening of any of the foregoing events. Nothing contained
herein shall require the Company to segregate or otherwise set aside any  
particular asset for possible distribution to the Warrant Holder upon exercise
of the Warrant Holder's rights under the Warrants  represented hereby subsequent
to a liquidation, partial or otherwise.

     4.   Securities Laws.  In connection with the issuance to the  Warrant
Holder of this Warrant, the Warrant Holder agrees to execute an investment 
letter in such form as reasonably requested by the Company and its counsel and
as may be required to comply with federal and applicable state securities laws.
Upon any issuance of shares of Common Stock upon exercise of this Warrant, it 
shall be the Company's responsibility to comply with the requirements of: (1) 
the Securities Act of 1933, as amended; (2) the Securities Exchange Act of 1934,
as amended; (3) any applicable listing requirements of any national securities 
exchange; (4) any state securities regulation or "Blue Sky" laws; and (5) 
requirements under any other law or regulation applicable to the issuance or
transfer of such shares.  If required by the Company, in connection with each
issuance of shares of Common Stock upon exercise of this Warrant, the Warrant
Holder will give: (i) assurances in writing, satisfactory to the Company, that
such shares are not being purchased with a view to the distribution thereof in
violation of applicable laws, (ii) sufficient information, in writing, to enable
the Company to rely on exemptions from the registration or qualification 
requirements of applicable laws, if available, with respect to such exercise,
and (iii) its cooperation to the Company in connection with such compliance.

     5.   Subscription.  This Warrant Certificate does not confer upon the 
Warrant Holder any rights whatsoever as a stockholder of the Company.   Upon
the exercise of the Warrants represented hereby  the subscription form annexed
hereto must be duly executed.

     6.   Survival.  The various rights and obligations of the Warrant Holder
and the Company, as set forth in Sections 3 and 4 hereof, shall survive the 
exercise of the Warrants represented hereby and the surrender of this Warrant
Certificate, and upon the surrender of this Warrant Certificate and the exercise
of all the Warrants represented hereby, the Company shall, if requested, deliver
to the Warrant Holder its written acknowledgement of its continuing obligations
under said Section.

     7.   Notice.  All notices required by this Warrant Certificate to be given
to or made by the Company shall be given or made by Certified Mail Return
Receipt Requested addressed to the Warrant Holder or the Company at his or its
respective address as set forth above.

     8.   Loss or Destruction.  Upon receipt of evidence satisfactory to the
Company of the loss, theft, destruction or mutilation of this Warrant 
Certificate and, in the case of any such loss, theft or destruction, upon 
delivery of an indemnity agreement satisfactory in form and amount to the 
Company or, in the case of any such mutilation, upon surrender and cancellation
of this Warrant Certificate,  the Company at its expense will execute and 
deliver, in lieu thereof, a new Warrant Certificate of like tenor.


                                    AID AUTO STORES, INC.


                                    By:  ___________________________
Attest:                                  Title:


____________________________


</PAGE>

                           SUBSCRIPTION



To:  Aid Auto Stores, Inc.
     275 Grand Boulevard
     Westbury, New York 11590





          The undersigned hereby exercises, according to the terms and
conditions thereof, __________________ of the Warrants evidenced by the within
Warrant Certificate, and herewith makes payment in full of the purchase price
for the number of shares of common stock, par value $.001 per share, of Aid Auto
Stores, Inc., for which the undersigned has exercised these Warrants.   Kindly 
issue all shares of such common stock to the undersigned and deliver them to the
undersigned at the address stated below.



                                         ___________________________
                                                   Name


                                         ___________________________
                                                   Address


                                         ___________________________


                                         ___________________________
                                                   Signature


Dated:

</PAGE>
                                                              Exhibit 5

                       BRESLOW & WALKER, LLP
                         767 Third Avenue
                     New York, New York  10017



                                      August 8, 1997



Board of Directors
Aid Auto Stores, Inc.
275 Grand Avenue
Westbury, New York 11590

Gentlemen:

     It is our opinion that the securities being registered with the Securities
and Exchange Commission pursuant to the Registration Statement of Aid Auto
Stores, Inc. on Form S-3 will, when sold, be legally issued, fully paid and
nonassessable.

     We consent to the filing of this opinion as an exhibit to the aforesaid 
Registration Statement and further consent to the reference made to us under 
the caption "Legal Matters" in the Prospectus constituting part of such 
Registration Statement.


                                    Very truly yours,

                                   /s/Breslow & Walker, LLP
                                   ------------------------
                                    Breslow & Walker, LLP


</PAGE>

                                                      Exhibit 23 (a)


                 CONSENT OF INDEPENDENT CERTIFIED
                        PUBLIC ACCOUNTANTS

We have issued our reports dated April 4, 1997, accompanying the consolidated
financial statements of Aid Auto Stores, Inc. and Subsidiaries appearing in the
1996 Annual Report of the Company to its shareholders and accompanying the 
schedules included in the Annual Report on Form 10-K for the year ended 
December 31, 1996 which are incorporated by reference in this Registration
Statement. We consent to the incorporation by reference in the Registration 
Statement of the aforementioned reports and to the use of our name as it appears
under the caption "Experts."

GRANT THORNTON LLP

New York, New York 
August 1, 1997



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