SMARTFLEX SYSTEMS INC
10-Q, 1996-11-08
ELECTRONIC CONNECTORS
Previous: PURE ATRIA CORP, 8-K/A, 1996-11-08
Next: ONTRAK SYSTEMS INC, 10-Q, 1996-11-08



                                  
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 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           September 28, 1996
                                 ----------------------------------

                                                    OR

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

For the transition period from                   to
                                 ---------------    ---------------

                         Commission File Number: 0-26472
                                                 -------

                             SMARTFLEX SYSTEMS, INC.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

 DELAWARE                                                            33-0581151
- --------------------------------------------------------------------------------
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
incorporation or organization)

            14312 Franklin Avenue, Tustin, California    92780-7028
- --------------------------------------------------------------------------------
            (Address of principal executive offices)     (Zip Code)

                                  (714)838-8737
- --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

                                 NOT APPLICABLE
- --------------------------------------------------------------------------------
              (Former name, former address and former fiscal year,
                         if changed since last report.)



    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 90 days.   X  Yes        No
                                          -----      -----


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

    Common Stock, $.0025 par value - 6,279,611 shares as of October 25, 1996
- --------------------------------------------------------------------------------

                                  Page 1 of 26
                            Exhibit Index on Page 17


<PAGE>


                                      Index

                                                                       Page     
                                                                      ------    
PART I.  FINANCIAL INFORMATION

    Item 1.  Financial Statements

        Consolidated Balance Sheets as of September 30, 1996             3
             and December 31, 1995

        Consolidated Statements of Operations for the three
             and nine months ended September 30, 1996 and 1995           4

        Consolidated Statements of Cash Flows for the nine
             months ended September 30, 1996 and 1995                    5

        Notes to Consolidated Financial Statements                       6

    Item 2.  Management's Discussion and Analysis of Financial        7-15
             Condition and Results of Operations

PART II.  OTHER INFORMATION

    Item 6.  Exhibits and Reports on Form 8-K                           16

SIGNATURES                                                              16

INDEX TO EXHIBITS                                                       17




















     The Company's fiscal year is 52 or 53 weeks, ending on the Saturday nearest
December 31 each year, and follows a  four-four-five  week quarterly  cycle. For
clarity of  presentation,  the Company has  presented its fiscal years as ending
December 31, and its fiscal  quarters as ending on March 31, June 30,  September
30 and December 31.



                                      (2)
<PAGE>





PART I.  FINANCIAL INFORMATION
Item 1.  Financial Statements

                             SMARTFLEX SYSTEMS, INC.
                           Consolidated Balance Sheets
                                 (In thousands)
                                                     September 30,  December 31,
                                                          1996          1995
                                                     -------------  ------------
                                                      (Unaudited)
                                     ASSETS

Current assets:
     Cash and cash equivalents                          $    917     $  1,398
     Short-term investments                               24,642       21,846
     Accounts receivable, net of allowance for 
        doubtful accounts of $925 in 1996 and 1995        21,515       17,396
     Inventories:
        Raw materials                                      6,547        9,138   
        Work-in-process                                    2,992        3,457   
        Finished goods                                     1,223        4,730   
                                                        --------     --------
            Total inventories                             10,762       17,325
     Deferred tax asset                                    1,915        1,915   
     Prepaid expenses and other current assets             1,593          678   
                                                        --------     --------
            Total current assets                          61,344       60,558

Property and equipment, at cost:
     Machinery and equipment                              11,594        9,177   
     Office furniture and equipment                        2,394        1,888   
     Leasehold improvements                                2,158        1,353   
                                                        --------     --------
                                                          16,146       12,418
     Less accumulated depreciation and amortization       (5,754)      (3,753)  
                                                        --------     --------
            Total property and equipment                  10,392        8,665   
Deposits                                                     840          191   
                                                        --------     --------
                                                        $ 72,576     $ 69,414
                                                        ========     ========

                      LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
     Accounts payable to related parties                $  2,642        3,417
     Accounts payable                                      9,099       12,397
     Accrued compensation and related costs                1,644        1,528   
     Other accrued liabilities                             3,431        2,076   
     Current portion of notes payable                        412          621   
                                                        --------     --------
            Total current liabilities                     17,228       20,039

Deferred tax liability                                       504          504
Long-term portion of notes payable                         4,236        3,948
                                                                        
Stockholders' equity:
     Preferred stock                                           -            -   
     Common stock                                             16           16
     Additional paid-in capital                           35,407       34,980
     Retained earnings                                    15,185        9,927   
                                                        --------     --------
            Total stockholders' equity                    50,608       44,923
                                                        --------     --------
                                                        $ 72,576     $ 69,414
                                                        ========     ========
See accompanying notes. 


                                      (3)
<PAGE>




                             SMARTFLEX SYSTEMS, INC.
                      Consolidated Statements of Operations
                     (In thousands except per share amounts)
                                   (Unaudited)

                                       Three Months Ended   Nine Months Ended 
                                          September 30         September 30
                                       ------------------   ------------------
                                          1996      1995       1996      1995
                                       --------  --------   --------  --------
Net revenues                           $ 35,581  $ 33,026   $109,896  $ 85,249
Cost of revenues                         30,874    28,401     95,823    73,172  
                                       --------  --------   --------  --------
   Gross margin                           4,707     4,625     14,073    12,077
                                                             
Costs and expenses:
   Marketing and sales expense              795       688      2,075     1,924  
   General and administrative expense     1,348     1,408      4,180     4,345  
                                       --------  --------   --------  --------
        Operating income                  2,564     2,529      7,818     5,808
                                            
Interest income                             246       180        732       277  
Interest expense                            (64)      (71)      (161)     (281)
Other income (expense)                        3        19         (2)      (33) 
                                       --------  --------   --------  --------
Income before income taxes                2,749     2,657      8,387     5,771
                                             
Income tax provision                      1,047     1,007      3,129     2,162  
                                       --------  --------   --------  --------  
Net income                                           
                                       $  1,702  $  1,650   $  5,258  $  3,609
                                       ========  ========   ========  ========

Net income per common and common 
   equivalent share:
        Primary                        $   0.27  $   0.29   $   0.82  $   0.75
                                       ========  ========   ========  ========
        Fully diluted                  $   0.27  $   0.29   $   0.82  $   0.75  
                                       ========  ========   ========  ========
                                        
Common and common equivalent
   shares used in computing per
   share amounts:                                                           
        Primary                           6,374     5,712     6,390      4,798
                                       ========  ========   ========  ========  
        Fully diluted                     6,387     5,729     6,390      4,835
                                       ========  ========   ========  ========


See accompanying notes.


                                      (4)
<PAGE>


                             SMARTFLEX SYSTEMS, INC.
                      Consolidated Statements of Cash Flows
                                 (In thousands)
                                   (Unaudited)
                                                              Nine Months Ended
                                                                 September 30
                                                             -------------------
                                                                1996       1995
                                                             --------   --------
Net cash flow from operating activities:
     Net income                                             $  5,258   $  3,609

     Adjustments to reconcile net income to cash 
        provided by (used in) operating activities:                
        Depreciation and amortization                          2,068      1,429 
        Loss on sale of property and equipment                    40          - 
        Provision for doubtful accounts                            -        720 
        Provision for inventory obsolescence                    (116)       431

        Other changes in operating assets and liabilities:            
            Receivables                                       (4,119)    (3,278)
            Inventories                                        6,679     (6,536)
            Prepaid expenses and other assets                 (1,564)      (422)
            Accounts payable to related parties                 (775)     2,442
            Accounts payable and accrued expenses             (2,255)     7,935 
            Income taxes payable/receivable                      429        249
                                                            --------   --------
                Net cash provided by operating activities      5,645      6,579
                                                                         

Cash flow from investing activities:     
     Capital expenditures                                     (3,807)    (4,337)
     Purchase of short-term investments                      (16,157)   (46,235)
     Proceeds from the sale of short-term investments         13,332     26,449
                                                            --------   --------
                Net cash used in investing activities         (6,632)   (24,123)
                                                                       

Cash flow from financing activities:
     Net proceeds from sale of common stock                      427     21,517 
     Net borrowings (repayments) on revolving loan               695     (3,750)
     Repayments on term loan                                    (616)      (202)
                                                            --------   --------
                Net cash provided by financing activities        506     17,565
                                                            --------   --------
Net increase (decrease) in cash                                 (481)        21
Cash at beginning of period                                    1,398        351
                                                            ========   ========
Cash at end of period                                       $    917   $    372 
                                                            ========   ========

Supplemental disclosures of cash flow information:                             
     Interest paid                                          $    151   $    281 
     Taxes paid                                                2,700      1,885
     Noncash transactions:
        Conversion of preferred stock to common stock              -         (9)
  

See accompanying notes. 


                                      (5)
<PAGE>


                            Smartflex Systems, Inc.
              Notes to Unaudited Consolidated Financial Statements
                               September 30, 1996




Note (A) --- Basis of Presentation

     The accompanying  unaudited  consolidated  financial statements include the
accounts  of  Smartflex   Systems,   Inc.  and  its  wholly  owned  subsidiaries
("Smartflex"  or "the  Company"),  and have been  prepared  in  accordance  with
generally accepted accounting principles for interim financial information,  and
with  the   instructions  to  Form  10-Q  and  Article  10  of  Regulation  S-X.
Accordingly,  they do not include all of the information and footnotes  required
by generally accepted accounting  principles for complete financial  statements.
In the opinion of management,  all adjustments  (consisting of normal  recurring
accruals)  considered  necessary  for a fair  presentation  have been  included.
Operating results for the three- and nine-month periods ended September 30, 1996
are not necessarily  indicative of the results that may be expected for the year
ended  December 31, 1996.  For further  information,  refer to the  consolidated
financial  statements  and footnotes  thereto  included in the Company's  Annual
Report to Stockholders for the year ended December 31, 1995.


Note (B) --- Fiscal Year

     The Company's fiscal year is 52 or 53 weeks, ending on the Saturday nearest
December 31 each year, and follows a  four-four-five  week quarterly  cycle. For
clarity of  presentation,  the Company has  presented its fiscal years as ending
December 31, and its fiscal  quarters as ending on March 31, June 30,  September
30 and December 31.

Note (C) --- Use of Estimates

     The  preparation  of financial  statements  in  conformity  with  generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that affect the  amounts  reported  in the  consolidated  financial
statements  and  accompanying  notes.  Actual  results  could  differ from those
estimates.

Note (D) --- Credit Facility

     The Company's bank credit facility  ("facility")  was amended on October 4,
1996, such that the expiration date of the $15.0 million  revolving loan,  which
includes a sublimit  for the  issuance of up to $2.0  million in  commercial  or
standby letters of credit,  was extended to September 30, 1998. At September 30,
1996,  borrowings  under the revolving loan totaled $3.2 million;  there were no
letters of credit outstanding as of that date. The facility  additionally allows
for borrowings up to $2.2 million, for the purchase of manufacturing  equipment,
under an unsecured term loan. Funds under this loan are available to the Company
in one or more  disbursements of not less than $500,000.  The expiration date of
the unsecured term loan has been extended to March 31, 1997.



                                      (6)
<PAGE>



                             SMARTFLEX SYSTEMS, INC.
                 Item 2. Management's Discussion and Analysis of
                  Financial Condition and Results of Operations

     The  following  information  includes   forward-looking   statements,   the
realization of which may be impacted by certain  important  factors discussed in
"Risk Factors," below.

OVERVIEW

     Smartflex  provides  custom  design and turnkey  manufacturing  of flexible
interconnect   assemblies  to  customers  who  are   manufacturers  of  compact,
high-performance electronic products. Smartflex specializes in precision surface
mount  ("SMT")  and  direct  chip  attach   technologies  on  flexible   circuit
substrates.  The  Company's  customer  base includes hard disk drive ("HDD") and
non-HDD  manufacturers.  To date,  HDD revenues have  represented  the Company's
predominant market;  non-HDD revenues,  however, have risen in recent years. For
the nine months ended September 30, 1996,  non-HDD  revenues  comprised 39.7% of
total  revenues,  compared to 22.4% for the same  period  last year.  During the
current year, non-HDD revenue growth has cushioned the Company somewhat from the
effects of program  transitions  or delayed demand from certain of the Company's
customers who are HDD manufacturers.

     During the third  quarter of 1996,  the  Company  continued  to  experience
program  transitions  and  component  availability  difficulties.  Net  revenues
increased  3.8%,  however,  from the second to the third quarter of 1996.  Total
units shipped during the current third  quarter,  compared to the second quarter
of 1996,  were  relatively  constant at just over 3 million  units,  but average
selling prices ("ASP"s) overall increased slightly during this period, resulting
in improved revenues and net income.  The improvement in ASPs during the current
quarter  was  attributable  primarily  to  increased  sales  from the  Company's
higher-end HDD business which utilizes Chip-On-Flex technology.

     Continuing the Company's  strategy to expand and improve its  manufacturing
capabilities,  construction of the new Cebu, Philippines facility was completed,
and process capability was customer-qualified  during the third quarter of 1996.
As a  result,  all  production  programs  were  transferred  from the  Company's
subcontractor  site in Manila,  and operations at the  subcontractor  site were,
consequently, discontinued. Additionally during the quarter, new all-time weekly
high-volume  levels were  achieved for surface  mount  production  in Monterrey,
Mexico,  and record  high-volume  levels for Chip-On-Flex  were achieved in both
Monterrey and  Singapore.  Finally,  the Company  completed  development  of the
Chip-On-Ceramic  process,  which  involves  direct die  attachment of integrated
circuits to ceramic  substrates,  and expects to commence  production using this
new process in the fourth quarter of 1996.  See "Risk Factors."

RESULTS OF OPERATIONS

Net Revenues

     Net  revenues  for the  quarter and nine months  ended  September  30, 1996
increased 7.7% and 28.9%, respectively, over the comparable periods in 1995. The
increases in net revenues  were  primarily  due to increased  sales volumes from
existing  customers.  Specifically,  the Company  commenced volume production of
non-HDD  scanner  products  in  the  third  quarter  of  1995,  which  continued
throughout  the first nine months of 1996.  Increased  revenues from this source
were offset in the current third quarter,  compared to the third quarter of last
year,  by  declines  in  revenues  from HDD  programs  with a certain  customer.
Revenues  generated by increases in unit shipments  during the current year have
been partially offset by decreases in component costs,  generally passed through
to customers  in the form of lower  prices,  and price  decreases as a result of
competitive pressures.

     Net revenues  attributable to non-HDD programs rose to 37.1% from 31.9% for
the third quarter of 1996 compared to the same period in 1995, and to 39.7% from
22.4% for the nine months ended  September 30, 1996 versus the same 1995 period.
This growth was due  primarily  to ongoing  efforts to diversify  the  Company's
markets,  and also to growth in a certain  non-HDD  scanner  program wherein the


                                      (7)
<PAGE>

Company  assumed  the  responsibility,  in the third  quarter of 1995,  to add a
particular  high-cost  component on a turnkey basis. The growth in the Company's
non-HDD business  flattened somewhat within the current year,  however,  largely
because  savings  achieved on the  costliest  component  of the non-HDD  program
described  above were  passed  through to the  customer,  reducing  its ASP.

     In July 1996,  Hewlett-Packard Company ("H-P") announced the discontinuance
of its disk-drive  manufacturing  business.  Because H-P's current business with
Smartflex is primarily in the non-HDD  portion of the market,  and due to growth
in HDD programs with other customers,  management  believes that this event will
not have a material adverse effect on the Company's results of operations.

     Export sales, which arise primarily from the shipment of assembled products
to international  operations of U.S.-based  companies,  rose to 76.5% from 50.0%
for the third quarter of 1996 compared to the same period in 1995,  and to 69.3%
from 47.4% for the nine months ended  September  30, 1996,  compared to the same
period in 1995.  These  increases were due primarily to growth in the volumes of
SMT products  shipped  directly to  international  head stack  assemblers of the
Company's  customers,   and  also  to  increased  shipment  levels  of  high-end
Chip-On-Flex products to offshore facilities of certain U.S.-based customers.

Gross Margins

     Gross  margins as a percentage of net revenues were 13.2% and 14.0% for the
quarters ended  September 30, 1996 and 1995,  respectively,  and 12.8% and 14.2%
for the nine  months  ended  September  30,  1996 and  1995,  respectively.  The
current-year declines were primarily due to increased sales of HDD products with
lower ASPs,  compared to the prior year, and the growth of a particular  non-HDD
program  described in Net  Revenues,  above.  The  conversion  of the  high-cost
component of this program from  consignment to turnkey  resulted  generally in a
pass-through  of costs,  effecting a net decrease in the program's  gross margin
percentage,  and lowering  combined gross margins  overall.  The effect of these
circumstances  on gross margins was offset  somewhat for the current  nine-month
period  by  the   reversal,   in  the  second   quarter  of  1996,   of  certain
inventory-related   reserves  which,  due  to  the  implementation  of  improved
inventory controls, were no longer deemed necessary.

Marketing and Sales Expense

     Marketing and sales expenses  consist  primarily of salaries,  facility and
travel costs for  marketing,  sales and customer  service  personnel,  and sales
commissions   paid  to  direct   sales   personnel   and  sales   representative
organizations.  As a  percentage  of  net  revenues,  these  expenses  increased
slightly to 2.2%,  from 2.1%, for the quarter ended  September 30, 1996 compared
to the same period in 1995. These expenses  declined to 1.9% of net revenues for
the first nine months of 1996, compared to 2.3% for the same period in 1995. The
slight current quarter percentage increase was a result of increased advertising
expenses,  and increased sales commission  expenses.  The percentage decline for
the first nine  months of 1996 was due  primarily  to  accommodation  of revenue
growth,  without appreciable  increases in staff and other administrative costs,
by marketing, sales and customer service personnel.

General and Administrative Expenses

     General and administrative ("G & A") expenses declined both as a percentage
of net revenues,  and in absolute dollars, for the quarter and nine months ended
September 30, 1996, compared to the same periods in 1995. As a percentage of net
revenues,  G & A expenses were 3.8% for both current-year  periods,  compared to
4.3% and 5.1%, respectively, for the quarter and nine months ended September 30,
1995. These declines were due, in both  current-year  periods,  to decreased bad
debt  expenses  which  were  offset by  additions  to  administrative  staff and
increased public company expenses.  Additionally, in the second quarter of 1996,
management  imposed spending controls in response to declines in net revenues at
that time; spending controls were continued in the third quarter of 1996. In the
first quarter of 1995, the Company incurred  one-time  expenses  associated with
the then-proposed  acquisition of the Company by Group Technologies Corporation.
The proposed acquisition was subsequently abandoned. 

                                      (8)
<PAGE>

Interest Income

     Interest  income  increased  $67,000 and  $456,000 for the quarter and nine
months ended September 30, 1996,  respectively,  compared to the same prior-year
periods.  Greater balances in short-term investments,  primarily due to proceeds
received in the Company's  initial public offering in the third quarter of 1995,
in addition to cash generated from operations, generated these increases.

Income Taxes

     The effective income tax rates were relatively  constant at 38.1% and 37.9%
for the quarters ended September 30, 1996 and 1995,  respectively.  For the nine
months  ended  September  30,  1996 and  1995,  the rates  were 37.3 and  37.5%,
respectively. Changes in the effective tax rate reflected changes in incremental
volume  contributions  from the  Company's  offshore  manufacturing  facilities.
Income tax expense for the periods  described  increased  proportionally  to the
increases in pre-tax income.

LIQUIDITY AND CAPITAL RESOURCES

     At  September  30,  1996,  the  Company's  principal  sources of  liquidity
included $25.6 million in cash and short-term investments,  and $14.0 million in
available  borrowings  under  its  bank  credit  facility  ("facility"),  net of
borrowings  under the  revolving  loan.  The  facility was amended on October 4,
1996, such that the expiration date of the $15.0 million  revolving loan,  which
includes a sublimit  for the  issuance of up to $2.0  million in  commercial  or
standby letters of credit,  was extended to September 30, 1998. At September 30,
1996,  borrowings  under the revolving loan totaled $3.2 million;  there were no
letters of credit outstanding as of that date. The facility  additionally allows
for borrowings up to $2.2 million, for the purchase of manufacturing  equipment,
under an unsecured term loan. Funds under this loan are available to the Company
in one or more  disbursements of not less than $500,000.  The expiration date of
the unsecured term loan has been extended to March 31, 1997.

     Short-term  investments  at September 30, 1996 totaled $24.6  million,  and
consisted  primarily of holdings in municipal bonds and money market instruments
in  accordance  with the  Company's  investment  policy,  which is  designed  to
maintain a highly liquid  portfolio with minimal risk. The Company's  short-term
investments, which are classified as available-for-sale,  increased $321,000 and
$2.8  million  for the  quarter  and  nine  months  ended  September  30,  1996,
respectively,  primarily  due to the  investment  of cash flows  generated  from
operations  in both periods.  For all  short-term  investments  at September 30,
1996, cost approximated fair market value.

     Over the nine months ended September 30, 1996, inventory levels declined by
$6.7  million.  Inventory  levels  fluctuate  directly  with the  volume  of the
Company's  manufacturing;  changes or significant fluctuations in product market
demands can cause  fluctuations in inventory  levels which may result in changes
in levels of  inventory  turns and  liquidity.  Historically,  the  Company  has
managed  its  inventory  levels  with  regard to these  fluctuations.  See "Risk
Factors."

     During the nine months ended  September 30, 1996,  the Company has acquired
$3.8 million in capital equipment and leasehold improvements,  primarily for the
expansion  of  its  headquarters  and  manufacturing  facilities.   The  Company
presently plans to spend approximately $2.5 million during the fourth quarter of
1996,  primarily to continue  equipping its new manufacturing  facility in Cebu,
Philippines, upgrade automation in Mexico and Singapore, and upgrade information
systems at its headquarters in California.

     In April 1995, the Company entered into a facilities and services agreement
with Silicon Systems, Inc. ("SSI"), then a wholly owned subsidiary of TDK U.S.A.
Corporation ("TDK").  Under the agreement,  which was in effect until July 1996,
SSI provided certain  administrative  services and facilities to the Company for
agreed-upon  fees. SSI is also one of the Company's leading  integrated  circuit
suppliers.  In June 1996, Texas  Instruments  Incorporated  ("TI") announced its
intention to acquire a division of SSI, with the  remaining  divisions of SSI to
remain  with  TDK  as  TDK  Semiconductor  Corporation.  As  a  result  of  this

                                      (9)
<PAGE>

transaction,  SSI  transferred  its equity  interest in Smartflex,  totaling 1.2
million shares,  to TDK. On July 18, 1996, the Company entered into a facilities
and services  agreement  with SSI, now a wholly owned  subsidiary of TI, whereby
SSI provides certain  administrative  services and facilities to the Company for
agreed-upon fees, totaling approximately $35,000 per month. This agreement is in
effect  until  June  1997,  at which time it may be  automatically  renewed  for
additional  twelve-month  periods unless  terminated by either party with proper
notice.  Management  believes  that these events will not  adversely  affect the
Company's financial or operating results.

     The Company  believes that existing cash and  investments  balances,  funds
generated  from  operations  and funds  available  under its current bank credit
facility will be sufficient to meet the Company's cash  requirements  during the
next twelve months. See "Risk Factors."



                                      (10)
<PAGE>



                                  RISK FACTORS

Important Factors Related to Forward-Looking Statements and Associated Risks

         This Quarterly Report on Form 10-Q contains forward-looking  statements
that are  based on  current  expectations  and  involve  a number  of risks  and
uncertainties.  Factors  that  may  materially  affect  revenues,  expenses  and
operating  results  include,  without  limitation,  the  impact  of  competitive
products  and pricing,  interruption  of the flow of  components  from a limited
number of suppliers,  subsequent  changes in business  strategy or plan,  timely
customer  qualification  of the Company's new  Chip-On-Ceramic  process,  timely
customer  qualification  of,  and  commencement  of volume  production  at,  the
Company's new facility in Cebu, and structural and strategic  changes  affecting
certain of the Company's existing customers, suppliers and competitors.

         The  forward-looking  statements  included  herein are based on current
assumptions that the Company will continue to develop,  market,  manufacture and
ship new products on a timely  basis,  that  competitive  conditions  within the
Company's  market will not change  materially or adversely,  that demand for the
Company's products and services will remain strong,  that the market will accept
the Company's new products and services,  that the Company will retain  existing
key management  personnel,  that inventory  risks due to shifts in market demand
will be  minimized,  that the Company's  forecasts  will  accurately  anticipate
market  demand,  and  that  there  will be no  material  adverse  change  in the
Company's operations or business.  Assumptions relating to the foregoing involve
judgments  that are  difficult  to predict  accurately  and are  subject to many
factors that can  materially  affect  results.  Budgeting  and other  management
decisions   are   subjective   in  many   respects  and  thus   susceptible   to
interpretations  and periodic  revisions based on actual experience and business
developments,  the impact of which may cause the Company to alter its marketing,
capital  expenditure,  or other budgets,  which may in turn affect the Company's
results.  In light of the factors that can materially affect the forward-looking
information  included herein,  the inclusion of such  information  should not be
regarded  as a  representation  by the  Company  or any  other  person  that the
objectives or plans of the Company will be achieved.

         Because of these and other factors  affecting  the Company's  operating
results,  past  financial  performance  should not be considered an indicator of
future performance, and investors should not use historical trends to anticipate
results or trends in future periods.  The following  factors also may materially
affect results and therefore should be considered.

Substantial Fluctuations in Future Operating Results

         The Company has experienced substantial  fluctuations in its annual and
quarterly  operating results,  and such fluctuations are expected to continue in
future  periods.  The  Company's  operating  results are affected by a number of
factors,   many  of  which  are  beyond  the  Company's  control.  All  products
manufactured  by the Company are custom  designed and  assembled  for a specific
customer's  requirement  in  anticipation  of the  receipt of volume  production
orders  from  that  customer,  which may not  always  materialize.  The  Company
typically  incurs  significant  start-up costs in the production of a particular
product, which costs are expensed as incurred.  Accordingly, the Company's level
of  experience  in  manufacturing  a particular  product and its  efficiency  in
minimizing start-up costs will affect the Company's operating results during the
periods in which production  begins and ramp-up occurs.  The efficiencies of the
Company in managing  inventories  and fixed  assets,  shortages of components or
labor,  the degree of automation used in the assembly  process,  fluctuations in
material costs and the mix of materials, labor, manufacturing and overhead costs
are also significant  factors affecting annual and quarterly  operating results.
Other factors  contributing to fluctuations in the Company's  operating  results
include price competition, the inability to pass on cost overruns, the timing of
expenditures in  anticipation  of increased  sales,  customer  product  delivery
requirements  and the range of services  provided.  In addition,  the amount and
timing  of  orders  placed by a  customer  may vary due to a number of  factors,
including inventory balancing,  changes in manufacturing  strategy and variation
in product  demand  attributable  to, among other  things,  product life cycles,
competitive factors and general economic  conditions.  Any one of these factors,
or a  combination  thereof,  could  adversely  affect the  Company's  annual and
quarterly results of operations.

                                      (11)
<PAGE>

     The Company's  customers  generally  require short delivery  cycles,  and a
substantial portion of the Company's backlog is typically scheduled for delivery
within 90 days.  Quarterly sales and operating results therefore depend in large
part on the volume and timing of bookings received during the quarter, which are
difficult  to  forecast.  The short  lead time for the  Company's  backlog  also
affects its ability to  accurately  plan  production  and inventory  levels.  In
addition,  a  significant  portion  of  the  Company's  operating  expenses  are
relatively  fixed  in  nature  and  planned  expenditures  are  based in part on
anticipated   orders.  Any  inability  to  adjust  spending  quickly  enough  to
compensate  for any revenue  shortfall  may  magnify the adverse  impact of such
revenue shortfall on the Company's results of operations.

Dependence on Hard Disk Drive Industry

     The Company's principal market is the HDD industry,  which is characterized
by  intense   competition,   relatively   short   product  life  cycles,   rapid
technological change, significant fluctuations in product demand and significant
pressure on vendors to reduce or minimize costs. The HDD industry is also highly
cyclical  and has  experienced  periods of  increased  demand  and rapid  growth
followed by periods of oversupply and contraction. The impact of cyclical trends
on  suppliers  to this  industry  has been  exacerbated  by the  tendency of HDD
manufacturers  to order  components  in  excess  of their  needs  during  growth
periods,  followed by a sharp reduction in demand for components  during periods
of contraction.  The Company's  operating  results have been adversely  affected
from  time to time  during  HDD  industry  slowdowns  and  could  be  materially
adversely affected in the event of significant slowdowns in this industry in the
future.  Although the Company is attempting to reduce its  dependence on the HDD
industry,  the Company expects revenues  attributable to this market to continue
to represent the majority of its revenues for the foreseeable future.

Customer Concentration

     The  Company's  customer  base is highly  concentrated.  For the first nine
months of 1996 and 1995, the Company's four largest customers (which include, in
some cases,  multiple divisions)  accounted for approximately 81% and 78% of net
revenues,  respectively.  Although  the  Company  is  attempting  to reduce  its
dependence on a limited number of customers, the Company expects that sales to a
relatively  small  number of  original  equipment  manufacturers  ("OEMs")  will
continue  to  account  for  a  substantial  portion  of  net  revenues  for  the
foreseeable  future,  and the loss of, or a decline in orders  from,  one of the
Company's key customers  would have a material  adverse  effect on the Company's
financial and operating results.

Competition

     The Company operates in a highly competitive  industry and competes against
several domestic and foreign  providers of electronics  manufacturing  services.
The principal  competitors in the high-end  segment of the flex assembly  market
include ADFlex Solutions, Inc. ("ADFlex") and Solectron Corporation. The Company
also faces  competition  from the  manufacturing  operations  of its current and
potential OEM  customers,  which the Company  believes  continue to evaluate the
merits of manufacturing flex assemblies  internally,  and from offshore contract
manufacturers,  which,  because of their lower labor rates,  enjoy a comparative
advantage  over  the  Company  with  respect  to  labor-intensive,   high-volume
production.  The  Company  has also  experienced  competition  from  head  stack
assemblers in the past;  however,  most competition from such  manufacturers has
been in the lower-end  SMT segment of the market in which the Company  currently
does not  direct a  significant  amount of  resources.  The  Company  expects to
encounter future  competition from other large  electronics  manufacturers  that
currently  provide or may begin to provide contract  manufacturing  services.  A
number of the Company's  competitors have substantially  greater  manufacturing,
financial, technical, marketing and other resources, and offer a broader line of
services,  than does the Company. In addition, many of the Company's competitors
have a broader scope and presence of operations on a worldwide basis.

     Significant  competitive  factors in the high-end  flexible assembly market
include quality,  price,  responsiveness,  the ability to manufacture fine-pitch
assemblies in volume, and test capabilities.  While the Company believes that it
currently  competes  favorably  with respect to these  factors,  there can be no
assurance that the Company will be able to continue to do so in the future.  The
trend toward increasingly  shorter product life cycles,  particularly in the HDD

                                      (12)
<PAGE>

industry, is expected to result in more intense competition as each new customer
program  is  generally  open to  bidding  by the  Company  and its  competitors.
Furthermore, the Company is often only one of two or more contract manufacturers
supplying  a  particular  customer  requirement  and  is  therefore  subject  to
continuing competition on existing programs. In order to remain competitive, the
Company  must   continually   provide   timely  and   technologically   advanced
manufacturing services, ensure the quality of its products and compete favorably
with  respect to price.  If the Company were to fail to compete  favorably  with
respect to the  principal  competitive  factors in its  industry,  the Company's
business and operating results would be adversely affected.

Component Supply and Sources

     Substantially all of the Company's manufacturing services are provided on a
turnkey basis in which the Company,  in addition to providing  design,  assembly
and testing services, is responsible for the procurement of the components which
are assembled by the Company for the  customer.  In certain  circumstances,  the
Company is  required to bear the risk of  component  price  fluctuations,  which
could  adversely  affect the Company's gross margins.  In addition,  in order to
assure an adequate supply of certain key components  which have long procurement
lead times,  such as  integrated  circuits,  the  Company  often must order such
components prior to receiving  customer purchase orders for the assemblies which
require such components.  Failure to accurately  anticipate the volume or timing
of  customer  orders  can  result in  component  shortages  or excess  component
inventory,  which in either case could adversely affect the Company's  financial
and operating results.

     Some of the  assemblies  manufactured  by the  Company  require one or more
components  that are ordered  from,  or which may be  available  from,  only one
source or a limited number of sources. In particular,  the Company relies on the
timely supply of components from ADFlex,  Mektec  Corporation,  Silicon Systems,
Inc.  ("SSI")  and VTC,  Inc.  During the first nine months of 1996 and the year
ended 1995,  the Company  purchased  flex  components  primarily from ADFlex and
Mektec  Corporation,  and integrated  circuits  primarily from SSI and VTC, Inc.
Delivery problems relating to components  purchased from any one of these or the
Company's  other key  suppliers  could  have a  material  adverse  impact on the
financial performance of the Company. From time to time, the Company's suppliers
allocate  components among their customers in response to supply  shortages.  In
some cases,  supply  shortages  will  substantially  curtail  production  of all
assemblies  using a particular  component.  In addition,  at various times there
have been  industry-wide  shortages of electronic  components,  such as servo or
read/write circuits.  While the Company has not experienced sustained periods of
shortages  of  components  in the recent past,  there can be no  assurance  that
substantial component shortages will not occur in the future. Any such shortages
could have a material adverse effect on the Company's operating results.

International Operations

     The Company  maintains  international  manufacturing  operations in Mexico,
Singapore  and the  Philippines.  In light of the  continued  growth of offshore
facilities on the part of the Company's customers, Smartflex anticipates that it
will be required to increase  its presence  overseas  through  internal  growth,
acquisitions,  or a  combination  of both.  Manufacturing  and sales  operations
outside  the United  States are  accompanied  by a number of risks  inherent  in
international   operations,   including  imposition  of  governmental  controls,
compliance  with a wide  variety  of  foreign  and United  States  export  laws,
currency  fluctuations,  unexpected changes in trade  restrictions,  tariffs and
barriers,  political and economic  instability,  longer payment cycles typically
associated with foreign sales,  difficulties in administering business overseas,
labor  union  issues and  potentially  adverse  tax  consequences.  The  Company
historically  has  denominated  all export sales in United States  dollars.  The
Company's  employees at its facility in Mexico are  represented by a labor union
and covered by a  collective  bargaining  agreement  that is subject to revision
annually under Mexican law. While the Company  believes that it has  established
good  relationships  with its labor force in Mexico,  there can be no  assurance
that such relationships will continue in the future.

                                      (13)
<PAGE>

Variability of Customer Requirements and Customer Financing

     The  level  and  timing  of  orders  placed  by  customers  vary due to the
customers'   attempts  to  balance  their   inventory,   changes  in  customers'
manufacturing  strategies and variations in demand for the customers'  products.
Due in part to these factors,  most of the Company's  customers do not commit to
firm production schedules for more than three months in advance of requirements.
The Company's  inability to forecast the level of customer orders with certainty
makes  it  difficult  to  schedule   production  and  optimize   utilization  of
manufacturing  capacity.  In the past, the Company has been required to increase
staffing and incur other expenses in order to meet the anticipated demand of its
customers.  From time to time,  anticipated  orders  from some of the  Company's
customers have failed to materialize  and delivery  schedules have been deferred
as a result of  changes  in a  customer's  business  needs,  both of which  have
adversely  affected  the  Company's   operating  results.  On  other  occasions,
customers  have  required  rapid  increases in  production  which have placed an
excessive burden on the Company's resources.  Such customers' order fluctuations
and deferrals have had an adverse effect on the Company's  operating  results in
the past,  and there can be no assurance  that the Company  will not  experience
such effects in the future. In addition, the Company incurs significant accounts
receivable in connection with providing manufacturing services to its customers.
If one or more of the Company's principal customers were to become insolvent, or
otherwise  were to fail to pay for the  services and  materials  provided by the
Company,  the  Company's  operating  results and  financial  condition  would be
adversely affected.

Rapid Technological Change

     The Company's  customer base competes in markets that are  characterized by
rapid  technological  change and short product life cycles.  In particular,  the
HDD, computer and communications markets are prone to rapid product obsolescence
by new technologies.  The flexible interconnect industry could experience future
competition from new or emerging  technologies  that render existing  technology
less  competitive  or  obsolete.   The  inability  of  the  Company  to  develop
technologies to meet the evolving market requirements of its customer base could
have a material adverse effect on the Company's  business,  financial  condition
and results of  operations,  including  the  Company's  ability to maintain  its
revenue base.

Management of Growth

     The Company has experienced a period of rapid growth which has placed,  and
is  expected  to  continue  to place,  a  significant  strain  on the  Company's
management,  operational  and  financial  resources.  The  Company's  growth  is
expected to require the addition of new management personnel and the development
of additional expertise by existing management personnel.  The Company's ability
to manage growth effectively,  particularly given the increasingly international
scope of its  operations,  will require it to continue to implement  and improve
its  operational,  financial and  management  information  systems as well as to
develop the  management  skills of its  managers and  supervisors  and to train,
motivate and manage its employees.  The Company's failure to effectively  manage
growth  could  have a  material  adverse  effect  on the  Company's  results  of
operations.

Dependence on Key Employees

     The Company is highly dependent on its Chief Executive Officer,  William L.
Healey,  and other principal  members of its management  team, the loss of whose
services  could have a material  adverse  effect upon the business and financial
condition of the  Company,  as well as the ability of the Company to achieve its
development objectives. None of such persons has an employment contract with the
Company.  The  Company  is also  dependent  on other key  personnel,  and on its
ability to continue to attract,  retain and motivate  highly skilled  personnel.
The  competition  for such  employees is intense,  and there can be no assurance
that the Company will be successful in  attracting,  retaining or motivating key
personnel.

                                      (14)
<PAGE>

Environmental Compliance

     The Company is subject to a variety of environmental  regulations  relating
to  the  use,  storage,  discharge  and  disposal  of  hazardous  chemicals  and
substances used in its manufacturing process. While the Company believes that it
is in material  compliance with all existing applicable  environmental  statutes
and  regulations,  any  failure  by the  Company  to comply  with  statutes  and
regulations  presently  existing  or enacted in the future  could  subject it to
liabilities or the suspension of production.  In addition,  compliance with such
statutes and  regulations  could  restrict the  Company's  ability to expand its
facilities or require the Company to acquire costly  equipment or to incur other
significant expenses.

Factors Inhibiting Change of Control

     The Company's Certificate of Incorporation includes a provision that allows
the Board of Directors to issue up to 5,000,000 shares of Preferred Stock and to
determine the rights,  preferences,  privileges and restrictions of those shares
without  stockholder  approval.  Preferred  Stock could be issued  with  voting,
liquidation and dividend rights superior to those of holders of Common Stock. An
issuance of Preferred Stock also could have the effect of delaying or preventing
a change of control of the Company.

     In addition,  Section 203 of the Delaware General Corporation Law restricts
certain business  combinations  with any "interested  stockholder" as defined by
such statute.

     The Company's  Shareholder Rights Plan provides for holders of Common Stock
(other  than  certain  acquirers)  to have the  right to  purchase  stock of the
Company or an acquiring person at 50% of its fair market value following certain
events.  The  Shareholder  Rights  Plan  could have the  effect of  delaying  or
preventing a change of control of the Company.

     Such provisions may reduce the price that certain  investors may be willing
to pay in the future for shares of the Company's  Common  Stock,  and may reduce
the  possibility of any  acquisition  of the Company at a premium price,  unless
such acquisition meets with approval by the Company's Board of Directors.

                                      (15)
<PAGE>




PART II.  OTHER INFORMATION

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

(a)      Exhibits --- the following exhibits are included herein:

         10.7     Promissory Note dated October 11, 1996, from the Registrant in
                  favor of Union Bank of California, N.A. (revolving loan).

         10.21    Promissory Note dated October 11, 1996, from the Registrant in
                  favor of Union Bank of California, N.A. (term loan).

         10.28    Third Amendment,  dated October 4, 1996, to the Loan Agreement
                  dated  September 29, 1995,  between the  Registrant  and Union
                  Bank of California, N.A.

         11.1     Computation of net income per share.

         27.1     Financial Data Schedule (filed electronically).

(b)      A  report  on Form  8-K was  filed  on July  23,  1996  describing  the
         adoption, by the Board of Directors, of a Shareholder Rights Plan.




                                   SIGNATURES



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




                             SMARTFLEX SYSTEMS, INC.
                                  (Registrant)



      November 8, 1996              By:       /s/ Alfred B. Castleman
- ----------------------------           -----------------------------------------
             Date                                 Alfred B. Castleman
                                    Vice President, Chief Financial Officer, and
                                                 Duly Authorized Officer
                                    (Principal financial and accounting officer)




                                      (16)
<PAGE>



                            
                                INDEX TO EXHIBITS





                                                                    Sequentially
 Exhibit                                                              Numbered
 Number                    Description                                  Page
- ---------  ----------------------------------------------------     ------------

  10.7     Promissory Note dated October 11, 1996, from the
           Registrant in favor of Union Bank of California, N.A.                
           (revolving loan).                                              18

  10.21    Promissory Note dated October 11, 1996, from the
           Registrant in favor of Union Bank of California, N.A.          
           (term loan).                                                   21

  10.28    Third Amendment, dated October 4, 1996, to the 
           Loan Agreement dated September 29, 1995, between the 
           Registrant and Union Bank of California, N.A.                  24    

  11.1     Computation of net income per share.                           25

  27.1     Financial Data Schedule (filed electronically).                26






                                      (17)


UNION BANK OF CALIFORNIA

                                 PROMISSORY NOTE
                                   (BASE RATE)

Borrower Name  SMARTFLEX SYSTEMS, INC.

Borrower Address        Office  45061    Loan Number  8439907413   0080-00-0-001
14312 FRANKLIN AVENUE
TUSTIN, CA  92680-7028  Maturity Date SEPTEMBER 30, 1998  Amount  $15,000,000.00

ORANGE, California               $15,000,000.00           Date  October 11, 1996

FOR VALUE RECEIVED,  on SEPTEMBER 30, 1998, the undersigned  ("Debtor") promises
to pay to the order of UNION BANK OF  CALIFORNIA,  N.A.  ("Bank"),  as indicated
below, the principal sum of FIFTEEN MILLION AND NO/100 Dollars ($15,000,000.00),
or so much thereof as is  disbursed,  together  with  interest on the balance of
such principal from time to time outstanding,  at the per annum rates and at the
times set forth below; provided,  however,  Debtor shall pay total interest over
the term of this note of not less than $500.

1.  INTEREST  PAYMENTS.  Debtor shall pay interest on the 30TH day of each MONTH
(commencing  OCTOBER 30, 1996).  Should  interest not be paid when due, it shall
become  part  of the  principal  and  bear  interest  as  herein  provided.  All
computations of interest under this note shall be made on the basis of a year of
360 days, for actual days elapsed.

     a. BASE INTEREST RATE. At Debtor's option, amounts outstanding hereunder in
     increments  of at  least  $500,000  shall  bear  interest  at a rate  to be
     selected  by Debtor  which is 1.50% per annum in excess of Bank's  Adjusted
     LIBOR-Rate for the Interest Period so selected by Debtor. 

     Any Base Interest  Rate  selected by Debtor may not be changed,  altered or
     otherwise modified until the expiration of the Interest Period for which it
     was  selected.  The  exercise  of  interest  options by Debtor  shall be as
     recorded in Bank's records,  which records shall be prima facie evidence of
     the amount  borrowed  under either  interest  option and the interest rate;
     provided,  however,  that failure of Bank to make any such  notation in its
     records shall not discharge  Debtor from its  obligations  to repay in full
     with interest all amounts  borrowed.  In no event shall any Interest Period
     extend beyond the maturity date of this note.

     To select a Base Interest Rate,  Debtor may, from time to time with respect
     to  principal  outstanding  on  which a Base  Interest  Rate  has not  been
     selected,  and on the  expiration  of any  Interest  Period with respect to
     principal  outstanding  on which a Base  Interest  Rate has been  selected,
     select a Base Interest Rate by telephoning an authorized lending officer of
     Bank located at the banking  office  identified  below prior to 10:00 a.m.,
     California  time, on any Business Day and advising that officer of the Base
     Interest Rate, the Interest Period and the Origination Date selected (which
     Origination  Date,  for a Base  Interest  Rate Loan  based on the  Adjusted
     LIBOR-Rate,  shall follow the date of such election by no more than two (2)
     Business Days).

     Bank will  confirm  the terms of the  election in writing by mail to Debtor
     promptly  after the  election  is made.  Failure to send such  confirmation
     shall not affect  Bank's rights to collect  interest at the rate  selected.
     If,  on the  date of the  election,  the Base  Interest  Rate  selected  is
     unavailable for any reason,  the selection shall be void. Bank reserves the
     right to fund the principal  from any source of funds  notwithstanding  any
     Base Interest Rate selected by Debtor.

     b. VARIABLE INTEREST RATE. All principal outstanding hereunder which is not
     bearing  interest at a Base Interest Rate shall bear interest at a rate per
     annum equal to the  Reference  Rate,  which rate shall vary as and when the
     Reference Rate changes.

     At any time prior to the maturity of this note,  subject to the  provisions
     of paragraph 4. below, of this note, Debtor may borrow,  repay and reborrow
     hereon so long as the total outstanding at any one time does not exceed the
     principal amount of this note.  Debtor shall pay all amounts due under this
     note  in  lawful  money  of the  United  States  at  Bank's  0RANGE  COUNTY
     COMMERCIAL  BANKING  Office,  or such other office as may be  designated by
     Bank, from time to time.


PN-REV(LIBOR-RR)                       -1-
9/2/96

                                      (18)
<PAGE>  
2. LATE PAYMENTS. If any payment required by the terms of this note shall remain
unpaid ten days after same is due, at the option of Bank, Debtor shall pay a fee
of $100 to Bank.

3. INTEREST RATE FOLLOWING  DEFAULT.  In the event of default,  at the option of
Bank,  and, to the extent  permitted  by law,  interest  shall be payable on the
outstanding  principal under this note at a per annum rate equal to five percent
(5%) in excess of the interest rate specified in paragraph 1 .b, above,  of this
note,  calculated  from the date of default until all amounts payable under this
note are paid in full.

4.  PREPAYMENT.

     a. Amounts  outstanding under this note bearing interest at a rate based on
     the Reference Rate may be prepaid in whole or in part at any time,  without
     penalty or premium.  Amounts outstanding at a Base Interest Rate under this
     note may only be prepaid,  in whole or in part  provided  Bank has received
     not less then five (5) Business Days prior  written  notice of an intention
     to make such  prepayment  and Debtor  pays a  prepayment  fee to Bank in an
     amount  equal to: (i) the  difference  between (a) the Base  Interest  Rate
     applicable to the principal amount which Debtor intends to prepay,  and (b)
     the return which Bank could obtain if it used the amount of such prepayment
     of principal to purchase at bid price regularly quoted securities issued by
     the United States having a maturity date most closely  coinciding  with the
     relevant  Base Rate  Maturity  Date and such  securities  were held by Bank
     until the relevant Base Rate Maturity Date ("Yield  Rate");  (ii) the above
     difference,  if  greater  than  zero,  is  multiplied  by a  fraction,  the
     numerator of which is the number of days in the period  between the date of
     prepayment and the relevant Base Rate Maturity Date and the  denominator of
     which is 360 days;  (iii) the above  product is multiplied by the amount of
     the principal so prepaid  (except in the event that principal  payments are
     required  and have  been  made as  scheduled  under  the  terms of the Base
     Interest  Rate Loan  being  prepaid,  then the  amount  multiplied  in this
     Section  shall be the lesser of the  amount  prepaid or 50% of the total of
     the amount prepaid and the amount of principal scheduled under the terms of
     the Base Interest Rate Loan being prepaid to be outstanding at the relevant
     Base Rate Maturity Date);  and (iv) the above product is then discounted to
     present value using the Yield Rate as the annual discount factor.

     b. In no event  shall Bank be  obligated  to make any  payment or refund to
     Debtor,  nor shall Debtor be entitled to any setoff or other claim  against
     Bank,  should the return which Bank could obtain under the above prepayment
     formula  exceed the interest that Bank would have received if no prepayment
     had occurred.  All prepayments shall include payment of accrued interest on
     the principal amount so prepaid and shall be applied to payment of interest
     before  application  to  principal.  A  determination  by  Bank  as to  the
     prepayment fee amount, if any, shall be conclusive.

     c. Such prepayment fee, if any, shall also be payable if prepayment  occurs
     as the result of the  acceleration  of the  principal  of this note by Bank
     because of any default hereunder.  If, following such acceleration,  all or
     any portion of a Base Interest Rate Loan is satisfied, whether through sale
     of property  encumbered by a security agreement or other agreement securing
     this note,  if any, at a  foreclosure  sale held  thereunder or through the
     tender of payment any time following such acceleration, but prior to such a
     foreclosure sale, then such satisfaction  shall be deemed an evasion of the
     prepayment  conditions set forth above, and Bank shall,  automatically  and
     without notice or demand,  be entitled to receive,  concurrently  with such
     satisfaction  the prepayment fee set forth above, and the obligation to pay
     such  prepayment  fee  shall  be  added  to the  principal.  DEBTOR  HEREBY
     ACKNOWLEDGES  AND  AGREES  THAT  BANK  WOULD  NOT LEND TO  DEBTOR  THE LOAN
     EVIDENCED BY THIS NOTE WITHOUT DEBTOR'S  AGREEMENT,  AS SET FORTH ABOVE, TO
     PAY BANK A PREPAYMENT  FEE UPON THE  SATISFACTION  OF ALL OR ANY PORTION OF
     THE  PRINCIPAL  BEARING  INTEREST AT A BASE  INTEREST  RATE  FOLLOWING  THE
     ACCELERATION OF THE MATURITY DATE HEREOF BY REASON OF A DEFAULT. DEBTOR HAS
     CAUSED THOSE PERSONS SIGNING THIS NOTE ON ITS BEHALF TO SEPARATELY  INITIAL
     THE AGREEMENT  CONTAINED IN THIS PARAGRAPH BY PLACING THEIR INITIALS BELOW:

     INITIALS: /s/ WLH

5. DEFAULT AND ACCELERATION OF TIME FOR PAYMENT.  Default shall include, but not
be  limited  to,  any of the  following:  (a) the  failure of Debtor to make any
payment required under this note when due; (b) any breach,  misrepresentation or
other default by Debtor,  any guarantor,  co-maker,  endorser,  or any person or
entity  other  than  Debtor  providing   security  for  this  note  (hereinafter
individually and  collectively  referred to as the "Obligor") under any security
agreement,  guaranty or other  agreement  between Bank and any Obligor;  (c) the
insolvency  of any Obligor or the failure of any Obligor  generally  to pay such
Obligor's debts as such debts become due; (d) the commencement as to any Obligor
of  any  voluntary  or  involuntary   proceeding  under  any  laws  relating  to
bankruptcy, insolvency,  reorganization,  arrangement, debt adjustment or debtor
relief;  (e) the  assignment  by any Obligor  for the benefit of such  Obligor's
creditors;  (f) the  appointment,  or  commencement  of any  proceeding  for the
appointment  of a receiver,  trustee,  custodian or similar  official for all or
substantially  all  of any  Obligor's  property;  (g)  the  commencement  of any
proceeding for


PN-REV(LIBOR-RR)                       -2-
9/2/96
                                      (19)
<PAGE>
the dissolution or liquidation of any Obligor;  (h) the termination of existence
or death of any Obligor;  (i) the  revocation  of any guaranty or  subordination
agreement  given in connection with this note; (j) the failure of any Obligor to
comply  with any order,  judgement,  injunction,  decree,  writ or demand of any
court or other  public  authority;  (k) the  filing  or  recording  against  any
Obligor,  or the  property  of any  Obligor,  of any  notice of levy,  notice to
withhold,  or other legal process for taxes other than property  taxes;  (l) the
default by any Obligor  personally  liable for  amounts  owed  hereunder  on any
obligation  concerning  the  borrowing of money;  (m) the  issuance  against any
Obligor, or the property of any Obligor,  of any writ of attachment,  execution,
or other judicial lien; or (n) the  deterioration of the financial  condition of
any Obligor which results in Bank deeming itself, in good faith, insecure.  Upon
the  occurrence  of any such  default,  Bank,  in its  discretion,  may cease to
advance  funds  hereunder  and may  declare  all  obligations  under  this  note
immediately due and payable; however, upon the occurrence of an event of default
under d, e, f, or g, all  principal  and  interest  shall  automatically  become
immediately due end payable.

6. ADDITIONAL AGREEMENTS OF DEBTOR. If any amounts owing under this note are not
paid  when  due,  Debtor  promises  to pay all  costs  and  expenses,  including
reasonable attorneys' fees, incurred by Bank in the collection or enforcement of
this note. Debtor and any endorsers of this note, for the maximum period of time
and the full extent permitted by law, (a) waive diligence,  presentment, demand,
notice of nonpayment,  protest, notice of protest, and notice of every kind; (b)
waive the right to assert the defense of any statute of  limitations to any debt
or obligation hereunder;  and (c) consent to renewals and extensions of time for
the payment of any  amounts due under this note.  If this note is signed by more
than one party,  the term  "Debtor"  includes  each of the  undersigned  and any
successors  in  interest  thereof;  all of whose  liability  shall be joint  and
several.  Any married person who signs this note agrees that recourse may be had
against the separate property of that person for any obligations hereunder.  The
receipt of any check or other item of payment by Bank, at its option,  shall not
be  considered a payment on account until such check or other item of payment is
honored when presented for payment at the drawee bank. Bank may delay the credit
of such payment based upon Bank's schedule of funds  availability,  and interest
under this note shall accrue until the funds are deemed collected. In any action
brought  under or arising out of this note,  Debtor and any  Obligor,  including
their successors or assigns, hereby consent to the jurisdiction of any competent
court within the State of  California,  as provided in any  alternative  dispute
resolution agreement executed between Debtor and Bank, and consent to service of
process by any means  authorized  by California  law. The term "Bank"  includes,
without  limitation,  any holder of this note.  This note shall be  construed in
accordance  with and governed by the laws of the State of California.  This note
hereby  incorporates any alternative  dispute resolution  agreement  previously,
concurrently or hereafter executed between Debtor and Bank.

7. DEFINITIONS.  As used herein,  the  following  terms shall have the meanings
respectively set forth below:  "Adjusted  LIBOR-Rate"  shall mean the LIBOR Base
Rate as  adjusted  for reserve  requirements  imposed on Bank from time to time.
"Base  Interest  Rate"  shall  mean a rate of  interest  based  on the  Adjusted
LIBOR-Rate.  "Base Interest Rate Loan" shall mean amounts outstanding under this
note that bear interest at a Base Interest Rate. "Base Rate Maturity Date" shall
mean the last day of the Interest  Period with respect to principal  outstanding
on which a Base Interest Rate has been selected by Debtor.  "Business Day" shall
mean a day which is not a Saturday or Sunday on which Bank is open for  business
in  California  and on which  dealings in U.S.  dollar  deposits  outside of the
United  States  may be  carried  on by Bank.  "Interest  Period"  shall mean any
calendar  period of one,  three,  six, nine or twelve months.  In determining an
Interest  Period,  a month means a period that starts on one  Business  Day in a
month and ends on and includes the day preceding the  numerically  corresponding
day in the next  month.  For any  month in  which  there is no such  numerically
corresponding  day,  then as to that  month,  such day shall be deemed to be the
last calendar day of such month.  Any Interest  Period which would otherwise end
on a non-Business Day shall end on the next succeeding  Business Day unless that
is the first day of a month,  in which event such  Interest  Period shall end on
the next preceding  Business Day. "LIBOR Base Rate" shall mean for each Interest
Period the rate per annum (rounded upward, if necessary, to the nearest 1/100 of
1%) at which dollar deposits, in immediately available funds and in lawful money
of the United States would be offered to Bank, outside of the United States, for
a term  coinciding  with such  Interest  Period  and for an amount  equal to the
amount of principal  covered by Debtor's  interest rate  election.  "Origination
Date" shall mean the  Business  Day on which funds are made  available to Debtor
relating to Debtor's  selection of a Base Interest Rate.  "Reference Rate" shall
mean the rate announced by Bank from time to time at its corporate  headquarters
at its "Reference  Rate." The Reference Rate is an index rate determined by Bank
from time to time as a means of  pricing  certain  extensions  of credit  and is
neither  directly tied to any external rate of interest or index nor necessarily
the lowest rate of interest charged by Bank at any given time.


SMARTFLEX SYSTEMS, INC.

By  /s/  William L. Healey
   WILLIAM L. HEALEY, PRESIDENT

PN-REV(LIBOR-RR)                       -3-
9/2/96
                                      (20)

UNION BANK OF CALIFORNIA
                                 PROMISSORY NOTE
                                   (BASE RATE)


Borrower Name  SMARTFLEX SYSTEMS, INC.
                                                                                
Borrower Address           Office 45061     Loan Number 8439907413 0081-00-0-001
14312 FRANKLIN AVENUE
TUSTIN, CA 92680-7028      Maturity Date  MARCH 30, 2001    Amount $2,200,000.00

ORANGE, California         $2,200,000                     Date  October 11, 1996

FOR VALUE RECEIVED,  on MARCH 30, 2001, the undersigned  ("Debtor")  promises to
pay to the order of UNION BANK OF CALIFORNIA N.A. ("Bank"),  as indicated below,
the  principal  sum of TWO  MILLION  TWO  HUNDRED  THOUSAND  AND NO/1OO  Dollars
($2,200,000.00),  or so much thereof as is disbursed,  together with interest on
the balance of such  principal from time to time  outstanding;  at the per annum
rates and at the times set forth  below;  provided,  however,  Debtor  shall pay
total interest over the term of this note of not less than $500.

1.  PAYMENTS.

     PRINCIPAL  PAYMENTS.  Debtor shall pay principal in  installments  of FIFTY
FIVE  THOUSAND  AND  NO/100  Dollars  ($55,000.00)  each on the 30TH day of each
MONTH,  commencing  APRIL 30, 1997.  The  availability  under this Note shall be
reduced  on the same  day and in the same  amount  as each  scheduled  principal
payment.

     INTEREST PAYMENTS.  Debtor shall pay interest on the 30TH day of each MONTH
(commencing  OCTOBER 30, 1996).  Should  interest not be paid when due, it shall
become  part  of the  principal  and  bear  interest  as  herein  provided.  All
computations of interest under this note shall be made on the basis of a year of
360 days, for actual days elapsed.

     a. BASE INTEREST RATE. After MARCH 31,1997,  amounts outstanding  hereunder
     in  increments  of at least  $500,000  shall bear  interest at a rate to be
     selected  by Debtor  which is 2.00% per annum in excess of Bank's  Adjusted
     LlBOR-Rate for the Interest Period so selected by Debtor. 

     Any Base Interest  Rate  selected by Debtor may not be changed,  altered or
     otherwise modified until the expiration of the Interest Period for which it
     was  selected.  The  exercise  of  interest  options by Debtor  shall be as
     recorded in Bank's records,  which records shall be prima facie evidence of
     the amount  borrowed  under either  interest  option and the interest rate;
     provided,  however,  that failure of Bank to make any such  notation in its
     records shall not discharge  Debtor from its  obligations  to repay in full
     with interest all amounts  borrowed.  In no event shall any Interest Period
     extend beyond the maturity date of this note.

     To select a Base Interest Rate,  Debtor may, from time to time with respect
     to  principal  outstanding  on  which a Base  Interest  Rate  has not  been
     selected  and on the  expiration  of any  Interest  Period with  respect to
     principal  outstanding  on which a Base  Interest  Rate has been  selected,
     select a Base Interest Rate by telephoning an authorized lending officer of
     Bank located at the banking  office  identified  below prior to 10:00 a.m.,
     California  time, on any Business Day and advising that officer of the Base
     Interest Rate, the Interest Period and the Origination Date selected (which
     Origination  Date,  for a Base  Interest  Rate Loan  based on the  Adjusted
     LIBOR-Rate,  shall follow the date of such election by no more then two (2)
     Business Days).

     Bank will  confirm  the terms of the  election in writing by mail to Debtor
     promptly  after the  election  is made,  Failure to send such  confirmation
     shall not affect  Bank's rights to collect  interest at the rate  selected.
     If,  on the  date of the  election,  the Base  Interest  Rate  selected  is
     unavailable for any reason,  the selection shall be void. Bank reserves the
     right to fund the principal  from any source of funds  notwithstanding  any
     Base Interest  Rate selected by Debtor.  

     b. VARIABLE INTEREST RATE. All principal outstanding hereunder which is not
     bearing  interest at a Base Interest Rate shall bear interest at a rate per
     annum of 0.50% in excess of the  Reference  Rate,  which rate shall vary as
     and when the Reference Rate changes. Debtor shall pay all amounts due under
     this note in lawful  money of the  United  States at Bank's  ORANGE  COUNTY
     COMMERCIAL  BANKING  Office,  or such other office as may be  designated by
     Bank, from time to time.

                                       
PN-TERM(LIBOR-RR)                      -1-
9/2/96
                                      (21)

<PAGE>
2. LATE PAYMENTS. If any payment required by the terms of this note shall remain
unpaid ten days after same is due, at the option of Bank, Debtor shall pay a fee
of $100 to Bank.

3. INTEREST RATE FOLLOWING  DEFAULT.  In the event of default,  at the option of
Bank,  and, to the extent  permitted  by law,  interest  shall be payable on the
outstanding  principal under this note at a per annum rate equal to five percent
(5%) in excess of the interest rate specified in paragraph 1 .b, above,  of this
note,  calculated  from the date of default until all amounts payable under this
note are paid in full.

4.  PREPAYMENT.

     a. Amounts  outstanding under this note bearing interest at a rate based on
     the Reference Rate may be prepaid in whole or in part at any time,  without
     penalty or premium.  Amounts outstanding at a Base Interest Rate under this
     note may only be prepaid,  in whole or in part  provided  Bank has received
     not less than five (5) Business Days prior  written  notice of an intention
     to make such  prepayment  and Debtor  pays a  prepayment  fee to Bank in an
     amount  equal to: (i) the  difference  between (a) the Base  Interest  Rate
     applicable to the principal amount which Debtor intends to prepay,  and (b)
     the return which Bank could obtain if it used the amount of such prepayment
     of principal to purchase at bid price regularly quoted securities issued by
     the United States having a maturity date most closely  coinciding  with the
     relevant  Base Rate  Maturity  Date and such  securities  were held by Bank
     until the relevant Base Rate Maturity Date ("Yield  Rate");  (ii) the above
     difference,  if  greater  than  zero,  is  multiplied  by a  fraction,  the
     numerator of which is the number of days in the period  between the date of
     prepayment and the relevant Base Rate Maturity Date and the  denominator of
     which is 360 days;  (iii) the above  product is multiplied by the amount of
     the principal so prepaid  (except in the event that principal  payments are
     required  and have  been  made as  scheduled  under  the  terms of the Base
     Interest  Rate Loan  being  prepaid,  then the  amount  multiplied  in this
     section  shall be the lesser of the  amount  prepaid or 50% of the total of
     the amount prepaid and the amount of principal scheduled under the terms of
     the Base Interest Rate Loan being prepaid to be outstanding at the relevant
     Base Rate Maturity Date);  and (iv) the above product is then discounted to
     present value using the Yield Rate as the annual discount factor.

     b. In no event  shall Bank be  obligated  to make any  payment or refund to
     Debtor,  nor shall Debtor be entitled to any setoff or other claim  against
     Bank,  should the return which Bank could obtain under the above prepayment
     formula  exceed the interest that Bank would have received if no prepayment
     had occurred.  All prepayments shall include payment of accrued interest on
     the principal amount so prepaid and shall be applied to payment of interest
     before  application  to  principal.  A  determination  by  Bank  as to  the
     prepayment fee amount, if any, shall be conclusive. In the event of partial
     prepayment,  such prepayments shall be applied to principal payments in the
     inverse order of their maturity.

     c. Such prepayment fee, if any, shall also be payable if prepayment  occurs
     as the result of the  acceleration  of the  principal  of this note by Bank
     because of any default hereunder.  If, following such acceleration,  all or
     any portion of a Base Interest Rate Loan is satisfied, whether through sale
     of property  encumbered by a security agreement or other agreement securing
     this note,  if any, at a  foreclosure  sale held  thereunder or through the
     tender of payment any time following such acceleration, but prior to such a
     foreclosure sale, then such satisfaction  shall be deemed an evasion of the
     prepayment  conditions set forth above, and Bank shall,  automatically  and
     without notice or demand,  be entitled to receive,  concurrently  with such
     satisfaction  the prepayment fee set forth above, and the obligation to pay
     such  prepayment  fee  shall  be  added  to the  principal.  DEBTOR  HEREBY
     ACKNOWLEDGES  AND  AGREES  THAT  BANK  WOULD  NOT LEND TO  DEBTOR  THE LOAN
     EVIDENCED BY THIS NOTE WITHOUT DEBTOR'S  AGREEMENT,  AS SET FORTH ABOVE, TO
     PAY BANK A PREPAYMENT  FEE UPON THE  SATISFACTION  OF ALL OR ANY PORTION OF
     THE  PRINCIPAL  BEARING  INTEREST AT A BASE  INTEREST  RATE  FOLLOWING  THE
     ACCELERATION OF THE MATURITY DATE HEREOF BY REASON OF A DEFAULT. DEBTOR HAS
     CAUSED THOSE PERSONS SIGNING THIS NOTE ON ITS BEHALF TO SEPARATELY  INITIAL
     THE AGREEMENT  CONTAINED IN THIS PARAGRAPH BY PLACING THEIR INITIALS BELOW:

     INITIALS: /s/ RT /s/ WLH

5. DEFAULT AND ACCELERATION OF TIME FOR PAYMENT.  Default shall include, but not
be  limited  to,  any of the  following:  (a) the  failure of Debtor to make any
payment required under this note when due; (b) any breach,  misrepresentation or
other default by Debtor,  any guarantor,  co-maker,  endorser,  or any person or
entity  other  than  Debtor  providing   security  for  this  note  (hereinafter
individually and  collectively  referred to as the "Obligor") under any security
agreement,  guaranty or other  agreement  between Bank and any Obligor;  (c) the
insolvency  of any Obligor or the failure of any Obligor  generally  to pay such
Obligor's debts as such debts become due; (d) the commencement as to any Obligor
of  any  voluntary  or  involuntary   proceeding  under  any  laws  relating  to
bankruptcy, insolvency,  reorganization,  arrangement, debt adjustment or debtor
relief;

PN-TERM(LIBOR-RR)                      -2-
9/2/96
                                      (22)
<PAGE>
(e) the assignment by any Obligor for the benefit of such  Obligor's  creditors;
(f) the appointment,  or commencement of any proceeding for the appointment of a
receiver, trustee, custodian or similar official for all or substantially all of
any  Obligor's  property;  (g)  the  commencement  of  any  proceeding  for  the
dissolution or liquidation of any Obligor;  (h) the  termination of existence or
death of any  Obligor;  (i) the  revocation  of any  guaranty  or  subordination
agreement  given in connection with this note; (j) the failure of any Obligor to
comply  with any order,  judgement,  injunction,  decree,  writ or demand of any
court or other  public  authority;  (k) the  filing  or  recording  against  any
Obligor,  or the  property  of any  Obligor,  of any  notice of levy,  notice to
withhold,  or other legal process for taxes other than property  taxes;  (l) the
default by any Obligor  personally  liable for  amounts  owed  hereunder  on any
obligation  concerning  the  borrowing of money;  (m) the  issuance  against any
Obligor, or the property of any Obligor,  of any writ of attachment,  execution,
or other judicial lien; or (n) the  deterioration of the financial  condition of
any Obligor which results in Bank deeming itself, in good faith, insecure.  Upon
the  occurrence  of any such  default,  Bank,  in its  discretion,  may cease to
advance  funds  hereunder  and may  declare  all  obligations  under  this  note
immediately due and payable; however, upon the occurrence of an event of default
under d, e, f, or g, all  principal  and  interest  shall  automatically  become
immediately due and payable.

6. ADDITIONAL AGREEMENTS OF DEBTOR. If any amounts owing under this note are not
paid  when  due,  Debtor  promises  to pay all  costs  and  expenses,  including
reasonable attorneys' fees, incurred by Bank in the collection or enforcement of
this note. Debtor and any endorsers of this note, for the maximum period of time
and the full extent permitted by law, (a) waive diligence,  presentment, demand,
notice of nonpayment,  protest, notice of protest, and notice of every kind; (b)
waive the right to assert the defense of any statute of  limitations to any debt
or obligation hereunder;  and (c) consent to renewals and extensions of time for
the payment of any  amounts due under this note.  If this note is signed by more
than one party,  the term  "Debtor"  includes  each of the  undersigned  and any
successors  in  interest  thereof;  all of whose  liability  shall be joint  and
several.  Any married person who signs this note agrees that recourse may be had
against the separate property of that person for any obligations hereunder.  The
receipt of any check or other item of payment by Bank, at its option,  shall not
be  considered a payment on account until such check or other item of payment is
honored when presented for payment at the drawee bank. Bank may delay the credit
of such payment based upon Bank's schedule of funds  availability,  and interest
under this note shall accrue until the funds are deemed collected. In any action
brought  under or arising out of this note,  Debtor and any  Obligor,  including
their successors or assigns, hereby consent to the jurisdiction of any competent
court within the State of  California,  as provided in any  alternative  dispute
resolution agreement executed between Debtor and Bank, and consent to service of
process by any means  authorized  by California  law. The term "Bank"  includes,
without  limitation,  any holder of this note.  This note shall be  construed in
accordance  with and governed by the laws of the State of California.  This note
hereby  incorporates any alternative  dispute resolution  agreement  previously,
concurrently or hereafter executed between Debtor and Bank.

7.  DEFINITIONS.  As used herein,  the  following  terms shall have the meanings
respectively set forth below:  "Adjusted  LIBOR-Rate"  shall mean the LIBOR Base
Rate as  adjusted  for reserve  requirements  imposed on Bank from time to time.
"Base  Interest  Rate"  shall  mean a rate of  interest  based  on the  Adjusted
LIBOR-Rate.  "Base Interest Rate Loan" shall mean amounts outstanding under this
note that bear interest at a Base Interest Rate. "Base Rate Maturity Date" shall
mean the last day of the Interest  Period with respect to principal  outstanding
on which a Base Interest Rate has been selected by Debtor.  "Business Day" shall
mean a day which is not a Saturday or Sunday on which Bank is open for  business
in  California  and on which  dealings in U.S.  dollar  deposits  outside of the
United  States  may be  carried  on by Bank.  "Interest  Period"  shall mean any
calendar  period of one,  three,  six, nine or twelve months.  In determining an
Interest  Period,  a month means a period that starts on one  Business  Day in a
month and ends on and includes the day preceding the  numerically  corresponding
day in the next  month.  For any  month in  which  there is no such  numerically
corresponding  day,  than as to that  month,  such day shall be deemed to be the
last calendar day of such month.  Any Interest  Period which would otherwise end
on a non-Business Day shall end on the next succeeding  Business Day unless that
is the first day of a month,  in which event such  Interest  Period shall end on
the next preceding  Business Day. "LIBOR Base Rate" shall mean for each Interest
Period the rate per annum (rounded upward, if necessary, to the nearest 1/100 of
1%) at which dollar deposits, in immediately available funds and in lawful money
of the United States would be offered to Bank, outside of the United States. for
a term  coinciding  with such  Interest  Period  and for an amount  equal to the
amount of principal  covered by Debtor's  interest rate  election.  "Origination
Date" shall mean the  Business  Day on which funds are made  available to Debtor
relating to Debtor's  selection of a Base Interest Rate.  "Reference Rate" shall
mean the rate announced by Bank from time to time at its corporate  headquarters
at its "Reference  Rate." The Reference Rate is an index rate determined by Bank
from time to time as a means of  pricing  certain  extensions  of credit  and is
neither  directly tied to any external rate of interest or index nor necessarily
the lowest rate of interest charged by Bank at any given time.

SMARTFLEX SYSTEMS, INC.

By       /s/  William L. Healey
         William L. Healey, President

                                                       
PN-TERM(LIBOR-RR)                      -3-
9/2/96
                                      (23)

UNION BANK OF CALIFORNIA
                                         Commercial Portfolio Administration
                                         500 South Main Street
                                         Orange, California  92868

                                         October 4, 1996

William Healey, President
Smartflex Systems, Inc.
14312 Franklin Avenue
Tustin, California 92680

                        Re: Loan Agreement ("Agreement")
                            Dated: September 29, 1995

Dear Mr. Healey:

     In  reference  to the  Agreement  between  Union Bank of  California,  N.A.
("Bank") and Smartflex Systems,  Inc. ("Borrower") dated September 29, 1995, the
Bank and Borrower desire to amend the Agreement.  This amendment shall be called
the Third Amendment to the Agreement.  Initially  capitalized  terms used herein
which are not otherwise  defined shall have the meaning  assigned thereto in the
Agreement.

     Amendments to the Agreement:

     (a) Section 1.1 The Revolving Loan the third sentence in this section shall
be  amended  to:  "All  borrowings  of the  Revolving  Loan must be made  before
September  30,  1998 at which  time all unpaid  principal  and  interest  of the
Revolving Loan shall be due and payable".

     (b) Section  1.1.1  The  Letter of  Credit  Sublimit  the date in the last
sentence shall be amended to: "September 30, 1998".

     (c) Section 1.5 Unused  Commitment  Fee the date on the third line shall be
amended to:  "September  30,  1998".  

     (d) Section 1.1.2 The Term Loan the first sentence in this section shall be
amended  to:  "Bank will loan to  Borrower  the sum of Two  Million  Two Hundred
Thousand Dollars ($2,200,000) (the "Term Loan") at Borrower's request, in one or
more  disbursements of not less than Five Hundred Thousand Dollars ($500,000) on
or before March 31, 1997 in accordance with the terms of the Term Note".

     This Third  Amendment  shall  become  effective  on  October  4, 1996.  The
acknowledgment  copy of this  Third  Amendment  executed  by the  Borrower  must
received by Bank before October 30, 1996.

     Except as specifically  amended hereby,  the Agreement shall remain in full
force and effect and is hereby  ratified  and  confirmed.  This Third  Amendment
shall not be a waiver of any  existing  default  or  breach  of a  condition  to
covenant unless specified herein.

UNION BANK OF CALIFORNIA, N. A.          Agreed and Accepted to this 11th day of
                                         October, 1996.

By:  /s/  Jack Lenhoff                   Smartflex Systems, Inc.,
Title:    Vice President                 a Delaware Corporation

By:  /s/  Robert Thomas                  By:  /s/  William L. Healey
Title:    Vice President                 Title:    President



                                       -1-




                                      (24)



                                                                   EXHIBIT 11.1 

                             SMARTFLEX SYSTEMS, INC.
                       Computation of Net Income per Share
                     (In thousands except per share amounts)
                                   (Unaudited)

                                        Three Months Ended    Nine Months Ended
                                            September 30         September 30
                                         ------------------  ------------------
                                           1996      1995      1996      1995
                                         --------  --------  --------  --------



Net income                               $  1,702  $  1,650  $  5,258  $  3,609 
                                         ========  ========  ========  ========

Weighted average number of common
  shares outstanding during the period      6,279     5,560     6,264     4,666
                                                
Incremental common shares attributable
  to exercise of outstanding options           95       152       126       132
                                         --------  --------  --------  --------

     Total shares                           6,374     5,712     6,390     4,798 

Primary earnings per share               $   0.27  $   0.29  $   0.82  $   0.75
                                         ========  ========  ========  ========




Net income                               $  1,702  $  1,650  $  5,258 $  3,609
                                         ========  ========  ========  ========

Weighted average number of common
  shares outstanding during the period      6,279     5,560     6,264     4,466

Incremental common shares attributable
  to exercise of outstanding options          108       169       126       169
                                         --------  --------  --------  --------

     Total shares                           6,387     5,729     6,390     4,835
                                         ========  ========  ========  ========

Fully diluted earnings per share         $   0.27  $   0.29  $   0.82  $   0.75
                                         ========  ========  ========  ========




                                      (25)

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     This Schedule contains summary financial information extracted from the
     Smartflex Systems, Inc. Consolidated Balance Sheets as of September 30,
     1996, and Consolidated Statements of Operations for the nine months ended
     September 30, 1996, and is qualified in its entirety by reference to such
     financial statements.
</LEGEND>                     
<MULTIPLIER>                                   1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                              DEC-28-1996
<PERIOD-END>                                   SEP-28-1996
<CASH>                                         917
<SECURITIES>                                   24,642
<RECEIVABLES>                                  22,440
<ALLOWANCES>                                   925
<INVENTORY>                                    10,762
<CURRENT-ASSETS>                               61,344
<PP&E>                                         16,146
<DEPRECIATION>                                 5,754
<TOTAL-ASSETS>                                 72,576
<CURRENT-LIABILITIES>                          17,228
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       16
<OTHER-SE>                                     50,592
<TOTAL-LIABILITY-AND-EQUITY>                   72,576
<SALES>                                        109,896
<TOTAL-REVENUES>                               109,896
<CGS>                                          95,823
<TOTAL-COSTS>                                  95,823
<OTHER-EXPENSES>                               6,255
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             161
<INCOME-PRETAX>                                8,387
<INCOME-TAX>                                   3,129
<INCOME-CONTINUING>                            5,258
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   5,258
<EPS-PRIMARY>                                  0.82
<EPS-DILUTED>                                  0.82
        


</TABLE>


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