SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C.  20549

                           FORM 10-Q/A


      (Mark One)

 [X] Quarterly Report pursuant to Section 13 or 15(d) of the Securities
     Exchange Act of 1934

     For the quarterly period ended:  DECEMBER 31, 1997 

 [ ] 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:  1-8101


Exact Name of Registrant as
  Specified in Its Charter:  DDL ELECTRONICS, INC.


State or Other Jurisdiction of                 I.R.S. Employer  
Incorporation or Organization: DELAWARE        Identification No.: 33-0213512
                                        


Address of Principal Executive Offices:        2151 Anchor Court
                                               Newbury Park, CA 91320

Registrant's Telephone Number:                 (805) 376-9415



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.

Yes [X]  No [ ] 



The registrant had 24,610,666 shares of Common Stock outstanding as of 
February 13, 1998.


                             RESTATEMENT OF FINANCIAL STATEMENTS

Effective July 1, 1997, the Company changed its amortization period for 
goodwill related to the acquisition of SMTEK, Inc. (SMTEK) from 5 to 20 years.  
This action was taken after management, based in part on an analysis of 
SMTEK's projected cash flows and profitability and goodwill practices in the 
electronic manufacturing services industry, concluded that 20 years was a more 
appropriate goodwill amortization period.  However, the Securities and 
Exchange Commission did not agree with the Company's conclusions and has 
required the Company to restate its financial statements for the quarter ended 
December 31, 1997 to amortize goodwill over the originally-determined five 
year period rather than over 20 years.  This restatement had the effect of 
decreasing operating income, pretax income and net income for the three months 
and six months ended December 31, 1997 by $257,000 or $.01 per share and 
$514,000 or $.02 per share, respectively.


PART I.  FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS


                    DDL ELECTRONICS, INC. AND SUBSIDIARIES
                         CONSOLIDATED BALANCE SHEETS
                       (Unaudited, except June 30, 1997)


                                   December 31,        June 30,
                                       1997              1997
                                      ------            ------
        Assets

Current assets:
  Cash and cash equivalents       $  1,502,000     $  4,718,000
  Accounts receivable, net           8,759,000        9,198,000
  Costs and estimated earnings
   in excess of billings on 
   uncompleted contracts             3,257,000        3,161,000
  Inventories, net                   2,435,000        3,211,000
  Prepaid expenses                     424,000          132,000
                                    ----------       ----------

     Total current assets           16,377,000       20,420,000
                                    ----------       ----------
Property, equipment and
 improvements, at cost:
  Buildings and improvements         5,994,000        6,037,000
  Plant equipment                   14,749,000       14,962,000
  Office and other equipment         2,138,000        1,952,000
                                    ----------       ----------

                                    22,881,000       22,951,000
Less: Accumulated depreciation
 and amortization                  (16,428,000)     (16,161,000)
                                    ----------       ----------
Property, equipment and
 improvements, net                   6,453,000        6,790,000
                                    ----------       ----------
Other assets:
  Goodwill, net                      3,805,000        4,439,000
  Deposits and other assets            234,000          231,000
                                    ----------      -----------

                                     4,039,000        4,670,000
                                    ----------      -----------

                                  $ 26,869,000     $ 31,880,000
                                    ==========      ===========



                    DDL ELECTRONICS, INC. AND SUBSIDIARIES
                         CONSOLIDATED BALANCE SHEETS
                                 (Continued)             
                       (Unaudited, except June 30, 1997)


                                   December 31,        June 30,
                                       1997              1997
                                      ------            ------
Liabilities and Stockholders' Equity

Current liabilities:
  Bank lines of credit payable     $ 2,962,000    $  1,378,000
  Current portion of 
   long-term debt                    1,069,000       4,167,000
  Accounts payable                   6,119,000       9,084,000
  Accrued payroll and
   employee benefits                   896,000       1,145,000
  Other accrued liabilities          2,264,000       2,321,000
                                    ----------      ----------  

     Total current liabilities      13,310,000      18,095,000
                                    ----------      ----------
Long-term debt:
  7% Convertible Subordinated
   Debentures, less current 
   portion                             387,000         398,000
  8-1/2% Convertible
   Subordinated Debentures           1,580,000       1,580,000
  Notes payable, capitalized
   lease obligations and
   other long-term debt, 
   less current portion              5,401,000       5,842,000
                                    ----------      ----------

     Total long-term debt            7,368,000       7,820,000
                                    ----------      ----------

Stockholders' equity:
  Common stock                         246,000         246,000
  Additional paid-in capital         6,745,000       6,410,000
  Accumulated deficit since
   June 27, 1997                       (90,000)           -
  Foreign currency translation
   adjustment                         (710,000)       (691,000)
                                    ----------      ----------

     Total stockholders' equity      6,191,000       5,965,000 
                                    ----------      ----------

                                  $ 26,869,000    $ 31,880,000
                                    ==========      ==========






                   See accompanying Notes to Unaudited
                    Consolidated Financial Statements

                    DDL ELECTRONICS, INC. AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                                 (Unaudited)


                                        Three Months Ended   
                                           December 31,       
                                      -----------------------
                                       1997             1996
                                      ------           ------

Sales                              $12,116,000      $11,185,000

Cost of goods sold                  10,009,000        9,762,000
                                    ----------       ----------
Gross profit                         2,107,000        1,423,000
                                    ----------       ----------
Operating expenses:
  Administrative and selling         1,292,000        1,222,000
  Goodwill amortization                317,000          317,000
                                    ----------       ----------
                                     1,609,000        1,539,000
                                    ----------       ----------

Operating income (loss)                498,000         (116,000)
                                    ----------       ----------
Non-operating income (expense):
  Interest income                       16,000           19,000
  Interest expense                    (247,000)        (297,000)
  Debt issue cost amortization           -             (124,000)
  Other expense, net                   (11,000)         (13,000)
                                    ----------       ----------
                                      (242,000)        (415,000)
                                    ----------       ----------

Income (loss) before taxes             256,000         (531,000)

Provision for income taxes            (218,000)           -
                                    ----------       ----------

Net income (loss)                  $    38,000      $  (531,000)
                                    ==========       ==========


Basic and diluted earnings 
  (loss) per share                     $    -           $  (.02)
                                          ====             ====
Shares used in computing
 earnings per share:

    Basic                           24,593,858       23,048,233
                                    ==========       ==========

    Diluted                         25,012,853       23,048,233
                                    ==========       ==========



                   See accompanying Notes to Unaudited
                    Consolidated Financial Statements

                    DDL ELECTRONICS, INC. AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                                 (Unaudited)


                                         Six Months Ended   
                                           December 31,       
                                      -----------------------
                                       1997             1996
                                      ------           ------

Sales                              $24,721,000      $21,080,000

Cost of goods sold                  20,786,000       18,561,000
                                    ----------       ----------
Gross profit                         3,935,000        2,519,000
                                    ----------       ----------
Operating expenses:
  Administrative and selling         2,604,000        2,363,000
  Goodwill amortization                634,000          634,000
                                    ----------       ----------
                                     3,238,000        2,997,000
                                    ----------       ----------

Operating income (loss)                697,000         (478,000)
                                    ----------       ----------
Non-operating income (expense):
  Interest income                       29,000           43,000
  Interest expense                    (473,000)        (565,000)
  Debt issue cost amortization           -             (248,000)
  Other expense, net                   (18,000)          (8,000)
                                    ----------       ----------
                                      (462,000)        (778,000)
                                    ----------       ----------

Income (loss) before taxes             235,000       (1,256,000)

Provision for income taxes            (325,000)           -
                                    ----------       ----------

Net loss                           $   (90,000)     $(1,256,000)
                                    ==========       ==========


Basic and diluted earnings 
  (loss) per share                     $    -           $  (.05)
                                          ====             ====
Shares used in computing
 basic and diluted earnings
 per share                          24,592,429       23,032,845
                                    ==========       ==========

 

                   See accompanying Notes to Unaudited
                    Consolidated Financial Statements

                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (Unaudited)

                                                  Six Months Ended 
                                                    December 31,      
                                               -----------------------
                                                1997             1996
                                               ------           ------
Cash flows from operating activities:
  Net loss                                  $  (90,000)      $(1,256,000)
  Adjustments to reconcile net loss
   to net cash used by operating
   activities:
    Depreciation expense                       815,000           674,000
    Amortization of goodwill and debt
     issue costs                               634,000           882,000
    Utilization of pre-quasi-
     reorganization tax benefits               325,000             -
    Net increase in operating
     working capital                        (2,600,000)       (2,874,000)
    Increase in deposits and
     other assets                               (4,000)         (142,000)
    Benefit of non-capital grants                 -             (119,000)
    Other                                       79,000            61,000   
                                             ---------         ---------
Net cash used by operating activities         (841,000)       (2,774,000)
                                             ---------         ---------
Cash flows from investing activities:
  Capital expenditures                        (333,000)         (207,000)
                                             ---------         ---------
Cash flows from financing activities:
  Proceeds from bank lines of credit         1,589,000         1,564,000 
  Proceeds from long-term debt               2,000,000             -   
  Payments of long-term debt                (5,786,000)         (388,000)
  Proceeds from foreign government grants      123,000           290,000
                                             ---------         ---------
Net cash provided by (used in) financing 
  activities                                (2,074,000)        1,466,000
                                             ---------         ---------

Effect of exchange rate changes on cash         32,000            48,000
                                             ---------         ---------
Decrease in cash and cash equivalents       (3,216,000)       (1,467,000)

Cash and cash equivalents at 
 beginning of period                         4,718,000         2,519,000
                                             ---------         ---------
Cash and cash equivalents at 
 end of period                              $1,502,000        $1,052,000
                                             =========         =========






                     See accompanying Notes to Unaudited
                      Consolidated Financial Statements.


                    DDL ELECTRONICS, INC. AND SUBSIDIARIES 
             NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS 



Note 1 - DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION

DDL Electronics, Inc. provides electronic manufacturing services ("EMS") to 
original equipment manufacturers ("OEMs") in the computer, telecommunications, 
instrumentation, medical, industrial and aerospace industries. The Company 
also manufactures multilayer printed circuit boards ("PCBs") for use primarily 
in the computer, communications and instrumentation industries.  The Company's 
EMS operations are located in Southern California and Northern Ireland.  The 
Company's PCB facilities are located in Northern Ireland. 

The accompanying consolidated financial statements, which have not been 
audited by independent accountants (except for the balance sheet as of June 
30, 1997), include the accounts of DDL Electronics, Inc. and its subsidiaries.  
All significant intercompany transactions and accounts have been eliminated in 
consolidation.  In the opinion of the Company's management, the accompanying 
consolidated financial statements reflect all adjustments (consisting of 
normal recurring accruals) necessary to present fairly the Company's financial 
position at December 31, 1997 and its results of operations and cash flows for 
the six months ended December 31, 1997 and 1996. 

The Company uses a 52-53 week fiscal year ending on the Friday closest to June 
30, which for fiscal year 1997 fell on June 27, 1997.  In the accompanying  
consolidated financial statements, the 1997 fiscal year end is shown as June 
30 and the interim period end for both years is shown as December 31 for 
clarity of presentation.  The actual interim periods ended on January 2, 1998 
and December 27, 1996.  The three and six month periods of fiscal 1998 
consisted of 13 weeks and 27 weeks, respectively, compared to 13 and 26 weeks 
for the same periods of fiscal 1997.

Certain notes and other information are condensed or omitted from the interim 
financial statements presented in this Quarterly Report on Form 10-Q.  
Therefore, these financial statements should be read in conjunction with the 
Company's 1997 Annual Report to Stockholders as filed with the Securities and 
Exchange Commission on October 10, 1997.

Certain reclassifications have been made to the interim fiscal 1997 financial 
statements to conform with the fiscal 1998 financial statement presentation.  
Such reclassifications had no effect on the Company's results of operations or 
stockholders' equity.  


Note 2 - REVENUE AND COST RECOGNITION

The Company's Northern Ireland operating units recognize sales and cost of 
sales upon shipment of products.  

SMTEK, Inc. (SMTEK), the Company's U.S. operating unit which was acquired in 
January 1996, has historically generated the majority of its revenue through 
long-term contracts with suppliers of electronic assemblies and products to 
the federal government. Consequently, SMTEK uses the percentage of completion 
method to recognize sales and cost of sales.  SMTEK determines percentage 
complete on the basis of costs incurred to total estimated costs.  Contract 
costs include all direct material and labor costs and those indirect costs 
related to contract performance, such as indirect labor, supplies, tools, 
repairs and depreciation costs.  Selling, general and administrative costs are 
charged to expense as incurred.  In the period in which it is determined that 
a loss will result from the performance of a contract, the entire amount of 
the estimated loss is charged to income.  Other changes in contract price and 
estimates of costs and profits at completion are recognized prospectively.  
This method recognizes in the current period the cumulative effect of the 
changes on current and prior periods.  The asset "Costs and estimated earnings 
in excess of billings on uncompleted contracts" represents revenues recognized 
in excess of amounts billed.  


Note 3 - EARNINGS (LOSS) PER SHARE

In 1997, the Financial Accounting Standards Board issued Statement No. 128, 
"Earnings per Share" ("SFAS 128").  SFAS 128 replaced the previously reported 
primary and fully diluted earnings per share with basic and diluted earnings 
per share.  Basic earnings per share represents income available to common 
shareholders divided by the weighted average number of common shares 
outstanding for the period.  Unlike primary earnings per share, basic earnings 
per share excludes any dilutive effects of options, warrants, and convertible 
securities.  Diluted earnings per share is very similar to the previously 
reported fully diluted earnings per share.  All earnings per share amounts for 
all periods have been presented, and where necessary, restated to conform to 
SFAS 128 requirements.

A reconciliation of the numerator and denominator used in the computation of 
diluted earnings per share follows:

                                Three Months Ended         
                                December 31, 1997          
                                ------------------         
   NUMERATOR:

Net income                         $    38,000                   
Add back net interest 
  related to convertible 
  subordinated debentures               34,000                       
                                    ----------                 
Net income for diluted 
  earnings computation             $    72,000                   
                                    ==========                

   DENOMINATOR:

Weighted average number of
  common shares outstanding         24,593,858                    
Assumed exercise of options 
  and warrants net of shares 
  assumed reacquired under 
  treasury stock method                108,789                 
Assumed conversion of 
  convertible subordinated 
  debentures                           310,206                  
                                    ----------                   
Total diluted shares                25,012,853                   
                                    ==========                 



Options and warrants to purchase 4,824,555 shares of common stock at prices 
ranging from $1.00 to $2.25 were outstanding during the three months ended 
December 31, 1997, but were not included in the computation of diluted 
earnings per share because the option and warrant exercise prices were greater 
than the average market price of the common shares, and would therefore be 
antidilutive. 

The company reported a net loss for the six months ended December 31, 1997 and 
for the three and six months ended December 31, 1996;  hence, diluted earnings 
per share for these periods as presented in the statements of operations 
included herein is computed on the same basis as basic earnings per share.  
For the six months ended December 31, 1997 and 1996, the following securities 
were outstanding but were not included in the computation of diluted earnings 
per as they would have an antidilutive effect on earnings per share:  
subordinated debentures convertible into 310,206 shares of common stock;  and 
options and warrants to purchase 5,099,017 and 5,204,628 shares of common 
stock, respectively, at prices ranging from $0.50 to $2.25.


Note 4 - ACCOUNTS RECEIVABLE

The components of accounts receivable are as follows:


                                     December 31,     June 30,
                                         1997           1997
                                         ----           ----
    Trade receivables                 $8,673,000     $8,810,000
    Other receivables                    283,000        546,000
    Less allowance for doubtful
     accounts                           (197,000)      (158,000)
                                       ---------      ---------
                                      $8,759,000     $9,198,000
                                       =========      =========


Note 5 - COSTS AND ESTIMATED EARNINGS IN EXCESS OF BILLINGS ON UNCOMPLETED
          CONTRACTS

The components of costs and estimated earnings in excess of billings on 
uncompleted contracts are as follows:

                                     December 31,     June 30,
                                         1997           1997
                                         ----           ----
  Costs incurred on uncompleted
   contracts                         $25,492,000    $20,455,000
  Estimated earnings                   4,482,000      2,714,000 
                                      ----------     ----------
                                      29,974,000     23,169,000
  Less:  Billings to date            (26,717,000)   (20,008,000)
                                      ----------     ----------
                                     $ 3,257,000    $ 3,161,000  
                                      ==========     ========== 

Costs and estimated earnings in excess of billings on uncompleted contracts 
consists of revenue recognized under electronics assembly contracts which 
amounts were not billable at the balance sheet date.  Essentially all of the 
unbilled receivables are expected to be billed within 90 days of the balance 
sheet date

Note 6 - INVENTORIES

Inventories consist of the following:

                                     December 31,     June 30,
                                         1997           1997
                                         ----           ----
  Raw materials                       $2,341,000     $2,889,000
  Work in process                        463,000        654,000
  Finished goods                         142,000        160,000
  Less reserves                         (511,000)      (492,000)
                                       ---------      ---------
                                      $2,435,000     $3,211,000
                                       =========      =========


Note 7 - OTHER ACCRUED LIABILITIES

Other accrued liabilities consist of the following:

                                     December 31,     June 30,
                                         1997           1997
                                         ----           ----
  Environmental liabilities           $  665,000     $  684,000
  Accrued taxes payable                  790,000        794,000
  Other                                  809,000        843,000
                                       ---------      ---------
                                      $2,264,000     $2,321,000
                                       =========      =========


Note 8 - FINANCING ARRANGEMENTS AND ACQUISITION COMMITMENT

The Company has an accounts receivable-based working capital bank line of 
credit for SMTEK, its U.S. EMS operation, which provides for borrowings of up 
to $2,500,000 at an interest rate of prime (8.25% at December 31, 1997) plus 
1.25%. At December 31, 1997, borrowings outstanding under this credit facility 
amounted to $1,088,000.  The Company also has a credit facility agreement with 
Ulster Bank Markets for its Northern Ireland operations.  This agreement 
includes a working capital line of credit of 3,000,000 pounds sterling 
(approximately $4,920,000), and provides for interest on borrowings at the 
bank's base rate (7.25% at December 31, 1997) plus 1.50%.  At December 31, 
1997, borrowings outstanding under this credit facility amounted to 
$1,874,000.   

On June 30, 1997 (which is subsequent to the year ended June 27, 1997), the 
Company repaid its 10% Senior Notes due July 1, 1997 in the amount of 
$5,300,000 plus accrued interest of $43,000.  Of the funds used to repay the 
10% Senior Notes, $2,000,000 was borrowed from a private investor (the 
"Investor") on June 30, 1997 under an 8% note payable due February 1, 1999 
which is secured by the common stock of SMTEK. 


Following is pro forma information for certain consolidated balance sheet line 
items presented as if the issuance of the $2,000,000 note payable and 
repayment of the 10% Senior Notes had occurred on June 27, 1997:


                                                 June 27, 1997      
                                          ---------------------------
                                          As Reported      Pro forma
                                          -----------     -----------
Assets:
  Cash and cash equivalents               $4,718,000      $1,375,000  

Liabilities:
  Current portion of long-term debt       $4,167,000      $  867,000
  Other accrued liabilities               $2,321,000      $2,278,000


Concurrent with issuing the $2,000,000 note payable on June 30, 1997, the 
Company agreed to acquire all of the issued and outstanding shares of Jolt 
Technology, Inc.  ("Jolt"), a privately-held electronic manufacturing services 
company controlled by the Investor, for nine million shares of the Company's 
common stock.  The acquisition of Jolt is subject to obtaining the approval of 
the Company's stockholders.  Upon consummation of the Jolt acquisition, the 
maturity date of the $2,000,000 note payable will be extended from February 1, 
1999 to October 31, 1999.


Note 9 - INFORMATION RELATING TO STATEMENT OF CASH FLOWS

"Net cash used by operating activities" includes cash payments for interest as 
follows:
                                          Six months ended
                                            December 31,
                                       ---------------------
                                        1997           1996
                                       ------         ------
Interest paid                        $ 349,000      $ 527,000 
                                       =======        =======   




"Net increase in operating working capital" is comprised of the following:

                                          Six months ended
                                            December 31,
                                       ---------------------
                                        1997           1996
                                       ------         ------
(Increase) decrease in 
  accounts receivable              $   246,000    $ (1,192,000)
Increase in costs and estimated
 earnings in excess of billings
 on uncompleted contracts              (96,000)     (1,198,000)
Decrease in inventories                737,000         926,000
(Increase) decrease in 
  prepaid expenses                    (293,000)        113,000
Decrease in accounts payable        (2,897,000)       (900,000)
Decrease in accrued payroll 
 and employee benefits                (241,000)       (146,000)
Decrease in other liabilities          (56,000)       (477,000)
                                     ---------       ---------
Net increase in operating
 working capital                   $(2,600,000)    $(2,874,000)
                                     =========       =========


Following is the supplemental schedule of non-cash investing and financing 
activities:
                                         Six months ended
                                            December 31,
                                       ---------------------
                                        1997           1996
                                       ------         ------
Capital expenditures financed by
 lease obligations                  $  233,000      $  615,000 

Conversion of debt to equity        $   10,000      $  105,000


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

Certain statements made below are forward-looking in nature and reflect the 
Company's current expectations and plans.  Such statements involve various 
risks and uncertainties that could cause actual results to differ materially 
from those currently expected by the Company.  Meaningful factors that might 
cause such differences include, but are not limited to, significant historical 
losses, limited capital resources and a continuing need for financing, 
dependence on key personnel, concentration of revenues among major customers, 
historical dependence on government business on the part of the Company's U.S. 
operating unit and a recent shift into commercial business, industry 
conditions, competition, environmental matters, dependence on suppliers and 
other factors as discussed in the Company's Securities and Exchange Commission 
filings, including other factors described as "Risk Factors" in the Company's 
Registration Statement on Form S-3 (No. 333-31349).

DESCRIPTION OF THE BUSINESS

The Company provides electronic manufacturing services ("EMS") to original 
equipment manufacturers ("OEMs") in the computer, telecommunications, 
instrumentation, medical, industrial and aerospace industries. The Company 
also manufactures multilayer printed circuit boards ("PCBs") for use primarily 
in the computer, communications, and instrumentation industries.  The 
Company's EMS operations are located in Southern California and Northern 
Ireland.  Its PCB facilities are located in Northern Ireland.

The Company entered the EMS business by acquiring its domestic EMS operations 
in 1985 and by organizing its European EMS operations in 1990.  In fiscal 
1995, the Company liquidated or sold all assets associated with its PCB and 
EMS operations in the United States.  In January 1996, as the first step 
toward rebuilding a domestic presence in the EMS industry, the Company 
acquired SMTEK, a provider of integrated design and electronic manufacturing 
services. 

QUASI-REORGANIZATION

The Company, with the authorization of its Board of Directors, implemented a 
quasi-reorganization effective June 27, 1997.  The quasi-reorganization, which 
did not require the approval of the Company's stockholders, resulted in an 
elimination of the accumulated deficit of $23,678,000 by a transfer from 
additional paid-in capital of an equivalent amount.  This deficit was 
attributable primarily to operations which were divested or discontinued in 
prior years.  Following a review and evaluation by management, no adjustment 
was made to the carrying values of the Company's assets and liabilities 
because such amounts were deemed to be not in excess of estimated fair values.  


RESULTS OF OPERATIONS

The Company uses a 52-53 week fiscal year ending on the Friday closest to June 
30.  In the accompanying consolidated financial statements, the interim period 
end for both years is shown as December 31 for clarity of presentation.  The 
actual periods ended on January 2, 1998 and December 27, 1996.  The three and 
six month periods of fiscal 1998 consisted of 13 weeks and 27 weeks, 
respectively, compared to 13 and 26 weeks for the comparable periods of fiscal 
1997.


Consolidated sales for the three months ended December 31, 1997 were 
$12,116,000, compared to $11,185,000 for the same period in the previous 
fiscal year.  This increase is attributable to the Company's EMS operations, 
for which sales increased by $1,067,000 over the second quarter of last year, 
offset by a decline in sales of the PCB operations of approximately 6% from 
sales for the second quarter of the prior year.

Consolidated sales increased from $21,080,000 for the six months ended 
December 31, 1996 to $24,721,000 for the latest six months.  Sales for the 
Company's EMS operations increased by $3,611,000 for the latest six months 
compared to the six months ended December 31, 1996, while sales for the PCB 
operations remained approximately level for the two periods.  The sales growth 
of the EMS operations is attributable primarily to higher levels of business 
with existing customers.  

Consolidated gross profit for the six months ended December 31, 1997 was 
$3,935,000 (15.9% of sales), compared to $2,519,000 (11.9% of sales) for the 
same period of the prior year. Gross profit of the EMS operations was 
$2,864,000 for the six months ended December 31, 1997, compared to $1,781,000 
for the prior year.  A change in the mix of business with lower direct 
material costs as a percentage of sales contributed to the increase in EMS 
gross profit, along with higher sales volume and increased productivity.  For 
the six months ended December 31, 1997, gross profit from PCB operations 
increased approximately 42% over gross profit for the comparable period of the 
prior year despite the level volume of sales.  This improvement is 
attributable primarily to an increase in higher margin quick-turn orders, 
material price reductions and processing cost savings. 

Administrative and selling expenses for the three and six months ended 
December 31, 1997 were $1,292,000 and $2,604,000, respectively, compared to 
$1,222,000 and $2,363,000 for the same periods in the previous year.  The 
increase is attributable primarily to higher selling expenses as a result of 
the increase in sales.  The additional week of operations included in the 
period ended December 31, 1997 as a result of the Company's 52-53 week fiscal 
year also contributed to the increased administrative and selling expenses in 
the latest six-month period. 

In the three and six months ended December 31, 1997, consolidated operating 
income was $498,000 and $697,000, respectively, compared to consolidated 
operating losses of ($116,000) and ($478,000) for the same periods in the 
previous fiscal year. 

Interest expense decreased from $565,000 in the six months ended December 31, 
1996 to $473,000 in the six months ended December 31, 1997 because the Company 
repaid its 10% Senior Notes in the amount of $5,300,000 on June 30, 1997.  Of 
the funds used to repay the 10% Senior Notes, $2,000,000 was borrowed on June 
30, 1997 under an 8% promissory note due February 1, 1999. 

Debt issue cost amortization expense of $248,000 for the six months ended 
December 31, 1996 related to the 10% Senior Notes.  There is no such 
amortization expense in the latest quarter because these debt issue costs were 
fully amortized as of June 30, 1997.

The provision for income taxes of $325,000 for the six months ended December 
31, 1997 arises as a result of the quasi-reorganization which was effected on 
June 30, 1997.  Pursuant to quasi-reorganization accounting, as the portion of 
net operating loss carryforwards and deferred tax benefits originating prior 
to the effective date of the quasi-reorganization are utilized, the 
corresponding tax effect ($325,000 for the six months ended December 31, 1997) 
is credited to paid-in capital instead of being treated as a reduction of the 
provision for income taxes.  Additionally, because the Company's goodwill 
amortization expense is not deductible for income taxes, the provision for 
income taxes in the three and six months ended December 31, 1997 is greater 
than the amount which would result from applying statutory tax rates to pretax 
income.

The net loss for the six months ended December 31, 1997 was ($90,000) or $.00 
per share, compared to ($1,256,000) or ($.05) per share for the six months 
ended December 31, 1996. 

RECENT ACCOUNTING PRONOUNCEMENTS

The Financial Accounting Standards Board issued Statement No. 130, "Reporting 
Comprehensive Income" ("SFAS 130") in June 1997.  SFAS 130 establishes 
standards for reporting and display of comprehensive income and its components 
in financial statements.  SFAS 130 is effective for fiscal years beginning 
after December 15, 1997.  The Company will adopt SFAS 130 in the first quarter 
of its fiscal year ending June 30, 1999.  Management believes that the 
adoption of SFAS 130 will not have a material impact on the Company's 
financial position or results of operations.

The Financial Accounting Standards Board issued Statement No. 131, 
"Disclosures about Segments of an Enterprise and Related Information" ("SFAS 
131") in June 1997.  SFAS 131 establishes standards for the way public 
business enterprises are to report information about operating segments in 
annual financial statements and requires enterprises to report selected 
information about operating segments in interim financial reports issued to 
shareholders.  It also establishes standards for related disclosures about 
products and services, geographic areas, and major customers.  It replaces the 
"industry segment" concept of Statement of Financial Accounting Standards No. 
14, "Financial Reporting for Segments of a Business Enterprise", with a 
"management approach"  basis for identifying reportable segments.  SFAS 131 is 
effective for financial statements for fiscal years beginning after December 
15, 1997.  The Company will adopt SFAS 131 in its fiscal year ending June 30, 
1999.  Management believes that the adoption of SFAS 131 will not have a 
material impact on the Company's financial position or results of operations.


LIQUIDITY AND CAPITAL RESOURCES

The Company's primary sources of liquidity are its cash and cash equivalents, 
which amounted to $1,502,000 at December 31, 1997, and its bank lines of 
credit.  During the six months ended December 31, 1997, cash and cash 
equivalents decreased by $3,216,000.  This decrease consisted of cash used by 
operating activities of $841,000, capital expenditures of $333,000, and net 
reductions of long-term debt of $2,197,000, partially offset by cash inflows 
of $123,000 from government grants and the effect of exchange rate changes on 
cash of $32,000.  

Components of operating working capital increased by $2,600,000 during the 
first six months of fiscal 1998, comprised of a $96,000 increase in costs and 
earnings in excess of billings on uncompleted contracts, a $293,000 increase 
in prepaid expenses, and a $3,194,000 decrease in accounts payable and other 
accrued liabilities, partially offset by a $246,000 decrease in accounts 
receivable and a $737,000 decrease in inventories. 

The Company has an accounts receivable-based working capital bank line of 
credit for SMTEK which provides for borrowings of up to $2,500,000 at an 
interest rate of prime (8.25% at December 31, 1997) plus 1.25%. At December 
31, 1997, borrowings outstanding under this credit facility amounted to 
$1,088,000.  The Company also has a credit facility agreement with Ulster Bank 
Markets for its Northern Ireland operations.  This agreement includes a 
working capital line of credit of 3,000,000 pounds sterling (approximately 
$4,920,000), and provides for interest on borrowings at the bank's base rate 
(7.25% at December 31, 1997) plus 1.50%.  At December 31, 1997, borrowings 
outstanding under this credit facility amounted to $1,874,000.   

The Company's EMS and PCB fabrication businesses require continuing investment 
in plant and equipment to remain competitive.  In recent years, however, the 
Company's financial position has severely restricted its ability to make 
capital improvements in its facilities. Capital expenditures during fiscal 
1997, 1996 and 1995 were approximately $2,210,000, $1,599,000 and $643,000, 
respectively.  The Company anticipates it will need to increase its capital 
spending in the coming years in order to stay competitive as technology 
evolves.  Capital expenditures for the six months ended December 31, 1997 were 
$566,000.  Management estimates that capital expenditures of as much as $2 
million may be required in fiscal 1998.  Of that amount, the substantial 
majority is expected to be financed by a combination of capital leases, 
secured loans and foreign government grants.

Management believes that the Company's cash resources and borrowing capacity 
on its working capital lines of credit are sufficient to fund operations for 
at least the next 12 months.


"YEAR 2000" ISSUES

Many existing computer programs use only two digits to identify a year in the 
date field.  These programs were designed and developed without considering 
the impact of the upcoming change in the century.  If not corrected, many 
computer applications could fail or create erroneous results by or at the year 
2000.  "Year 2000" issues affect virtually all companies and organizations, 
including the Company.  The Company is studying its information systems with a 
view to upgrading and improving such systems.  The Company's management 
expects to identify and resolve its specific "Year 2000" issues as part of 
this study, and believes that the resolution of these issues will not have a 
material effect on its financial position or results of operations.



PART II.  OTHER INFORMATION
Item 6.   EXHIBITS AND REPORTS ON FORM 8-K

a.  Exhibits:
    
     27    Financial Data Schedule (electronic filing only)


b.  Reports on Form 8-K: 

On November 7, 1997, a Form 8-K was filed disclosing that the Company and 
Century Electronics Manufacturing, Inc. entered into a settlement agreement 
which generally releases and resolves all claims between them.


                                 SIGNATURE 

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



      May 26, 1998                          /s/ Richard K. Vitelle   
---------------------------------        -----------------------------------
            Date                                Richard K. Vitelle 
                                                Vice President -Finance 
                                               (Principal Financial Officer)