TABLE OF CONTENTS




|                               |                                                                                               |  |  |  |  |  |  | 
|------------------------------ | --------------------------------------------------------------------------------------------- |  |  |  |  |  |  | 
|Part I. Financial Information:
|                               | Item 1. Financial Statements                                                                 
|                               | CONSOLIDATED BALANCE SHEET                                                                   
|                               | CONSOLIDATED BALANCE SHEET                                                                   
|                               | CONSOLIDATED STATEMENT OF OPERATIONS AND RETAINED EARNINGS                                   
|                               | CONSOLIDATED STATEMENT OF CASH FLOW                                                          
|                               | NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                                                   
|                               | Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
|                               | Item 3. Quantitative and qualitative disclosures about market risk.                          
|PART II. OTHER INFORMATION    



---



##### Table of Contents



FORM 10-Q SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549




Report Under Section 13 or 15 (d)
Of the Securities Exchange Act of 1934

|                                        |  |                        |        | 
|--------------------------------------- |  | ---------------------- | ------ | 
|For the quarter ended
September 29 2001 |  | Commission File Number | 0-9318 | 



SHOPSMITH, INC.  (Name of Registrant)


|                                         |  |                                     
|---------------------------------------- |  | ------------------------------------
|Ohio                                     |  | 31-0811466                          
|                                         |  |                                     
|(State of Incorporation)                 |  | (IRS Employer Identification Number)
|                                        
|6530 Poe Avenue
Dayton, Ohio             |  | 45414                               
|                                         |  |                                     
|(Address of Principal
Executive Offices) |  | (Zip Code)                          

Registrants Telephone 937-898-6070

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

Indicate the number of shares outstanding of each of the registrants classes of common stock as of October 19, 2001.

Common shares, without par value: 2,605,233 shares.

-1-



---



##### Table of Contents



SHOPSMITH, INC. AND SUBSIDIARIES

INDEX

|                               |                                                                                               |                                                                                                                                    |     |  |          |  | 
|------------------------------ | --------------------------------------------------------------------------------------------- | ---------------------------------------------------------------------------------------------------------------------------------- | --- |  | -------- |  | 
|                               |                                                                                               |                                                                                                                                    |     |  | Page No.
|                               |                                                                                               |                                                                                                                                    |     |  |         
|Part I. Financial
Information: |                                                                                               |                                                                                                                                   
|                              
|                               | Item 1. Financial Statements                                                                  |                                                                                                                                    |    
|                              
|                               |                                                                                               | Consolidated
Balance Sheets  September 29, 2001 and March 31, 2001                                                                | 3-4
|                              
|                               |                                                                                               | Statements of Consolidated Operations and
Retained Earnings  Three and Six Months
Ended September 29, 2001 and September 30, 2000 | 5  
|                              
|                               |                                                                                               | Consolidated
Statements of Cash Flows  Six Months Ended September 29, 2001 and
September 30, 2000                                 | 6  
|                              
|                               |                                                                                               | Notes to Consolidated Financial Statements                                                                                         | 7-8
|                              
|                               | Item 2. Managements Discussion and Analysis
of Financial Condition and Results
of Operations | 9                                                                                                                                 
|                              
|                               | Item 3. Quantitative and qualitative disclosures
about market risk                            | 10                                                                                                                                
|                              
|Part II. Other Information     |                                                                                               | 11                                                                                                                                

-2-



---



##### Table of Contents






Part I. Financial Information:




Item 1. Financial Statements

SHOPSMITH INC. AND SUBSIDIARIES




CONSOLIDATED BALANCE SHEET

|                                                                                                                                     |                                                |                                                     |                      |           |         |              |           |           |         |           |  | 
|------------------------------------------------------------------------------------------------------------------------------------ | ---------------------------------------------- | --------------------------------------------------- | -------------------- | --------- | ------- | ------------ | --------- | --------- | ------- | --------- |  | 
|                                                                                                                                     |                                                |                                                     |                      |           |         | September 29 |           | March 31 
|                                                                                                                                     |                                                |                                                     |                      |           |         | 2001         |           | 2001     
|                                                                                                                                     |                                                |                                                     |                      |           |         |              |           |          
|                                                                                                                                     |                                                |                                                     |                      |           |         | (Unaudited)  |           |           |         |          
|                                                                                                                                     |                                                |                                                     |                      | ASSETS    |         |              |           |           |         |           |  | 
|Current Assets:                                                                                                                      |                                                |                                                     |                      |           |         |              |           |          
|                                                                                                                                     | Cash and equivalents                           |                                                     | $                    | 1,225     |         |              | $         | 651,530   |        
|                                                                                                                                     | Restricted cash                                |                                                     |                      |          |         |              |           | 174,718   |        
|                                                                                                                                     | Accounts receivable:                           |                                                     |                      |           |         |              |           |           |        
|                                                                                                                                     |                                                | Trade, less allowance for doubtful accounts:        |                      |           |         |              |           |           |         |          
|                                                                                                                                     |                                                | $1,056,149 on September 29 and $924,250 on March 31 |                      |           | 588,066 |              |           |           | 673,689 |          
|                                                                                                                                     | Inventories                                    |                                                     |                      | 2,180,488 |         |              |           | 2,168,225 |        
|                                                                                                                                     | Deferred income taxes (Note 2)                 |                                                     |                      | 564,000   |         |              |           | 498,000   |        
|                                                                                                                                     | Prepaid expenses                               |                                                     |                      | 339,958   |         |              |           | 431,912   |        
|                                                                                                                                     |                                                |                                                     |                      |           |         |              |           |          
|                                                                                                                                     |                                                |                                                     | Total current assets |           |         | 3,673,737    |           |           |         | 4,598,074 | 
|                                                                                                                                    
|Properties:                                                                                                                          |                                                |                                                     |                      |           |         |              |           |          
|                                                                                                                                     | Land, building and improvements                |                                                     |                      | 3,143,908 |         |              |           | 3,161,199 |        
|                                                                                                                                     | Machinery, equipment and tooling               |                                                     |                      | 6,685,828 |         |              |           | 6,627,918 |        
|                                                                                                                                     |                                                |                                                     |                      |           |         |              |           |          
|                                                                                                                                     |                                                |                                                     | Total cost           |           |         | 9,829,736    |           |           |         | 9,789,117 | 
|                                                                                                                                     | Less accumulated depreciation and amortization |                                                     |                      | 6,908,222 |         |              |           | 6,782,561 |        
|                                                                                                                                     |                                                |                                                     |                      |           |         |              |           |          
|                                                                                                                                     |                                                |                                                     | Net properties       |           |         | 2,921,514    |           |           |         | 3,006,556 | 
|                                                                                                                                    
|Deferred income taxes (Note 2)                                                                                                       |                                                |                                                     | 716,000              |           |         |              | 782,000   |          
|                                                                                                                                    
|Long term portion of accounts receivable
Trade, less allowance for doubtful accounts
$83,940 on September 29 and $70,999 on March 31 |                                                |                                                     | 200,236              |           |         |              | 167,954   |          
|                                                                                                                                    
|Other assets                                                                                                                         |                                                |                                                     | 2,303                |           |         |              | 2,303     |          
|                                                                                                                                     |                                                |                                                     |                      |           |         |              |           |          
|Total assets                                                                                                                         |                                                | $                                                   | 7,513,790            |           |         | $            | 8,556,887 |          
|                                                                                                                                     |                                                |                                                     |                      |           |         |              |           |          

Continued

-3-



---



##### Table of Contents



SHOPSMITH INC. AND SUBSIDIARIES




CONSOLIDATED BALANCE SHEET

|                                            |                                                                                                                              |                            |                                      |           |              |   |           |           |           |  | 
|------------------------------------------- | ---------------------------------------------------------------------------------------------------------------------------- | -------------------------- | ------------------------------------ | --------- | ------------ | - | --------- | --------- | --------- |  | 
|                                            |                                                                                                                              |                            |                                      |           | September 29 |   | March 31 
|                                            |                                                                                                                              |                            |                                      |           | 2001         |   | 2001     
|                                            |                                                                                                                              |                            |                                      |           |              |   |          
|                                            |                                                                                                                              |                            |                                      |           | (Unaudited)  |   |           |           |          
|                                            |                                                                                                                              |                            | LIABILITIES AND SHAREHOLDERS EQUITY |           |              |   |           |           |           |  | 
|Current liabilities:                        |                                                                                                                              |                            |                                      |           |              |   |           |          
|                                            | Accounts payable                                                                                                             |                            | $                                    | 1,007,206 |              |   | $         | 1,113,380 |          
|                                            | Current portion of long-term debt and capital lease obligation                                                               |                            |                                      | 100,706   |              |   |           | 84,910    |          
|                                            | Customer advances                                                                                                            |                            |                                      | 102,104   |              |   |           | 169,003   |          
|Accrued liabilities:                        |                                                                                                                              |                            |                                      |           |              |   |           |          
|                                            | Compensation, employee benefits and payroll taxes                                                                            |                            |                                      | 168,961   |              |   |           | 278,443   |          
|                                            | Sales taxes payable                                                                                                          |                            |                                      | 107,474   |              |   |           | 144,606   |          
|                                            | Accrued recourse liability                                                                                                   |                            |                                      | 180,055   |              |   |           | 235,303   |          
|                                            | Accrued expenses                                                                                                             |                            |                                      | 260,789   |              |   |           | 182,804   |          
|                                            | Other                                                                                                                        |                            |                                      | 87,279    |              |   |           | 93,990    |          
|                                            |                                                                                                                              |                            |                                      |           |              |   |           |          
|                                            |                                                                                                                              | Total current liabilities  |                                      |           | 2,014,574    |   |           |           | 2,302,439 | 
|                                           
|Long-term debt and capital lease obligation |                                                                                                                              |                            | 2,533,628                            |           |              |   | 2,568,464 |          
|                                            |                                                                                                                              |                            |                                      |           |              |   |           |          
|                                            |                                                                                                                              | Total liabilities          |                                      |           | 4,548,202    |   |           |           | 4,870,903 | 
|                                           
|Shareholders equity:                       |                                                                                                                              |                            |                                      |           |              |   |           |          
|                                            | Preferred shares- without par value;
authorized 500,000; none issued                                                         |                            |                                      |          |              |   |           |          |          
|                                            | Common shares- without par value;
authorized 5,000,000; issued and outstanding
2,605,233 shares on September 29 and March 31 |                            |                                      | 2,806,482 |              |   |           | 2,806,482 |          
|                                            | Retained earnings                                                                                                            |                            |                                      | 159,106   |              |   |           | 879,502   |          
|                                            |                                                                                                                              |                            |                                      |           |              |   |           |          
|                                            |                                                                                                                              | Total shareholders equity |                                      |           | 2,965,588    |   |           |           | 3,685,984 | 
|                                            |                                                                                                                              |                            |                                      |           |              |   |           |          
|Total liabilities and shareholders equity  |                                                                                                                              | $                          | 7,513,790                            |           |              | $ | 8,556,887 |          
|                                            |                                                                                                                              |                            |                                      |           |              |   |           |          

See notes to consolidated financial statements.

-4-



---



##### Table of Contents



SHOPSMITH INC. AND SUBSIDIARIES




CONSOLIDATED STATEMENT OF OPERATIONS AND RETAINED EARNINGS

|                                         |                          |   |                    |           |                  |   |              |           |              |   |           |           |   |   |           |           |  
|---------------------------------------- | ------------------------ | - | ------------------ | --------- | ---------------- | - | ------------ | --------- | ------------ | - | --------- | --------- | - | - | --------- | --------- | -
|                                         |                          |   | Three Months Ended |           | Six Months Ended
|                                         |                          |   |                    |           |                 
|                                         |                          |   | September 29       |           | September 30     |   | September 29 |           | September 30
|                                         |                          |   | 2001               |           | 2000             |   | 2001         |           | 2000        
|                                         |                          |   |                    |           |                  |   |              |           |             
|                                         |                          |   | (Unaudited)        |           | (Unaudited)      |   | (Unaudited)  |           | (Unaudited) 
|                                         |                          |   |                    |           | (restated)       |   |              |           | (restated)  
|Net sales                                |                          | $ | 3,288,636          |           |                  | $ | 4,001,309    |           |              | $ | 6,326,141 |           |   | $ | 7,670,664 |          
|Cost of products sold                    |                          |   | 1,566,627          |           |                  |   | 1,900,401    |           |              |   | 2,974,820 |           |   |   | 3,634,444 |          
|                                         |                          |   |                    |           |                  |   |              |           |              |   |           |           |   |   |           |          
|Gross margin                             |                          |   | 1,722,009          |           |                  |   | 2,100,908    |           |              |   | 3,351,321 |           |   |   | 4,036,220 |          
|Selling expenses                         |                          |   | 1,517,594          |           |                  |   | 1,651,086    |           |              |   | 3,067,107 |           |   |   | 3,639,434 |          
|Administrative expenses                  |                          |   | 382,308            |           |                  |   | 398,650      |           |              |   | 920,877   |           |   |   | 863,186   |          
|                                         |                          |   |                    |           |                  |   |              |           |              |   |           |           |   |   |           |          
|                                         | Total operating expenses |   |                    | 1,899,902 |                  |   |              | 2,049,736 |              |   |           | 3,987,984 |   |   |           | 4,502,620 |  
|                                        
|Income (loss) from operations            |                          |   | (177,893           | )         |                  |   | 51,172       |           |              |   | (636,663  | )         |   |   | (466,400  | )        
|                                        
|Interest income                          |                          |   | 14,550             |           |                  |   | 6,305        |           |              |   | 33,778    |           |   |   | 18,682    |          
|                                        
|Interest expense                         |                          |   | 65,069             |           |                  |   | 27,804       |           |              |   | 124,266   |           |   |   | 95,239    |          
|                                        
|Other income, net                        |                          |   | 2,876              |           |                  |   | 1,299        |           |              |   | 6,755     |           |   |   | 4,801     |          
|                                         |                          |   |                    |           |                  |   |              |           |              |   |           |           |   |   |           |          
|Income (loss) before taxes               |                          |   | (225,536           | )         |                  |   | 30,972       |           |              |   | (720,396  | )         |   |   | (538,156  | )        
|                                        
|Income tax benefit                       |                          |   |                   |           |                  |   |             |           |              |   |          |           |   |   |          |          
|                                         |                          |   |                    |           |                  |   |              |           |              |   |           |           |   |   |           |          
|Net income (loss)                        |                          |   | (225,536           | )         |                  |   | 30,972       |           |              |   | (720,396  | )         |   |   | (538,156  | )        
|                                        
|Retained earnings:                       |                          |   |                    |           |                  |   |              |           |              |   |           |           |   |   |           |          
|                                         | Beginning                |   |                    | 384,642   |                  |   |              | 426,466   |              |   |           | 879,502   |   |   |           | 995,594   |  
|                                         |                          |   |                    |           |                  |   |              |           |              |   |           |           |   |   |           |          
|                                         | Ending                   |   | $                  | 159,106   |                  |   | $            | 457,438   |              |   | $         | 159,106   |   |   | $         | 457,438   |  
|                                         |                          |   |                    |           |                  |   |              |           |              |   |           |           |   |   |           |          
|Net loss per common share
(Note 3)
Basic |                          | $ | (0.09              | )         |                  | $ | 0.01         |           |              | $ | (0.28     | )         |   | $ | (0.21     | )        
|                                         |                          |   |                    |           |                  |   |              |           |              |   |           |           |   |   |           |          
|                                         | Diluted                  |   | $                  | (0.09     | )                |   | $            | 0.01      |              |   | $         | (0.28     | ) |   | $         | (0.21     | )
|                                         |                          |   |                    |           |                  |   |              |           |              |   |           |           |   |   |           |          

See notes to consolidated financial statements

-5-



---



##### Table of Contents



SHOPSMITH INC. AND SUBSIDIARIES




CONSOLIDATED STATEMENT OF CASH FLOW

|                                      |                                                                               |   |                                        |         |                  |          |              |           |            |          |  
|------------------------------------- | ----------------------------------------------------------------------------- | - | -------------------------------------- | ------- | ---------------- | -------- | ------------ | --------- | ---------- | -------- | -
|                                      |                                                                               |   |                                        |         | Six Months Ended
|                                      |                                                                               |   |                                        |         |                 
|                                      |                                                                               |   |                                        |         | September 29     |          | September 30
|                                      |                                                                               |   |                                        |         | 2001             |          | 2000        
|                                      |                                                                               |   |                                        |         |                  |          |             
|                                      |                                                                               |   |                                        |         | (Unaudited)      |          | (Unaudited) 
|                                      |                                                                               |   |                                        |         |                  |          |              |           | (restated)
|Cash flows from operating activities: |                                                                               |   |                                        |         |                  |          |              |          
|Net loss                              |                                                                               | $ | (720,396                               | )       |                  | $        | (538,156     | )        
|                                      | Adjustments to reconcile net loss to
cash provided from operating activities: |   |                                        |         |                  |          |              |           |           
|                                      | Depreciation and amortization                                                 |   |                                        | 125,661 |                  |          |              | 146,211   |           
|                                      | Provision for doubtful accounts                                               |   |                                        | 134,416 |                  |          |              | 150,196   |           
|                                      | Cash provided from (required for) changes in assets and liabilities:          |   |                                        |         |                  |          |              |           |           
|                                      |                                                                               |   | Restricted cash                        |         |                  | 174,718  |              |           |            | (66,129  | )
|                                      |                                                                               |   | Accounts receivable                    |         |                  | (81,075  | )            |           |            | (162,771 | )
|                                      |                                                                               |   | Inventories                            |         |                  | (12,263  | )            |           |            | 168,872  |  
|                                      |                                                                               |   | Other assets                           |         |                  | 91,954   |              |           |            | 182,703  |  
|                                      |                                                                               |   | Accounts payable and customer advances |         |                  | (173,073 | )            |           |            | (488,359 | )
|                                      |                                                                               |   | Other current liabilities              |         |                  | (130,588 | )            |           |            | (323,239 | )
|                                      |                                                                               |   |                                        |         |                  |          |              |          
|Cash used in operating activities     |                                                                               |   | (590,646                               | )       |                  |          | (930,672     | )        
|Cash flows from investing activities: |                                                                               |   |                                        |         |                  |          |              |          
|                                      | Property additions                                                            |   |                                        | (40,619 | )                |          |              | (37,052   | )         
|                                      |                                                                               |   |                                        |         |                  |          |              |          
|Cash used in investing activities     |                                                                               |   | (40,619                                | )       |                  |          | (37,052      | )        
|Cash flows from financing activities: |                                                                               |   |                                        |         |                  |          |              |          
|                                      | Payments on long-term debt and capital lease obligation                       |   |                                        | (19,040 | )                |          |              | (136,400  | )         
|                                      |                                                                               |   |                                        |         |                  |          |              |          
|Cash used in financing activities     |                                                                               |   | (19,040                                | )       |                  |          | (136,400     | )        
|                                      |                                                                               |   |                                        |         |                  |          |              |          
|Net decrease in cash                  |                                                                               |   | (650,305                               | )       |                  |          | (1,104,124   | )        
|Cash:                                 |                                                                               |   |                                        |         |                  |          |              |          
|                                      | At beginning of period                                                        |   |                                        | 651,530 |                  |          |              | 1,301,387 |           
|                                      |                                                                               |   |                                        |         |                  |          |              |          
|                                      | At end of period                                                              |   | $                                      | 1,225   |                  |          | $            | 197,263   |           
|                                      |                                                                               |   |                                        |         |                  |          |              |          

-6-



---



##### Table of Contents



SHOPSMITH, INC. AND SUBSIDIARIES 
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


|   |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                
|-- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|1. |  | In the opinion of management, all adjustments (consisting of only normal
and recurring adjustments) have been made as of September 29, 2001 and
September 30, 2000 to present the financial statements fairly. However, the
results of operations for the six months then ended are not necessarily
indicative of results for the fiscal year. The financial statements and
notes are presented as permitted by Form 10-Q, and do not contain certain
information included in the annual financial statements. The financial
statements accompanying this report should be read in conjunction with the
financial statements and notes thereto included in the Annual Report to
Shareholders for the year ended March 31, 2001.
|  
|2. |  | The provision for income taxes is as follows:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  

|                                             |  |                    |          |                  |  |              |         |              |  |   |          |   |  |   |          |  
|-------------------------------------------- |  | ------------------ | -------- | ---------------- |  | ------------ | ------- | ------------ |  | - | -------- | - |  | - | -------- | -
|                                             |  | Three Months Ended |          | Six Months Ended
|                                             |  |                    |          |                 
|                                             |  | September 29       |          | September 30     |  | September 29 |         | September 30
|                                             |  | 2001               |          | 2000             |  | 2001         |         | 2000        
|                                             |  |                    |          |                  |  |              |         |             
|Income (loss) before income taxes            |  | $                  | (225,536 | )                |  | $            | 30,972  |              |  | $ | (720,396 | ) |  | $ | (538,156 | )
|                                             |  |                    |          |                  |  |              |         |              |  |   |          |   |  |   |          |  
|Provision for (recoverable) income taxes:    |  |                    |          |                  |  |              |         |              |  |   |          |   |  |   |          |  
|Current                                      |  |                    |         |                  |  |              |        |              |  |   |         |   |  |   |         |  
|Deferred                                     |  |                    | (71,000  | )                |  |              | 28,000  |              |  |   | (235,000 | ) |  |   | (171,000 | )
|Change in valuation allowance                |  |                    | 71,000   |                  |  |              | (28,000 | )            |  |   | 235,000  |   |  |   | 171,000  |  
|                                             |  |                    |          |                  |  |              |         |              |  |   |          |   |  |   |          |  
|Net provision for (recoverable) income taxes |  | $                  |         |                  |  | $            |        |              |  | $ |         |   |  | $ |         |  
|                                             |  |                    |          |                  |  |              |         |              |  |   |          |   |  |   |          |  

|   |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|-- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|   |  | The Company has deferred tax assets amounting to $1,280,000 at September 29, 2001 and March 31, 2001 which reflect
the impact of temporary differences between the amount of assets and liabilities recorded for financial reporting
purposes and such amounts as measured by tax laws and regulations. The Company believes that it is more likely
than not that these assets are realizable and represent its best estimate based on the available evidence as
prescribed in SFAS 109. For the current year through September 29, 2001 the Company has established a $235,000
valuation allowance against its provision for recoverable income taxes because of the uncertainty of realizing its
benefit.
|  
|3. |  | Basic loss per share is computed by dividing net loss by the weighted
average number of common shares outstanding during the period. Diluted loss
per share reflects per share amounts that would have resulted if stock
options had been converted into common stock. The following reconciles
amounts reported in the financial statements:                                                                                                                                                                                                                                                                                                                                                              

-7-



---



##### Table of Contents



|                                |  |                    |           |                  |  |              |           |              |  |   |           |   |  |   |           |  
|------------------------------- |  | ------------------ | --------- | ---------------- |  | ------------ | --------- | ------------ |  | - | --------- | - |  | - | --------- | -
|                                |  | Three Months Ended |           | Six Months Ended
|                                |  |                    |           |                 
|                                |  | September 29       |           | September 30     |  | September 29 |           | September 30
|                                |  | 2001               |           | 2000             |  | 2001         |           | 2000        
|                                |  |                    |           |                  |  |              |           |             
|Net income (loss)               |  | $                  | (225,536  | )                |  | $            | 30,972    |              |  | $ | (720,396  | ) |  | $ | (538,156  | )
|                                |  |                    |           |                  |  |              |           |              |  |   |           |   |  |   |           |  
|Weighted average shares         |  |                    | 2,605,233 |                  |  |              | 2,605,233 |              |  |   | 2,605,233 |   |  |   | 2,605,233 |  
|Additional dilutive shares      |  |                    |          |                  |  |              |          |              |  |   |          |   |  |   |          |  
|                                |  |                    |           |                  |  |              |           |              |  |   |           |   |  |   |           |  
|Total dilutive shares           |  |                    | 2,605,233 |                  |  |              | 2,605,233 |              |  |   | 2,605,233 |   |  |   | 2,605,233 |  
|                                |  |                    |           |                  |  |              |           |              |  |   |           |   |  |   |           |  
|Basic income (loss) per share   |  | $                  | (0.09     | )                |  | $            | 0.01      |              |  | $ | (0.28     | ) |  | $ | (0.21     | )
|                                |  |                    |           |                  |  |              |           |              |  |   |           |   |  |   |           |  
|Diluted income (loss) per share |  | $                  | (0.09     | )                |  | $            | 0.01      |              |  | $ | (0.28     | ) |  | $ | (0.21     | )
|                                |  |                    |           |                  |  |              |           |              |  |   |           |   |  |   |           |  

|   |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           
|-- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|   |  | There were no additional dilutive shares included in the computation at
September 29, 2001 and September 30, 2000 because the stock options were
anti-dilutive.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           
|  
|4. |  | A revolving credit agreement had been renewed July 31 to expire on January
31, 2002. The agreement provides for maximum short-term borrowing of
$500,000 with interest charged at three percent over the Banks prime rate.
The agreement requires compliance with certain minimum net worth, working
capital and other miscellaneous covenants. Shopsmith was not in
compliance with the minimum net worth covenant at September 29,
2001, however the bank modified the covenant and reduced the minimum
net worth requirement to $2,838,583 until November 21, 2001. Substantially all tangible
assets except for land and building are pledged as collateral. The Bank has
modified the agreement to reduce the minimum net worth requirement until
November 21, 2001.

-8-



---



##### Table of Contents






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

Results of Operations

Second quarter sales declined to $3,289,000 or 17.8% from $4,001,000 generated a year ago. This decrease in volume is
primarily in our demonstration sales channel.

Gross margin rates decreased by two tenths of a percentage point compared to last year. Operating expenses were
reduced to $1,900,000 in the current fiscal year from $2,050,000 last year.

Provisions for recoverable Federal income taxes ($0 in FY2002 and FY 2001) are based on estimated annual effective
rates, less a valuation reserve.

A net loss of $226,000 or $.09 per diluted share was experienced in the quarter ended September 29, 2001 compared to a
restated net income of $31,000 or $.01 per diluted share for the same period of last year.

Liquidity and Financial Position

Cash used in operations totaled $591,000 in the current year compared with
$931,000 for the preceding year. Net losses of $720,000 were the main reasons
for the cash usage in the current quarter.

Shopsmith has concluded arrangements with Lowe's to do Mark V sales
demonstration events within Lowe's stores. This venture (which started at the
end of October) will result in additional cash requirements for both receivables
and for startup costs.

Our bank, Huntington National has informed Shopsmith that it is terminating our
relationship on January 31, 2002. The Huntington National line of credit
agreement includes among other financial covenants, a minimum net worth
requirement of $3,100,000 through December 31, 2001 and $3,200,000 thereafter.
Shopsmith was not in compliance with the minimum net worth covenant at September
29, 2001. Huntington National has modified the minimum net worth covenant of the
agreement to $2,838,583 until November 21, 2001, at which time it is anticipated
that Shopsmith will not be in compliance and will have failed to satisfy the
conditions applicable to drawing under the Company's line of credit. The Company
plans to replace the Huntington National line of credit agreement with an
arrangement to borrow up to $500,000 from John Folkerth, the
Company's CEO.

The Company's assets include $1,280,000 of deferred income tax assets at
September 29, 2001. Presently, the Company believes that these assets are
realizable and represent management's best estimate based on the weight of
available evidence as prescribed in SFAS 109. If the Company is unable to
generate sufficient operating income in the future, a valuation allowance will
have to be established by means of a charge against operating results.

The current ratio was 1.82 to 1 at September 29, 2001 compared to 2.00 to 1 at
the beginning of the current fiscal year. The debt to equity ratio increased to
1.53 to 1 from 1.32 to 1 at March 31, 2001.

The company has now experienced losses in the last three fiscal years as well as the year to date in the current year. Continuation of operating losses will negatively affect the Company's liquidity as a result of negative cash flow caused by the losses.

Forward Looking Statements

The foregoing discussion and the Companys consolidated financial statements contain certain forward-looking
statements that involve risks and uncertainties, including but not limited to the following: (a) the adequacy of
operating cash flows together with currently available working capital to finance the operating needs of the Company
and (b) generation of future taxable income to utilize existing deferred tax assets.

-9-



---



##### Table of Contents






Item 3. Quantitative and qualitative disclosures about market risk.

Not applicable.

-10-



---



##### Table of Contents






PART II. OTHER INFORMATION

Item 4.

The company held its Annual Meeting of Shareholders on July 25, 2001. At the meeting, shareholders (a)
elected messrs. Robert L. Folkerth and Brady L. Skinner as directors of the Company and (b) approved the
appointment of Crowe, Chizek and Company LLP as independent public accountants for the Company. Votes were
tabulated as follows:

|                                          |                    |     |           |           |  |          |       |           |  |  |       |        |  |  |        |   | 
|----------------------------------------- | ------------------ | --- | --------- | --------- |  | -------- | ----- | --------- |  |  | ----- | ------ |  |  | ------ | - | 
|                                          |                    |     |           |           |  |          |       |           |  |  |       |        |  |  | Broker
|Issue                                     |                    | For |           | Against   |  | Withheld |       | Non votes
|Election of directors:                    |                    |     |           |           |  |          |       |           |  |  |       |        |  |  |        |  
|                                          | Robert L. Folkerth |     |           | 2,316,967 |  |          |       |           |  |  |       | 76,766 |  |  |        |  | 
|                                          | Brady L. Skinner   |     |           | 2,336,441 |  |          |       |           |  |  |       | 57,292 |  |  |        |  | 
|Appointment
Crowe, Chizek and Company LLP |                    |     | 2,385,900 |           |  |          | 3,697 |           |  |  | 4,136 |        |  |  |       |  

Item 6.

(a)  Exhibits:

None

(b)  Reports on Form 8-K:

None

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.

|                                                                                                    
|----------------------------------------------------------------------------------------------------
|SHOPSMITH, INC                                                                                      
|                                                                                                    
|By /s/ Mark A. MayMark A. May
Vice President of Finance (Principal Financial
and Accounting Officer)

Date: November 12, 2001

-11-