UNITED STATES
                SECURITIES AND EXCHANGE COMMISSION
                      WASHINGTON, D.C. 20549
                           FORM 10-Q/A


        Quarterly Report Pursuant to Section 13 or 15 (d)
              of the Securities Exchange Act of 1934


For Quarter Ended   February 28, 1997 


Commission file number    1-9532


                     AUDIOVOX CORPORATION                       
      (Exact name of registrant as specified in its charter)


          Delaware                              13-1964841     
 (State or other jurisdiction of           (I.R.S. Employer
  incorporation or organization)           Identification No.)

150 Marcus Blvd., Hauppauge, New York               11788   
 (Address of principal executive offices)         (Zip Code)

Registrant's telephone number, including area code (516) 231-7750


     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       

Number of shares of each class of the registrant's Common Stock
outstanding as of the latest practicable date.

     Class                  Outstanding at April 7, 1997   
     Class A Common Stock          17,253,533 Shares
     Class B Common Stock           2,269,054 Shares



              AUDIOVOX CORPORATION AND SUBSIDIARIES
                  Consolidated Balance Sheets
                (In thousands, except share data)

                                                February 28,  November 30,
                                                    1997          1996    
                                                (unaudited)
Assets
Current Assets:
                                                          
 Cash and cash equivalents                         $  14,819    $  12,350 
 Accounts receivable, net                             90,538      118,408 
 Inventory, net                                       76,266       72,785 
 Receivable from vendor                               15,442        4,565 
 Prepaid expenses and other current assets            11,597        7,324 
 Deferred income taxes                                 5,241        5,241 
    Total current assets                             213,903      220,673 
Investment securities                                 26,263       27,758 
Equity investments                                     8,990        8,463 
Property, plant and equipment, net                     7,530        6,756 
Debt issuance costs, net                                   -          269 
Excess cost over fair value of assets                        
  acquired and other intangible assets, net              791          804 
Other assets                                           5,807        3,449 

                                                   $ 263,284    $ 268,172 

Liabilities and Stockholders' Equity
Current liabilities:
 Accounts payable                                  $  24,572    $  28,192 
 Accrued expenses and other current liabilities       16,647       18,961 
 Income taxes payable                                 18,660        7,818 
 Bank obligations                                      6,702        4,024 
 Documentary acceptances                               2,664        3,501 
    Total current liabilities                         69,245       62,496 
Bank obligations                                           -       31,700 
Deferred income taxes                                  9,980       10,548 
Long-term debt, less current installments              6,418       28,165 
    Total liabilities                                 85,643      132,909 
Minority interest                                      1,405        1,137 

Stockholders' equity:
 Preferred stock                                       2,500        2,500 
 Common Stock:
   Class A; 30,000,000 authorized; 16,901,339 and
     14,040,414 issued on February 28, 1997, and
     November 30, 1996, respectively                     170          141 
   Class B; 10,000,000 authorized; 2,260,954
     issued                                               22           22 
 Paid-in capital                                     142,741      107,833 
 Retained earnings                                    18,733       14,529 
 Cumulative foreign currency translation
   and adjustment                                     (1,250)      (1,176)
 Unrealized gain on marketable securities, net        13,320       10,277 
    Total stockholders' equity                       176,236      134,126 
Commitments and contingencies
                                                   $ 263,284    $ 268,172 

See accompanying notes to consolidated financial statements. AUDIOVOX CORPORATION AND SUBSIDIARIES Consolidated Statements of Income (In thousands, except share and per share data) Three Months Ended February 28, February 29, 1997 1996 (unaudited) (unaudited) Net sales $ 166,614 $ 122,493 Cost of sales 138,612 102,616 Gross profit 28,002 19,877 Operating expenses: Selling 11,701 7,509 General and administrative 8,919 7,605 Warehousing, assembly and repair 2,866 2,405 23,486 17,519 Operating income 4,516 2,358 Other income (expenses): Interest and bank charges (916) (2,204) Equity in income of equity investments 146 110 Management fees and related income 47 50 Gain on sale of investment 23,779 985 Debt conversion expense (12,686) - Other, net 442 (208) 10,812 (1,267) Income before provision for income taxes 15,328 1,091 Provision for income taxes 11,125 612 Net income $ 4,203 $ 479 Net income per common share (primary) $ 0.24 $ 0.05 Net income per common share (fully diluted) $ 0.23 $ 0.05 Weighted average number of common shares outstanding, primary 17,725,630 9,285,188 Weighted average number of common shares outstanding, fully diluted 18,530,932 9,325,588
See accompanying notes to consolidated financial statements. AUDIOVOX CORPORATION AND SUBSIDIARIES Consolidated Statements of Cash Flows (In thousands) Three Months Ended February 28, February 29, 1997 1996 (unaudited) (unaudited) Cash flows from operating activities: Net income $ 4,203 $ 479 Adjustments to reconcile net income to net cash used in operating activities: Debt conversion expense 12,386 - Depreciation and amortization 437 813 Provision for bad debt expense (16) 59 Equity in income of equity investments (795) (110) Minority interest 265 109 Gain on sale of investment (23,779) (985) Provision for (recovery of) deferred income taxes, net (2,433) 341 Provision for unearned compensation 69 90 Gain on disposal of property, plant and equipment, net (3) (9) Changes in: Accounts receivable 26,745 21,025 Inventory (3,400) 2,715 Accounts payable, accrued expenses and other current liabilities (6,075) (3,653) Receivable from vendor (10,876) (4,651) Income taxes payable 10,818 394 Prepaid expenses and other assets (4,196) (104) Net cash provided by operating activities 3,350 16,513 Cash flows from investing activities: Purchases of property, plant and equipment, net (1,103) (768) Proceeds from sale of investment 30,182 1,000 Purchase of equity investment - 79 Net cash provided by investing activities 29,079 311 Cash flows from financing activities: Net repayments under line of credit agreements (29,089) (21,351) Net borrowings under documentary acceptances (836) 44 Principal payments on long-term debt - (4,371) Debt issuance costs (13) (50) Principal payments on capital lease obligation - (81) Proceeds from release of restricted cash - 5,959 Net cash used in financing activities (29,938) (19,850) Effect of exchange rate changes on cash (22) (6) Net decrease in cash and cash equivalents 2,469 (3,032) Cash and cash equivalents at beginning of period 12,350 7,076 Cash and cash equivalents at end of period $ 14,819 $ 4,044
See accompanying notes to consolidated financial statements. AUDIOVOX CORPORATION AND SUBSIDIARIES Notes to Consolidated Financial Statements February 28, 1997 and February 29, 1996 (Dollars in thousands, except share and per share data) (1) The accompanying consolidated financial statements were prepared in accordance with generally accepted accounting principles and include all adjustments which, in the opinion of management, are necessary to present fairly the consolidated financial position of Audiovox Corporation and subsidiaries (the "Company") as of February 28, 1997 and November 30, 1996 and the results of operations and consolidated statements of cash flows for the three month periods ended February 28, 1997 and February 29, 1996. Accounting policies adopted by the Company are identified in Note 1 of the Notes to Consolidated Financial Statements included in the Company's 1996 Annual Report filed on Form 10-K. (2) The information furnished in this report reflects all adjustments (which include only normal recurring adjustments) which are, in the opinion of management, necessary for a fair statement of the results for the interim period. The interim figures are not necessarily indicative of the results for the year. (3) The following is supplemental information relating to the consolidated statements of cash flows: Three Months Ended February 28, February 29, 1997 1996 Cash paid during the period: Interest (excluding bank charges) $1,701 $ 950 Income taxes $2,783 $ 48
On February 9, 1996, the Company's 10.8% Series AA and 11.0% Series BB Convertible Debentures matured. As of February 9, 1996, $1,100 of the Series BB Convertible Debentures converted into 206,046 shares of Common Stock. As of February 28, 1997, the Company recorded an unrealized holding gain relating to available-for-sale marketable securities, net of deferred taxes, of $13,320 as a separate component of stockholders' equity. The Company issued a credit of $1,250 on open accounts receivable and issued 250,000 shares of its Class A Common Stock, valued at five dollars per share, in anticipation of an exchange for a 20% interest in Bliss-tel Company, Limited (Bliss-tel). (4) The Financial Accounting Standards Board has issued Statement 128, "Earnings per Share" (Statement 128). Statement 128 establishes standards for computing and presenting earnings per share (EPS). The Statement simplifies the standards for computing EPS and makes them comparable to international EPS standards. The provisions of Statement 128 are effective for financial statements issued for periods ending after December 1, 1997, including interim periods. The Statement does not permit early application and requires restatement of all prior-period EPS data presented. Adoption of Statement 128 will not effect the Company's consolidated financial position or results of operations, however the impact on previously report EPS data is currently unknown. (5) The Company formed Audiovox Venezuela C.A. (Audiovox Venezuela), an 80%-owned subsidiary, for the purpose of expanding its international business. The Company made an initial investment of $478 which was used by Audiovox Venezuela to obtain certain licenses, permits and fixed assets. (6) The Company is in the process of purchasing a 20% equity investment in Bliss-tel in exchange for 250,000 shares of the Company's Class A Common Stock and a credit for open accounts receivable of $1,250. The issuance of the common stock resulted in an increase to additional paid in capital of approximately $1,248. The investment in Bliss-tel will be accounted for under the equity method of accounting. (7) Subsequent to the first quarter of 1997, the Company formed Audiovox Specialized Applications, LLC, a 50%-owned equity investment, a consolidation of the Company's Heavy Duty Sound division, ASA Electronics and Audiovox Specialty Markets Co. The new company will market audio, video and security products to the heavy truck, RV, van, limousine, bus, marine, agricultural and aviation industries. In connection with this investment, the Company entered into a stock purchase agreement with the other investor (Investor) in Audiovox Specialized Applications, LLC. The agreement provides for the sale of 352,194 shares of Class A Common Stock at $6.61 per share (aggregate proceeds of $2,328,002) by the Company to the Investor. The transaction resulted in an increase to additional paid-in-capital of $2,324,478. The selling price of the shares are subject to adjustment in the event the Investor sells shares during a 90 day period, beginning with the effective date of the registration statement filed with the Securities and Exchange Commission to register such shares, at a loss. The adjustment to the selling price will equal the loss incurred by the Investor up to a maximum of 50% of the shares. In the event the Company does make an adjustment to the shares, additional goodwill will be recorded as the adjustment represents contingent consideration. (8) Receivable from vendor includes a $9,000 prepayment to TALK for merchandise to be shipped during the second quarter of 1997. (9) The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of the contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. AUDIOVOX CORPORATION By:s/John J. Shalam John J. Shalam President and Chief Executive Officer Dated: July 8, 1997 By:s/Charles M. Stoehr Charles M. Stoehr Senior Vice President and Chief Financial Officer