UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

þ		QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended October 1, 2005

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

For the transition period from                                          to                                         

SHOPSMITH, INC.

Ohio		31-0811466
(State or other jurisdiction of		(I.R.S. Employer
incorporation or organization)		Identification No.)

6530 Poe Avenue, Dayton, Ohio		45414
(Address of principal executive offices)		(Zip Code)

Registrant’s telephone number, including area code: (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. þ Yes o No

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).

                                                                                      o Yes       þ No

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No þ

Indicate the number of shares outstanding of each of the issuer’s classes of common stock as of the latest practicable date.

Common shares, without par value: 2,605,233 shares as of November 1, 2005.

 

 

SHOPSMITH, INC. AND SUBSIDIARIES

INDEX

		Page No.
Part I. Financial Information:
Item 1. Financial Statements
Consolidated Balance Sheets — October 1, 2005 and April 2, 2005			3-4
Consolidated Statements of Operations and Deficit — Three Months and Six Months Ended October 1, 2005 and October 2, 2004			5
Consolidated Statements of Cash Flows — Six Months Ended October 1, 2005 and October 2, 2004			6
Notes to Consolidated Financial Statements			7-8
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations			9-11
Item 4. Controls and Procedures			12
Part II. Other Information
Item 3. Default Upon Senior Securities			13
Item 6. Exhibits			13
Signatures			14
Exhibits			15-18
Exhibit 31.1
Exhibit 31.2
Exhibit 32.1
Exhibit 32.2

Part I — FINANCIAL INFORMATION

Item 1. Financial Statements

SHOPSMITH, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

		October 1,				April 2,
		2005				2005
		(Unaudited)
ASSETS
Current assets:
Cash and cash equivalents		$	42,974			$	1,099
Accounts receivable:
Trade, less allowance for doubtful accounts:
$306,745 on October 1, 2005 and $608,060 on April 2, 2005			627,636				1,206,143
Inventories:
Finished products			680,643				811,215
Raw materials and work in process			1,173,796				1,223,402
Total inventories			1,854,439				2,034,617
Prepaid expenses			229,771				112,754
Total current assets			2,754,820				3,354,613
Properties:
Land, building and improvements			3,157,054				3,157,054
Machinery, equipment and tooling			6,899,046				6,885,915
Total cost			10,056,100				10,042,969
Less, accumulated depreciation and amortization			7,605,511				7,526,435
Net properties			2,450,589				2,516,534
Long-term portion of accounts receivable trade, less allowance for doubtful accounts:
$15,378 on October 1, 2005 and $265,688 on April 2, 2005			53,777				1,068,050
Other assets			2,253				2,253
Total assets		$	5,261,439			$	6,941,450

Continued

SHOPSMITH, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS

		October 1,				April 2,
		2005				2005
		(Unaudited)
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities:
Accounts payable		$	1,467,687			$	2,052,134
Revolving line of credit			233,592				577,727
Current portion of long-term debt			1,877,145				1,926,915
Customer advances			75,814				79,547
Accrued liabilities:
Compensation, employee benefits and payroll taxes			197,797				318,075
Sales taxes payable			61,600				59,685
Accrued recourse liability			223,212				266,768
Accrued expenses			215,192				232,758
Other			73,038				73,349
Total current liabilities			4,425,077				5,586,958
Long-term debt, less current portion			—				—
Total liabilities			4,425,077				5,586,958
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			2,806,482				2,806,482
Deficit			(1,970,120	)			(1,451,990	)
Total shareholders’ equity			836,362				1,354,492
Total liabilities and shareholders’ equity		$	5,261,439			$	6,941,450

See notes to consolidated financial statements.

SHOPSMITH, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS AND DEFICIT

		Three Months Ended								Six Months Ended
		October 1,				October 2,				October 1,				October 2,
		2005				2004				2005				2004
		(Unaudited)				(Unaudited)				(Unaudited)				(Unaudited)
Net sales		$	2,438,106			$	3,025,730			$	5,041,118			$	5,813,166
Cost of products sold			1,243,556				1,392,670				2,511,138				2,788,110
Gross margin			1,194,550				1,633,060				2,529,980				3,025,056
Selling expenses			983,493				1,283,912				2,156,189				2,668,180
Administrative expenses			307,803				374,763				715,059				830,741
Total operating expenses			1,291,296				1,658,675				2,871,248				3,498,921
Loss before other income and expense			(96,746	)			(25,615	)			(341,268	)			(473,865	)
Non-recurring expenses from going private transaction			103,334				—				103,334				—
Interest income			667				43,523				820				88,061
Interest expense			(36,601	)			(33,657	)			(74,979	)			(87,355	)
Other income, net			225				887				631				1,782
Loss before income taxes			(235,789	)			(14,862	)			(518,130	)			(471,377	)
Income tax expense			—				—				—				—
Net loss			(235,789	)			(14,862	)			(518,130	)			(471,377	)
Deficit:
Beginning			(1,734,331	)			(1,137,686	)			(1,451,990	)			(681,171	)
Ending		$	(1,970,120	)		$	(1,152,548	)		$	(1,970,120	)		$	(1,152,548	)
Net loss per common share (Note 3)
Basic		$	(0.09	)		$	(0.01	)		$	(0.20	)		$	(0.18	)
Diluted		$	(0.09	)		$	(0.01	)		$	(0.20	)		$	(0.18	)

See notes to consolidated financial statements.

SHOPSMITH, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

		Six Months Ended
		October 1,				October 2,
		2005				2004
		(Unaudited)				(Unaudited)
Cash flows from operating activities:
Net loss		$	(518,130	)		$	(471,377	)
Adjustments to reconcile net loss to cash provided from (used in) operating activities
Depreciation and amortization			79,076				76,493
Provision for doubtful accounts			48,368				102,311
Proceeds from sale of consumer revolving credit receivables			1,138,721				—
Changes in operating assets and liabilities:
Accounts receivable			405,691				307,147
Inventories			180,178				(128,950	)
Prepaid expenses and other			(117,017	)			(37,054	)
Accounts payable and customer advances			(588,180	)			121,440
Other current liabilities			(179,796	)			(139,111	)
Cash provided from (used in) operating activities			448,911				(169,101	)
Cash flows from investing activities:
Property additions			(13,131	)			(41,463	)
Cash flows from financing activities:
Net borrowings (repayments) on revolving line of credit			(344,135	)			609,055
Payments on long-term debt			(49,770	)			(398,591	)
Cash provided from (used in) financing activities			(393,905	)			210,464
Net increase (decrease) in cash			41,875				(100	)
Cash and cash equivalents:
At beginning of period			1,099				800
At end of period		$	42,974			$	700

See notes to consolidated financial statements.

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 October 1, 2005 and October 2, 2004 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 full 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 April 2, 2005.

2.

There was no tax benefit during the three and six-month periods ended October 1, 2005 and October 2, 2004, as the tax benefits were offset by changes in a valuation allowance.

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 dilutive stock options had been converted into common stock. The following reconciles amounts reported in the financial statements:

		Three Months Ended								Six Months Ended
		October 1,				October 2,				October 1,				October 2,
		2005				2004				2005				2004
Net loss		$	(235,789	)		$	(14,862	)		$	(518,130	)		$	(471,377	)
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 loss per share		$	(0.09	)		$	(0.01	)		$	(0.20	)		$	(0.18	)
Diluted loss per share		$	(0.09	)		$	(0.01	)		$	(0.20	)		$	(0.18	)

There were no additional dilutive shares included in the computation for the three and six-month periods ended October 1, 2005 and October 2, 2004 because the effect of stock options were anti-dilutive.

4.

The Company had the ability to borrow under a Loan Agreement (the “Revolving Credit Agreement”) with National City Bank at the lesser of (i) $600,000 or (ii) the sum of 80% of accounts receivable due from Lowe’s Companies. Interest on the Revolving Credit Agreement is charged at one and one-half percent over the bank’s prime rate. The maturity date on the agreement was August 15, 2005. All loans under the Revolving Credit Agreement are at the discretion of National City Bank. At October 1, 2005, $233,592 was outstanding under the expired Revolving Credit Agreement.

The Company is in the process of negotiating an agreement with Greystone Metro Factors regarding a factoring arrangement covering the Company’s receivables from Lowe’s. The funding from this agreement is planned to replace the funding from the Revolving Credit Agreement with National City Bank which expired August 15, 2005.

In connection with the Revolving Credit Agreement, Mr. John R. Folkerth, Chairman and Chief Executive Officer of the Company, delivered to Provident Bank (National City Bank is successor to Provident Bank) a Continuing Unconditional Guaranty pursuant to which Mr. Folkerth guaranteed repayment of $200,000 of the indebtedness then or thereafter owing by the Company to the Bank. In consideration of that Guaranty, the Company has agreed to pay to Mr. Folkerth an annual fee of $3,000 (being 1.5% of the guaranteed amount).

On June 29, 2004, the Company refinanced a mortgage note on its building with a mortgage note from Provident Bank in the amount of $2,000,000 with interest at one-quarter percent over the bank’s prime rate. The note requires monthly payments of interest and from $8,000 to $10,000 of the principal. In August 2009, the remaining balance on the note of approximately $1,477,000 will become due. At October 1, 2005, there was $1,877,145 outstanding under the building mortgage agreement.

Under the terms of the mortgage loan, default by the Company under the Revolving Credit Agreement triggers default under the mortgage loan. In the event of default, Provident Bank may declare the mortgage loan immediately due and payable. The outstanding balance of the mortgage note has been classified as a current liability in the accompanying consolidated balance sheets due to the Company’s default of its Revolving Credit Agreement.

The mortgage loan and the revolving credit loans are collateralized by a mortgage on, or security interest in, substantially all assets of the Company.

The Company is dependent upon the Revolving Credit Agreement to fund operations during periods of negative cash flow. Termination of the Revolving Credit Agreement, without the establishment of a substitute credit facility, would create significant liquidity issues for the Company.

5.

A major retailer (Lowe’s) represented 24% and 32% of net sales for the quarters ended October 1, 2005 and October 2, 2004, respectively. This retailer also represented 21% and 31% of trade accounts receivable at October 1, 2005 and April 2, 2005, respectively.

6.

The Company has adopted the disclosure only provisions of Statement of Financial Accounting Standards (“SFAS”) No. 123, “Accounting for Stock-Based Compensation,” as amended by SFAS No. 148, “Accounting for Stock-Based Compensation — Transition and Disclosure,” and, accordingly, accounts for its stock option plans using the intrinsic value method of Accounting Principles Board Opinion No. 25, “Accounting for Stock Issued to Employees.”

The following table illustrates the effect on net loss and net loss per share if compensation expense was measured using the fair value recognition provisions of SFAS No. 123.

		Three Months Ended								Six Months Ended
		October 1,				October 2,				October 1,				October 2,
		2005				2004				2005				2004
Net loss — as reported		$	(235,789	)		$	(14,862	)		$	(518,130	)		$	(471,377	)
Net loss — pro forma		$	(235,789	)		$	(28,406	)		$	(518,130	)		$	(484,921	)
Diluted loss per share — as reported		$	(0.09	)		$	(0.01	)		$	(0.20	)		$	(0.18	)
Diluted loss per share — pro forma		$	(0.09	)		$	(0.01	)		$	(0.20	)		$	(0.19	)

7.

Uncertainties. The accompanying consolidated financial statements have been prepared assuming that the Company will continue to operate as a going concern. As discussed below, the Company has incurred recurring losses and is in default of its debt obligations, which taken as a whole, raise substantial doubt about its ability to continue as a going concern. The accompanying consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty. At October 1, 2005, the Company had a deficiency of working capital of $1,670,257, a net loss of $235,789 for the quarter ended October 1, 2005, and was in default of its lending agreements with National City Bank. The future of the Company as an operating entity will depend on management’s plans and ability to (a) maintain or replace existing financing arrangements, (b) obtain financing to meet its cash requirements and (c) operate profitably in the future.

To improve profitability, the Company needs to reduce costs and increase per event sales. One effort to reduce costs in fiscal 2006 is a reduction in the number of Mark V sales demonstration events. Demonstration sales are focused on the most promising locations for the events. The Company is also continuing its prospect generation advertising efforts to increase the number of prospects invited to each sales event.

In April 2005, the Company has implemented an employee salary reduction plan. As part of this plan, fiscal 2006 pre-tax income above $100,000 will be used to return the amount of the reduction. The effect of this plan on the second quarter was to reduce expenses by $40,000.

To improve liquidity, the Company completed a sale of substantially all of its consumer receivables to Citizens Finance Company in April 2005. During fiscal 2006, the Company also plans efforts to increase liquidity through better inventory management.

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

MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

GENERAL

Shopsmith manufactures and sells woodworking products. Our core product, the Mark V, is sold directly to consumers through demonstration sales events and indirectly to consumers through distributors (primarily Lowe’s where Shopsmith also conducts sales demonstrations) along with smaller amounts through other efforts. Mark V sales demonstrations are performed at state fairs, at home shows, and in shopping malls. Other woodworking products and accessories are sold through mail and internet channels. Shopsmith recognizes revenue for these orders at the time of product shipment.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

The financial condition and results of operations for Shopsmith presented in the Consolidated Financial Statements, accompanying notes , and management’s discussion and analysis are dependent upon the Company’s accounting policies. The selection and application of these accounting policies involve judgments, estimates, and uncertainties that are susceptible to change. The Company’s significant accounting policies are discussed in Note 2 of the notes to the Consolidated Financial Statements included in the Company’s annual report to shareholders for the year ended April 2, 2005. In management’s opinion, the Company’s critical accounting policies include the allowance for doubtful accounts, accrued recourse liability and deferred tax valuation allowance.

Allowance For Doubtful Accounts

The Company maintains an allowance for doubtful accounts for estimated losses resulting from the inability of our customers to make required payments. Customer accounts are stratified by type of account, original credit rating, and recent payment history. Estimated loss rates are then applied to these groups. Deterioration of our customers’ ability to make payments could require additions to the allowance.

Accounts repurchased under the recourse provision, discussed below, are carried in trade accounts receivable, net of an allowance for doubtful accounts, while the Company attempts to collect them.

Accrued Recourse Liability

Certain retail installment contracts sold to financial institutions through the fiscal year ended March 31, 2001 included a recourse provision. Under this recourse provision, Shopsmith is obligated to purchase the installment contract if the customer defaults on their obligation to the financial institution. The Company’s liability for future recourse obligations has been estimated using factors based on the value and rate of change of the value of the outstanding accounts, the rate and changes in the rate of repurchases required under the recourse provision, as well as estimates of amounts collectable after the accounts are repurchased. If these factors would deteriorate, additional accruals would be necessary and would affect future operating results. The Company adopted Statement of Position 03-03 in April 2005. Purchases of loans under a recourse provision are now recorded at fair value at repurchase date, instead of gross less an allowance for doubtful accounts.

Deferred Tax Valuation Allowance

The Company has recorded a valuation allowance against its net deferred tax assets based on its evaluation of the realizability of the future tax benefits of deferred tax assets. The effect of the allowance is to reduce to zero the carrying value of the potential tax benefit arising from the possibility of offsetting the Company’s cumulative operating losses against future taxable income.

Results of Operations

Fiscal 2006 second quarter sales decreased to $2,438,000, or 19.4%, from $3,026,000 during the same period a year ago. The primary reason for the decline was decreased sales through demonstrations within Lowe’s stores. Fiscal 2006 year-to-date sales decreased to $5,041,000, or 13.3%, from $5,813,000 last year.

Gross margin rates for the fiscal 2006 second quarter decreased by 5.0 percentage points compared to the same period last year. On a year-to-date basis, gross margin rates decreased by 1.9 percentage points. Operating expenses decreased by $367,000 to $1,291,000 in the fiscal 2006 second quarter from $1,659,000 in last year’s second quarter. For fiscal 2006 year-to-date, operating costs decreased by $628,000 to $2,871,000 from $3,499,000 in the prior year. The most significant factors in the decrease in operating expenses were a decrease in the number of Mark V sales demonstration events and lower sales representative training costs.

Provisions for recoverable federal income taxes are based on estimated annual effective rates, less a valuation allowance. No tax benefit or expense is reported for the periods ended October 1, 2005 and October 2, 2004, as they were offset by changes in the valuation allowance.

The lower level of sales, along with the expenses incurred from going private transaction efforts, resulted in a net loss of $236,000, or $.09 per diluted share, in the quarter ended October 1, 2005, compared to a net loss of $15,000, or $.01 per diluted share, for the same period of last year. For fiscal 2006 year-to-date, a net loss of $518,000, or $.20 per diluted share, was incurred, compared to a net loss of $471,000, or $.18 per diluted share, for the same period last year.

Liquidity and Financial Position

Cash provided from operations totaled $449,000 for the six months ended October 1, 2005, compared with $169,000 used in operations for the same period of the preceding year.

To improve liquidity, the Company sold substantially all of its consumer revolving credit receivables to Citizens Finance Company in April 2005 for $1,139,000. The Company plans to finance ongoing customer purchases through Citizens Finance Company.

As described in Note 4 to the Company’s Consolidated Financial Statements, the Company had the ability to borrow under a Loan Agreement (the “Revolving Credit Agreement”) with National City Bank. Under the loan documents, the Company was allowed to borrow the lesser of (i) $600,000 or (ii) the sum of 80% of accounts receivable due from Lowe’s Companies. Interest on the Revolving Credit Agreement is charged at one and one-half percent over the Bank’s prime rate. The maturity date on the agreement was August 15, 2005. All loans under the Revolving Credit Agreement are at the discretion of National City Bank. At October 1, 2005, $233,592 , was outstanding under the Revolving Credit Agreement.

In connection with the Revolving Credit Agreement, Mr. John R. Folkerth, Chairman and Chief Executive Officer of the Company, delivered to Provident Bank (National City Bank is successor to Provident Bank) a Continuing Unconditional Guaranty pursuant to which Mr. Folkerth guaranteed repayment of $200,000 of the indebtedness then or thereafter owing by the Company to the Bank. In consideration of that Guaranty, the Company has agreed to pay to Mr. Folkerth an annual fee of $3,000 (being 1.5% of the guaranteed amount).

On June 29, 2004, the Company refinanced a mortgage on its office and manufacturing facility, with a mortgage loan from Provident Bank in the amount of $2,000,000 (the “New Mortgage Loan”). Interest on the New Mortgage Loan is at one-quarter percent over the Bank’s prime rate. The loan documents require monthly payment of interest and monthly payments of principal from $8,000 to $10,000. In August 2009, the remaining balance on the note of approximately $1,477,000 will become due.

Under the terms of the New Mortgage Loan, default under the Revolving Credit Agreement triggers default under the New Mortgage Loan. In the event of default, the Bank may declare the New Mortgage Loan immediately due and payable. As of October 1, 2005, the Company was in default of its Revolving Credit Agreement. As a result, the mortgage debt has been classified as a current liability as of October 1, 2005. The Company has requested a forbearance agreement from National City Bank (successor to Provident Bank) concerning the mortgage loan, but no such agreement is yet in place.

The New Mortgage Loan and the revolving credit loans are collateralized by a mortgage on, or security interest in, substantially all assets of the Company.

The Company is in the process of negotiating an agreement with Greystone Metro Factors regarding a factoring arrangement covering the Company’s receivables from Lowe’s. The funding from this agreement is planned to replace the funding from the Revolving Credit Agreement with National City Bank which expired August 15, 2005.

The Company has been dependent upon the Revolving Credit Agreement to fund operations during periods of negative cash flow. Termination of the Revolving Credit Agreement, without establishment of a substitute credit facility, would create significant liquidity issues for the Company.

The Company’s current ratio was 0.62 to 1 at October 1, 2005 and 0.60 to 1 at April 2, 2005. The debt to equity ratio increased to 5.29 to 1 at October 1, 2005 from 4.12 to 1 at April 2, 2005. Losses during the six months ended October 1, 2005 have contributed to a tightening of liquidity which in turn has caused the Company to defer payments to vendors beyond the Company’s customary payment practice.

The Company believes that profitability is critical to ensuring adequate liquidity in both the current and future fiscal years.

Contractual Obligations

As noted in management’s discussion of liquidity and financial position, the mortgage debt, shown here as long-term debt, has been classified as a current obligation on the consolidated balance sheets.

		Scheduled payments due by period
						Less than												More than
Contractual Obligations		Total				1 Year				1-3 Years				3-5 Years				5 Years
Revolving Line of Credit		$	233,592			$	233,592			$	—			$	—			$	—
Long-Term Debt			1,877,145				102,753				219,057				1,555,335				—
Operating Leases			206,662				73,385				116,596				16,681				—
Total		$	2,317,399			$	409,730			$	335,653			$	1,572,016			$	—

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: (i) the operating cash flows together with currently available working capital may be inadequate to finance the operating needs of the Company; (ii) cancellation by Lowe’s of the in-store sales program; (iii) the Bank may declare all amounts owed by the Company to the Bank under the revolving credit and mortgage loan facilities to be immediately due and payable; (iv) the Company may be unable to refinance the revolving credit facility which matured on August 15, 2005; and (v) actual losses related to doubtful accounts and recourse liabilities (discussed under Critical Accounting Policies and Estimates) may exceed current estimates.

Item 4. Controls and Procedures.

(a) Evaluation of Disclosure Controls and Procedures

The Company’s Chairman and Chief Executive Officer, John R. Folkerth, and the Company’s Chief Financial Officer, Mark A. May, have evaluated the Company’s disclosure controls and procedures as of the end of the period covered by this Report. Based on that evaluation, Messrs. Folkerth and May have concluded that the Company’s disclosure controls and procedures are effective.

(b) Changes in Internal Controls Over Financial Reporting

There were no changes in the Company’s internal control over financial reporting that occurred during the second quarter of the Company’s fiscal year that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

PART II. OTHER INFORMATION

Item 3. Default Upon Senior Securities

As discussed in the “Liquidity and Financial Position” section of Management’s Discussion and Analysis of Financial Condition and Results of Operations set forth in Item 2 of Part I of this report, the Company’s revolving credit arrangement with National City Bank expired August 15, 2005, and outstanding borrowings became due on that date. The borrowings (aggregating $239,127 as of November 14, 2005) have not been repaid.

Item 6. Exhibits

	31.1		Certification of the Chief Executive Officer pursuant to Securities Exchange Act Rules 13a-14(a) and 15d-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
	31.2		Certification of the Chief Financial Officer pursuant to Securities Exchange Act Rules 13a-14(a) and 15d-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
	32.1		Certification of the Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
	32.2		Certification of the Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

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 May
				Mark A. May
				Vice President of Finance (Principal Financial and
				Accounting Officer)

Date: November 15, 2005