THIS DOCUMENT IS A COPY OF THE FORM 10-Q FOR THE QUARTERLY PERIOD ENDED JUNE 30,
1996 FILED ON AUGUST 20, 1996 PURSUANT TO A RULE 201 TEMPORARY HARDSHIP
EXEMPTION.

                               UNITED STATES
                     SECURITIES AND EXCHANGE COMMISSION
                          Washington, D.C. 20549

                                 FORM 10-Q
(Mark One)

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

For the quarterly period ended              June 30, 1996

                            or

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

For the transition period from                       to

Commission file number                      0-25226

                            EMERSON RADIO CORP.
             (Exact name of registrant as specified in its charter)

          DELAWARE                                     22-3285224
(State or other jurisdiction of                     (I.R.S. Employer
incorporation or organization)                      Identification No.)

   9 Entin Road       Parsippany, New Jersey              07054
(Address of principal executive offices)                (Zip code)

                              (201)884-5800
           (Registrant's telephone number, including area code)


(Former  name,  former address, and former fiscal year, if  changed  since  last
report)

   Indicate  by  check  mark whether the registrant (1) has  filed  all  reports
required  to be filed by Section 13 or 15(d) of the Securities Exchange  Act  of
1934  during  the  preceding  12 months (or for such  shorter  period  that  the
registrant was required to file such reports), and (2) has been subject to  such
filing requirements for the past 90 days.         [X] Yes     [ ] No

              APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                 PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

   Indicate  by  check mark whether the registrant has filed all  documents  and
reports  required  to  be filed by Sections 12, 13 or 15(d)  of  the  Securities
Exchange Act of 1934 subsequent to the distribution of securities under  a  plan
confirmed by a court.         [X] Yes     [ ] No

                     APPLICABLE ONLY TO CORPORATE ISSUERS:

  Indicate the number of shares outstanding of common stock as of June 30, 1996:
40,252,772.
                                        
                         PART I - FINANCIAL INFORMATION

     Item 1.  Financial Statements.

                 EMERSON RADIO CORP. AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF OPERATIONS
                             (Unaudited)
               (In thousands, except per share amounts)
                                        

                                        
                                               Three Months Ended
                                                     June 30        
                                                 1996       1995
                                                                    
     Net revenues . . . . . . . . . . . . .     $41,147    $ 57,058

     Costs and expenses:

        Cost of sales . . . . . . . . . . .      38,784      50,886
        Other operating costs and expenses .        934       1,617
        Selling, general & administrative
          expenses . . . . . . . . . . . . .      5,364       5,242

                                                 45,082      57,745

     Operating loss . . . . . . . . . . . .      (3,935)       (687)

     Interest expense . . . . . . . . . . .         812         622

     Loss before income taxes . . . . . . .      (4,747)     (1,309)

     Provision (benefit) for income taxes .         (24)         92

     Net loss . . . . . . . . . . . . . . .    $ (4,723)   $ (1,401)

     Net loss per common share. . . . . . .    $   (.12)   $   (.04)

     Weighted average number of
        common shares outstanding . . . . . .    40,253      40,253



     The accompanying notes are an integral part of the interim consolidated
     financial statements.
                                        
                      EMERSON RADIO CORP. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                            (In thousands of dollars)



                                                      June 30,      March 31,
                                                        1996          1996
                                                    (Unaudited)
                                                              
     ASSETS
     Current Assets:
       Cash and cash equivalents  . . . . . . . . .   $ 17,508      $ 16,133
       Accounts receivable (less allowances of
         $4,426 and $6,139, respectively) . . . . .     17,908        23,583
       Inventories  . . . . . . . . . . . . . . . .     31,682        35,292
       Prepaid expenses and other current assets  .      9,979        10,306
     
         Total current assets . . . . . . . . . . .     77,077        85,314
     
     Property and equipment - (at cost less
       accumulated depreciation and amortization
       of $4,838 and $4,422, respectively) . . . . .     3,137         3,501
     Other assets . . . . . . . . . . . . . . . . .      8,336         7,761
     
         Total Assets . . . . . . . . . . . . . . .   $ 88,550      $ 96,576
     
     LIABILITIES AND SHAREHOLDERS' EQUITY
     Current Liabilities:
       Notes payable  . . . . . . . . . . . . . . .   $ 17,436      $ 21,151
       Current maturities of long-term debt . . . .        138           173
       Accounts payable and other current
         liabilities  . . . . . . . . . . . . . . .     11,533        10,391
       Accrued sales returns  . . . . . . . . . . .      2,672         3,091
       Income taxes payable . . . . . . . . . . . .        187           202
     
         Total current liabilities  . . . . . . . .     31,966        35,008
     
     Long-term debt . . . . . . . . . . . . . . . .     20,872        20,886
     Other non-current liabilities  . . . . . . . .        278           300
     
     Shareholders' Equity:
     Preferred stock - $.01 par value, 10,000,000
       shares authorized, 10,000 shares issued
       and outstanding   . . . . .. . . . . . . . .      9,000         9,000
     Common stock - $.01 par value, 75,000,000
       shares authorized, 40,252,772. . . . . . . .
       shares issued and outstanding. . . . . . . .        403           403
     Capital in excess of par value . . . . . . . .    108,986       108,991
     Accumulated deficit  . . . . . . . . . . . . .    (83,073)      (78,175)
     Cumulative translation adjustment  . . . . . .        118           163
     
         Total shareholders' equity   . . . . . . .     35,434        40,382
     
         Total Liabilities and Shareholders' Equity   $ 88,550      $ 96,576
     

     
     The accompanying notes are an integral part of the interim consolidated
     financial statements.
     
                 EMERSON RADIO CORP. AND SUBSIDIARIES

                  CONSOLIDATED STATEMENTS OF CASH FLOWS
                              (Unaudited)
                       (In thousands of dollars)

                                                  Three Months Ended
                                                        June 30,
                                                    1996        1995
                                                                 
Cash Flows from Operating Activities:

  Net cash provided by operating
    activities . . . . . . . . . . . . . . . .    $  5,308   $  1,428

Cash Flows from Investing Activities:

  Net cash provided (used) by investing
    activities   . . . . . . . . . . . . . . .          45     (1,177)

Cash Flows from Financing Activities:

  Net repayments under line of
    credit facility. . . . . . . . . . . . . .      (3,715)    (2,077)
  Other  . . . . . . . . . . . . . . . . . . .        (263)      (720)
  Net cash used by financing
    activities . . . . . . . . . . . . . . . .      (3,978)    (2,797)

Net increase (decrease) in cash and cash
  equivalents  . . . . . . . . . . . . . . . .       1,375     (2,546)
Cash and cash equivalents at beginning
  of year. . . . . . . . . . . . . . . . . . .      16,133     17,020

Cash and cash equivalents at end of period . .    $ 17,508(a) $14,474 (a)

Supplemental disclosure of cash flow information:

  Interest paid  . . . . . . . . . . . . . . .    $    815   $    884

  Income taxes paid  . . . . . . . . . . . . .    $     15   $    114



(a)   The  balances  at June 30, 1996 and 1995, include $9.0  million  and  $9.1
million  of  cash  and  cash equivalents, respectively, pledged  to  assure  the
availability of certain letter of credit facilities.

The  accompanying  notes  are  an  integral part  of  the  interim  consolidated
financial statements.
                                        
                      EMERSON RADIO CORP. AND SUBSIDIARIES
          NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
                             (Unaudited)
NOTE 1

      The  unaudited  interim  consolidated  financial  statements  reflect  all
adjustments that management believes necessary to present fairly the results  of
operations  for  the periods being reported. The unaudited interim  consolidated
financial statements have been prepared pursuant to the rules and regulations of
the Securities and Exchange Commission and accordingly do not include all of the
disclosures  normally  made in the Emerson Radio Corp.  (the  "Company")  annual
consolidated financial statements. It is suggested that these unaudited  interim
consolidated  financial statements be read in conjunction with the  consolidated
financial  statements  and  notes thereto for the year  ended  March  31,  1996,
included in the Company's annual Form 10-K filing.

      The preparation of the unaudited interim consolidated financial statements
requires  management to make estimates and assumptions that affect  the  amounts
reported  in  the financial statements and accompanying notes.   Actual  results
could differ from those estimates.

      Due to the seasonal nature of the Company's consumer electronics business,
the  results  of  operations for  the three months ended June 30, 1996  are  not
necessarily  indicative of the results of operations for the  full  year  ending
March 31, 1997.

NOTE 2

      Net  loss per common share for the three month periods ended June 30, 1996
and  1995  are  based on the net loss and deduction of preferred stock  dividend
requirements  and  the  weighted  average  number  of  shares  of  common  stock
outstanding  during each period.  The net loss per share for both  periods  does
not  include common stock equivalents assumed outstanding since they  are  anti-
dilutive.

NOTE 3

      The  provision for income taxes for the three  months ended June 30,  1995
consists primarily of taxes related to international operations. The benefit for
income  taxes  for  the three months ended June 30, 1996 consists  primarily  of
domestic  tax refunds received.  The Company did not recognize tax benefits  for
losses  incurred by its domestic operations during the three months  ended  June
30, 1996 and 1995.

NOTE 4

      Spare  parts  inventories,  net of reserves,  aggregating  $1,920,000  and
$2,042,000  at June 30, 1996 and March 31, 1996, respectively, are  included  in
"Prepaid expenses and other current assets."

NOTE 5

Long-term debt consists of the following:
(In thousands of dollars)


                                        June 30,    March 31,
                                          1996        1996
                                               
8 1/2% Senior Subordinated Convertible
  Debentures Due 2002 . . . . . .        $20,750     $20,750
Other . . . . . . . . . . . . . .            260         309

                                          21,010      21,059
Less current obligations. . . . .            138         173
                                         $20,872     $20,886


NOTE 6

     The 30 million shares of Common Stock issued to GSE Multimedia Technologies
Corporation  ("GSE"), Fidenas International Limited, L.L.C. ("FIN") and  Elision
International,  Inc. ("Elision") on March 31, 1994, pursuant to  the  bankruptcy
restructuring plan, were the subject of certain legal proceedings.  On June  11,
1996,  a  Stipulation of Settlement and Order (the "Settlement  Agreement")  was
executed,  which settles various legal proceedings in Switzerland,  the  Bahamas
and  the  United States among Mr. Jurick, Emerson's Chairman and Chief Executive
Officer,  and  his  affiliated  entities and certain  of  their  creditors  (the
"Creditors").   The Settlement Agreement provides, among other things,  for  the
payment  by  Mr.  Jurick and his affiliated entities of  $49.5  million  to  the
Creditors, to be paid from the proceeds of the sale of certain of the 29,152,542
shares  of  Emerson common stock (the "Settlement Shares") owned  by  affiliated
entities  of Mr. Jurick.  In addition, Mr. Jurick will be paid the sum  of  $3.5
million from the sale of such stock.  The Settlement Shares will be sold over an
extended,  but  indeterminate,  period of  time  by  a  financial  advisor  (the
"Advisor")  to  be  proposed by Emerson and selected in  consultation  with  Mr.
Jurick  and the Creditors.  Such Advisor will formulate a marketing plan  taking
into  consideration  (i) the interests of Emerson's minority  stockholders,  and
(ii)  the goal of generating sufficient proceeds to pay the Creditors  and   Mr.
Jurick  as quickly as possible.  The Settlement Shares will be divided into  two
pools.   The Pool A Shares initially will consist of 15,286,172 Emerson  shares.
The  Pool B Shares will consist of the number of Settlement Shares with  respect
to which Mr. Jurick must retain beneficial ownership of voting power to avoid an
event of default arising out of a change of control pursuant to the terms of the
Company's  Loan  and Security Agreement with a U.S. financial  institution  (the
"Lender")   and/or  the  indenture  governing  the  Company's  8   1/2%   Senior
Subordinated Convertible Debentures  Due  2002 (the  "Debentures").  Sales may
be made of the Settlement Shares pursuant to a registered offering if the
sales price is not less than 90% of the average of the three most recent
closing prices (the "Average Closing Price"), or,  other than  in  a
registered  offering,  of up to 1%  of  the  Emerson  common  stock
outstanding per quarter, if the sales price is not less than 90% of the  Average
Closing  Price.   Any other attempted sales are subject to the  consent  of  the
Company,  Mr.  Jurick  and  the Creditors, or, if  necessary,  the  Court.   The
Settlement  Agreement  will  only become effective after,  among  other  things,
receipt  by  the Court of certain share certificates currently held  in  foreign
jurisdictions and all documents required in the Settlement Agreement.

      On  May  10, 1996, International Jensen Incorporated ("Jensen")  filed  an
action  in  the  United  States  District Court for  the  Northern  District  of
Illinois,  Eastern  Division, against the Company and its President,  Eugene  I.
Davis,  for  violations  of  proxy  solicitation  rules  and  for  breach  of  a
confidentiality  agreement with Jensen.  On May 14, 1996, the  Court  entered  a
temporary  restraining  order  against the  Company  and  its  President,  which
subsequently  lapsed, enjoining them from (i) further solicitation  of  Jensen's
stockholders  or  their  representatives until the Company  has  filed  a  Proxy
Statement  with the Securities and Exchange Commission which complies  with  the
provisions of Regulation 14A of the Securities Exchange Act of 1934; (ii) making
further solicitation containing false and misleading or misleading statements of
material   fact  or  material  omissions;  and  (iii)  disclosing   confidential
information in violation of the confidentiality agreement. On May 20, 1996,  the
Company  filed a counterclaim and third party complaint in this action  alleging
that  Jensen and its Chairman, Chief Executive Officer and President, Robert  G.
Shaw, fraudulently induced the Company to enter into a confidentiality agreement
and failed to negotiate with the Company in good faith.  In its counterclaim and
third party complaint, the Company requests such other equitable or other relief
as  the  Court  finds proper and an  award of attorneys' fees and expenses.   On
July  2,  1996, the Company amended its third party complaint to include Recoton
Corporation  ("Recoton"),  the competing bidder for Jensen,  and  William  Blair
Leveraged  Capital Fund, L.P. ("Blair") for conspiring in the actions of  Jensen
and  Mr.  Shaw.  The Company voluntarily dismissed Blair, without prejudice,  on
August  2,  1996.   On  August  8,  1996, the Company  filed  a  Second  Amended
Counterclaim  and  Third  Party  Complaint with the Chicago Federal Court
alleging that disclosures and omissions in Jensen's  proxy  materials
consitituted violations of the antifraud provisions of the federal proxy rules
and seeking a temporary  restraining order to enjoin Jensen from holding its
August 28, 1996 Special Meeting of Stockholders to approve the Recoton/Shaw
transactions and from utilizing any proxies solicited pursuant to such allegedly
materially misleading proxy materials.  Jensen has sought to have  the Court
abstain from deciding this matter.  The  Court  has not yet ruled on whether it
will abstain.  The Company and its President intend to vigorously defend
Jensen's claims against the Company and its President and to vigorously
pursue its counterclaim against Jensen and its third party complaint against
Mr. Shaw and Recoton.  The Company believes that Jensen's claims are without
basis, that it has meritorious defenses against Jensen's claim and that the
litigation or results thereof will not have a material adverse effect on the
Company's consolidated financial position.

     On July 30, 1996, the Company filed a complaint in the Court of Chancery of
the  State of Delaware against Jensen, all of its directors, Blair, Recoton, and
certain  affiliates  of  the  foregoing  alleging  violations  of  Delaware  law
involving  Jensen's  auction  process, interference  with  prospective  economic
advantage, and aiding and abetting breaches of fiduciary duties.  In particular,
the  complaint  seeks an order enjoining the consummation of the  Jensen/Recoton
merger and the sale of Jensen's Original Equipment Manufacturing business to Mr.
Shaw.  The complaint also seeks to require Jensen and its Board of Directors  to
provide  relevant due diligence materials to the Company and to engage  in  good
faith negotiations with the Company by asking the Court to order Jensen and  its
Board  of  Directors  to conduct a fair auction on a level playing  field.   The
Company  is  also  requesting the Court to award damages and further  relief  as
would  be just and equitable.  The Court ordered expedited discovery and held  a
hearing on the matter and on a motion for preliminary injunction filed on behalf
of Jensen's stockholders on August 15, 1996.  The Court has not yet rendered its
decision.

      On December 20, 1995, the Company filed suit in the United States District
Court  for  the District of New Jersey against Orion Sales, Inc., Otake  Trading
Co.  Ltd., Technos Development Limited, Shigemasa Otake, and John Richard  Bond,
Jr.,  (collectively, the "Otake Defendants") alleging breach of contract, breach
of  covenant  of  good faith and fair dealing, unfair competition,  interference
with  prospective  economic  gain, and conspiracy  in  connection  with  certain
activities of the Otake Defendants under certain agreements between the  Company
and the Otake Defendants.  Mr. Bond is a former officer and sales representative
of  the  Company, having served in the latter capacity until he became  involved
working  for the other Otake Defendants.  Certain of the other Otake  Defendants
have  supplied the majority of the Company's purchases until the Company's  most
recent fiscal year ended March 31, 1996.

      On December 21, 1995, Orion Sales, Inc. and Orion Electric (America), Inc.
filed suit  against the  Company in  the United States District  Court, 
Southern  District of Indiana, Evansville  Division,  alleging
various   breaches   of    certain   agreements   by   the   Company,  including
breaches  of the confidentiality provisions, certain payment breaches,  breaches
of  provisions relating to product returns, and other alleged breaches of  those
agreements,  and  seeking  damages in the amount of  $2,452,656,  together  with
interest  thereon, attorneys' fees, and certain other costs.  While the  outcome
of  the New Jersey and Indiana actions are not certain at this time, the Company
believes  it has meritorious defenses against the claims made by the  plaintiffs
in  the Indiana action.  In any event, the Company believes the results of  that
litigation should not have a material adverse effect on the financial  condition
of the Company or on its operations.

     The Company is presently engaged in litigation regarding several bankruptcy
claims  which  have not been resolved since the restructuring of  the  Company's
debt.   The  largest  claim  was  filed July 25, 1994  in  connection  with  the
rejection  of  certain executory contracts with two Brazilian entities,  Cineral
Electronica   de  Amazonia  Ltda.  and  Cineral  Magazine  Ltda.  (collectively,
"Cineral").  The  contracts were executed in August  1993,  shortly  before  the
Company's  filing for bankruptcy protection. The amount claimed was $93,563,457,
of  which  $86,785,000 represents a claim for lost profits  and  $6,400,000  for
plant  installation  and  establishment of offices,  which  were  installed  and
established  prior  to execution of the contracts. The claim  was  filed  as  an
unsecured  claim and, therefore, will be satisfied, to the extent the  claim  is
allowed  by  the Bankruptcy Court, in the manner other allowed unsecured  claims
were  satisfied.  The Company has objected to and has vigorously  contested  the
claim and believes it has meritorious defenses to the highly speculative portion
of  the  claim for lost profits and the portion of the claim for actual  damages
for expenses incurred prior to the execution of the contracts. Additionally,  on
or  about September 30, 1994, the Company instituted an adversary proceeding  in
the Bankruptcy Court asserting damages caused by Cineral and seeking declaratory
relief  and  replevin.   A  motion filed by Cineral  to  dismiss  the  adversary
proceeding  has been denied.  The adversary proceeding and claim objection  have
been  consolidated into one proceeding an discovery commenced. This  action  has
been  stayed since June 1995 by order of the Bankruptcy Court pending settlement
negotiations.   An  adverse  final ruling on the  Cineral  claim  could  have  a
material adverse effect on the Company, even though it would be limited to 18.3%
of  the  final  claim determined by a court of competent jurisdiction;  however,
with  respect  to  the claim for lost profits, in light of  the  foregoing,  the
Company believes the chances for recovery for lost profits are remote.

NOTE 7

      The  Company has a 50% investment in E & H Partners, a joint venture  that
purchases, refurbishes and sells certain of the Company's product returns.   The
results of this  joint venture  are  accounted  for by the
equity  method.   The Company's equity in the earnings of the joint  venture  is
reflected  as  a  reduction of cost of sales in the Company's unaudited  interim
Consolidated Statements of Operations. Summarized financial information relating
to the joint venture is as follows (in thousands):

                             Three Months Ended June 30,
                                    1996        1995

                                         
Income Statement data:                        

   Net Sales (a)                  $10,405      $ 7,274
   Net Earnings                       580          919
                                                  
   Sales by the Company             2,819        7,989
    to E&H Partners                               


                                  June 30,    March 31,
                                    1996        1996
Balance Sheet Data:                               
                                                  
   Current assets (b)             $17,121      $19,326
   Noncurrent assets                  181          162
      Total Assets                $17,302      $19,488
   Accounts Payable to the                        
    Company (b)                   $ 6,471      $13,270
   Other Current liabilities        7,721        3,688
      Total Liabilities            14,192       16,958
   Partnership Equity               3,110        2,530
      Total Liabilities and                       
Partnership Equity                $17,302      $19,488
   Equity of the Company in net                   
    assets of E&H Partners        $ 1,555      $ 1,265



 (a) Includes sales to the Company of $3,971,000 and $1,425,000, respectively.

  (b)  Inventories  of  the  Partnership had been  assigned  to  the  Lender  as
collateral  for  the U.S. line of credit facility.  In April 1996,  the  Company
agreed  to equally share the lien on the partnership's inventory with the  other
party  in the joint venture, in exchange for, among other things, a $5.0 million
loan  by  such partner to the joint venture and a subsequent partial paydown  of
E&H Partners' obligation to the Company of the same amount.
                                        
Item 2. Management's Discussion and Analysis of Results of
        Operations and Financial Condition

This  report  contains forward-looking statements under the  Private  Securities
Litigation Reform Act of 1995 (the "Reform Act").  The Company's actual  results
may  differ  from  the  results  discussed in  the  forward-looking  statements.
Factors  that  might cause such a difference include, but are  not  limited  to,
those discussed in this report.  See Other Information - Part II, Item 5.

GENERAL

      Effective March 31, 1995, the Company and one of its suppliers and certain
of  its  affiliates  (collectively, the "Supplier"), entered into  two  mutually
contingent  agreements  (the "Agreements"). The Company  granted  a  license  of
certain trademarks to the Supplier for a three-year term.   The license  permits
the Supplier to manufacture and sell certain video products  under the
Emerson trademark to the Company's  largest  customer (the  "Customer"), in
the U.S. and Canada. As a result, the Company is receiving royalties
attributable to such sales over the three-year term of the Agreements
in  lieu of reporting the full dollar value of such sales and associated  costs.
The  Company  continues  to  supply other products  to  the  Customer  directly.
Further,  the Agreements provide that the Supplier will supply the Company  with
certain  video products for sale to other customers at preferred  prices  for  a
three-year term. Under the terms of the Agreements, the Company will receive
non-refundable minimum annual royalties from the Supplier to be credited against
royalties   earned  from  sales  of  video  cassette  recorders   and   players,
television/video  cassette  recorder and player  combination  units,  and  color
televisions to the Customer. In addition, effective August 1, 1995, the Supplier
assumed responsibility for returns and after-sale and warranty services  on  all
video  products manufactured by the Supplier and sold to the Customer, including
video  products sold by the Company prior to August 1, 1995. As  a  result,  the
impact   of  sales  returns  on  the  Company's  operating  results  have   been
significantly reduced, effective with the quarter ended September 30, 1995.  The
Company  has reported lower direct revenues in the quarters ended June 30,  1996
and  1995 as a result of the Agreements, but its net operating results for  such
periods have not been impacted negatively.  The Company has realized and expects
to  continue to realize a more stable cash flow over the three-year term of  the
Agreements,  as  well  as  reduced short-term borrowings  necessary  to  finance
accounts   receivable   and   inventory,  thereby   reducing   interest   costs.
Additionally, the Company's gross margins are expected to improve as the  change
in  mix  to higher margin products and a reduction in costs for product  returns
(which have historically been higher for certain video products) take hold.  The
Company  and  the  Supplier are currently involved in  litigation  over  certain
matters concerning the terms of the Agreements.

      The  Company's  operating  results  and  liquidity  are  impacted  by  the
seasonality of  its  business.  The  Company  records the majority of its annual
sales  in  the  quarters ending September 30 and December 31 and  receives   the
largest  percentage  of customer returns  in  the quarters ending March  31  and
June  30.   Therefore,  the  results  of  operations  discussed  below  are  not
necessarily   indicative  of  the  Company's  prospective  annual   results   of
operations.

RESULTS OF OPERATIONS

      Consolidated net revenues for the  three month period ended June 30,  1996
decreased  $15,911,000 (28%) as compared to the same period in the  fiscal  year
ended  March  31, 1996 ("Fiscal 1996"). The decrease resulted from decreases  in
unit  sales  of  video  cassette  recorders,  televisions  and  television/video
cassette recorder combination units, audio products and microwave ovens  due  to
higher  retail  stock levels, increased price competition   in   these   product
categories,  weak consumer demand and a soft retail market.  This was  partially
offset by sales of home theater and car audio products which were not introduced
until the second half of Fiscal 1996.  Revenues earned from the licensing of the
Emerson  Radio  trademark  were $1,002,000 and $1,044,000  in  the  three  month
periods  ended June 30, 1996 and 1995, respectively.  Furthermore, the Company's
Canadian  sales decreased $2.5 million relating to the continued  weak  Canadian
economy, partially offset by an increase in European sales to the Company's  new
distributor in Spain. Although the Company expects its United States  sales  for
the  quarter  ending September 30, 1996 to be lower than the second  quarter  of
Fiscal  1996 due to continuing weak consumer demand and the increased  level  of
price  competition,  the Company is focusing on improving its  margins  on  such
sales by emphasizing higher margin products.

      Cost  of sales, as a percentage of consolidated revenues, was 94% for  the
three month period ended June 30, 1996 as compared to 89% for the same period in
Fiscal  1996.  Gross  profit  margins in the three month period ended  June  30,
1996  were  unfavorably impacted by a change in product mix, lower sales  prices
(primarily video products), the allocation of reduced fixed costs over  a  lower
sales base in the current fiscal year, and the recognition of income relating to
reduced  reserve requirements for sales returns in the first quarter  of  Fiscal
1996.  However, gross profit margins were favorably impacted by a  reduction  in
the  costs  associated with product returns related to the Company's  agreements
with  a  majority of its suppliers to return defective products and  receive  in
exchange an "A" quality unit.

      Other  operating costs and expenses declined $683,000 in the  three  month
period  ended  June  30,  1996 as compared to the same period  in  Fiscal  1996,
primarily  as a  result of a decrease in expenses formerly incurred  to  process
product returns which are now subject to the Agreements with the Supplier.

      Selling, general and administrative expenses ("S,G&A") as a percentage  of
revenues, was 13% for the three month period ended June 30, 1996, as compared to
9%  for  the  same period in Fiscal 1996. In absolute terms, S,G&A increased  by
$122,000  in the three month period ended June 30, 1996 as compared to the  same
period in Fiscal 1996. The increase was primarily attributable to a decrease  in
foreign  currency  exchange  gains, unrealized  losses  incurred  on  investment
securities  and  an  increase  in  advertising incentives  to  stimulate  sales,
partially offset by a reduction in fixed costs and compensation expense relating
to the Company's downsizing program in both the U.S. and in its foreign offices,
and  lower selling expenses attributable to the lower sales. The increase in the
S,G&A  as  a percentage of revenues is due primarily to the allocation of  fixed
S,G&A  costs  over a lower sales base. Additionally, the Company's  exposure  to
foreign  currency fluctuations, primarily in Canada and Spain, resulted  in  the
recognition  of  net  foreign currency exchange gains aggregating   $14,000  and
$432,000 in the three month periods ended June 30, 1996 and 1995, respectively.

     Interest expense increased by $190,000 in the three month period ended June
30,  1996 as compared  to  the  same  period  in  Fiscal 1996. The increase  was
attributable  to the interest expense associated with the Debentures  issued  in
August  1995, partially offset by the lower average borrowings at lower interest
rates  on the U.S. revolving line of credit facility. The average rate in effect
on  the credit facility for the three month periods ended June 30, 1996 and 1995
was approximately 9.5% and 11.25%, respectively.

      As  a result of the foregoing factors, the Company incurred a net loss  of
$4,723,000  for the three month period ended June 30, 1996, compared  to  a  net
loss of $1,401,000 for the same period in Fiscal 1996.

LIQUIDITY AND CAPITAL RESOURCES

      Net  cash  provided by operating activities was $5,308,000 for  the  three
months  ended  June  30,  1996.  Cash  was provided  by  decreases  in  accounts
receivables  and  inventories partially offset by a loss from  operations.   The
decrease in accounts receivable was due primarily to a one-time receipt of  $5.0
million  from  the  Company's 50% owned joint venture (E & H  Partners)  in  the
current  quarter  as  a  partial paydown of joint venture's  obligation  to  the
Company.   The  decrease  in  inventory is primarily  due  to  a  more  cautious
purchasing  strategy focusing on reducing inventory levels  and  the  associated
carrying costs.

      Net cash provided by investing activities was $45,000 for the three months
ended June 30, 1996.

     In the three months ended June 30, 1996, the Company's financing activities
utilized  $3,978,000 of cash. The Company reduced its borrowings under its  U.S.
line  of  credit  facility  by  $3,715,000 through the  collection  of  accounts
receivable.

      The Company maintains an asset-based revolving line of credit facility, as
amended, with a U.S. financial institution (the "Lender"). The facility provides
for  revolving loans and letters of credit, subject to individual maximums  and,
in  the aggregate, not to exceed the lesser of $60 million or a "Borrowing Base"
amount  based  on  specified  percentages of eligible  accounts  receivable  and
inventories. All credit extended under the line of credit is secured by the U.S.
and Canadian assets of the Company except for trademarks, which are subject to a
negative  pledge covenant. The interest rate on these borrowings is 1.25%  above
the  stated prime rate. At June 30, 1996, there were approximately $17.4 million
outstanding  on the Company's revolving loan facility.  At June  30,  1996,  the
Company's  letter of credit facility was not utilized.  Based on the  "Borrowing
Base"  amount  at  June  30, 1996, $7,085,000 of the  credit  facility  was  not
utilized.  Pursuant  to the terms of the credit facility, as amended,  effective
June 30, 1996, the Company is required to maintain a minimum adjusted net worth,
as  defined, of $30,000,000.  At June 30, 1996, the Company had an adjusted  net
worth of $35,434,000.

      The  Company's  Hong Kong subsidiary maintains various  credit  facilities
aggregating $62.1 million with a bank in Hong Kong consisting of the  following:
(i)  a $12.1 million credit facility generally used for letters of credit for  a
foreign   subsidiary's   direct  import  business  and  affiliates'    inventory
purchases, and (ii) a $50 million credit facility, for the benefit of a
foreign subsidiary, which is for the establishment of back-to-back letters of
credit with the Customer.  At June 30, 1996,  the  Company's Hong  Kong
subsidiary had pledged $4 million in certificates of deposit to  this
bank  to assure the availability of these credit facilities.  At June 30,  1996,
there  were  approximately $7.7 million and $9.0 million of  letters  of  credit
outstanding   on   the   $12.1  million  and  $50  million  credit   facilities,
respectively.

     The Company's Hong Kong subsidiary maintained an additional credit facility
with another bank in Hong Kong.  The facility provided for a $10 million line of
credit  for documentary letters of credit and a $10 million back-to-back  letter
of  credit line collateralized by a $5 million certificate of deposit.  At  June
30,  1996,  the  Company's  Hong Kong subsidiary had  pledged  $5.0  million  in
certificates of deposit to assure the availability of this credit facility.   At
June  30,  1996,  this credit facility was not utilized.  The  Company  recently
terminated such facility.

     Since the emergence of the Company from bankruptcy, management believes  it
has   been  able   to  compete   more  effectively in   the  highly  competitive
consumer  electronics and microwave oven industries in the United   States   and
Canada  by  combining  innovative approaches to  the Company's  current
product line, such as value-added promotions, and  augmenting its  product
line with higher margin complementary products. The  Company  also
intends  to engage in the marketing of distribution, sourcing and other services
to  third  parties.  In  addition, the Company intends to undertake  efforts  to
expand  the  international  distribution  of  its  products  into  areas   where
management  believes  low to moderately priced, dependable consumer  electronics
and  microwave oven products will have a broad appeal.  The Company has  in  the
past  and  intends in the future to pursue such plans either on its  own  or  by
forging  new relationships, including license arrangements, partnerships,  joint
ventures  or  strategic  mergers and acquisitions of  companies  in  similar  or
complementary businesses.

     In prior years, the Company successfully concluded licensing agreements for
certain   business   products  and  intends  to  pursue   additional   licensing
opportunities and believes that such licensing activities will have  a  positive
impact on net operating results by generating royalty income with minimal costs,
if  any,  and  without the necessity of utilizing working capital  or  accepting
customer  returns.  The Company is also considering strategic  alternatives  for
its  North American video business not covered under the license agreement  with
the Supplier.

      Management  believes  that  future  cash  flow  from  operations  and  the
institutional financing described above will be sufficient to fund  all  of  the
Company's  cash  requirements for the next year.

      The  Company's liquidity is impacted by the seasonality of  its  business.
The  Company  records  the majority of its annual sales in the  quarters  ending
September  30  and December 31.  This requires the Company to open significantly
higher  amounts  of  letters of credit during the quarters ending  June  30  and
September  30, therefore significantly increasing the Company's working  capital
needs  during  these  periods. Additionally, the Company  received  the  largest
percentage of customer returns in the quarter ending March 31.  The higher level
of  returns  during  this  period  adversely impacts  the  Company's  collection
activity  during this period, and therefore its liquidity.  The Company believes
that  the  Agreements  with the Supplier (as noted above)  and  the  "return-to-
vendor"  agreements should favorably impact the Company's cash flow  over  their
respective terms.

                EMERSON RADIO CORP. AND SUBSIDIARIES

                              PART II

                         OTHER INFORMATION

ITEM 1.   Legal Proceedings.

                The information required by  this item is included in Notes
          6  and  7  of  Notes to Interim Consolidated Financial Statements
          filed in Part I of Form 10-Q for the quarter ended June 30, 1996,
          and is incorporated herein by reference.

ITEM 5.   Other Information.

               (a)  Certain statements in this quarterly report on Form 10-
          Q  under  the  caption "Management's Discussion and  Analysis  of
          Financial  Condition and Results of Operations" and elsewhere  in
          this  quarterly report and in future filings by the Company  with
          the  Securities  and  Exchange  Commission,  constitute  "forward
          looking  statements" with the meaning of the  Reform  Act.   Such
          forward  looking  statements involve  known  and  unknown  risks,
          uncertainties,  and  other factors which  may  cause  the  actual
          results,  performance  or  achievements  of  the  Company  to  be
          materially  different  from any future  results,  performance  or
          achievements  expressed  or  implied  by  such  forward   looking
          statements.   Such factors include, among others, the  following:
          general economic and business conditions; competition; success of
          operating   initiatives;   operating   costs;   advertising   and
          promotional efforts; brand awareness; the existence or absence of
          adverse  publicity; changes in business strategy  or  development
          plans;  quality of management; availability, terms and deployment
          of   capital;  business  abilities  and  judgment  of  personnel;
          availability  of qualified personnel; labor and employee  benefit
          costs;  changes  in,  or the failure to comply  with,  government
          regulations  and  other  factors  referenced  in  this  quarterly
          report.

                (b)   The  Company  and  Starr Securities,  Inc.  ("Starr")
          entered  into a one-year consulting agreement dated as of  August
          1,  1996.  Pursuant to the consulting agreement, Starr agreed  to
          provide financial consulting services in exchange for $5,000  per
          month  and stock purchase warrants to be issued to Starr,  and/or
          representatives of Starr it so designates (see Exhibits 10b,  10c
          and  10d below). The stock purchase warrants were issued to Starr
          and  two  of its representatives and entitles the holders thereof
          to  purchase  an  aggregate of 250,000 shares  of  the  Company's
          common  stock at an exercise price of $4.00 per share, and expire
          on August 1, 2001.

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

                    (a)  Exhibits:

                                10(a)  Consulting Agreement, dated  as
                     of  August  1, 1996 between Emerson  Radio  Corp.
                     ("Emerson") and Starr Securities, Inc.

                                 10(b)   Common Stock Purchase Warrant
                      Agreement  to purchase 125,000 shares of  Common
                      Stock,  dated  as  of  August  1,  1996  between
                      Emerson and Starr Securities, Inc.

                                 10(c)   Common Stock Purchase Warrant
                      Agreement  to purchase 110,000 shares of  Common
                      Stock,  dated  as  of  August  1,  1996  between
                      Emerson and Arthur Stern, III.

                                 10(d)   Common Stock Purchase Warrant
                      Agreement  to purchase 15,000 shares  of  Common
                      Stock,  dated  as  of  August  1,  1996  between
                      Emerson and Arthur Stern, IV.

                    (b)  Reports on Form 8-K:

                               (1)  During the three month period
                    ended June 30, 1996, no Form 8-K was filed.

                      EMERSON RADIO CORP. AND SUBSIDIARIES

                              PART II

                   OTHER INFORMATION - CONTINUED

                             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.



                                   EMERSON RADIO CORP.
                                      (Registrant)





Date:  August 20, 1996             /s/ Eugene I. Davis
                                   Eugene I. Davis
                                   President





Date: August 20, 1996              /s/ Eddie Rishty
                                   Eddie Rishty
                                   Senior Vice President - Controller
                                   and Logistics (Chief Accounting Officer)