FORM 10-Q

              SECURITIES AND EXCHANGE COMMISSION
                    Washington, D.C. 20549


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

For the Quarterly period ended January 31, 1997

                               OR

[ ]  Transition  Report  Pursuant to  Section  13 or  15(d) of the
                      Securities Act of 1934

For the transition period from                  to

Commission file number           1-6711


                           OEA,INC.
      (Exact name of registrant as specified in its charter)


            Delaware                        36-2362379
(State or other jurisdiction of      (I.R.S.Employer Identification
incorporation or organization)         Number)


P. O. Box 100488, Denver, Colorado                      80250
(Address of principal executive offices)            (Zip Code)


Registrant's telephone number, including area code (303) 693-1248



(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.
                                                  Yes  X  No

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

   20,544,919 Shares of Common Stock at March 7, 1997.







                      PART I - FINANCIAL INFORMATION





ITEM 1.           Financial Statements




         Index to Financial Statements                             Page No.




           Consolidated Condensed Balance Sheets
                  January 31, 1997 (unaudited)
                  and July 31, 1996...............................    2

           Consolidated Condensed Statements
                  of Earnings (unaudited)
                  Three Months and Six Months
                  Ended January 31, 1997 and 1996.................    3

           Consolidated Condensed Statements
                  of Cash Flows (unaudited) Six Months
                  Ended January 31, 1997 and 1996.................    4



























                                                      -1-


                                    OEA, INC.
                                  -------------

                      CONSOLIDATED CONDENSED BALANCE SHEETS


                                     ASSETS


                                                                  January 31, 1997     July 31, 1996
                                                                  ----------------     -------------
                                                                   (Unaudited)
                                                                                
Current Assets:
     Cash and Cash Equivalents                                   $    2,817,870       $    2,560,213
     Accounts Receivable, Net                                        33,570,969           29,960,161
     Unbilled Costs and Accrued Earnings                              7,462,100            6,845,200
     Income Taxes Receivable                                                ---              832,906
     Inventories
          Raw Material and Component Parts                           22,885,256           21,238,135
          Work-in-Process                                            16,611,844           11,751,544
          Finished Goods                                              4,733,372            3,623,341
                                                                   -------------        -------------
                                                                     44,230,472           36,613,020

     Prepaid Expenses and Other Current Assets                          741,613              767,952
                                                                   -------------        -------------
               Total Current Assets                                  88,823,024           77,579,452
                                                                   -------------        -------------

Cash Value of Life Insurance                                            317,094              317,094
                                                                   -------------        -------------

Property, Plant and Equipment                                       192,646,186          154,946,472
     Less:  Accumulated Depreciation                                 47,578,619           40,800,194
                                                                   -------------        -------------
            Property, Plant and Equipment,Net                       145,067,567          114,146,278

Long-Term Receivable                                                  3,000,000            3,000,000

Investment in Foreign Joint Venture                                   3,703,501            3,402,230

Deferred Charges                                                      7,169,745            3,610,300

Other Assets                                                          1,135,490            1,152,417
                                                                   -------------        -------------
               Total Assets                                      $  249,216,421       $  203,207,771
                                                                   =============        =============


                      LIABILITIES AND STOCKHOLDERS' EQUITY


Current Liabilities:
     Accounts Payable                                            $    8,154,234       $   12,230,628
     Bank Borrowings                                                        ---           14,000,000
     Accrued Expenses                                                 3,063,487            5,630,624
     Deferred Income                                                    206,168              206,168
     Federal and State Income Taxes                                   2,386,449            1,456,238
                                                                   -------------        -------------
               Total Current Liabilities                             13,810,338           33,523,658

Bank Borrowings                                                      58,000,000                  ---

Deferred Compensation Payable                                         1,005,491              944,339

Deferred Income Taxes                                                 8,074,731            8,074,731

Deferred Income                                                         216,735              216,735
                                                                   -------------        -------------
               Total Liabilities                                     81,107,295           42,759,463
                                                                   -------------        -------------
Stockholders' Equity:
     Common Stock - $.10 par value, Authorized 50,000,000 shares:
          Issued - 22,019,700 shares                                  2,201,970            2,201,970
     Additional Paid-In Capital                                      12,781,213           12,467,556
     Retained Earnings                                              155,915,317          147,267,964
          Less: Cost of Treasury Shares, 1,475,681 and 1,505,256     (2,175,929)          (2,104,218)
     Equity Adjustment from Translation                                (613,445)             615,036
                                                                   -------------        -------------
               Total Stockholders' Equity                           168,109,126          160,448,308
                                                                   -------------        -------------
               Total Liabilities and Stockholders' Equity        $  249,216,421       $  203,207,771
                                                                   =============        =============



                                                         2



                                              OEA, INC.
                                           -------------

                       CONSOLIDATED CONDENSED STATEMENTS OF EARNINGS (Unaudited)






                                                   Three Months Ended January 31,       Six Months Ended January 31,
                                                        1997           1996                 1997           1996
                                                    -------------  -------------        -------------  -------------
                                                                                         


Net Sales                                         $   51,486,209 $   36,738,105       $   96,825,917 $   71,307,491

Cost of Sales                                         37,029,068     22,813,563           67,853,484     45,330,669
                                                    -------------  -------------        -------------  -------------
          Gross Profit                                14,457,141     13,924,542           28,972,433     25,976,822

General and Administrative Expenses                    1,950,424      1,883,216            3,524,257      3,515,535

Research and Development Expenses                         82,956      2,088,795            1,266,623      2,858,271
                                                    -------------  -------------        -------------  -------------
          Operating Profit                            12,423,761      9,952,531           24,181,553     19,603,016

Other Income (Expense):

     Interest Income                                      63,460        228,701              108,000        544,214
     Interest Expense                                     (2,760)       (57,059)             (16,079)       (70,063)
     Other, Net                                          174,005        (86,403)              60,205       (211,553)
                                                    -------------  -------------        -------------  -------------
                                                         234,705         85,239              152,126        262,598
                                                    -------------  -------------        -------------  -------------

          Earnings Before Minority Interest and       12,658,466     10,037,770           24,333,679     19,865,614
            Income Taxes

     Minority Interest in Net Loss of Consolidated           ---         28,233                  ---         24,594
       Subsidiary
                                                    -------------  -------------        -------------  -------------

          Earnings Before Income Taxes                12,658,466     10,066,003           24,333,679     19,890,208

Federal and State Income Tax Expense                   4,854,082      3,908,022            9,424,120      7,644,738
                                                    -------------  -------------        -------------  -------------

          Net Earnings                            $    7,804,384 $    6,157,981       $   14,909,559 $   12,245,470
                                                    =============  =============        =============  =============


          Earnings Per Share                      $         0.38 $         0.30       $         0.73 $         0.60
                                                    =============  =============        =============  =============


Weighted Average Number of Shares Outstanding         20,541,348     20,495,789           20,531,781     20,491,894
                                                    =============  =============        =============  =============





















                                                         3



                                              OEA, INC.
                                           -------------

                     CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS (Unaudited)






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

     Operating Activities:

          Net Earnings                                           $   14,909,559       $   12,245,470
          Adjustments to reconcile net earnings to net
            cash provided by operating activities:
          Undistributed earnings of foreign joint venture              (301,271)            (135,140)
          Depreciation and amortization                               7,387,885            5,011,949
          Increase in deferred compensation payable                      61,152               61,152
          Loss on disposal of property, plant and equipment                 ---               94,331
          Changes in operating assets and liabilities:
               Accounts receivable                                   (3,012,227)           3,376,498
               Unbilled costs and accrued earnings                     (616,900)          (4,156,100)
               Inventories                                           (7,769,112)          (5,361,468)
               Prepaid expenses and other                                19,022              (18,398)
               Accounts payable and accrued expenses                 (6,377,577)            (682,718)
               Minority interest in loss of consolidated subsidiary         ---              (24,594)
               Income taxes payable                                     930,212             (211,317)
                                                                   -------------        -------------
                    Net cash provided by operating activities         5,230,743           10,199,665


     Investing activities:

          Reductions to investments in and advances to affiliates           ---           (1,324,010)
          Capital expenditures                                      (38,930,502)         (15,458,629)
          Proceeds from sale of property, plant, and equipment              ---               12,800
          Increase in start-up costs                                 (3,920,475)                 ---
          Increase in other assets, net                                 (22,634)            (535,933)
                                                                   -------------        -------------
                    Net cash used in investing activities           (42,873,611)         (17,305,772)



     Financing activities:

          Purchases of common stock for treasury                       (116,875)            (164,459)
          Proceeds from issuance of treasury stock                      358,820              276,378
          Payment of dividends                                       (6,162,208)          (5,124,289)
          Increase in borrowings, net                                44,000,000                  ---
                                                                   -------------        -------------

                 Net cash provided by financing activities           38,079,737           (5,012,370)

                 Effect of exchange rate changes on cash               (179,212)            (292,093)
                                                                   -------------        -------------
                 Net increase/(decrease) in cash and cash               257,657          (12,410,570)
                   equivalents

     Cash and cash equivalents at beginning of period                 2,560,213           19,342,034
                                                                   -------------        -------------

     Cash and cash equivalents at end of period                  $    2,817,870       $    6,931,464
                                                                   =============        =============





                                                         4




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





A summary of the period to period changes in the principal items included in the
consolidated statements of earnings is shown below:






                                                               Comparisons of
                                             ----------------------------------------------------
                                                 Three Months                     Six Months
                                               Ended January 31,               Ended January 31,
                                                1997 and 1996                   1997 and 1996
                                             Increase (Decrease)             Increase (Decrease)
                                             -------------------             -------------------

                                                                             

Net Sales                             $14,748,104        40.1%             25,518,426      35.8%

Cost of Sales                          14,215,505        62.3%             22,522,815      49.7%

General and
Administrative
Expenses                                   67,208         3.6%                  8,722       0.2%

Research and
Development
Expenses                               (2,005,839)      (96.0%)            (1,591,648)    (55.7%)

Net Earnings                            1,646,403        26.7%              2,664,089      21.8%




















                                                      -5-





NET SALES

         The 40.1%  increase  in sales for the three  months  ended  January 31,
         1997, and the 35.8% increase for the six months ended January 31, 1997,
         as compared to prior-year  periods,  were primarily due to the sales of
         OEA's first  generation  hybrid  inflator for passenger  side air bags,
         which began high-volume  production in the third quarter of fiscal year
         1996.  Automotive  segment  sales  increased  by 53.2%  for the  second
         quarter  and by  49.9%  for  the  first  half  due to  strong  customer
         acceptance of the Company's  hybrid  inflator  program and to increased
         demand  for  air  bags  from  both  domestic  and  foreign   automobile
         manufacturers.  Nonautomotive  segment sales  increased by 3.6% for the
         second  quarter and decreased by 2.0% for the first half of fiscal year
         1997, as compared to the prior-year periods.

COST OF SALES

         Cost of sales increased by 62.3% for the three months ended January 31,
         1997,  and by 49.7% for the six  months  ended  January  31,  1997,  as
         compared to the prior-year periods. Gross margins were $14,457,100,  or
         28.1% of sales,  for the second  quarter and  $28,972,400,  or 29.9% of
         sales, for the first half of fiscal year 1997 as compared to prior-year
         margins of $13,924,500,  or 37.9% of sales,  for the second quarter and
         $25,976,800,  or 36.4% of sales,  for the first half.  This  reflects a
         major shift in product  mix in the  automotive  segment.  In the fiscal
         year 1996 period, initiator sales represented a significantly higher
         percentage of total automotive segment sales than for the six months 
         ended January 31, 1997.  This decrease was directly related to 
         increased hybrid inflator sales.  Initiators represent a more mature,  
         higher margin product line, whereas hybrid inflators are in the early  
         production and start-up stages of the products' life cycle. As 
         production increases and the products mature, hybrid inflator margins 
         are expected to improve.  The three new major product lines currently 
         in the start-up stage are: 1)the driver's side hybrid inflator,  2)the 
         side-impact hybrid inflator, and 3)the second generation passenger side
         hybrid inflator.  The Company is currently in a low-volume production  
         mode for these three  products.  This further reduces margins because 
         low-volume production has significantly higher costs per unit than 
         high-volume production; however, it is an essential bridge in the  
         Company's rapid ramp-up to high-volume production of hybrid inflators. 
         Initial high-volume production of these hybrid inflators is scheduled 
         for the fourth quarter of fiscal year 1997.

GENERAL AND ADMINISTRATIVE EXPENSES

         General and administrative  expenses remained flat for the three months
         and for the six months  ended  January  31,  1997,  as  compared to the
         prior-year  periods.  The expenses,  as a percentage of sales,  were as
         follows:

         Three Months ended January 31, 1996 and 1997               5.1% to 3.8%
         Six Months ended January 31, 1996 and 1997                 4.9% to 3.6%


                                                      -6-



RESEARCH AND DEVELOPMENT EXPENSES

         Research and  development  costs  decreased by $2,005,800 for the three
         months ended January 31, 1997,  and $1,591,600 for the six months ended
         January 31, 1997, as compared to the  prior-year  periods.  The Company
         has  temporarily  shifted  its  resources  from  product  research  and
         development  to product  launch for its driver's side hybrid  inflator,
         its side-impact  hybrid inflator,  and its second generation  passenger
         side hybrid inflator. Development costs are expected to remain at a low
         level for the remainder of fiscal year 1997.

NET EARNINGS

         Net earnings  increased by $1,646,400,  or 26.7%,  for the three months
         ended January 31, 1997, and by $2,664,100, or 21.8%, for the six months
         ended  January  31,  1997,  as compared to  prior-year  periods.  These
         increases were  primarily due to the increased  sales of the automotive
         segment,  partially  offset by the effects of its changing product mix.
         Additionally,  the  significant  reduction  in  development  costs  was
         largely offset by the additional costs of running low-volume production
         lines for OEA's new hybrid inflators.

LIQUIDITY AND CAPITAL RESOURCES

         The  Company's   working  capital   increased  during  the  quarter  to
         $75,012,700.  During the six-month  period ended January 31, 1997,  the
         Company made capital expenditures  totaling  approximately  $38,930,500
         which were funded from bank borrowings and from operations. On December
         18, 1996, the Company entered into a four-year,  $100,000,000 Revolving
         Credit  Agreement with a group of four banks.  The Company's  principal
         bank is acting as agent for this agreement. The Company had $58,000,000
         of long-term debt against this credit facility at January 31, 1997. The
         Company incurred gross interest charges of $692,229,  of which $676,150
         was capitalized, related to bank borrowings during the six months ended
         January 31, 1997.  Anticipated  working capital  requirements,  capital
         expenditures,  and facility  expansions  are expected to be met through
         bank borrowings from the agreement  mentioned above and from internally
         generated funds.

FOREIGN CURRENCY TRANSLATION

         Assets  and  liabilities  of  the  Company's  foreign   subsidiary  are
         translated to U.S.  dollars at period-end  exchange  rates.  Income and
         expense  items are  translated  at average  exchange  rates  prevailing
         during  the  period.  The  local  currency  is used  as the  functional
         currency for the  subsidiary.  A  translation  adjustment  results from
         translating the foreign subsidiary's accounts from functional


                                                      -7-





         currencies to U.S. dollars.  Exchange gains (losses) resulting from
         foreign currency gains (losses) resulting from foreign currency
         transactions are included in the consolidated statements of earnings.


FORWARD-LOOKING STATEMENTS

         This report contains certain forward-looking statements with respect to
         the Company's sales,  plans,  products,  projections and other matters.
         These  statements  are based on assumptions as to future events and are
         therefore inherently  uncertain.  A number of factors,  including those
         discussed  below,  may cause the  Company's  actual  results  to differ
         materially from those contemplated by these forward-looking statements.

         The Registrant's automotive safety products have historically consisted
         of initiators which were sold to other companies for incorporation into
         inflators and  ultimately  into air bag modules.  The Company's  future
         sales in the automotive segment are expected to consist increasingly of
         "smokeless"  hybrid  inflators  to be  produced  by the  Company in new
         manufacturing  facilities being constructed and to be constructed.  The
         Company's  inflator  sales will depend on its success in  manufacturing
         inflators in volume  which meet the  expectations  of its  customers in
         1997 and increasing its penetration of the inflator market over time.

         The  Company's  expectations  as to future  sales are based upon annual
         blanket purchase orders received by customers in the automotive segment
         and governmental orders received in the nonautomotive  segment.  Annual
         blanket purchase orders are not binding on the Company's  customers and
         actual  quantities will depend upon weekly releases received from these
         customers.  However,  because the customers have designed the Company's
         products  into their air bag  modules,  the Company  believes  that the
         actual   quantity  sold  will  vary  based  on  its  customers   sales.
         Governmental  orders in the  nonautomotive  segment can be cancelled or
         terminated for the convenience of the government.  In addition,  future
         technological   developments   could  adversely  impact  sales  of  the
         Company's products.


The unaudited  financial  statements  furnished  above  reflect all  adjustments
(consisting primarily of normal recurring accruals) which are, in the opinion of
OEA's  management,  necessary  for a fair  statement  of  the  results  for  the
three-month and the six-month periods ended January 31, 1997.

Refer to the Company's annual  financial  statements for the year ended July 31,
1996, for a description of the  accounting  policies,  which have been continued
without change. Also, refer to the footnotes with those financial statements for
additional details of the Company's financial condition,  results of operations,
and changes in financial  position.  The details in those notes have not changed
except as a result of normal transactions in the interim.


                                                      -8-







                           Part II - OTHER INFORMATION



Item 1.           Legal Proceedings

                  None


Item 2.           Changes in Securities

                  None


Item 3.           Defaults on Senior Securities

                  None


Item 4.           Submission of Matters to a Vote of Security Holders

                  At the Company's annual stockholders'  meeting held on January
                  10, 1997, nine directors were elected for the ensuing year.





                Results of Shareholders' Voting at Annual Meeting




                                                              Votes Cast

                                                                                   No Proxy         Total Shares
Directors Elected:                            For          Against     Withheld    Received         Outstanding
                                                                                      

   Ahmed D. Kafadar, Chairman             19,106,681          -         31,671     1,402,342         20,540,694
   Charles B.  Kafadar                    19,114,936          -         23,416     1,402,342         20,540,694
   Ralph A.L. Bogan, Jr.                  19,115,136          -         23,216     1,402,342         20,540,694
   James R. Burnett                       19,111,541          -         26,811     1,402,342         20,540,694
   Lewis W. Watson                        19,115,556          -         22,796     1,402,342         20,540,694
   Philip E. Johnson                      19,121,831          -         16,521     1,402,342         20,540,694
   George S. Ansell                       19,113,556          -         24,796     1,402,342         20,540,694
   Robert J. Schultz                      19,115,251          -         23,101     1,402,342         20,540,694
   Erwin H. Billig                        19,113,736          -         24,616     1,402,342         20,540,694










                                                      -9-






Item 5.           Other Information

                  None


Item 6.           Exhibits and Reports on Form 8-K

         (a)      Exhibits

                  None


         (b)      Reports on Form 8-K

                  None



                                                      -10-








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.




                                                    OEA, INC.
                                                  (Registrant)






    March 14, 1997                            J. Thompson McConathy
    Date                                      Vice President Finance






     March 14, 1997                           Charles B. Kafadar
     Date                                     President













                                                      -11-