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            

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

     For the transition period   from            to                 

     Commission File No.                 0-14059                    


                            REFLECTONE, INC.                        
        (Exact name of Registrant as specified in its charter)


         Florida                                      06-0663546    
(State or other jurisdiction of                  (I.R.S. Employer   
incorporation or organization)                   Identification No.)


4908 Tampa West Boulevard, Tampa, Florida                33634-2481 
(Address of principal executive office)                  (Zip Code)

Registrant's telephone number, including area code:  (813) 885-7481 

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 twelve 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 at least the past
ninety 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:

  Common Stock, par value $.10 per share, 2,813,695 shares as of 
  August 12, 1996.

                               1
     
                    Part I - FINANCIAL INFORMATION


Item 1 - Financial Statements



                         Reflectone, Inc. & Subsidiaries
                           Consolidated Balance Sheets
                    As of June 30, 1996 and December 31, 1995




                                        (Unaudited)
                                           June 30,    December 31,
ASSETS                                       1996           1995      
                                                 
Current assets 
  Cash and cash equivalents             $  5,205,084   $  4,582,021
  Receivables - non affiliate             32,765,403     26,101,185
  Receivables - affiliate                  4,381,911        628,922
  Current installments of long-term                       
    note receivable                            -          3,558,000
  Net deferred tax assets                  1,050,000      1,050,000
  Prepaid expenses and other 
    current assets                         1,673,524      1,480,190
                                        ____________   ____________

Total current assets                      45,075,922     37,400,318
Property, plant & equipment, net           8,179,250      7,881,699
Investments - restricted                   5,000,000      5,000,000
Other assets                                 426,088        441,568
                                        ____________   ____________   
                                        $ 58,681,260   $ 50,723,585
                                        ============   ============

















                                  2



LIABILITIES & SHAREHOLDERS' EQUITY                                    
                                                 
Current liabilities
  Accounts payable                      $  4,609,613   $  9,980,857
  Due to affiliate                         2,630,498      1,995,079
  Borrowings on line of credit 
    - affiliate                           20,146,717      6,513,666
  Advance billings                         4,341,962      7,832,601
  Accrued employee compensation 
    and benefits                           3,915,415      4,218,694
  Federal and state taxes payable            604,720        827,263
  Accrued settlement expenses              1,068,415      1,068,415
  Other accrued expenses and 
    liabilities                            1,150,522      1,807,763
                                        ____________   ____________
       Total current liabilities          38,467,862     34,244,338
                                        ____________   ____________
Deferred gain on sale of equipment         2,323,809      2,503,747
                                        ____________   ____________
Commitments and contingencies (Note 2)
Shareholders' equity
  Convertible preferred stock - par 
    value $1.00; authorized - 50,000 
    shares; issued and outstanding - 
    50,000 shares of 8% cumulative 
    convertible preferred stock 
    (liquidating preference $176 per 
    share, aggregating $8,800,000)            50,000         50,000
  Common stock - par value $.10; 
    authorized - 10,000,000 shares; 
    issued and outstanding - 2,852,445 
    and 2,750,255 shares                     285,244        275,025
  Additional paid-in capital              32,576,611     31,741,011
  Cumulative translation adjustment          736,616        734,705
  Accumulated deficit                    (15,758,882)   (18,825,241)
                                        ____________   ____________
       Total shareholders' equity         17,889,589     13,975,500
                                        ____________   ____________
                                        $ 58,681,260   $ 50,723,585
                                        ============   ============









See accompanying notes to consolidated financial statements.

                                  3

                   Reflectone, Inc. & Subsidiaries
                  Consolidated Statements of Income
      For the Six and Three Months Ended June 30, 1996 and 1995
                          (Unaudited)




                                                  Six Months        
                                            1996              1995  
                                                    
Revenues
 Non-affiliate                            $32,062,037     $33,348,998
 Affiliate                                 12,317,875       4,357,538
                                          ___________     ___________
                                           44,379,912      37,706,536
                                          ___________     ___________
Costs and expenses
 Cost of sales
 Non-affiliate                             28,437,225      29,917,379
 Affiliate                                 10,019,255       3,402,581
                                          ___________     ___________
                                           38,456,480      33,319,960
 General and administrative                 2,017,690       1,910,444
                                          ___________     ___________
                                           40,474,170      35,230,404
                                          ___________     ___________
Income from operations                      3,905,742       2,476,132
                                          ___________     ___________
Other income (expense)
 Interest income                              240,063         380,110
 Interest expense                            (192,892)     (1,064,011)
 Other                                        133,771          14,554
                                          ___________     ___________
                                              180,942        (669,347)
                                          ___________     ___________
Income before income taxes                  4,086,684       1,806,785
Provision for income taxes                    668,325         250,000
                                          ___________     ___________
Net income                                  3,418,359       1,556,785
Preferred stock dividends                     352,000         352,000
                                          ___________     ___________
Net income applicable
 to common shareholders                   $ 3,066,359     $ 1,204,785
                                          ===========     ===========
Income per common and 
 common equivalent share
    Primary                               $      1.04     $       .44
                                          ===========     ===========
    Fully diluted                         $       .99     $       -  
                                          ===========     ===========

See accompanying notes to consolidated financial statements.

                                   4




                                                 Three Months       
                                              1996          1995    
                                            
                                            $17,831,293   $19,396,440
                                              5,221,556     2,508,224
                                            ___________   ___________
                                             23,052,849    21,904,664

                                            ___________   ___________

                                             15,180,927    17,052,389
                                              4,848,979     2,441,117
                                            ___________   ___________
                                             20,029,906    19,493,506
                                              1,078,313       923,320
                                            ___________   ___________
                                             21,108,219    20,416,826
                                            ___________   ___________
                                              1,944,630     1,487,838
                                            ___________   ___________

                                                133,071       196,610
                                                (73,671)     (551,033)
                                                 48,763       (68,724)
                                            ___________   ___________
                                                108,163      (423,147)
                                            ___________   ___________
                                              2,052,793     1,064,691
                                                255,295       150,000
                                            ___________   ___________
                                              1,797,498       914,691
                                                176,000       176,000
                                            ___________   ___________
      
                                            $ 1,621,498   $   738,691
                                            ===========   ===========
                                            $       .55   $       .27
                                            ===========   ===========
                                            $       .51   $       -  
                                            ===========   ===========





                                    5

                        Reflectone, Inc. & Subsidiaries
                     Consolidated Statements of Cash Flows
                         Six Months ended June 30, 1996
                                  (Unaudited)



                                               1996          1995   
                                                  
Cash flows from operating activities:
 Net income                               $  3,418,359  $  1,556,785
 Depreciation and amortization                 889,119     1,136,843
 Change in assets and liabilities:
    Decrease (increase) in receivables      
      Non-affiliate                         (6,620,067)    1,492,958 
      Affiliate                             (3,761,279)      (29,380)
    Decrease in inventory                        -           219,736
    Decrease in accounts payable            (5,338,331)   (1,438,523)
    Increase (decrease) in due to 
      affiliate                                634,103    (1,568,710)
    Increase (decrease) in advance 
      billings                              (3,491,534)    3,266,668
    Increase (decrease) in accrued employee 
      compensation and benefits               (302,502)      634,993
    Other                                   (1,275,007)   (2,042,198)
                                          ____________  ____________
Net cash provided by (used for)
 operating activities                      (15,847,139)    3,229,172
                                          _____________ ____________
Cash flows from investing activities:
 Capital expenditures                       (1,206,938)     (514,955)
 Settlement of long-term note receivable     3,558,284       485,876
                                          ____________  ____________
Net cash provided by (used for)
 investing activities                        2,351,346       (29,079)
                                         _____________  ____________
Cash flows from financing activities:
 Paydowns under line-of-credit 
    agreements                             (59,713,905) (104,970,848)
 Borrowings under line-of-credit 
    agreements                              73,346,956    97,425,791
 Dividends on preferred stock                 (352,000)     (352,000)
 Other                                         845,819        30,209
                                         _____________  ____________
Net cash provided by financing activities   14,126,870     7,866,848
                                         _____________  ____________
Net increase (decrease) in cash                631,077    (4,666,755)
Cash and cash equivalents at beginning 
 of period                                   4,582,021     7,329,914
Effect of exchange rate changes on cash         (8,014)        9,546
                                          ____________  ____________ 
Cash and cash equivalents at end of 
 period                                   $  5,205,084  $  2,672,705
                                          ============  ============

See accompanying notes to consolidated financial statements.
                                   6

                        Reflectone, Inc. & Subsidiaries
                  Notes to Consolidated Financial Statements
                         Six Months ended June 30, 1996
                                  (Unaudited)


The accompanying unaudited condensed consolidated financial statements
have been prepared in accordance with generally accepted accounting
principles for interim financial information and with the instructions
to Form 10-Q.  Accordingly, they do not include all of the information
and notes required by generally accepted accounting principles for
complete financial statements.  In the opinion of management, all
adjustments (consisting of normal recurring accruals) considered
necessary for a fair presentation have been included.  Operating results
for the six months ended June 30, 1996 are not necessarily indicative of
the results that may be expected for the year ending December 31, 1996.
For further information, refer to the consolidated financial statements
and notes thereto included in the Company's Annual Report on Form 10-K
for the year ended December 31, 1995.

All intercompany transactions have been eliminated. 

Note 1 - Receivables

Component elements of receivables consist of the following:


                                             June 30,     December 31,
                                               1996            1995   
                                                    
Receivables
 U.S. Government
    Billed                                 $  4,882,752   $  5,363,973
    Unbilled                                  3,150,268      1,932,588
    Unrecovered costs subject to future    
      negotiation -- not billed               1,400,000      1,400,000
                                           ____________   ____________
                                              9,433,020      8,696,561
                                           ____________   ____________
 Lockheed Martin Corporation
    Billed                                    1,247,709          -
    Unbilled                                 21,967,605     14,780,610
                                           ____________   ____________
                                             23,215,314     14,780,610
                                           ____________   ____________









                                 7



 Commercial
    Billed                                      605,617      2,554,538
    Unbilled                                      -            558,023
    Provision for doubtful accounts            (488,548)      (488,547)
                                           ____________   ____________
                                                117,069      2,624,014
                                           ____________   ____________
                                           $ 32,765,403   $ 26,101,185
                                           ============   ============
 Affiliates
    Billed                                 $  2,592,330   $    545,729
    Unbilled                                  1,789,581         83,193
                                           ____________   ____________
                                           $  4,381,911   $    628,922
                                           ============   ============

































                                  8

                     Reflectone, Inc. & Subsidiaries
              Notes to Consolidated Financial Statements
                      Six Months ended June 30, 1996
                               (Unaudited)

Note 1 - Receivables (continued)

Unbilled amounts represent the difference between revenue recognized for
financial reporting purposes and amounts contractually permitted to be
billed to customers. These amounts will be billed in subsequent periods
as progress billings, upon shipment of the product, or upon completion
of the contract.

Unrecovered costs subject to furture negotiation include incremental
costs arising out of customer-occasioned unforeseen development work and
amounts for work performed not specified in express contract provisions.
The amounts recorded represent only a portion of the total compensation
sought by the Company from customers. Therefore, while any and all
recoveries are subject to future negotiations, the actual recoveries
could be more or less than those currently anticipated in the Company's
consolidated financial statements. Management has made provision for
future costs associated with these actions as described in Note 2.

Under the terms of the Company's contract with Lockheed Martin
Corporation ("LMC") to design and manufacture two dynamic mission
simulators and other related training devices, the Company will not
receive a substantial portion of the contractual payments from LMC until
delivery and acceptance of the devices currently scheduled for the
fourth quarter of 1997.

It is anticipated that approximately $23.4 million of receivables will
not be collected within one year.

An allowance for doubtful accounts is provided based on historical
experience and after consideration of specific accounts and current
economic conditions.

Note 2 - Commitments and Contingencies

The Company has asserted its rights to recovery of certain incremental
costs arising out of customer-occasioned unforeseen development work and
amounts for work performed not specified in express contract provisions
as more fully described in Note 1. Management has made provision for
future costs associated with these actions and believes the provision
established is adequate for this purpose.

Note 3 - Earnings Per Common Share

Primary earnings per share are based on the weighted average number of
common shares and common share equivalents outstanding and give effect
to the recognition of preferred dividend requirements. Common share
equivalents include dilutive stock options and warrants using the
treasury stock method.
                                  9

                   Reflectone, Inc. & Subsidiaries
            Notes to Consolidated Financial Statements
                    Six Months ended June 30, 1996
                            (Unaudited)



Note 3 - Earnings Per Common Share (continued)

Fully diluted earnings per share assumes, in addition to the above, i)
that the Convertible Preferred Stock was converted at the beginning of
each period, ii) that earnings were increased for preferred dividends
that would not have been incurred had conversion taken place, and, iii)
the additional dilutive effect of stock options and warrants.

The numbers of shares used in the earnings per share computations are as
follows:



                                  Six Months          Three Months   
                               1996      1995       1996       1995  
                                                 
Primary
 Weighted average common
    shares outstanding       2,792,955 2,684,085  2,813,459  2,686,077
 Stock options                 143,713    83,834    158,012     61,416
                             _________ _________  _________  _________
Average common shares 
    outstanding              2,936,668 2,767,919  2,971,471  2,747,493
 Convertible preferred stock   500,000   500,000    500,000    500,000
 Additional dilutive effect
    of stock options            32,627     9,299     48,159      -    
                             _________ _________  _________  _________
 Fully diluted assumed common 
    shares outstanding       3,469,295 3,277,218  3,519,630  3,247,493
                             ========= =========  =========  =========


Fully diluted per share data is not disclosed for the six months and
three months ended June 30, 1995 since the effect would be antidilutive.


Note 4 - Stock Options

In February 1996, the Company granted options under the Company's 1994
Stock Option Plan to purchase 41,500 shares of the Company's common
stock at $18.50 per share. At June 30, 1996 none of these options were
exercisable, and there were 62,500 shares of common stock available for
future stock options under this plan.



                                 10

                    Reflectone, Inc. & Subsidiaries
              Notes to Consolidated Financial Statements
                     Six Months ended June 30, 1996
                              (Unaudited)


Note 5 - Credit Agreements and Borrowings

To date the Company has been unable to obtain adequate financing on
acceptable terms without recourse to British Aerospace Plc. or its
affiliates (collectively, "British Aerospace"). However, pursuant to the
terms of an Agreement for Credit Availability dated as of August 7,
1996, British Aerospace has agreed, subject to its continued ownership
of a majority of the Company, to continue to provide or guarantee the
Company's credit facilities through August 7, 1997. Renewal of the
Company's credit facilities beyond August 7, 1997 is, in large part,
dependent upon British Aerospace's willingness to continue to provide or
guarantee these facilities. By means of a letter dated February 27,
1996, British Aerospace has represented to the Company that it intends
to continue to provide or guarantee the Company's credit facilities, as
long as financing is not available to the Company without recourse to
British Aerospace and British Aerospace continues to hold, or has the
ability to hold through the exercise of preferred stock conversion
rights and warrants to purchase common stock, a majority ownership
position in the Company. Based on the foregoing representations of
British Aerospace, management anticipates that the Company's credit
facilities will be renewed annually. The Company's credit facilities and
the Agreement for Credit Availability with British Aerospace contain
certain covenants which, among other things, require the Company: i) to
be current with respect to the payment of dividends on its 8% Cumulative
Convertible Preferred Stock prior to any draw under the British
Aerospace provided facilities, ii) to pay British Aerospace a facility
fee of 50 basis points per annum on the maximum aggregate availability
($87.0 million) of the credit facilities provided or guaranteed by
British Aerospace, and iii) to pay British Aerospace a guarantee fee of
3.25% per annum on amounts outstanding under the Company's $2.0 million
revolving line of credit facility with Wachovia Bank of Georgia, N.A. In
addition, the Company's Agreement for Credit Availability requires that
the Company obtain the prior approval of British Aerospace for all
material capital investment expenditures as defined in the Agreement for
Credit Availability.

During the second quarter of 1996 the Company reduced its revolving line
of credit facility with Wachovia Bank of Georgia, N.A. from $10.0
million to $2.0 million. The facility permits the Company to select
loans bearing interest at a floating prime rate or at a fixed rate of
LIBOR plus .25% and to specify, within limits, the period during which
the selected fixed interest rate will be in effect. The agreement
matures on August 7, 1997, and is supported by the corporate guarantee
of British Aerospace. At June 30, 1996, no borrowings were outstanding
under this line and therefore the full amount of this facility was
available. 
                                   11

                    Reflectone, Inc. & Subsidiaries
               Notes to Consolidated Financial Statements
                     Six Months ended June 30, 1996
                              (Unaudited)


Note 5 - Credit Agreements and Borrowings (continued)

Under the Lloyds Bank Plc letter of credit facility, the Company may
issue irrevocable standby letters of credit and bank guarantees
aggregating up to $20.0 million. The Company pays a non-refundable
commission on the stated amount of credits issued for the actual number
of days outstanding at 0.55% per annum. The agreement is supported by
the corporate guarantee of British Aerospace and matures on October 31,
1996. At June 30, 1996, there were approximately $17.9 million of credit
available under this agreement.

Subsequent to the end of the second quarter, the Company reduced its
revolving line of credit facility with British Aerospace Finance, Inc.
from $20.0 million to $10.0 million. The agreement provides for working
capital borrowings and an interest rate of LIBOR plus 3.50% per annum is
charged under this facility. The agreement matures on August 7, 1997 and
permits the Company to specify, within limits, the period during which
the borrowings will mature. At June 30, 1996, borrowings under this
facility approximated $416,000.

As discussed in Note 1, the Company will not receive payments from LMC
under the terms of the C-130J contract until the achievement of certain
contractual milestones, currently scheduled for the fourth quarter of
1997. Accordingly, during the third quarter of 1995, the Company
negotiated a second credit facility (the "C-130J Facility") with British
Aerospace to finance the Company's working capital needs with respect to
the C-130J contract with LMC. Subsequent to the end of the second
quarter of 1996 the C-130J Facility was increased from $40.0 million to
$55.0 million. The agreement matures on August 7, 1997. Draws under this
facility are limited to actual costs incurred by the Company and
Reflectone UK, Ltd., ("RUKL") a wholly-owned subsidiary of the Company
on the LMC C-130J program. Interest rates charged under the C-130J
Facility are at LIBOR plus 1.50%. By means of a letter dated February
27, 1996, British Aerospace has further represented that, as long as
British Aerospace continues to hold, or has the ability to hold through
the exercise of preferred stock conversion rights and warrants to
purchase common stock, a majority ownership position in the Company, it
intends to continue to provide annual financing for the C-130J program
until payment is received from LMC. At June 30, 1996, borrowing under
this facility approximated $19.7 million.



                                 12

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

Liquidity and Capital Resources

Management considers liquidity to be the Company's ability to generate
adequate cash to meet its short- and long-term business needs. The
principal internal source of such cash is the Company's operations,
while external sources include borrowings under the Company's credit
facilities, the sale of Company-owned assets and the issuance of equity
securities.

During the six-month period ended June 30, 1996, the Company used $15.8
million in cash, net, for operating activities while in the comparable
period of 1995, the Company generated $3.2 million in cash, net, from
operating activities. Operating cash flow was negatively impacted during
the six-month period ended June 30, 1996 primarily by increases in non-
affiliate and affiliate receivables, and reductions in accounts payable,
advance billings and other changes in assets and liabilities, net. The
increase in non-affiliate receivables primarily related to the contract
with Lockheed Martin Corporation ("LMC")to design and manufacture two 
C-130J dynamic mission simulators and other related training devices.
The increase in affiliate receivables primarily relates to three full-
flight simulator programs with affiliates.

During the six-month period ended June 30, 1996, the Company increased
its net short-term borrowings by $13.6 million and increased its cash by
$631,000. During the same period, gross borrowings of $73.3 million, and
cash received upon settlement of the long-term note receivable were used
primarily to fund $59.7 million in scheduled maturities of borrowings
under the Company's credit facilities and to fund operating activities
during the six-month period.

To date the Company has been unable to obtain adequate financing on
acceptable terms without recourse to British Aerospace. However,
pursuant to the terms of an Agreement for Credit Availability dated as
of August 7, 1996, British Aerospace has agreed, subject to its
continued ownership of a majority of the Company, to continue to provide
or guarantee the Company's credit facilities through August 7, 1997.
Renewal of the Company's credit facilities beyond August 7, 1997 is, in
large part, dependent upon British Aerospace's willingness to continue
to provide or guarantee these facilities. By means of a letter dated
February 27, 1996, British Aerospace has represented to the Company that
it intends to continue to provide or guarantee the Company's credit
facilities, as long as financing is not available to the Company without
recourse to British Aerospace and British Aerospace continues to hold,
or has the ability to hold through the exercise of preferred stock
conversion rights and warrants to purchase common stock, a majority

                                13

ownership position in the Company. Based on the foregoing
representations of British Aerospace, management anticipates that the
Company's credit facilities will be renewed annually. Specific
discussion of the Company's credit facilities is included in Note 5 to
the Consolidated Financial Statements.
                                  
As discussed in Note 1 to the Company's Consolidated Financial
Statements, the Company will not receive payments from LMC under the
terms of the C-130J contract until the achievement of certain
contractual milestones, currently scheduled for the fourth quarter of
1997. Accordingly, the Company has a special credit facility (the 
"C-130J Facility") with British Aerospace to finance the Company's
working capital needs with respect to the C-130J contract with LMC.
Subsequent to the end of the second quarter the C-130J Facility was
increased from $40.0 million to $55.0 million. The agreement matures on
August 7, 1997. Draws under this facility are limited to actual costs
incurred by the Company on the LMC C-130J program. By means of a letter
dated February 27, 1996, British Aerospace has further represented that
as long as British Aerospace continues to hold, or has the ability to
hold through the exercise of preferred stock conversion rights and
warrants to purchase common stock, a majority ownership position in the
Company, it intends to continue to provide annual financing for the
C-130J program until payment is received from LMC. Based on current
schedules, the contract is estimated to require incremental funding of
$25.0 million during 1996 and $22.0 million in 1997. While the cost of
financing this program is being recovered through the contract with LMC,
an increase in interest rates or an extension of the scheduled delivery
dates could result in financing costs in excess of that priced into the
contract. 

The Company's cash flows are impacted, in the normal course of business,
by the Company's ability to book new profitable business and achieve
scheduled program milestones on a timely basis. The achievement of
program milestones, in turn, provides for and enables contractually
defined amounts to be billed to the customer. Often these amounts are
significant and, as a result, failure to achieve payment milestones can
dramatically impact the Company's credit requirements.

As described in Notes 1 and 2 to the Consolidated Financial Statements,
management has anticipated recovery of certain costs incurred arising
out of customer-occasioned contract delays and amounts for work
performed but not specified in express contract provisions. The amounts
included in the Consolidated Financial Statements represent only a
portion of the total compensation sought by the Company from the
customers. Therefore, while any and all recoveries are subject to future
negotiations, and actual recoveries could be less than those currently
anticipated, any amounts awarded in excess of that anticipated in the
Company's Consolidated Financial Statements represent an additional
capital resource to the Company. It is anticipated that any actual
recoveries of the projected amounts may not be collected within the next
twelve months.

                                 14

Based upon the availability under its current credit facilities and
anticipated renewals thereof; anticipated increases in the C-130J
Facility; projected cash flows from current and future programs with
achievement of projected program milestones; anticipated reductions in
restricted investments; expected resolution and recovery of costs
subject to future negotiation as described in Notes 1 and 2 to the
Consolidated Financial Statements; and income tax benefits available for
future use, management believes that the Company's capital resources are
adequate to meet its short- and long-term business needs.

Results of Operations

During the three- and six-month periods ended June 30, 1996, the
Company's consolidated revenues increased by $1.1 million and $6.7
million, or 5.2% and 17.7%, respectively, from comparable periods in
1995.

Revenues of the Training Devices Segment increased by 32.7% during the
six-month period ended June 30, 1996 as compared to the comparable
period in 1995. The increase in revenues primarily resulted from
revenues generated by the C-130J program with LMC and three full-flight
simulator programs with affiliates.

Revenues of the Training Services Segment decreased by 15.3% during the
six-month period ended June 30, 1996 as compared to the comparable
period in 1995. The decrease primarily relates to the 1995 loss of
reprocurements relating to four training services contracts in which the
Company was the incumbent contractor. Revenues for the six-month period
ended June 30, 1996 were also negatively impacted by the revision of the
management agreement pursuant to which the Company manages the British
Aerospace-owned Dulles Training Center. Under the terms of the revised
management agreement, the Company will receive a fixed fee of $500,000
annually and will be reimbursed by British Aerospace for the Company's
costs associated with the Dulles Training Center.

Revenues of the Systems Management Segment were approximately $4.2
million for the six-month period ended June 30, 1996 as compared to
$900,000 for the comparable period in 1995. The increase in revenues
related to the third quarter 1995 award of a contract from an affiliate
for a C-130H simulator for ultimate delivery to an international
customer.

The Company's income from operations was approximately $1.9 million and
$3.9 million for the three- and six-month periods ended June 30, 1996,
respectively. This compares to income from operations of $1.5 million
and $2.5 million for the comparable periods in 1995. The operating
profit of the Training Devices Segment was $1.7 million and $784,000 for
the six-month periods ended June 30, 1996 and 1995, respectively. The
increased profitability primarily relates to profits recognized during
the 1996 period on two large affiliate programs and an international
military program.

                                15

Operating profits of the Training Services Segment declined by $100,000
or 5.8%, to $1.6 million during the six-month period ended June 30, 1996
as compared to the comparable period in 1995. The reduced profitability
primarily related to the decline in revenues resulting from the 1995
loss of  reprocurements of four training services contracts in which the
Company was the incumbent contractor.

Operating profits of the Systems Management Segment were $576,000 for
the six-month period ended June 30, 1996 compared to a loss of $19,000
for the comparable period in 1995. The 1996 operating profit reflects
profit recognition on a contract from an affiliate for the sale of a 
C-130H simulator.

Interest income approximated $240,000 and $380,000 during the six-month
periods ended June 30, 1996 and 1995, respectively. Interest income is
primarily interest earned on long-term notes receivable, restricted
investments and temporary cash investments.

Interest expense for the six-month period ended June 30, 1996,
approximated $193,000 as compared to $1.1 million for the comparable
period in 1995. The reduction in interest expense results from lower
average levels of borrowings as compared to the previous year. In
addition, during the six-month period ended June 30, 1996, interest
costs of $560,000 associated with the Company's financing of the 
C-130J program were charged to the C-130J program and reflected in cost
of sales rather than as interest expense.

The provision for income taxes increased to $668,000 during the six-
month period ended June 30, 1996 as compared with $250,000 for the 1995
period. The increase in the provision for income taxes in the six-month
period ended June 30, 1996 as compared to the comparable 1995 period
resulted from a higher estimate of taxable income for federal and state
income tax purposes and the unavailability of net operating loss
carryforwards in 1996. The Company has recorded a deferred tax asset of
$1.1 million, for which recovery in future periods is not dependent upon
future taxable income.

Backlog

Contractual backlog decreased to $102.9 million at June 30, 1996, from
$121.1 million at December 31, 1995. Of the contractual backlog at June
30, 1996, 83.0% consisted of orders of the Training Devices Segment,
5.6% consisted of orders of the Training Services Segment and 11.4%
consisted of orders of the Systems Management Segment. This compares to
71.3%, 15.6% and 13.1%, respectively at December 31, 1995. The
contractual backlog of the Training Devices Segment includes the
Lockheed C-130J program in the amount of $49.0 million. Annual contract
awards within the Training Services Segment to provide training to U.S.
Military personnel are generally recorded during the fourth calendar
quarter. This results in a declining backlog for the Training Services
Segment during the first three calendar quarters. Not included in
contractual backlog are announced orders for which definitive contracts
have not been executed and unobligated contract options under U.S.
Government contracts. 
                                  16

Factors That May Affect Future Results

The Company's future operating results may be affected by a number of
factors, many of which are beyond the Company's control, including
uncertainties relative to global economic conditions; political
instability; the economic strength of governments; levels of U.S.
Government and international defense spending; military and commercial
aircraft industry trends; and the Company's ability to successfully
increase market share in its Training Devices Segment while expanding
its product base into other markets. In recent years, the markets into
which the Company sells its training device products have been
depressed, and the number of units sold into these markets has decreased
from prior periods. As a result, competition for available training
device opportunities has increased, resulting in lower margins on
devices constructed. In addition, the simulation and training industry
has been characterized by continuing industry consolidation, rapid
technological advances resulting in frequent introduction of new
products and product enhancements, and very competitive pricing
practices.

The Company has responded to these market conditions by diversifying
into new markets and by seeking the formation of strategic teaming
arrangements with airframe manufacturers and prime contractors for
weapon systems. As in prior years, the Company continues its
diversification strategy of pursuing a greater number of opportunities
in the training services market. In addition, with the acquisition of
RUKL in June 1993 and the purchase of certain assets of the Microflite
product line in early 1994, the Company expanded the product lines of
the Training Devices Segment and increased the number of opportunities
available to it in the European and commercial airline simulation
markets. In November 1993, RUKL was selected by LMC as its training
systems teammate for the C-130J program. This teaming arrangement with
LMC resulted in an award during 1995 worth $77.0 million over the life
of the program.

In the pursuit of new business, the Company may make contract price
proposals to potential customers which, if awarded, could result in the
recording of loss provisions to the consolidated financial statements.
The Company also sometimes designs and manufactures prototype training
devices which by their nature involve unforeseen design and development
risks and exposures. The Company attempts to price these risks in the
contract value but nonetheless, the frequency of losses historically
experienced on prototype training devices exceed those experienced on
follow-on devices. The Company attempts to recover its investment in the
design and development of prototype devices by winning subsequent
programs for follow-on devices. While the LMC program involves the
development of prototype C-130J training devices, management believes
that this program has been appropriately priced for unforeseen risks and
exposures and anticipates profits in future periods on the program. The
Company is also pursuing several other programs which, if awarded, could
involve risks associated with prototype devices.

                                 17

The Company may experience transaction gains and losses from currency
fluctuations related to its international operations. In order to
minimize foreign exchange risk, the Company selectively hedges certain
of its foreign exchange exposures principally relating to foreign
currency accounts payable and accounts receivable. The Company's hedging
strategy is facilitated by its ability to borrow foreign currencies
under the revolving credit facility and the C-130J Facility provided by
British Aerospace. This strategy has reduced the Company's vulnerability
to certain of its foreign currency exposures, and the Company expects to
continue this practice in the future to the extent appropriate. The
Company does not engage in speculative hedging activities, nor does the
Company hedge nontransaction-related balance sheet exposure.

The Company has entered into contracts to buy forward British pounds
with an equivalent value of $9.5 million to reduce the Company's
exposure to foreign currency exchange risk associated with the cost of
subcontractors and other  requirements of the C-130J program denominated
in British pounds. These contracts mature quarterly in varying amounts
from September 1996 to June 1997. British Aerospace is the counterparty
to these instruments. The forward contracts should not subject the
Company to risk from exchange movement because gains and losses on these
contracts offset losses and gains on the transactions being hedged.
However, the amount and timing of the program costs were estimated and
changes in these estimates could result in future gains or losses from
exchange rate movements. 

This Quarterly Report on Form 10-Q contains forward-looking comments
that involve risks and uncertainties. The Company's actual results could
differ materially from those anticipated in these forward-looking
comments as a result of certain factors, including those set forth
under "Factors That May Affect Future Results" and elsewhere in this
Quarterly Report.

                                 18

                            Part II OTHER INFORMATION




Item 6 -  Exhibits and Reports on Form 8-K

          (a)  Exhibits.  

The following documents are filed as exhibits to this Report:

10.12     $10,000,000 Borrowing Facility Agreement between Reflectone,
          Inc. and British Aerospace Finance, Inc. dated as of 
          August 7, 1996.

10.13     Agreement for Credit Availability between Reflectone, Inc.
          and British Aerospace Plc dated as of August 7, 1996.

10.15     $2,000,000 Revolving Line of Credit Agreement between
          Reflectone, Inc. and Wachovia Bank of Georgia, N.A. dated as
          of August 7, 1996.

10.30     $55,000,000 Borrowing Facility Agreement C-130J Program
          between Reflectone, Inc. and British Aerospace Finance, Inc.
          dated as of August 7, 1996.



          (b)  The Registrant did not file any reports on Form 8-K
               during the three-month period ended June 30, 1996.
    
                                     19





                               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.


                                     REFLECTONE, INC.
                                       (Registrant)




Date:     August 13, 1996          By:  /s/Richard G. Snyder         
                                   Richard G. Snyder   
                                   President and Chief Executive
                                   Officer  



Date:     August 13, 1996          By:  /s/ Richard W. Welshhans
                                   Richard W. Welshhans
                                   Vice President - Finance and
                                   Chief Financial Office (Principal
                                   Financial and Accounting Officer)

                                 20



                               REFLECTONE, INC.

                                  FORM 10-Q
                     For the Six Months Ended June 30, 1996




                                   EXHIBIT INDEX


EXHIBIT                                                            
NUMBER                                                    

10.12      $10,000,000 Borrowing Facility Agreement between 
           Reflectone, Inc. and British Aerospace Finance, Inc. 
           dated as of August 7, 1996.                 

10.13      Agreement for Credit Availability between Reflectone,
           Inc. and British Aerospace Plc dated as of 
           August 7, 1996. 

10.15      $2,000,000 Revolving Line of Credit Agreement between 
           Reflectone, Inc. and Wachovia Bank of Georgia, N.A. 
           dated as of August 7, 1996.              

10.30      $55,000,000 Borrowing Facility Agreement C-130J 
           Program between Reflectone, Inc. and British Aerospace 
           Finance, Inc. dated as of August 7, 1996.       






                                   21