1
                                  UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549


                                    FORM 10-Q

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

                FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 1997

                                       OR

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

COMMISSION FILE NUMBER 1-4298

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

            DELAWARE                                    95-1934119
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
 Incorporation or Organization)


5755 KEARNY VILLA ROAD, SAN DIEGO, CALIFORNIA                 92123
   (Address of principal executive office)                  (Zip Code)

Registrant's telephone number, including area code         619-277-6700


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
                                                              -----      -----

As of September 30, 1997, the Registrant had 9,492,405 shares of its $1.00 par
value common stock outstanding.



   2




                                   COHU, INC.
                                      INDEX
                                    FORM 10-Q
                               SEPTEMBER 30, 1997




PART I    FINANCIAL INFORMATION



                                                                        
Item 1.   Condensed Consolidated Balance Sheets
          September 30, 1997 (Unaudited) and December 31, 1996..................3


          Condensed Consolidated Statements of Income (Unaudited)
          Three and Nine Months Ended September 30, 1997 and 1996...............4


          Condensed Consolidated Statements of Cash Flows (Unaudited)
          Nine Months Ended September 30, 1997 and 1996.........................5


          Notes to Unaudited Condensed Consolidated Financial Statements........6


Item 2.   Management's Discussion and Analysis of
          Financial Condition and Results of Operations.........................7



PART II   OTHER INFORMATION



Item 6.   Exhibits and Reports on Form 8-K.....................................10

Signatures ....................................................................11




   3


                                   COHU, INC.
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (in thousands)




ASSETS
                                                           SEPTEMBER 30, 1997  DECEMBER 31, 1996
                                                           ------------------  -----------------
                                                              (Unaudited)
                                                                                  
Current assets:
     Cash and cash equivalents                                  $ 23,093           $ 24,660
     Short-term investments                                       29,426             28,326
     Accounts receivable, less allowance
       for doubtful accounts                                      35,584             19,170
     Inventories, at lower of average cost or market:
        Finished goods                                             3,695              2,395
        Work in process                                           11,866              6,012
        Raw materials                                             16,726              7,175
                                                                --------           --------
                                                                  32,287             15,582
     Deferred income taxes                                         9,681              9,681
     Prepaid expenses                                                987              1,166
                                                                --------           --------
        Total current assets                                     131,058             98,585

Property, plant and equipment, at cost:
     Land and land improvements                                    2,114              2,114
     Buildings and building improvements                          12,237             11,932
     Machinery and equipment                                      15,704             14,069
                                                                --------           --------
                                                                  30,055             28,115
     Less accumulated depreciation and amortization               12,344             11,304
                                                                --------           --------
        Net property, plant and equipment                         17,711             16,811
Goodwill, net                                                      2,351              2,469
Other assets                                                         105                 61
                                                                --------           --------
                                                                $151,225           $117,926
                                                                ========           ========
LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
     Accounts payable                                           $ 14,144           $  4,464
     Income taxes payable                                          4,626              1,552
     Other accrued liabilities                                    15,437             14,566
                                                                --------           --------
        Total current liabilities                                 34,207             20,582

Accrued retiree medical benefits                                     983                916
Deferred income taxes                                                156                156

Stockholders' equity:
     Preferred stock                                                  --                 --
     Common stock                                                  9,492              9,341
     Paid in excess of par                                         6,850              5,863
     Retained earnings                                            99,537             81,068
                                                                --------           --------
        Total stockholders' equity                               115,879             96,272
                                                                --------           --------
                                                                $151,225           $117,926
                                                                ========           ========

See accompanying notes

                                                  3


   4


                                   COHU, INC.
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                                   (Unaudited)
                    (in thousands, except per share amounts)





                                          THREE MONTHS ENDED     NINE MONTHS ENDED
                                              SEPTEMBER 30,        SEPTEMBER 30,
                                             1997      1996       1997       1996
                                          --------   --------   --------   --------
                                                                    
Net sales                                 $ 52,769   $ 34,763   $132,173   $130,859
Cost and expenses:
    Cost of sales                           29,524     19,887     74,532     72,033
    Research and development                 4,744      3,340     12,269     10,691
    Selling, general and administrative      5,700      3,758     15,686     16,061
                                          --------   --------   --------   --------
Income from operations                      12,801      7,778     29,686     32,074
Interest income                                726        513      2,181      1,293
                                          --------   --------   --------   --------
Income before income taxes                  13,527      8,291     31,867     33,367
Provision for income taxes                   5,000      3,100     11,700     12,700
                                          --------   --------   --------   --------
Net income                                $  8,527   $  5,191   $ 20,167   $ 20,667
                                          ========   ========   ========   ========

Net income per share                      $    .85   $    .54   $   2.03   $   2.13
                                          ========   ========   ========   ========

Average common shares and equivalents       10,073      9,642      9,921      9,683
                                          ========   ========   ========   ========


See accompanying notes.






                                        4




   5



                                   COHU, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                                 (in thousands)


                                                                   NINE MONTHS ENDED
                                                                     SEPTEMBER 30,
                                                                   1997        1996
                                                                   ----        ----
                                                                            
Cash flows from operating activities:
    Net income                                                   $ 20,167    $ 20,667
    Adjustments to reconcile net income to net
      cash provided from operating activities:
      Depreciation and amortization                                 1,351       1,254
      Purchase consideration to be paid in stock                      341         606
      Increase in accrued retiree medical benefits                     67          66
      Changes in assets and liabilities:
         Accounts receivable                                      (16,414)      5,219
         Inventories                                              (16,705)      4,664
         Prepaid expenses                                             179          18
         Accounts  payable                                          9,680      (4,168)
         Income taxes payable                                       3,074      (4,145)
         Other accrued liabilities                                    530      (2,476)
                                                                 --------    --------
         Net cash provided from  operating activities               2,270      21,705

Cash flows from investing activities:
      Purchases of short-term investments                         (23,779)         --
      Maturities of short-term investments                         22,679          --
      Purchases of property, plant, equipment and other assets     (2,177)     (4,670)
                                                                 --------    --------
         Net cash used for investing activities                    (3,277)     (4,670)
Cash flows from financing activities:
      Issuance of stock, net                                        1,138         842
      Cash dividends                                               (1,698)     (1,391)
                                                                 --------    --------
         Net cash used for financing activities                      (560)       (549)
                                                                 --------    --------
Net increase (decrease) in cash and cash equivalents               (1,567)     16,486
Cash and cash equivalents at beginning of period                   24,660      28,874
                                                                 --------    --------
Cash and cash equivalents at end of  period                      $ 23,093    $ 45,360
                                                                 ========    ========


Supplemental disclosure of cash flow information:
    Cash paid during the period for:
      Income taxes                                               $  8,637    $ 16,821



See accompanying notes.

                                        5


   6




                                   COHU, INC.
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                               SEPTEMBER 30, 1997


1 - The accompanying interim financial statements are unaudited but include all
    adjustments (consisting of normal recurring adjustments) which the Company
    considers necessary for a fair statement of the results for the period. The
    operating results for the three and nine months ended September 30, 1997 are
    not necessarily indicative of the operating results for the entire year or
    any future period. These financial statements should be read in conjunction
    with the consolidated financial statements incorporated by reference in the
    Company's Annual Report on Form 10-K for the year ended December 31, 1996.


2 - Net income per share as presented on the statements of income represent
    primary earnings per share. Dual presentation of primary and fully diluted
    earnings per share has not been made because the differences are
    insignificant.

    Effective December 31, 1997, the Company will adopt Statement of Financial
    Accounting Standards No. 128, "Earnings per Share." At that time, the
    Company will be required to change the method currently used to calculate
    earnings per share and to restate all prior periods. The new requirements
    will include a calculation of basic earnings per share, from which the
    dilutive effect of stock options will be excluded. The basic earnings per
    share are expected to reflect an increase of $.05 and $.11 per share for the
    three and nine month periods ended September 30, 1997, respectively, over
    the primary earnings per share reported for these periods. A calculation of
    diluted earnings per share will also be required; however, this is not
    expected to differ materially from the primary earnings per share reported
    for the three and nine-month periods ended September 30, 1997 and 1996.

3 - On May 6, 1997 the stockholders of the Company approved the adoption of (i)
    the Cohu, Inc. 1997 Employee Stock Purchase Plan providing for the issuance
    of a maximum of 300,000 shares of the Company's Common Stock to employees
    and (ii) the Cohu, Inc. 1996 Outside Directors Stock Option Plan providing
    for the issuance of a maximum of 100,000 shares of the Company's Common
    Stock to Outside Directors.


                                    6
   7



                                   COHU, INC.
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                               SEPTEMBER 30, 1997

RESULTS OF OPERATIONS

THIRD QUARTER 1997 COMPARED TO THIRD QUARTER 1996

Net sales increased 52% to $52.8 million in the third quarter of 1997 compared
to net sales of $34.8 million in 1996. Sales of semiconductor test handling
equipment by the Company's Delta Design and Daymarc subsidiaries increased 63%
in the third quarter of 1997 as compared to the third quarter of 1996 and
accounted for 84% of consolidated net sales versus 78% in the third quarter of
1996. Sales of television cameras and other equipment increased 12% from 1996
and accounted for 16% of consolidated net sales in the third quarter of 1997
versus 22% in 1996. Gross margin as a percentage of net sales in the third
quarter of 1997 was 44.1% versus 42.8% in 1996. The increase in margin was
primarily due to the increase in margins within the semiconductor equipment
segment largely attributable to increased business volume offset by changes in
product mix and certain cost increases. Research and development expense
increased from $3.3 million to $4.7 million and as a percentage of net sales was
9% in the third quarter of 1997 compared to 9.6% in 1996 and reflected the
Company's continued investment in new product development in the semiconductor
equipment business. Selling, general and administrative expense as a percentage
of net sales was 10.8% in both the 1997 and 1996 periods. Interest income in the
third quarter increased 42% to $.7 million due to the significant increase in
average cash and short-term investment balances. The provision for income taxes
expressed as a percentage of pre-tax income was 37% in the third quarter of 1997
versus 37.6% for the year ended December 31, 1996. For the third fiscal quarter,
as a result of the factors set forth above, net income increased 64% to $8.5
million in 1997 from $5.2 million in 1996.

NINE MONTHS ENDED SEPTEMBER 30, 1997 COMPARED TO NINE MONTHS ENDED SEPTEMBER 30,
1996

Net sales increased 1% to $132.2 million in the first nine months of 1997
compared to net sales of $130.9 million in 1996. Sales of semiconductor test
handling equipment by the Company's Delta Design and Daymarc subsidiaries
increased 1% in the first nine months of 1997 and accounted for 80% of
consolidated net sales versus 81% in the first nine months of 1996. Sales of
television cameras and other equipment increased 3% from 1996 and accounted for
20% of consolidated net sales in the first nine months of 1997 versus 19% in
1996. Gross margin as a percentage of net sales in the first nine months of 1997
was 43.6% versus 45% in 1996. The decrease in margin was primarily due to the
decline in margins within the semiconductor equipment segment largely
attributable to changes in product mix and certain cost increases. Research and
development expense increased from $10.7 million to $12.3 million and as a
percentage of net sales was 9.3% in the first nine months of 1997 compared to
8.2% in 1996 and reflected the Company's continued investment in new product
development in the semiconductor equipment business. Selling, general and
administrative expense as a percentage of net sales was approximately 12% in
both the 1997 and 1996 periods. Interest income in the 1997 period increased 69%
to $2.2 million due to the significant increase in average cash and short-term
investment balances. The provision for income taxes expressed as a percentage of
pre-tax income was 36.7% in the first nine months of 1997 versus 37.6% for the
year ended December 31, 1996. As a result of the factors set forth above, net
income decreased 2% to $20.2 million in the first nine months of 1997 from $20.7
million in the 1996 period.



                                       7
   8


                                   COHU, INC.
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                               SEPTEMBER 30, 1997

LIQUIDITY AND CAPITAL RESOURCES

The Company's net cash flows generated from operating activities in the first
nine months of 1997 totaled $2.3 million. The major components of cash flows
from operating activities were net income of $20.2 million and increases in
accounts payable of $9.7 million and income taxes payable of $3.1 million offset
by increases in accounts receivable of $16.4 million and inventories of $16.7
million. Net cash used for investing activities was $3.3 million and was used
for the purchase of short-term investments, less maturities ($1.1 million) and
property, plant and equipment. Net cash used for financing activities was $.6
million. Cash used for financing activities included $1.7 million for the
payment of dividends offset by $1.1 million received from the issuance of stock
upon the exercise of stock options. The Company had $5 million available under
its bank line of credit and working capital of $96.9 million at September 30,
1997. It is anticipated that present working capital and available borrowings
under the line of credit will be sufficient to meet the Company's operating
requirements for the next twelve months and the remaining anticipated capital
expenditures for 1997 of approximately $2 million.

BUSINESS RISKS AND UNCERTAINTIES

The Company's operating results are substantially dependent on the semiconductor
test handling equipment business conducted through its Delta Design and Daymarc
subsidiaries. This capital equipment business is in turn highly dependent on the
overall strength of the semiconductor industry. Historically, the semiconductor
industry has been highly cyclical with recurring periods of oversupply, which
often have had a significant effect on the semiconductor industry's demand for
capital equipment, including equipment of the type manufactured and marketed by
the Company. The Company believes that the markets for newer generations of
semiconductors may also be subject to similar cycles and downturns such as that
experienced in 1996. Reductions in capital equipment investment by semiconductor
manufacturers will adversely affect the Company's results of operations.

As is common in the semiconductor equipment industry, the Company relies on a
limited number of customers for a substantial percentage of its net sales. The
loss of or a significant reduction in orders by these customers would adversely
impact the Company's results of operations. Furthermore, the concentration of
the Company's revenues in a limited number of large customers may cause
significant fluctuations in the Company's future annual and quarterly operating
results.

The semiconductor equipment industry is intensely competitive and the Company
faces substantial competition from numerous companies throughout the world. Some
of these competitors have substantially greater financial, engineering,
manufacturing and customer support capabilities than the Company. In addition,
there are smaller, emerging semiconductor equipment companies that provide or
may provide innovative technology incorporated in products that may compete
favorably against those of the Company. The Company expects its competitors to
continue to improve the design and performance of their current products and to
introduce new products with improved performance capabilities. Failure to
introduce new products in a timely manner, the introduction by competitors of
products with perceived or actual advantages or disputes over rights of the
Company or its competitors to use certain intellectual property or



                                       8
   9



                                   COHU, INC.
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                               SEPTEMBER 30, 1997

BUSINESS RISKS AND UNCERTAINTIES (cont.)

technology could result in a loss of the Company's competitive position and
reduced sales of and margins on existing products.

Semiconductor equipment and processes are subject to rapid technological change.
The Company believes that its future success will depend in part on its ability
to enhance existing products and develop new products with improved performance
capabilities. The Company expects to continue to invest heavily in research and
development and must manage product transitions successfully as introductions of
new products could adversely impact sales of existing products. There can be no
assurance that future technologies, processes and product developments will not
render the Company's current product offerings obsolete or that the Company will
be able to develop and introduce new products or enhancements to its existing
products in a timely manner to satisfy customer needs or achieve market
acceptance.

Due to these and other factors, historical results may not be indicative of
results of operations for any future period. In addition, certain matters
discussed above are forward-looking statements that are subject to the risks and
uncertainties noted herein and the other risks and uncertainties listed from
time to time in the Company's filings with the Securities and Exchange
Commission, including but not limited to the 1996 Annual Report on Form 10-K,
that could cause actual results to differ materially from those projected or
forecasted. The Company undertakes no obligation to update the information,
including the forward-looking statements, in this Form 10-Q.




                                       9
   10




PART II    OTHER INFORMATION

ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K.

           (a)   Exhibits:
                 27.1 - Financial Data Schedule

           (b)  Reports on Form 8-K: The Company did not file any reports on
                Form 8-K during the quarter ended September 30, 1997.


















                                       10
   11




                                   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.



                                                         COHU, INC.
                                             -----------------------------------
                                                        (Registrant)



Date: October 30, 1997                       /s/ Charles A. Schwan
      ------------------------               -----------------------------------
                                             Charles A. Schwan
                                             President & Chief Executive Officer



Date: October 30, 1997                       /s/ John H. Allen
      ------------------------               -----------------------------------
                                             John H. Allen
                                             Vice President, Finance & 
                                             Chief Financial Officer












                                       11