No. pages 11
                                                          index exhibit pg. none
 

                                    FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549

         ( Mark one )
         [ 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

         For the transition period from ______________  to  ____________

         Commission file number       0-21528
                                   -------------

                             Bell Microproducts Inc.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

         California                                          94-3057566
- ----------------------------------                      ------------------------
(State or other jurisdiction of                           (I.R.S. Employer
incorporation or organization)                           Identification No.)

1941 Ringwood Avenue, San Jose, California                       95131-1721
- --------------------------------------------------------------------------------
(Address of principal executive offices )                        (Zip Code)

  (408) 451-9400
- --------------------------------------------------------------------------------
(Registrant's telephone number, including area code )

         N/A
- --------------------------------------------------------------------------------
(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                initial report, previously not
             -------           -------        required to file

Common Stock, $.01 Par Value --  Number of Shares Outstanding at 
- ----------------------------     September 30, 1997:  8,619,594






                                    BELL MICROPRODUCTS INC.
                                      INDEX TO FORM 10-Q




                                                                                                    Page
                                                                                                   Number
                                                                                                   ------
                                                                                                  
PART  I  -  FINANCIAL INFORMATION                                                                 

          Item 1:       Financial Statements

                           Condensed Balance Sheets - September 30, 1997 and December 31, 1996
                                                                                                      3
                           Condensed Statements of Operations - Three months and nine months
                           ended September 30, 1997 and 1996                                          4

                           Condensed Statements of Cash Flows -  Nine months ended September
                           30, 1997 and 1996                                                          5

                           Notes to Condensed 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                                                      10

          Signature                                                                                  11



                                                                                                      2








PART I  -  FINANCIAL INFORMATION

ITEM 1:  FINANCIAL STATEMENTS



                                                       Bell Microproducts Inc.
                                                      Condensed Balance Sheets
                                                (in thousands, except per share data)
                                                             (unaudited)


                                                                                                   September 30,        December 31,
                                                                                                        1997                 1996
 -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                           
ASSETS
Current assets:
     Cash                                                                                             $  8,144              $  5,682
     Accounts receivable, net                                                                           84,608                70,686
     Inventories                                                                                        97,216                78,659
     Deferred and refundable income taxes                                                                3,714                 3,714
     Prepaid expenses                                                                                    1,540                   885
                                                                                                      --------              --------
                  Total current assets                                                                 195,222               159,626
Property and equipment, net                                                                             10,834                 9,006
Goodwill                                                                                                 6,450                 6,685
Other assets                                                                                               422                   363
                                                                                                      --------              --------
     Total assets                                                                                     $212,928              $175,680
                                                                                                      ========              ========

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
     Notes payable                                                                                    $     83              $    294
     Accounts payable                                                                                   60,122                45,725
     Other accrued liabilities                                                                           7,257                 6,271
     Current portion of capitalized lease
        obligations                                                                                      1,676                 1,378
                                                                                                      --------              --------
                  Total current liabilities                                                             69,138                53,668

Line of credit                                                                                          62,000                45,900
Capitalized lease obligations, less current portion                                                      4,912                 4,985
                                                                                                      --------              --------
     Total liabilities                                                                                 136,050               104,553
                                                                                                      --------              --------

Commitments and contingencies
Shareholders' equity:
     Common Stock, $0.01 par value, 20,000 shares
       authorized; 8,620 and 8,445 issued and outstanding                                               52,812                51,644

     Retained earnings                                                                                  24,066                19,483
                                                                                                      --------              --------
         Total shareholders' equity                                                                     76,878                71,127
                                                                                                      --------              --------
     Total liabilities and shareholders' equity                                                       $212,928              $175,680
                                                                                                      ========              ========
<FN>

                 The accompanying  notes are an integral part of these condensed financial statements.
</FN>

                                                                                                                                   3






                                                       Bell Microproducts Inc.
                                                 Condensed Statements of Operations
                                                (in thousands, except per share data)
                                                             (unaudited)




                                                           Three Months ended September 30,          Nine Months ended September 30,
                                                           --------------------------------          -------------------------------
                                                             1997                 1996                 1997                  1996
                                                           ---------            ---------            ---------            ---------
                                                                                                                    
Sales                                                      $ 138,003            $ 118,018            $ 394,107            $ 347,093
Cost of sales                                                124,375              103,855              350,706              304,684
                                                           ---------            ---------            ---------            ---------
Gross profit                                                  13,628               14,163               43,401               42,409

Selling, general and
   administrative expenses                                    11,587                9,896               32,307               30,173
                                                           ---------            ---------            ---------            ---------
Income from operations                                         2,041                4,267               11,094               12,236
Interest expense                                              (1,122)                (767)              (3,192)              (2,671)
                                                           ---------            ---------            ---------            ---------
Income before income taxes                                       919                3,500                7,902                9,565
Provision for income taxes                                      (386)              (1,470)              (3,319)              (4,018)
                                                           ---------            ---------            ---------            ---------

Net income                                                 $     533            $   2,030            $   4,583            $   5,547
                                                           =========            =========            =========            =========

Earnings per share                                         $     .06            $     .24            $     .51            $     .65
                                                           =========            =========            =========            =========

Weighted average common
   shares and equivalents                                      8,886                8,531                8,933                8,498
                                                           =========            =========            =========            =========

<FN>

                 The accompanying  notes are an integral part of these condensed financial statements.
</FN>


                                                                                                                                   4








                                                       Bell Microproducts Inc.
                                                 Condensed Statements of Cash Flows
                                             (Increase/(decrease) in cash, in thousands)
                                                             (unaudited)


                                                                                                     Nine months ended September 30,
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                           1997               1996
                                                                                                         --------          --------
                                                                                                                          
Cash flows from operating activities:
Net income                                                                                               $  4,583          $  5,547
Adjustments to reconcile net income to net
  cash provided by (used in) operating activities:
          Depreciation and amortization                                                                     2,096             1,903
          Change in allowance for doubtful accounts                                                          (936)              823
          Change in deferred and refundable income taxes                                                     --                 383
          Changes in assets and liabilities:
              Accounts receivable                                                                         (12,986)           (6,207)
              Inventories                                                                                 (18,557)           (7,285)
              Prepaid expenses                                                                               (655)             (136)
              Other assets                                                                                    (59)             (191)
              Accounts payable                                                                             14,397            25,444
              Other accrued liabilities                                                                       986             4,016
                                                                                                         --------          --------

                Net cash provided by (used in) operating activities                                       (11,131)           24,297
                                                                                                         --------          --------

Cash flows from investing activities:
Acquisition of property and equipment                                                                      (2,356)             (403)
                                                                                                         --------          --------

Cash flows from financing activities:
Net borrowings/(repayments) under line of credit agreement                                                 16,100           (22,500)
Net borrowings/(repayments) on current portion of long term                                                  (211)              132
   liabilities
Proceeds from issuance of Common Stock                                                                      1,168               343
Principal payments on long term liabilities                                                                (1,108)           (1,447)
                                                                                                         --------          --------

                Net cash provided by (used in) financing  activities                                       15,949           (23,472)
                                                                                                         --------          --------

Net increase in cash                                                                                        2,462               422
Cash at beginning of period                                                                                 5,682             2,489
                                                                                                         --------          --------

Cash at end of period                                                                                    $  8,144          $  2,911
                                                                                                         ========          ========

Supplemental disclosures of cash flow information:  Cash paid during the period
    for:
         Interest                                                                                        $  3,178          $  2,601
         Income taxes                                                                                    $  2,678          $  2,146
    Obligations incurred under capital leases                                                            $  1,333          $  2,280

<FN>

                 The accompanying  notes are an integral part of these condensed financial statements.
</FN>


                                                                                                                                   5




NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)

Note 1 - Basis of Presentation:

         The condensed financial  statements  presented in this Quarterly Report
are unaudited.  It is management's  opinion that all adjustments,  consisting of
normal  recurring  items,  have been included for a fair basis of  presentation.
This  Quarterly  Report on Form  10-Q  should  be read in  conjunction  with the
Company's 1996 Annual Report on Form 10-K. The operating  results for the period
ended September 30, 1997 are not necessarily  indicative of the results that may
be expected for the year ending December 31, 1997.


Recently Issued Accounting Statements

         In February  1997,  the  Financial  Accounting  Standards  Board issued
Statement of Financial  Accounting Standards No. 128, "Earnings per Share." This
statement is effective  for the  Company's  year ending  December 31, 1997.  The
Statement  redefines  earnings  per share under  generally  accepted  accounting
principles.  Under the new standard,  primary  earnings per share is replaced by
basic  earnings  per share and fully  diluted  earnings per share is replaced by
diluted  earnings per share.  If the Company had adopted this  Statement for the
three and nine months ended September 30, 1997 and for the comparable periods in
the prior year,  the  Company's  proforma  earnings per share would have been as
follows:



                                                Three Months Ended                      Nine Months Ended
                                                  September 30,                           September 30,
                                        -----------------------------------    ------------------------------------
                                            1997                 1996              1997                  1996
                                        --------------       --------------    --------------       ---------------
                                                                                              
       Basic earnings per share             $0.06                $0.24             $0.54                $0.66
       Diluted earnings per share           $0.06                $0.24             $0.51                $0.65



         In June 1997, the Financial  Accounting  Standards Board issued two new
Statements of Financial Accounting Standards ("SFAS").  SFAS No. 130, "Reporting
Comprehensive  Income,"  establishes  standards  for  reporting  and  display of
comprehensive income within a financial  statement.  This Statement requires the
Company to report additional  information on comprehensive  income to supplement
the  reporting of income.  SFAS No. 130 is effective for both interim and annual
periods  beginning  after December 15, 1997.  Comparative  financial  statements
provided  for  earlier   periods  are  required  to  be   reclassified  so  that
comprehensive  income is  displayed  in a  comparative  format  for all  periods
presented.  SFAS No.  131,  "Disclosures  about  Segments of an  Enterprise  and
Related  Information,"  establishes  standards for reporting  information  about
operating  segments in annual and interim financial  statements.  This Statement
also establishes  standards for related disclosures about products and services,
geographic  areas and major  customers.  SFAS No. 131 is effective for financial
statements for periods beginning after December 15, 1997. The Company will adopt
SFAS No. 130 for the first quarter of 1998 and does not expect its provisions to
have  a  material  effect  on the  Company's  presentation  of its  consolidated
financial statements.  The Company will adopt SFAS No. 131 as of the year ending
December 31, 1998 and is currently studying its provisions.


Note 2 - Inventories:

         A summary of inventories follows (in thousands):


                                                        September 30, 1997                December 31, 1996
                                                    ---------------------------       ---------------------------
                                                                                               
       Purchased components and materials                   $   89,694                        $   69,513
       Work-in-process                                           7,522                             9,146
                                                    ---------------------------       ---------------------------
       Total                                                $   97,216                        $   78,659
                                                    ===========================       ===========================

                                                                                                                6




Note 3 - Property and equipment:

         A summary of property and equipment follows (in thousands):


                                                        September 30, 1997                December 31, 1996
                                                    ---------------------------       ---------------------------
                                                                                               
       Manufacturing and test equipment                     $    9,668                        $    9,070
       Computer and other equipment                              4,003                             3,212
       Furniture and fixtures                                    1,772                             1,147
       Leasehold improvements and other                          1,871                               195
                                                    ---------------------------       ---------------------------
                                                                17,314                            13,624
       Accumulated depreciation                                 (6,480)                           (4,618)
                                                    ---------------------------       ---------------------------
       Total                                                $   10,834                        $    9,006
                                                    ===========================       ===========================


Note 4 - Line of Credit

         On June 17,  1997 and  September  1, 1997,  the  Company  entered  into
amendments to the Amended and Restated  Syndicated Credit Agreement  arranged by
Sumitomo Bank of California ("Sumitomo Bank") as Agent. The amendments increased
the Company's $80 million revolving line of credit to $100 million, extended the
maturity date to May 31, 1999 and decreased  the related  interest  rate. At the
Company's option,  the borrowings under the line of credit will bear interest at
Sumitomo  Bank's prime rate or the adjusted LIBOR rate plus 1.40%.  At September
30, 1997 the interest rate was 8.5%. The revolving  line of credit  requires the
Company  to meet  certain  financial  tests and to  comply  with  certain  other
covenants,  including restrictions on incurrence of debt and liens, restrictions
on  mergers,  acquisitions,   asset  dispositions,   declaration  of  dividends,
repurchases of stock,  making investments and  profitability.  The Company is in
compliance with its bank covenants;  however, there can be no assurance that the
Company will be in compliance in the future.

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

         The  following  Management's   Discussion  and  Analysis  of  Financial
Condition and Results of Operations contains  forward-looking  statements within
the meaning of Section 27A of the  Securities Act of 1933 and Section 21E of the
Securities  Exchange Act of 1934.  Actual results could differ  materially  from
those  projected in the  forward-looking  statements  as a result of a number of
factors,  including  the timing of  delivery  of products  from  suppliers,  the
product mix sold by the Company,  customer demand, the Company's dependence on a
small number of customers  that account for a  significant  portion of revenues,
availability of products from suppliers,  price competition for products sold by
the Company,  management of growth,  the Company's  ability to collect  accounts
receivable,  price decreases on inventory that is not price protected, the short
history of  profitability  of Quadrus and the other risk factors detailed in the
Company's  reports on Form 10-K for the year ended  December  31,  1996 and Form
10-Q for the quarter ended March 31, 1997 filed with the Securities and Exchange
Commission.

Three months ended  September 30, 1997 compared to three months ended  September
30, 1996

         Sales were $138.0  million for the quarter  ended  September  30, 1997,
which represented an increase of $20.0 million,  or 17% over the same quarter in
1996.  The  increase  in sales was  attributable  to  increased  demand for mass
storage products. For the quarter ended September 30, 1997, Quantum Corporation,
the Company's largest  supplier,  provided products which represented 48% of the
Company's  sales,  as compared to 38% in the same  quarter in 1996.  The loss of
Quantum or any other  significant  supplier would have a material adverse effect
on the Company's results of operations.

         The  Company's  gross  profit  for the third  quarter of 1997 was $13.6
million, a decrease of $0.5 million,  or 4% from the third quarter of 1996. As a
percentage of sales, gross margin was 10% in the third quarter of 1997, compared
to 12% in the same quarter of 1996.  The  decrease in gross  margin  percent was

                                                                               7



primarily  due to increased  manufacturing  overhead as a percent of sales and a
greater  proportion  of computer  product  sales,  which have lower margins than
electronic components.

         Selling, general and administrative expenses increased to $11.6 million
in the third  quarter of 1997 from $9.9 million in the third quarter of 1996, an
increase of $1.7 million or 17%.  This  increase was  attributable  to increased
sales  volume and  increased  personnel  in the  Company's  sales and  marketing
organization.  These  expenses  remained  flat as a  percentage  of  sales at 8%
compared to the same quarter of 1996.

         Interest  expense  was $1.1  million  in the third  quarter  of 1997 as
compared  to $0.8  million  in the third  quarter  of 1996.  This  increase  was
primarily due to higher average bank borrowings  throughout the third quarter of
1997 in relation to the comparable 1996 quarter.

         The Company's  effective income tax rate remained the same, 42%, during
both periods.

         Net income was $0.5 million in the third  quarter of 1997,  compared to
$2.0  million in the same  period  last  year.  The  decrease  in net income was
primarily the result of lower gross profits and increased operating and interest
expenses partially offset by decreased income tax expense.

Nine months ended September 30, 1997 compared to nine months ended September 30,
1996

         Sales were $394.1 million for the nine months ended September 30, 1997,
which  represented an increase of $47.0 million,  or 14% over the same period in
1996.  The  increase  in sales was  attributable  to  increased  demand for mass
storage products.

         The Company's  gross profit for the first nine months of 1997 was $43.4
million,  an increase of $1.0  million or 2% over the first nine months of 1996.
As a percentage of sales, gross margin decreased to 11% in the first nine months
of 1997  from 12% in the same  period  in 1996.  The  decrease  in gross  margin
percent was  primarily due to increased  manufacturing  overhead as a percent of
sales and a greater proportion of computer product sales.

         Selling, general and administrative expenses increased to $32.3 million
in the first nine months of 1997 from $30.2  million in the first nine months of
1996,  which  represented  an increase of 7%, but  decreased as a percentage  of
sales to 8% from 9%.

         Interest  expense was $3.2  million in the first nine months of 1997 as
compared to $2.7 million in the same period in 1996.  This  increase in interest
expense was  primarily  due to higher  average bank  borrowings  during the 1997
period in relation to the comparable 1996 period.

         The Company's  effective income tax rate remained the same, 42%, during
both periods.

         Net income  decreased  to $4.6 million in the first nine months of 1997
compared  to $5.5  million  in the same  period of 1996.  The  decrease  was due
primarily  to  decreased  gross  margin  as a  percentage  of  sales,  increased
operating  and  interest  expenses  partially  offset by  decreased  income  tax
expense.

LIQUIDITY AND CAPITAL RESOURCES

         In  recent   years,   the  Company  has  funded  its  working   capital
requirements  principally through borrowings under bank lines of credit. Working
capital  requirements  have included the financing of increases in inventory and
accounts receivable resulting from sales growth.

         On June 17, 1997,  the Company  increased its revolving  line of credit
from $80 million to $100 million to provide  additional  working capital for the
Company. The revolving line of credit, which has a final payment due date of May
31, 1999,  requires the Company to meet  certain  financial  tests and to comply
with certain

                                                                               8


other  covenants,  including  restrictions  on  incurrence  of debt  and  liens,
restrictions  on  mergers,  acquisitions,  asset  dispositions,  declaration  of
dividends,  repurchases of stock,  making  investments  and  profitability.  The
Company  is in  compliance  with its bank  covenants;  however,  there can be no
assurance  that the Company will be in compliance in the future.  Obligations of
the Company under the revolving line of credit are secured by substantially  all
of the Company's  assets.  The Company  intends to utilize its revolving line of
credit to fund future working capital requirements.

         Net  cash  used in  operating  activities  for the  nine  months  ended
September 30, 1997, was $11.1 million.  The Company's accounts  receivable as of
September 30, 1997  increased to $84.6 million from $70.7 million as of December
31, 1996, as a result of increased sales at the end of the current quarter.  The
Company's  inventories  as of September 30, 1997 increased to $97.2 million from
$78.7  million as of December 31, 1996,  primarily as a result of the  Company's
need to  support  anticipated  sales  growth.  The  Company's  accounts  payable
increased  to $60.1  million as of September  30, 1997 from $45.7  million as of
December 31, 1996, due to increased  inventory  purchases.  The Company's future
cash requirements will depend on numerous factors,  including the rate of growth
of its sales.  The Company  believes  that its working  capital,  including  its
existing  credit  facility,  will be sufficient  to meet the  Company's  working
capital  requirements for the next twelve months.  However,  the Company may, in
the future, seek additional debt or equity financing to fund continued growth.



                                                                               9






Item 6.           Exhibits and Reports


                     
                  (a)      Exhibits:

                           27.   Financial Data Schedule for the nine months ended September 30, 1997.

                           99.1  Fourth Amendment to Second Amended and Restated Credit Agreement.

                           99.2  Management Retention Agreement between the Registrant and
                                 Bruce M. Jaffe

                  (b)      Reports on Form 8-K:
                           None


                                                                                                    10










Signature

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.

Dated:   November 14, 1997


                   BELL MICROPRODUCTS INC.





                   By:      Bruce M. Jaffe
                        ---------------------------------------
                   Sr. Vice President of Finance and Operations
                   and Chief Financial Officer


                   By:        Remo E. Canessa
                        ----------------------------------------
                   Vice President of Finance, Corporate Controller and Secretary
                  (Principal Accounting Officer)


                                                                              11