1
                       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 December 27, 1997

                                       OR

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



                         Commission File Number 0-24884


                             CANNONDALE CORPORATION
             (Exact name of registrant as specified in its charter)


                 DELAWARE                              06-0871823      
      (State or other jurisdiction of               (I.R.S. Employer   
      incorporation or organization)               Identification No.) 


                                                                               
                     16 TROWBRIDGE DRIVE, BETHEL, CT 06801
          (Address of principal executive offices, including zip code)

                                 (203) 749-7000
              (Registrant's telephone number, including area code)


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), Yes [X] No and (2) has been subject to such
filing requirements for the past 90 days Yes [X] No .

The number of shares outstanding of the issuer's Common Stock, $.01 par value,
as of February 2, 1998 was 8,331,948.

                                       1
   2
CANNONDALE CORPORATION

                                      INDEX


                                                                                        Page
                                                                                        ----
Part I Financial Information
                                                                                     
       Item 1. Financial Statements

                  Condensed Consolidated Balance Sheets as of December 27, 1997,          3
                    June 28, 1997 and December 28, 1996

                  Condensed Consolidated Statements of Earnings for the three             4
                    and six months ended December 27, 1997 and December 28, 1996

                  Condensed Consolidated Statements of Cash Flows for the six             5
                    months ended December 27, 1997 and December 28, 1996

                  Notes to Condensed Consolidated Financial Statements                    6

       Item 2. Management's Discussion and Analysis of Financial
                     Condition and Results of Operations                                  8



Part II Other Information                                                                10



                                       2
   3
                     CANNONDALE CORPORATION AND SUBSIDIARIES

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                        (IN THOUSANDS, EXCEPT SHARE DATA)



                                                     DECEMBER 27, 1997    JUNE 28, 1997   DECEMBER 28, 1996
                                                     -----------------    -------------   -----------------
                                                        (UNAUDITED)                           (UNAUDITED)
                                                                                 
ASSETS
Current assets:
  Cash ...............................................  $   1,469          $   5,521          $   2,019
  Trade accounts receivable, less allowances of
    $8,227, $6,432 and $7,176 ........................     67,436             61,272             59,417
  Inventory ..........................................     39,553             30,105             37,309
  Deferred income taxes ..............................      2,639              2,623              2,805
  Prepaid expenses and other current assets ..........      3,373              2,386              1,690
                                                        ---------          ---------          ---------
Total current assets .................................    114,470            101,907            103,240
Property, plant and equipment, net ...................     28,873             23,105             18,675
Other assets .........................................      3,235              2,272              1,358
                                                        ---------          ---------          ---------
Total assets .........................................  $ 146,578          $ 127,284          $ 123,273
                                                        =========          =========          =========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable ...................................  $  15,212          $  12,330          $  12,928
  Revolving credit advances ..........................      1,129              1,022              2,995
  Income taxes payable ...............................      2,660              2,946              1,425
  Warranty and other accrued expenses ................      6,255              6,001              5,667
  Payroll and other employee related benefits ........      1,224              1,850              1,366
  Current installments of long-term debt .............        477                562              1,425
                                                        ---------          ---------          ---------
Total current liabilities ............................     26,957             24,711             25,806
Long-term debt, less current installments ............     37,803             20,319             25,199
Deferred income taxes ................................        327                339                 96
Other noncurrent liabilities .........................        275                294                294
                                                        ---------          ---------          ---------
Total liabilities ....................................     65,362             45,663             51,395
                                                        ---------          ---------          ---------

Stockholders' equity:
  Common stock, $.01 par value:
    Authorized shares - 40,000,000
    Issued 8,702,126 shares,
    Issued and outstanding shares - 
    8,687,615 and 8,616,241 ..........................         87                 87                 86
  Additional paid-in capital .........................     57,057             56,860             56,029
  Retained earnings ..................................     30,566             26,053             16,189
  Less 227,000 shares in treasury at cost ............     (4,774)              --                 --
  Cumulative translation adjustment ..................     (1,720)            (1,379)              (426)
                                                        ---------          ---------          ---------
Total stockholders' equity ...........................     81,216             81,621             71,878
                                                        ---------          ---------          ---------
Total liabilities and stockholders' equity ...........  $ 146,578          $ 127,284          $ 123,273
                                                        =========          =========          =========


                             See accompanying notes

                                       3
   4
                     CANNONDALE CORPORATION AND SUBSIDIARIES

                  CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
                    (IN THOUSANDS, EXCEPT FOR PER-SHARE DATA)




                                            THREE MONTHS      THREE MONTHS          SIX MONTHS          SIX MONTHS
                                               ENDED              ENDED               ENDED                ENDED
                                          DECEMBER 27, 1997  DECEMBER 28, 1996   DECEMBER 27, 1997    DECEMBER 28, 1996
                                          -----------------  -----------------   -----------------    -----------------
                                            (UNAUDITED)        (UNAUDITED)         (UNAUDITED)          (UNAUDITED)

                                                                                            
Net sales ...................................  $ 47,701          $ 41,294             $ 82,010          $ 72,174
Cost of sales ...............................    30,137            25,396               53,089            46,048
                                               --------          --------             --------          --------
Gross profit ................................    17,564            15,898               28,921            26,126
                                               --------          --------             --------          --------

Expenses:
   Selling, general and administrative ......     9,736             9,451               18,841            17,790
   Research and development .................     1,598               905                2,717             1,662
                                               --------          --------             --------          --------
                                                 11,334            10,356               21,558            19,452
                                               --------          --------             --------          --------
Operating income ............................     6,230             5,542                7,363             6,674
                                               --------          --------             --------          --------

Other income (expense):
  Interest expense ..........................      (382)             (339)                (561)             (688)
  Other income (expense) ....................       132                17                  280                (9)
                                               --------          --------             --------          --------
                                                   (250)             (322)                (281)             (697)
                                               --------          --------             --------          --------

Income before income taxes ..................     5,980             5,220                7,082             5,977
Income tax expense ..........................    (2,137)           (2,067)              (2,569)           (2,335)
                                               --------          --------             --------          --------
Net income ..................................  $  3,843          $  3,153             $  4,513          $  3,642
                                               ========          ========             ========          ========

Basic income per common share: ..............  $     45          $     37             $     52          $     42
                                               ========          ========             ========          ========
                                                                                                                  

Diluted income per common share: ............  $     43          $     35             $     51          $     41
                                               ========          ========             ========          ========



                             See accompanying notes

                                       4
   5
                             CANNONDALE CORPORATION

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)



                                                      SIX MONTHS ENDED    SIX MONTHS ENDED
                                                      DECEMBER 27, 1997  DECEMBER 28, 1996
                                                      -----------------  -----------------
                                                         (UNAUDITED)         (UNAUDITED)

                                                                      
NET CASH USED IN OPERATING ACTIVITIES ...........         $ (9,685)         $(11,154)
                                                          --------          --------

INVESTING ACTIVITIES:
Capital expenditures ............................           (7,635)           (3,453)
Proceeds from sale of headquarters facility .....             --               1,676
                                                          --------          --------
Net cash used in investing activities ...........           (7,635)           (1,777)
                                                          --------          --------

FINANCING ACTIVITIES:
Net proceeds from issuance of common stock ......              197                64
Payments for the purchase of treasury stock .....           (4,774)             --
Net proceeds from (repayments of) borrowings
  under short-term revolving credit agreements ..              214            (1,635)
Net proceeds from borrowings under long-term debt
 and capital lease agreements ...................           17,437            11,972
                                                          --------          --------
Net cash provided by financing activities .......           13,074            10,401
                                                          --------          --------

Effect of exchange rate changes on cash .........              194               244
                                                          --------          --------

Net decrease in cash ............................           (4,052)           (2,286)
Cash at beginning of period .....................            5,521             4,305
                                                          --------          --------
Cash at end of period ...........................         $  1,469          $  2,019
                                                          ========          ========


                             See accompanying notes

                                        5
   6
                     CANNONDALE CORPORATION AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)


1.  BASIS OF PRESENTATION

         The accompanying unaudited condensed consolidated financial statements
of Cannondale Corporation (the Company) have been prepared in accordance with
generally accepted accounting principles for interim financial information and
with the instructions to Form 10-Q and Article 10 of Regulation S-X.
Accordingly, they do not include all the information and footnotes 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 three- and six-month periods ended December 27, 1997
are not necessarily indicative of the results that may be expected for the year
ending June 27, 1998. For further information, refer to the consolidated
financial statements and footnotes thereto for the year ended June 28, 1997
included in the Company's Annual Report on Form 10-K/A.

         In 1997, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 128, "Earnings Per Share." Statement 128
replaced the previously reported primary and fully diluted earnings per share
with basic and diluted earnings per share. Unlike primary earnings per share,
basic earnings per share excludes any dilutive effects of options, warrants, and
convertible securities. Diluted earnings per share is very similar to the
previously reported fully diluted earnings per share. All earnings per share
amounts for all periods have been presented, and where necessary, restated to
conform to the Statement 128 requirements.

2.  INVENTORY

The components of inventory are as follows (in thousands):


                                           DECEMBER 27,                        DECEMBER 28,
                                              1997         JUNE 28, 1997          1996
                                              ----         -------------          ----
                                           (UNAUDITED)                         (UNAUDITED)
                                                                       
Raw materials .....................         $ 22,422          $ 13,394          $ 19,802
Work-in-process ...................            1,964             1,455             2,614
Finished goods ....................           15,771            16,325            16,117
Less reserve for obsolete inventory             (604)           (1,069)           (1,224)
                                            --------          --------          --------
                                            $ 39,553          $ 30,105          $ 37,309
                                            ========          ========          ========




                                        6
   7
                     CANNONDALE CORPORATION AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)



3.  EARNINGS PER SHARE AMOUNTS


The following table sets forth the computation of basic and diluted earnings per
share:



                                             THREE MONTHS ENDED  THREE MONTHS ENDED   SIX MONTHS ENDED    SIX MONTHS ENDED
                                             DECEMBER 27, 1997   DECEMBER 28, 1996   DECEMBER 27, 1997    DECEMBER 28, 1996
                                             -----------------   -----------------   -----------------    -----------------
                                                (UNAUDITED)         (UNAUDITED)         (UNAUDITED)          (UNAUDITED)

                                                                                                 
NUMERATOR:

Numerator for basic and diluted
 earnings per share - income available to
 common stockholders ...................            $3,843            $3,153               $4,513            $3,642
                                                    ======            ======               ======            ======

DENOMINATOR:

Denominator for basic earnings per
 share - weighted-average shares .......             8,621             8,614                8,653             8,613
Effect of dilutive securities:
   Employee stock options ..............               297               298                  277               293
                                                    ------            ------               ------            ------
Denominator for diluted earnings per
 share - adjusted weighted-average
 shares and assumed conversions ........             8,918             8,912                8,930             8,906
                                                    ======            ======               ======            ======

Basic income per common share ..........            $  .45            $  .37               $  .52            $  .42
                                                    ======            ======               ======            ======

Diluted income per common share ........            $  .43            $  .35               $  .51            $  .41
                                                    ======            ======               ======            ======


The following table sets forth the options to purchase shares of common stock at
the respective ranges of exercise prices that were not included in the
computation of diluted earnings per share because the options' exercise prices
were greater than the average market price of the common shares, and therefore,
the effect would be antidilutive:



                                             OPTIONS  RANGE OF EXERCISE PRICES
                                             ------   ------------------------
                                                  
Three months ended December 27, 1997 .....    51,850      $22.50 to $22.63
Three months ended December 28, 1996 .....     5,000                $21.50
Six months ended December 27, 1997 .......    86,561      $21.31 to $22.63
Six months ended December 28, 1996 .......     5,000                $21.50


4.  LONG-TERM DEBT

         The Company and its lender amended its revolving credit facility to
allow the Company and its subsidiaries to borrow up to $70,000,000 to
accommodate the capital requirements of the Company's program to repurchase up
to 1,000,000 shares of its common stock at an aggregate price not to exceed
$20,000,000. The amendment to the revolving credit facility, dated October 14,
1997, includes adjustments to specified levels of tangible net worth and cash
flow levels that the Company must maintain.


5.  STOCKHOLDERS' EQUITY

         On December 19, 1997, the Company adopted a Stockholders' Rights plan
in which rights to purchase shares of Company common stock were distributed as
dividends, one right per share, to record owners of common stock as of the
close of business on December 22, 1997. Upon becoming exercisable, each right
entitles holders to purchase a certain amount of common stock. The rights are
not exercisable, however, until a person or group acquires more than 20% of
common stock or announces a tender offer which would result in the ownership of
more than 20% of the common stock.

         At the Company's annual meeting held November 12, 1997, the
stockholders of the Company approved an increase in the number of authorized
shares of common stock, par value $.01 per share, from 18,000,000 to 40,000,000.

                                        7
   8
Item 2.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

RESULTS OF OPERATIONS

Net Sales. Net sales increased from $41.3 million in the second quarter of
fiscal 1997 to $47.7 million in the second quarter of fiscal 1998, an increase
of $6.4 million or 15.5%. For the first six months, net sales increased 13.6%
from $72.2 million in fiscal 1997 to $82.0 million in fiscal 1998, an increase
of $9.8 million. The increase in sales was a result of the continued worldwide
demand for Cannondale products and a sales mix that favored international
markets.

Gross Profit. Gross profit as a percentage of net sales decreased to 36.8% for
the second quarter of fiscal 1998 compared to 38.5% for the second quarter of
fiscal 1997. The gross profit for the second quarter of 1998 was $17.6 million,
an increase of $1.7 million, or 10.5%, over the gross profit of $15.9 million
for the second quarter of fiscal 1997. For the first six months of fiscal 1998,
gross profit as a percentage of net sales decreased to 35.3% compared to 36.2%
in fiscal 1997. The gross profit for the first six months of fiscal 1998 was
$28.9 million, an increase of $2.8 million, or 10.7%, over the gross profit of
$26.1 million for the for the first six months of fiscal 1997. In both periods,
the lower gross-profit rate primarily reflects the effect of a stronger U.S.
dollar on sales by the Company's foreign subsidiaries as the cost of materials
purchased from the U.S. increased compared to the same period last year. The
impact of the stronger U.S. dollar offset the benefits of a mix that favored
international markets, cost-reduction programs and the Company's continued
integration of proprietary technology through the use of its Cannondale bicycle
frames, CODA components and HeadShok suspension systems.

Operating Expenses. Operating expenses were $11.3 million for the second quarter
of fiscal 1998, an increase of approximately $900,000, or 9.4%, over the second
quarter of fiscal 1997 of $10.4 million. For the first six months of fiscal
1998, operating expenses were $21.6 million, an increase of approximately $2.1
million, or 10.8%, over the first six months of fiscal 1997 of $19.5 million.

For both periods, increased selling, general and administrative expenses, offset
by the effect of a stronger U.S. dollar, were directly associated with increased
sales, additional personnel primarily related to the expanded field-sales force,
and increased investment in international marketing to support the Company's
current and planned growth. As a percentage of net sales, selling, general and
administrative expenses improved to 20.4% compared to 22.9% during the
prior-year quarter.

The increase in research and development expenses reflects the Company's
commitment to the improvement of its current products and the generation of new
products and manufacturing processes. During the second quarter of fiscal 1998,
as a percentage of net sales, the Company increased its investment in research
and development to 3.4% compared to 2.2% during the prior year quarter.

Other income (expense). Adjusted for capitalized interest costs related to the
construction of the Company's new headquarters facility and the expansion of the
manufacturing facility, interest expense for the second quarter of fiscal 1998
was $399,000, an increase of approximately $60,000 from the second quarter of
fiscal 1997. For the first six months of fiscal 1998, interest
   9
expense, adjusted for capitalized interest costs was $649,000, a decrease of
approximately $39,000 from the first six months of fiscal 1997. In both periods,
higher average borrowings were offset by lower interest rates available under
the Company's unsecured multi-currency revolving credit facility.

The increase in other income in the second quarter, and for the first six months
of fiscal 1998 compared to fiscal 1997 primarily represents the receipt of
finance charges payable by dealers.

LIQUIDITY AND CAPITAL RESOURCES

Net cash used in operating activities was $9.7 million for the first six months
of fiscal 1998, a decrease of $1.5 million compared to the $11.2 million used
for the first six months of fiscal 1997. The net use of cash is typical for the
first six months of the fiscal year due to seasonal activity, which includes
higher inventory levels in anticipation of third quarter shipments and seasonal
terms offered to dealers through the Company's Authorized Retailer Program. The
reduction in the use of cash from operating activities in fiscal 1998 compared
to the prior year was primarily attributed to a higher rate of cash collections
from dealers and increased net income.

Capital expenditures were $7.6 million for the first six months of fiscal 1998,
compared to $3.5 million in the first six months of fiscal 1997. The increase in
spending primarily reflects the Company's investment in its new administrative
headquarters and research and development facility and the expansion of the
Company's production facility, which was required to support increases in
production volume and to support future growth. During fiscal 1997, the proceeds
from the sale of the Company's former headquarters facility, $1.7 million, were
reinvested in this expansion.

Net cash provided by financing activities for the first six months of fiscal
1998 was $13.1 million, an increase of $2.7 million compared to the $10.4
million for the first six months of fiscal 1997. Net cash provided by financing
activities in the first six months of the fiscal year primarily represents
borrowings under the Company's long-term revolving credit facility to meet its
operating and capital requirements. The increase in proceeds from borrowings
under the long-term debt agreement in fiscal 1998 primarily reflects the effect
of the repurchase of $4.8 million of the Company's common stock. The Company is
authorized to repurchase up to 1,000,000 shares of its common stock at an
aggregate price not to exceed $20 million. In order to accommodate the capital
requirements of the repurchase program, on October 14, 1997, the Company and its
lender amended its revolving credit facility to allow the Company and its
subsidiaries to borrow up to $70 million. The amendment to the revolving credit
facility includes adjustments to specified levels of tangible net worth and cash
flow levels that the Company must maintain.

The Company expects that cash flow generated by its operations and borrowings
under the revolving credit facilities will be sufficient to meet its planned
operating and capital requirements, and to accommodate the capital requirements
of the Company's share repurchase program for the foreseeable future.
   10
                            PART II OTHER INFORMATION




ITEM 2. CHANGE IN SECURITIES

As reported on Form 8-K dated December 23, 1997, on December 19, 1997, the Board
of Directors of the Company adopted a Stockholders Rights Plan and declared a
dividend distribution of one common share purchase right for each outstanding
share of common stock, par value $.01 per share, of the Company.

At the Company's annual meeting held November 12, 1997, the stockholders of the
Company approved an increased in the number of authorized shares of common
stock, par value $.01 per share, from 18,000,000 to 40,000,000.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

An Annual Meeting of Stockholders was held on November 12, 1997. The following
matters were acted upon:

a.       The election of two Class III Directors to serve for the ensuing three
         years. Mr. William A. Luca was elected as a Director with 6,680,808
         votes for, 42,250 votes withheld and zero votes abstaining. Mr. Richard
         J. Resch was elected as a Director with 6,680,571 votes for, 46,487
         votes withheld and zero votes abstaining. Class I Directors, whose term
         of office expires in 1998, are Michael Carter, Joseph S. Montgomery and
         Michael Stimola. Class II Directors, whose term of office expires in
         1999, are Tarek Abdel Meguid, James Scott Montgomery and John H.T.
         Wilson.

b.       An increase in the number of authorized shares of common stock, par
         value $.01 per share, to 40,000,000 shares. Of the votes cast, there
         were 5,239,009 for the increase, 1,475,474 against, and 12,575
         abstained.

c.       The ratification of the selection by the Board of Directors of Ernst &
         Young LLP to serve as the Company's independent auditors for the fiscal
         year ending June 27, 1998. Of the votes cast, there were 6,711,130
         votes for the ratification, 4,268 votes against, and 11,300 votes
         abstained.



ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K
                                                                            PAGE
                                                                            ----
                                                                         
         (a) Index to Exhibits                                               12

         (b) Reports on Form 8-K

                On December 23, 1997, the Registrant filed a report on Form      
                8-K. The Registrant reported that on December 19, 1997, the      
                Board of Directors of the Company adopted a Stockholders         
                Rights Plan and declared a dividend distribution of one common   
                share purchase right for each outstanding share of common        
                stock, par value $.01 per share, of the Company.              
   

                                       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.

                                          CANNONDALE CORPORATION


Date: February 10, 1998                   /s/  William A. Luca
                                          -------------------------------
                                          William A. Luca
                                          Vice President of Finance, Treasurer
                                          and Chief Financial Officer
                                          (Principal Financial Officer
                                            and authorized signatory)


                                       11
   12
                                INDEX TO EXHIBITS



EXHIBIT
NUMBER                           DESCRIPTION
- ------                           -----------

      
10.1.10  First Amendment to Credit Agreement, dated October 14, 1997, among the
         Company, certain subsidiaries of the Company and NationsBank, N.A., ABN
         AMRO Bank N.V., Fleet National Bank, The Chase Manhattan Bank and State
         Street Bank and Trust Company.

27       Financial Data Schedule





                                       12