1

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON D.C. 20549

                                   FORM 10-K

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

For the Fiscal Year Ended                                Commission File Number
      July 31, 1995                                              0-12862

                                DEP CORPORATION

      A DELAWARE CORPORATION                        95-2040819
      (STATE OR OTHER JURISDICTION OF               (I.R.S. EMPLOYER
      INCORPORATION OR ORGANIZATION)                IDENTIFICATION NUMBER)

      2101 EAST VIA ARADO
      RANCHO DOMINGUEZ, CALIFORNIA                  90220
      (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)      (ZIP CODE)

      REGISTRANT'S TELEPHONE NUMBER, (310) 604-0777

          Securities registered pursuant to Section 12(b) of the Act:

                                      None

          Securities registered pursuant to Section 12(g) of the Act:

                     Class A Common Stock ($.01 par value)
                     Class B Common Stock ($.01 par value)

Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
Registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.

                              Yes   X     No
                                  -----      ------

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of the registrant's knowledge, in definitive proxy or information
statements incorporated by reference in part III of this Form 10-K or any
amendment to this Form 10-K. / /

At October 13, 1995, the aggregate market value of common stock held by
non-affiliates of the registrant was approximately $3,539,945 for non-voting
Class A Common Stock and $4,069,017 for voting Class B Common Stock.

At October 13, 1995, the number of shares of common stock of the registrant
issued and outstanding were 3,117,059 of Class A Common Stock and 3,134,081 of
Class B Common Stock.

                      DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Registrant's definitive proxy statement, which the Registrant
anticipates mailing in November 1995, are incorporated by reference in Part III
of this Report.

                                           Index to Exhibits appears on page 20.



                                       1

   2

                                     PART I

ITEM 1  BUSINESS

         Dep Corporation together with its subsidiaries (collectively, the
"Company"), is a personal care products company engaged in developing,
manufacturing, and marketing a wide range of trademarked hair, skin and oral
care products.  Hair care includes Dep and L.A. Looks hair styling products,
Lilt home perm products and Agree and Halsa shampoos and conditioners. Skin
care includes Cuticura, Porcelana and Natures Family specialty skin care
products.  Topol toothpaste, Lavoris mouthwash, as well as Jordan Magic
toothbrushes, for which the Company is the exclusive U.S. distributor, comprise
oral care.  Such products, together with the Company's other trademarked
products, are hereinafter collectively referred to as the "Consumer Products."

         The Company also formulates and manufactures a large variety of hair
and skin care products for sale by retailers, distributors and manufacturers
under their own brands.  Such products are hereinafter collectively referred to
as the "Private Label" products.

         The Consumer Products are generally targeted toward specialty markets
and several of them are among the brand leaders in such markets.  The Consumer
Products are sold principally through food, drug and mass merchandise stores.

         The following table sets forth the dollar volume and percentage of net
sales attributable to Consumer Products and Private Label during the past three
fiscal years:



                                                             Years Ended July 31,
                                   ---------------------------------------------------------------------------
                                                            (Dollars in thousands)

                                     1995                        1994                       1993
                                   --------                    --------                   --------
                                                                                        
Consumer Products:

  Hair care                        $ 94,769          74%       $100,782         73%       $ 80,476          65%

  Skin care                          16,353          13          13,974         10          15,680          12

  Oral care                          12,211          10          19,832         15          21,910          18

  Other                                 (51)          -             343          -             856           1
                                    -------         ---         -------        ---         -------         ---
Total consumer                      123,282          97%        134,931         98%        118,922          96%

Private label                         4,407           3           3,400          2           4,791           4
                                    -------         ---         -------        ---         -------         ---
Consolidated net sales             $127,689         100%       $138,331        100%       $123,713         100%
                                    =======         ===         =======        ===         =======         ===




                                       2

   3

INTERNATIONAL

         Consumer Products are marketed and sold internationally principally
through agents, distributors and licensees in over 40 countries, including
Canada, the United Kingdom, Japan, Australia, Mexico, Venezuela, Panama, and
through a joint venture in China.

         In fiscal 1995, approximately $19,673,000 or 15.4% of the Company's
consolidated net sales were international, as compared with approximately
$15,275,000 or 11.0%, and $5,860,000 or 4.7%, in 1994 and 1993, respectively.
(See "Note 13 of the Notes to the Consolidated Financial Statements.")  The
Company's foreign operations are subject to risks inherent in transactions
involving foreign currencies and fluctuating exchange rates.

         From August 6, 1993, until December 31, 1993, Agree products in
Australia and Japan were distributed by licensees and the Company recognized
royalty income equal to a percentage of the licensees' net sales.  During the
last seven months of fiscal 1994 and all twelve months of 1995, the Company
sold the Agree products through a distributor and agent, and recognized sales
and cost of sales on these products.  In addition, the Company entered into a
joint venture in China, effective November 1993.

MARKETING

         The Company markets most of its Consumer Products as high quality,
value-priced products.  Its marketing strategies are defined on a
brand-by-brand basis to appeal to the particular consumers being targeted.  As
part of this individualized, flexible approach, the Company works directly with
its network of U.S. retailers and international distributors to implement
promotional calendars tailored to the particular needs of each retailer.  The
Company schedules such promotions up to twelve months in advance.  Management
refers to this flexible, brand-by-brand marketing approach as "guerrilla
marketing," because it aims to maximize the impact of the Company's limited
advertising and marketing resources.

         To encourage retailer support for the Consumer Products, the Company
utilizes a variety of marketing techniques, including cooperative advertising,
temporary price reductions, promotional allowances, in-store displays, special
promotional events and free goods.  Management believes that a substantial
portion of its promotional allowances are passed on to consumers in the form of
every day low prices ("EDLP").  Management further believes that EDLP has
contributed to the long-term success of L.A. Looks, Dep styling products, and
certain of the Company's other product lines.

         To encourage retail sales, the Company utilizes various consumer
marketing techniques at the point of sale.  These include providing bonus and
trial sizes,  distributing coupons  and utilizing packaging intended to
heighten consumer recognition and retail shelf presence.  The Company also
utilizes consumer media advertising on selected brands of the Consumer
Products.  In recent years the Company has allocated the majority of media
dollars to print advertising which has allowed it to portray a brand image and
teach the consumer as to the benefits of specific products.



                                       3

   4

         The Company employs 9 managers who are each responsible for the
marketing of specific product lines.  In addition, the Company has created
brand teams comprised of individuals who represent a cross section of the
Company's other departments, including research and development, manufacturing,
purchasing, planning, customer service and finance.  These brand teams work
jointly on a product from its inception and are responsible for the product's
development, timely delivery, cost, management and growth.  This system is
intended to enhance the Company's ability to meet consumer demand for low cost,
high quality products.

DISTRIBUTION

         The Company employs 15 regional sales managers who are primarily
responsible for the Company's 200 largest customers which, as a group,
represent over 75% of the Company's Consumer Products volume.  These managers,
in turn, utilize the sales services of more than 40 independent broker
organizations which are paid on a commission basis.  These broker organizations
assist the Company's managers in selling the Consumer Products and carrying out
trade promotions.

MANUFACTURING

         During fiscal 1995, the Company's facility in Rancho Dominguez,
California performed approximately 85% of the manufacturing and packaging for
Consumer Products sold within the United States or exported, with the remainder
performed by contract manufacturers.  (See "Item 2 Property.")  This percentage
was 64% in 1994 as the Company did not produce the Agree and Halsa products in
its facility until January 1994.  In Australia, the Agree shampoo and
conditioner products continue to be provided by a contract manufacturer, and
products are manufactured in China by the Company's joint venture.

         To monitor the quality of its domestic and international products, the
Company maintains a strict internal quality control system supported by a 
modern, on-site analytical chemistry and microbiology laboratory.  Outside
consultants are also employed from time to time to monitor the effectiveness of
the Company's operations.  The Company also maintains product liability
insurance at levels which it believes to be adequate.

         All principal raw materials and components used by the Company to
manufacture and package its Consumer Products are generally available from
several suppliers.  Over the past five fiscal years, there has been no
substantial increase in the cost of such raw materials and components, taken as
a whole, and the Company does not anticipate any significant shortages of, or
difficulty in obtaining, such materials and components.  Backlog orders for the
Company's Consumer Products are generally not significant to its business, as
the Company sells from its inventory and goods are generally shipped promptly
after receipt of orders.

         Although industry practice permits retailers to return to
manufacturers non-defective merchandise which the retailers have been unable to
sell, over the past five fiscal years, taken as a whole, the Company has
experienced no significant volume of returns of its products.  The Company
generally does not provide any extended payment terms to its customers.



                                       4

   5

RESEARCH AND DEVELOPMENT

         The Company engages in a continuous research and development program
for all of the Consumer Products.  The Company has developed and manufactured
several hundreds of products in the personal care products field for its
Consumer Products business and its Private Label business.  In this process, it
has accumulated a file of more than 800 different formulations of such
products.  In management's view, the Company's research and development
experience enhances its ability to respond rapidly to market trends and
introduce new products.

         The Company's Scientific Advisory Board consists of industry experts
in dermatology, cosmetic science and oral health who assist the Company with
new product development concepts, as well as assistance with governmental and
regulatory matters.  The Company also uses the services of outside consultants,
including privately funded research by major universities, from time to time as
it deems appropriate.

TRADEMARKS

         The Company considers the L.A. Looks, Dep, Agree, Halsa, Lilt, Topol,
Lavoris, Natures Family, Porcelana and Cuticura trademarks among its most
important assets.  The Company has registered, or has made application for
registration of, these trademarks in the United States and certain other
countries.  Formulas for personal care products are typically not patentable.

CUSTOMERS AND COMPETITION

         During fiscal 1995, sales to Wal-Mart Stores, Inc. were 16% of
consolidated net sales.  Although the Company believes it is unlikely that it
will lose all of such customer's business, the loss of such customer's business
could have a material adverse effect on the Company.  No other customer
accounted for more than 10% of consolidated net sales for fiscal 1995.  None of
the Company's customers has any contractual obligation to make any purchase
from the Company.

         The market for Consumer Products is highly competitive and is
dominated by large multi-national corporations with greater financial and other
resources than the Company.  The Company competes with hair, skin and oral care
manufacturers with respect to quality, packaging, marketing and price.  (See
"Marketing" above.)

PRIVATE LABEL

         The Company also conducts private label and contract packaging
businesses, which consist of formulating and manufacturing a large variety of
hair and skin care products for sale by retailers, distributors and other
manufacturers under their own trademarks.  These two businesses are highly
competitive and volume is subject to fluctuation.  Private label and contract
packaging net sales averaged less than 5% of consolidated net sales for the
Company's three most recent fiscal years.  The Company currently plans to
increase its efforts to increase the volume of such businesses.



                                       5

   6

EMPLOYEES

         At July 31, 1995, the Company employed approximately 370 full-time
persons.  None of such employees were covered by a collective bargaining
agreement.  The Company has never experienced a work stoppage or interruption
due to a labor dispute and believes that its employee relations are
satisfactory.

         In February 1995, the Company initiated a plan to reduce operating
expenses.  As part of that plan, the Company laid-off approximately 9% of its
non-production work force, reduced the annual base salary of four top executive
officers by 10%, and reduced the salary of its Chairman and President by 15%.
The estimated effect of these actions will be to reduce costs by approximately
$1,200,000 annually.  The benefit of such work force and salary reductions in
1995, net of severance costs, approximated $360,000.

         The Board of Directors recognized that, as is the case with many
publicly held corporations, the possibility of a change in control of the
Company may exist and that such possibility, and the uncertainty and questions
that it may raise among management, could result in the departure or
distraction of management personnel to the detriment of the Company and its
stockholders.  The Board decided to reinforce and encourage the continued
attention and dedication of members of the Company's management to their
assigned duties without distraction arising from the possibility of a change in
control by adopting a retention and severance plan for the Company, effective
August 15, 1995.

         The Dep Corporation Retention and Severance Plan ("RSP") provides
severance benefits and/or retention bonuses to employees of the Company to
encourage them to remain in the employ of the Company and to assist them in
their transition to subsequent employment.  The RSP consists of a Layoff and
Recall Policy for Plant Employees, a Layoff and Recall Policy for Office
Employees, a Change in Control Severance Policy for Non-Exempt Employees and a
Change in Control Severance Policy for Exempt Employees.  The RSP is intended
to be and shall be administered as an employee welfare benefit plan under the
Employee Retirement Income Security Act of 1974, as amended.

         All full-time employees of the Company are eligible to participate
under the change in control severance policies.  In addition, as provided by
the RSP, the Company has entered into individual agreements with certain exempt
employees and other key executives providing them with Change in Control
Executive Severance Agreements and Change in Control Retention Bonus
Agreements.  These agreements were approved by the independent, non-management
members of the Company's Board of Directors.

GOVERNMENT REGULATION

         The Company is subject to the health and safety, cosmetic and labeling
requirements of the federal Food, Drug and Cosmetic Act and to the labeling
provisions of the federal Fair Packaging and Labeling Act.  The Company is also
under the jurisdiction of the Federal Trade Commission with respect to content
of advertising, trade practices and certain other matters.  Present government
regulation does not materially restrict or impede the Company's operations.



                                       6

   7

         The U.S. Consumer Product Safety Commission has promulgated a final
rule which requires all companies with mouthwash products containing alcohol to
use child-resistant packaging. The Company expects to be in full compliance by
January 24, 1996.  The Company has been granted a six-month stay of enforcement
by such agency until such date in order to conduct appropriate protocol
testing.

ITEM 2  PROPERTY

         The Company owns its headquarters in Rancho Dominguez, California,
which consist of approximately 180,000 square feet of manufacturing,
warehousing, laboratory and office space. (See "Note 6 of the Notes to
Consolidated Financial Statements.")  The Company also warehouses its products
in approximately 145,000 square feet of leased warehouse space in Rancho
Dominguez, as well as in public warehouses situated in Tennessee, New Jersey,
and Toronto, Canada.

ITEM 3  LEGAL PROCEEDINGS

         On March 2, 1994, the Company filed a complaint against S.C. Johnson
alleging, among other things, that, in violation of its Purchase Agreement with
the Company, S.C. Johnson wrongfully altered its North American marketing and
sales practices prior to the closing of its sale of the Agree and Halsa
trademarks and certain related assets to the Company in August 1993.  The
complaint was filed in the United States District Court in Los Angeles County
and seeks rescission of the transaction, monetary damages in an amount to be
determined, and other relief.  The case is currently scheduled to go to trial
on February 23, 1996.  In April 1994, S.C. Johnson and a subsidiary filed
related lawsuits in Wisconsin and Ontario, Canada, respectively.

         In the opinion of management there are no pending legal proceedings,
including the S.C. Johnson matter discussed above, which will have a material
adverse effect on the Company's financial position or results of operations.

ITEM 4  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         None.



                                       7

   8

                                    PART II

ITEM 5  MARKET FOR COMPANY'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

         The Class A and Class B Common Stock of the Company is traded on the
Nasdaq Stock Market under the symbols DEPCA and DEPCB, respectively.  The
following table sets forth the high and low closing sale prices of the Class A
Common Stock and Class B Common Stock:



                                               1995                    1994
                                        -----------------        -----------------
                                        HIGH         LOW         HIGH         LOW
                                        -----       -----        -----       -----
                                                             
   CLASS A        First Quarter         3 7/8       2 5/8        7 1/2       5 1/4
                  Second Quarter        3 3/8       2 1/4        6 3/4       5
                  Third Quarter         2 3/8       1 1/2        5 3/4       2 1/4
                  Fourth Quarter        3           15/16        4 1/2       2 1/2



   CLASS B        First Quarter         4 1/4       2 3/4        7 1/4       5 1/2
                  Second Quarter        3 3/4       2 3/8        6 1/2       5 1/4
                  Third Quarter         2 7/8       1 5/8        5 3/4       2 9/16
                  Fourth Quarter        3 1/4       1 1/8        4 3/8       2 1/2




         The closing sales prices per share for the Class A Common Stock and
Class B Common Stock on October 13, 1995, were $1 3/4 and $1 7/8, respectively.
On October 13, 1995, there were a total of 140 and 161 record holders of Class
A Common Stock and Class B Common Stock, respectively.

         Since its formation the Company has not paid cash dividends on its
common stock and it does not currently anticipate paying such dividends.  The
Company's current policy is to retain earnings to provide funds for the
operation and expansion of the Company's business.  In addition, the Company's
Bank Facility presently prohibits, among other things, the payment of any
dividend or other distribution of assets, properties or cash in respect of any
class of capital stock.  (See "Note 6 of the Notes to Consolidated Financial
Statements.")

         In January 1995 the Nasdaq Stock Market, Inc. ("NASDAQ") granted the
Company an exception, until October 31, 1995, to the requirement that an issuer
have minimum net tangible assets of $1,000,000 for continued inclusion on the
National Market System ("NMS").  The NMS definition of net tangible assets
excludes the values assigned to goodwill.  In granting the exception, NASDAQ
noted that the Company's situation is not unlike accounting treatments afforded
other public companies in its industry in which goodwill and depreciation
methods cause technical noncompliance with listing standards.



                                       8

   9

         As of July 31, 1995, the Company's net tangible assets, as defined by
NASDAQ, were a negative $6,067,000.  The Company requested an extension of the
NASDAQ exception, but on October 25, 1995, the Company was advised by NASDAQ's
Listing Qualifications Committee that its request for an extension of the
exception was denied.  Since the Company will not be in compliance with all
criteria necessary for continued NMS listing on or before October 31, 1995, the
Company's securities will be eligible to be moved to the NASDAQ Small Cap
Market, effective November 2, 1995.

         On November 15, 1994, Continental Stock Transfer & Trust Company
became the Company's Registrar and Transfer Agent.





                                       9
   10

ITEM 6  SELECTED FINANCIAL DATA


                 FIVE-YEAR SUMMARY OF SELECTED FINANCIAL DATA
                    (In thousands, except per share data)
                                      



                                                                            Years ended July 31,
                                                        ----------------------------------------------------------
                                                          1995         1994        1993         1992        1991
                                                        --------     --------    --------     --------    --------
                                                                                           
STATEMENT OF INCOME DATA
Net sales.............................................  $127,689     $138,331    $123,713     $120,273    $106,041
Gross profit..........................................    80,194       87,646      78,666       76,870      66,906
Operating expenses ...................................    78,728       88,525      74,388       64,613      57,222
Income (loss) from operations before write-downs......     1,466         (879)      4,278       12,257       9,684
Write-down in assets..................................    25,166          -         1,003          -           -
Income (loss) from operations ........................   (23,700)        (879)      3,275       12,257       9,684
Other expense, primarily interest.....................     6,123        4,494       1,706        2,184       2,723
Income (loss) before income taxes (credit) and
  extraordinary item .................................   (29,823)      (5,373)      1,569       10,073       6,961
Extraordinary item (1)................................      -             -           -            -           752
Net income (loss).....................................  $(26,958)    $ (3,583)   $  1,170     $  5,963    $  4,832


Fully diluted net income (loss) per share:
Income (loss) before extraordinary item ..............  $  (4.32)    $  (0.57)    $  0.18     $  0.95     $   0.68
Extraordinary item (1)................................      -             -           -            -          0.12
Net income (loss) ....................................  $  (4.32)    $  (0.57)    $  0.18     $  0.95     $   0.80





                                                                                 July 31,
                                                        ----------------------------------------------------------
                                                          1995         1994        1993         1992        1991
                                                        --------     --------    --------     --------    --------
                                                                                           
BALANCE SHEET DATA
Working capital (deficiency)..........................  $(35,682)    $ 20,416    $ 23,587     $ 20,090    $ 13,297
Total assets..........................................    93,904      122,095      78,629       76,176      74,229
Long-term debt, net of current portion................     3,744       60,974      19,557       18,198      26,698
Stockholders' equity..................................    11,227       38,155      41,640       40,654      28,962
Shares outstanding ...................................     6,245        6,231       6,223        6,221       5,686



(1)  1991 includes gains from retirement of debt.




                                       10

   11

ITEM 7   MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND
         FINANCIAL CONDITION


RESULTS OF OPERATIONS

FISCAL 1995 COMPARED TO FISCAL 1994

         Consolidated net sales for 1995 were $127,689,000 compared to
$138,331,000 in 1994. Consumer Products net sales in 1995 decreased by 9%
compared to 1994. Consumer Products accounted for 97% and 98% of the
consolidated net sales for 1995 and 1994, respectively.

         Hair care net sales decreased 6% in 1995, principally due to lower
sales of Agree and Halsa.  Aggregate net sales of Agree and Halsa were
approximately $26,800,000 in 1995, or 25% lower than the prior year.  Hair care
net sales, excluding Agree and Halsa, increased 4% in 1995, compared to 1994,
primarily as a result of double digit domestic unit volume growth in both the
L.A. Looks styling and Dep gel product lines, offset in part by declines in
Lilt and hair care products which were discontinued in 1994.

         Skin care net sales increased 17% in 1995 over the prior year
primarily as a result of unit growth in the Natures Family brand.

         Oral care net sales for 1995 decreased by 38% compared to 1994.
Although net sales of all oral care brands declined, Lavoris mouthwash and
Jordan toothbrushes accounted for approximately 80% of such decline.  Oral care
brands were adversely impacted by intense competition and new product
introductions by competitors.  Crystal Fresh Lavoris and Jordan toothbrushes
are selling at minimal levels compared to the prior year and no longer
represent a significant component of oral care sales.

         Domestic net sales of Consumer Products decreased 13% in 1995, again,
primarily as a result of the decline in the net sales of Agree and Halsa.  In
1995, domestic net sales of Agree and Halsa were approximately $15,600,000, or
42% lower than 1994. Such decline was offset, in part, by sales growth of the
L.A. Looks styling and Dep gel products.  Domestic net sales of hair care
products, excluding Agree and Halsa, increased 2% in 1995, compared to the
prior year. Also contributing to the decrease in domestic net sales of Consumer
Products was a 41% decline in oral care in 1995 as compared to 1994, for the
same reasons described in the preceding paragraph.

         International net sales of Consumer Products in 1995 increased 29%
compared to 1994 primarily due to an increase in Agree sales in Japan and
Australia. From August 6, 1993 until December 31, 1993, Agree products in Japan
and Australia were distributed by licensees and the Company received only
royalty payments equal to a percentage of the licensees' net sales. During the
last seven months of fiscal 1994 and all twelve months of 1995, the Company
sold the Agree products through a distributor and agent, and recognized sales
and cost of sales on those products.  In addition, the Company entered into a
joint venture in China, effective November 1993.



                                       11

   12

         Gross profits for 1995 were $80,194,000, compared to $87,646,000 in
1994.  As a percentage of net sales, gross profit for both 1995 and 1994 was
63%.  The gross profit percentage in the current period was somewhat lower than
historic rates due to a lower proportion of sales of higher margin products,
while in 1994 gross profit was adversely impacted by a provision for packaging
changeover costs.  In dollar terms gross profit in 1995 declined as a result of
lower sales volume.

         In 1995, selling, general and administrative expenses ("SG&A")
decreased to $78,728,000 or 62% of net sales from $88,525,000 or 64% in the
prior year.  The decrease in SG&A, as a percentage of sales, was primarily due
to a decrease in advertising and consumer promotion expense. The dollar
decrease in SG&A relates to the impact of lower net sales on variable expenses
and lower advertising and consumer promotional expense.

         For 1995, SG&A was also favorably impacted by the higher proportion of
international sales, as such sales typically incur lower SG&A expense than
domestic sales.  International operations include export sales, where third
party distributors generally incur the advertising and promotional
expenditures, and royalty income where there are no related selling costs
recorded by the Company.

         In February 1995, the Company initiated a plan to reduce operating
expenses.  As part of that plan, the Company laid-off approximately 9% of its
non-production work force, reduced the annual base salary of four top executive
officers by 10%, and reduced the salary of its Chairman and President by 15%.
The estimated effect of these actions will be to reduce costs by approximately
$1,200,000 annually.  The benefit of such work force and salary reductions in
1995, net of severance costs, approximated $360,000.

         During the third quarter of fiscal 1995, the Company determined that
in light of the significant declines in the sales volume and profit
contribution of the Agree and Halsa products since their acquisition in August
1993, there had been an impairment in the carrying value of the Agree and Halsa
intangible assets.  Based on the results of an independent valuation, the
Company concluded that the fair value of the intangible assets of Agree and
Halsa was approximately $12,500,000, requiring a write-down in the carrying
value of the intangibles of $24,718,000.  Such write-down was included in
operations for 1995.  In addition, due to the repackaging and restaging of such
products, the Company also wrote-off tools and molds of $448,000.

         For 1995, net other expenses were $6,123,000 as compared to $4,494,000
in 1994.  The increased expense was due to higher interest expense which
resulted from a higher effective interest rate during the current year.

         The Company recorded a tax benefit of $2,865,000 for 1995 and
$1,790,000 for 1994.  In accordance with generally accepted accounting
principles, the tax benefit of the write-down of the Agree and Halsa
intangibles in 1995 was limited to that currently realizable.  The tax benefit
for 1994 was offset in part by the effect of intangible amortization expense
included in financial income, but not deductible for tax purposes.  (See "Note
7 of the Notes to Consolidated Financial Statements.")



                                       12

   13

         For 1995, the Company recorded a net loss of $26,958,000 or $4.32 per
share,  compared to a net loss of $3,583,000 or $.57 per share in 1994. The
loss in 1995 was primarily due to the $24,072,000 after-tax write-down of the
Agree and Halsa assets, lower net sales, higher interest expense and a lower
tax benefit.  Excluding the write-down of the Agree and Halsa assets, the
Company's operations for 1995 resulted in a net loss of $2,886,000 or $.47 per
share.

FISCAL 1994 COMPARED TO FISCAL 1993

         Consolidated net sales for 1994 increased to $138,331,000, compared to
$123,713,000 in 1993.  In 1994 the Company's Consumer Products net sales grew
13% over 1993, entirely as a result of unit volume growth resulting from the
acquisition of the Agree and Halsa trademarks in August 1993, but this growth
was slightly offset by a decrease in net sales of Private Label products.
Consumer Products accounted for 98% and 96% of the consolidated net sales for
1994 and 1993, respectively.

         In 1994, net sales of domestic Consumer Products increased 6% and net
sales of international Consumer Products increased 161%.  The increase in
international net sales arose primarily from sales of Agree products in
Australia and Japan.  From the acquisition date until December 31, 1993, such
products were distributed by licensees and the Company received royalty
payments equal to a percentage of the licensees' net sales.  Thereafter, the
Company sold such products through a distributor and agent, and recognized the
related revenues.  In addition, international net sales also benefitted from
sales in Canada of Agree and Halsa, and the commencement of a joint venture in
China, effective November 1993.  International net sales for 1994 represented
approximately 11% of total consolidated net sales, compared to 5% for 1993.

         In 1994, hair care represented 75% of total Consumer Products net
sales compared to 68% in 1993.  Hair care sales in 1994 increased 25% to
$100,782,000 compared to $80,476,000 in 1993.  The increase in hair care sales
was the result of unit volume growth arising from the acquisition of the Agree
and Halsa shampoo and conditioner trademarks, with such sales approximating $36
million.  This increase was offset in part by declines of the Company's other
hair care brands, including approximately $7,500,000 of sales primarily
relating to the discontinuance of the Dep brand of shampoos and conditioners
and the domestic non-gel Dep styling products.  Fiscal 1994 sales were further
adversely impacted due to the continued effects of stringent domestic retailer
inventory reductions, the highly competitive business environment, and the
substantial efforts devoted to integrating Agree and Halsa into the Company's
operations.

         Net sales of oral care products in 1994 were $19,832,000, or 9% lower
than the $21,910,000 of 1993.  The lower volume primarily resulted from the
absence in 1994 of the non-recurring sales of Crystal Fresh Lavoris introduced
in 1993.  The oral care sales decrease was offset in part by sales of Jordan
Magic toothbrushes and TopolPLUS whitening toothpaste.  In 1994, skin care net
sales were $13,974,000 compared to $15,680,000 for 1993.  The lower skin care
sales in 1994 were the result of lower unit sales of the Company's three skin
care brands.



                                       13

   14

         Gross profits for 1994 were $87,646,000 as compared to $78,666,000 for
the prior year.  As a percentage of net sales, gross profits were 63% and 64%
for the current and prior years, respectively.  The decrease in gross profit
percentage in 1994 was principally the result of a provision for packaging
inventory obsolescence.  Such additional cost was offset, in part, by sales of
new products, principally, Agree, Jordan Magic toothbrushes, and TopolPLUS,
whose individual gross profit margins were greater than the Company's average.

         In 1994, SG&A expenses increased to $88,525,000 or 64% of net sales,
compared to $74,388,000 or 60% in 1993.  The higher SG&A percentage in the
current year was primarily due to increased advertising and promotional
expenses in response to the highly competitive business environment, and
increased amortization expenses due to the Agree and Halsa intangibles acquired
in 1994.

         Fiscal 1993 also included a $1,003,000 charge against income relating
to the discontinuance and write-down of the DietAyds and Bantron intangibles,
the Company's two smallest brands.  No similar charge occurred in 1994.

         Net other expenses increased to $4,494,000 compared to $1,706,000 in
the prior year.  The increase was primarily due to higher interest expense
resulting from the Agree and Halsa acquisition.  In addition, 1993 included a
non-recurring charge of $365,000 related to the Company's reclassification of
its common stock.

         In 1994, due to the loss before income taxes, the Company recorded a
tax credit utilizing an effective tax rate of 33%, compared to a tax expense in
1993 at an effective tax rate of 25%.  The tax benefit for the current period
was offset in part by the effect of intangible amortization expense included in
financial income, but not deductible for tax purposes.  The low effective tax
rate of 1993 resulted from the tax benefit arising from the write-down of the
DietAyds and Bantron trademarks and goodwill.

         The Company recorded a net loss of $3,583,000 or $.57 per share in
1994, compared to net income of $1,170,000 or $.18 per share in the prior year.
The net loss was principally due to lower than anticipated sales of the Agree
and Halsa brands, higher interest and amortization expense related to the
acquisition and higher advertising and promotional expenses.

LIQUIDITY AND CAPITAL RESOURCES

         By its terms, the Company's Revolving Credit and Term Loan Agreement
dated as of August 6, 1993, as amended (the "Bank Facility"), between the
Company and a group of seven banks (the "Bank Group") obliges the Company to
comply with certain financial covenants.  As a result of the 1995 operating
loss, the Company would not have been in compliance with certain of such
covenants had the Bank Group not granted waivers of such technical defaults
through October 31, 1995.

         The Company and the Bank Group have reached an agreement in principle
for a fifth amendment to the Bank Facility effective as of October 30, 1995,
(the "Agreement in Principle") which provides, among other things, for the
termination of the Bank Facility on December 30,



                                       14

   15

1996, a decrease in the working capital commitment to $25,000,000 from
$28,000,000, an increase in interest rates and lower quarterly scheduled term
loan payments through April 1, 1996.  The $9,567,000 payment originally due on
December 29, 1995, has been reduced to $500,000 and a principal payment of 
$8,300,000 will now be due on April 15, 1996.  (See "Note 6 of the Notes to
Consolidated Financial Statements.")  The interest rate under the Agreement in
Principle for the period October 1, 1995 through June 30, 1996 will be base 
rate plus 3%; July 1, 1996 through September 30, 1996, base rate plus 4%; and
thereafter base rate plus 5%. As of July 31, 1995, the base rate was 8 3/4%.

         Since the inception of the Bank Facility in August 1993, the Company
has consistently made timely payment to the Bank Group of all principal and
interest due under the Bank Facility.  In light of the Company's current
projected earnings and cash flow, management believes the Company has the
financial resources to maintain its current level of operations until the April
15, 1996 principal payment is due under the Agreement in Principle.  However,
cash generated from operations alone will not be sufficient to pay the
$8,300,000 on April 15, 1996, or the balance due on December 30, 1996.  As a
result, the Company is evaluating alternatives which, if successful, would
result in the payment, the refinancing, or the restructuring of the Bank
Facility.  The Company has retained legal counsel specializing in
restructurings to render advice regarding alternatives available to the
Company.  In addition, the Company has retained Donaldson, Lufkin & Jenrette
Securities Corporation to assist it in exploring strategic alternatives which
include, among other things, a business combination, sale of assets, strategic
investment in the Company or a refinancing of the Bank Facility.  There can be
no assurance that the Company will be successful in its attempt to consummate
any of the strategic alternatives or a refinancing of the Bank Facility.

         All amounts due under the Bank Facility, including the
balance due on December 30, 1996, have been classified as current debt.  Due to
the reclassification of $48,919,000 of the outstanding balance of the Bank
Facility as current debt, as of July 31, 1995, the Company had a working
capital deficiency of $35,682,000.  Working capital was also impacted by
decreases in income taxes receivable and other assets offset, in part, by an
increase in accounts receivable.  The decrease in income taxes receivable
relates to a lower pre-tax loss, excluding the write-off of assets in 1995,
while the decrease in other assets primarily relates to a reduction in prepaid
advertising and promotion costs at July 31, 1995.  The increase in accounts
receivable primarily relates to the increased proportion of international
sales, which sales have longer payment terms than the domestic business.

         Substantially all of the Company's assets not otherwise pledged as
collateral on existing mortgages are pledged as collateral under the Bank
Facility.  Furthermore, the Company's ability to borrow additional funds from
third parties is significantly limited by the terms of the Bank Facility.

         As of October 20, 1995, the Company had cash and cash equivalents
totalling approximately $5,300,000.

         In 1995, purchases of property and equipment totalled $716,000
compared to $1,643,000 in 1994.




                                       15

   16

ITEM 8   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

REPORTS

         Independent Auditors' report with respect to financial statements and
         schedule.

FINANCIAL STATEMENTS

         Consolidated Balance Sheets at July 31, 1995 and 1994
         Consolidated Statements of Income for Years Ended
                 July 31, 1995, 1994 and 1993
         Consolidated Statements of Stockholders' Equity for Years
                 Ended July 31, 1995, 1994 and 1993
         Consolidated Statements of Cash Flows for Years Ended
                 July 31, 1995, 1994 and 1993
         Notes to Consolidated Financial Statements

SCHEDULE

         Schedule II - Valuation and Qualifying Accounts and Reserves

ITEM 9   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
         AND FINANCIAL DISCLOSURE


         None.





                                       16

   17

                                    PART III


ITEM 10  DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY

         Information concerning the Company's current executive officers, based
on data furnished by them, is set forth below:



   Name                    Age               Position
- ------------------         ---          --------------------------------------
                                  
Robert Berglass             57          Chairman of the Board;
                                        President; Director

Grant W. Johnson            51          Senior Vice President; Chief Financial
                                        Officer; Director

Jerome P. Alpin             58          Senior Vice President,
                                        and General Manager,
                                        International Sales and Marketing

R. Eugene Biber             47          Senior Vice President, Operations

Judith R. Berglass          43          Senior Vice President, Corporate
                                        Secretary; Director

Steve Berry                 48          Vice President, Sales

D. Lee Johnson              47          Vice President, Administration and
                                        Investor Relations

John G. Petersen            37          Vice President and Controller



         Robert Berglass has served as President of the Company since 1969 and
has been Chairman of the Board of Directors since 1971.  Immediately prior to
joining the Company, he was a Vice President of Faberge, Inc.  He has more than
35 years of experience in the personal care products industry.

         Grant W. Johnson, the Company's Senior Vice President, Finance, since
July 1995 has served as the Company's Chief Financial Officer since 1985 and as
a director since 1986.  For approximately eight years preceding his joining the
Company, he was Vice President, Finance, of Vidal Sassoon, Inc.  Mr. Johnson, a
certified public accountant, also has seven years of experience with Deloitte &
Touche.



                                       17

   18

         Jerome P. Alpin is the Company's Senior Vice President, General
Manager for International, Sales and Marketing.  From June 1982 through July
1993, he was its Senior Vice President, Sales and Marketing.  He has more than
27 years of experience in sales and marketing of consumer products, including
positions with Bristol-Meyers Co., Faberge, Inc., and Revlon, Inc., prior to
joining the Company.

         R. Eugene Biber, Senior Vice President, Operations since July 1995,
has served as the Company's Vice President, Operations since 1988.  Prior 
thereto, he has thirteen years of operations experience with The Procter & 
Gamble Company, Vidal Sassoon, Inc. and Richardson Vicks, Inc.

         Judith R. Berglass, the Company's Senior Vice President since July
1995, has served as its Vice President since 1983, and has served as its Vice
President, Corporate Development since 1984.  She has been a director since
1985 and since 1986 has also served as Secretary.  For the three years prior to
joining the Company, she was Vice President of CLF Associates, a management
consulting firm.  She is the wife of the President.

         Steve Berry, the Company's Vice President of Sales for domestic
consumer products since July 1995, was its Director of Sales from November 1993
through June 1995.  He also held various managerial positions within the
domestic sales department from September 1983.  Mr. Berry has over fourteen
years of experience in the sales and marketing of consumer products.

         D. Lee Johnson is the Company's Vice President of Administration and
Investor Relations since October 1994.  Prior thereto he was with Gibson, Dunn
& Crutcher for four years where his last capacity was Chief Financial Officer.
Mr. Johnson, a certified public accountant, also has 18 years with The Dial
Corporation, and last served as Vice President Planning and Development.

         John G. Petersen, the Company's Vice President and Controller since
July 1995, was its Controller from February 1990 through June 1995.  For
approximately seven years preceding his joining the Company, he held various
managerial positions and last served as Corporate Controller of L.H. Research,
Inc.  Mr. Petersen is a certified public accountant with three years experience
with Deloitte & Touche.

         All officers serve at the discretion of the Board of Directors.
Information pertaining to the Company's directors is incorporated herein by
reference to the Company's Proxy Statement.

ITEM 11  EXECUTIVE COMPENSATION

         Information pertaining to executive compensation is incorporated
herein by reference to the Proxy Statement.



                                       18

   19

ITEM 12  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
         AND MANAGEMENT

         Information pertaining to security ownership is incorporated herein by
reference to the Proxy Statement.

ITEM 13  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         Information pertaining to certain relationships and related
transactions is incorporated herein by reference to the Proxy Statement.





                                       19

   20

                                    PART IV


ITEM 14  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

(a)      Financial Statements, Financial Schedules and Exhibits.

         1.      The financial statements listed in Item 8 above are
                 incorporated herein by this reference.

         2.      The financial schedule listed in Item 8 above is incorporated
                 herein by this reference.  Schedule I is not listed because it
                 is not required.



         3.      Exhibit                                                              Sequential
                 Number                       Title                                   Page Number
                 -------                      -----                                   -----------
                                                                                
                   3.1        Certificate of Incorporation (1)

                   3.2        Certificate of Amendment (2)

                   3.3        Bylaws (9)

                   3.4        Certificate of Amendment to the Certificate
                              of Incorporation (10)

                   3.5        Bylaws (10)

                   4.1        Form of Common Stock Certificates (6)

                  10.1        Profit Sharing Plan for Employees of
                              Dep Corporation as of August 1, 1989 (4)

                  10.2        1983 Stock Option Plan, as amended (3)  *

                  10.3        1988 Director and Officer Stock Option
                              Plan, as amended (3)  *

                  10.4        1992 Stock Option Plan (6)  *

                  10.5        Stock Target Ownership Plan (9)  *

                  10.6        Fiscal Year 1995 Bonus Arrangement for                      45
                              Certain Executive Officers  *

                  10.7        Lease Agreement relating to the Company's
                              California warehouse (3)




                                       20

   21



                 Exhibit                                                               Sequential
                 Number                                 Title                          Page Number
                 -------                                -----                          -----------
                                                                                 
                  10.8        Dep Corporation Executive Deferral Plan (3) *

                  10.9        401(k) Plan for Employees of Dep Corporation (6) *

                  10.10       Asset Purchase Agreement, dated as of July 9,
                              1993, between S.C. Johnson & Son, Inc.
                              and the Company (5)

                  10.11       Revolving Credit and Term Loan Agreement, dated
                              as of August 6, 1993, among the Company as
                              borrower, The First National Bank of Boston
                              and City National Bank, as co-agents and
                              Citicorp USA, Inc. as agent. (5)

                  10.12       Waiver and Amendment, dated as of March 17,
                              1994, of the Revolving Credit and Term Loan
                              Agreement, dated as of August 6, 1993.  (7)

                  10.13       Waiver and Amendment, dated as of May 27,
                              1994, of the Revolving Credit and Term Loan
                              Agreement, dated as of August 6, 1993.  (7)

                  10.14       Waiver and Amendment, dated as of August 26,
                              1994, of the Revolving Credit and Term Loan
                              Agreement, dated as of August 6, 1993.  (8)

                  10.15       Fourth Amendment, dated as of September 9,
                              1994, of the Revolving Credit and Term Loan
                              Agreement, dated as of August 6, 1993.  (8)

                  10.16       Form of Officers and Directors Indemnification
                              Agreement. (10)

                  10.17       Waiver, dated as of September 29, 1995, of the              46-53
                              Revolving Credit and Term Loan Agreement,
                              dated as of August 6, 1993.

                  10.18       Dep Corporation Retention and Severance Plan *              54-68

                  10.19       Form Change in Control Executive Severance Agreement *      69-80

                  10.20       Form Change in Control Executive Retention                  81-83
                              Bonus Agreement  *

                  11          Computation of Per Share Earnings                              84




                                       21

   22



                 Exhibit                                                              Sequential
                 Number                                 Title                         Page Number
                 -------                                -----                         -----------
                                                                                
                  21.1        Subsidiaries (9)

                  23.1        Consent of Independent Auditors'                              85

                  27          Financial Data Schedule                                    86-88


         (1)     Incorporated by reference to Exhibit 3.1 to the Company's
                 Annual Report on Form 10-K for the year ended July 31, 1988.

         (2)     Incorporated by reference to Exhibit 4 to the Company's
                 Current Report on Form 8-K filed on December 15, 1992.

         (3)     Incorporated by reference to Exhibits 10.2, 10.3, 10.7 and
                 10.8 to the Company's Annual Report on Form 10-K for the year
                 ended July 31, 1992.

         (4)     Incorporated by reference to Exhibit 10.1 to the Company's
                 Annual Report on Form 10-K for the year ended July 31, 1990.

         (5)     Incorporated by reference to Exhibits 2.1 and 10.9 to the
                 Company's Current Report on Form 8-K filed on August 6, 1993.

         (6)     Incorporated by reference to Exhibits 4.1, 10.4 and 10.9 to
                 the Company's Annual Report on Form 10-K for the year ended
                 July 31, 1993.

         (7)     Incorporated by reference to Exhibits to the Company's Current
                 Report on Form 8-K filed on May 27, 1994.

         (8)     Incorporated by reference to Exhibits to the Company's Current
                 Report on Form 8-K filed on September 14, 1994.

         (9)     Incorporated by reference to Exhibits 3.3, 10.5 and 21.1 to
                 the Company's Annual Report on Form 10-K for the year ended
                 July 31, 1994.

         (10)    Incorporated by reference to Exhibits to the Company's Current
                 Report on Form 8-K filed on January 16, 1995.

         *       Management contract or compensatory plan.

(b)      Reports on Form 8-K.

         None.



                                       22

   23

                                   SIGNATURES


         Pursuant to the requirements of Section 13 or 15(d) 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.

October  25, 1995                         DEP CORPORATION


                                          By   /s/Robert Berglass
                                               ---------------------------------
                                               Robert Berglass, President

         Pursuant to the requirements of the Securities Exchange Act of 1934,
this report has been signed below by the following persons on behalf of the
Registrant, in the capacities and on the dates indicated.



SIGNATURE                                  TITLE                               DATE
- ---------                                  -----                               ----
                                                                   
/s/Robert Berglass           Chairman of the Board and President         October 25, 1995
- ---------------------          (Principal Executive Officer)
Robert Berglass



/s/Grant W. Johnson          Senior Vice President and                   October 25, 1995
- ---------------------          Chief Financial Officer and
Grant W. Johnson               Director, (Principal Financial
                               and Accounting Officer)



/s/Judith R. Berglass        Senior Vice President                       October 25, 1995
- ---------------------          Corporate Development
Judith R. Berglass             Secretary and Director




/s/Alexander L. Kyman        Director                                    October 25, 1995
- ---------------------
Alexander L. Kyman



/s/Michael Leiner            Director                                    October 25, 1995
- ---------------------
Michael Leiner



/s/Philip I. Wilber          Director                                    October 25, 1995
- ---------------------
Philip I. Wilber




                                       23

   24

                          INDEPENDENT AUDITORS' REPORT


The Board of Directors and Stockholders
Dep Corporation
Rancho Dominguez, California

We have audited the accompanying consolidated balance sheets of Dep Corporation
and subsidiaries as of July 31, 1995 and 1994, and the related consolidated
statements of income, stockholders' equity and cash flows for each of the years
in the three-year period ended July 31, 1995.  In connection with our audits of
the consolidated financial statements, we have also audited the financial
statement schedule listed in Item 8.  These consolidated financial statements
and financial statement schedule are the responsibility of the Company's
management.  Our responsibility is to express an opinion on these consolidated
financial statements and financial statement schedule based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement.  An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements.  An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation.  We believe that our audits provide a reasonable basis
for our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Dep Corporation and
subsidiaries as of July 31, 1995 and 1994, and the results of their operations
and their cash flows for each of the years in the three-year period ended July
31, 1995, in conformity with generally accepted accounting principles.  Also in
our opinion, the related financial statement schedule, when considered in
relation to the basic consolidated financial statements taken as a whole,
presents fairly, in all material respects, the information set forth therein.

The accompanying consolidated financial statements have been prepared assuming
that the Company will continue as a going concern.  As discussed in Note 6 to
the consolidated financial statements, the Company was in technical default of
certain financial covenants in connection with its bank facility which have
been waived by the lenders through October 31, 1995.  As more fully discussed
in Note 6 to the consolidated financial statements, the Company and the lenders
who are a party to the bank facility have reached an agreement in principle to
amend the maturity dates of amounts outstanding under the bank facility and to
modify the financial covenants.  In addition, as revised by the recent
agreement in principle, the Company has a mandatory payment of $8,300,000 due
on April 15, 1996.  Based on current estimates of available cash flow,
management does not believe it will have sufficient cash to make the mandatory
payment.  Accordingly, the entire amount outstanding under the bank facility of
$60,969,000 has been classified as a current liability in the accompanying
consolidated financial statements.  Management's plans in regard to these
matters are described in Note 16 to the consolidated financial statements.
These matters raise substantial doubt about the Company's ability to continue
as a going concern.  The consolidated financial statements and financial
statement schedule do not include any adjustments that might result from the
outcome of this uncertainty.



/s/ KPMG Peat Marwick LLP
Long Beach, California
September 21, 1995, except for Notes 6
and 16, which date is October 30, 1995



                                       24

   25

                        DEP CORPORATION AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS



                                                                                 July 31,
                                                                       ----------------------------
           Assets                                                          1995            1994
                                                                       -----------     ------------
                                                                                 
Current assets:
  Cash and cash equivalents..........................................  $ 4,611,000     $    947,000
  Accounts receivable, less allowance for doubtful accounts
       of $478,000 in 1995 and $262,000 in 1994......................   18,811,000       16,769,000
  Inventories .......................................................   13,071,000       13,956,000
  Income taxes receivable............................................    1,779,000        3,180,000
  Deferred income taxes..............................................      188,000          539,000
  Other current assets ..............................................    2,275,000        3,606,000
                                                                       -----------     ------------
    Total current assets.............................................   40,735,000       38,997,000
Property and equipment, net..........................................   15,423,000       17,211,000
Intangibles, net.....................................................   34,156,000       62,015,000
Other assets.........................................................    3,590,000        3,872,000
                                                                       -----------     ------------
                                                                       $93,904,000     $122,095,000
                                                                       ===========     ============
           Liabilities and Stockholders' Equity

Current liabilities:
  Current portion of long-term debt..................................  $61,100,000     $  3,828,000
  Accrued expenses...................................................    7,920,000        7,719,000
  Accounts payable ..................................................    7,397,000        7,034,000
                                                                       -----------     ------------
    Total current liabilities........................................   76,417,000       18,581,000

Long-term debt, net of current portion...............................    3,744,000       60,974,000
Deferred income taxes................................................            -        1,252,000
Other non-current liabilities........................................    2,516,000        3,133,000
                                                                       -----------     ------------
    Total liabilities................................................   82,677,000       83,940,000

Stockholders' equity:
  Preferred stock, par value $.01; authorized
       3,000,000 shares; none outstanding............................            -                -
  Class A common stock, par value $.01; authorized 14,000,000
       shares; issued and outstanding 3,232,559 at July 31, 1995
       and  3,231,203 at July 31, 1994...............................       32,000           32,000
  Class B common stock, par value $.01; authorized 7,000,000
       shares; issued and outstanding 3,243,340 at July 31, 1995
       and  3,231,201 at July 31, 1994...............................       32,000           32,000
  Additional paid-in capital.........................................   12,126,000       12,137,000
  Retained earnings..................................................      215,000       27,173,000
  Foreign currency translation adjustment............................     (173,000)        (214,000)
                                                                       -----------     ------------
                                                                        12,232,000       39,160,000
  Less treasury stock, at cost, 115,500 shares each of Class A
    and Class B common stock.........................................   (1,005,000)      (1,005,000)
                                                                       -----------     ------------
    Total stockholders' equity.......................................   11,227,000       38,155,000
                                                                       -----------     ------------
                                                                       $93,904,000     $122,095,000
                                                                       ===========     ============


               The accompanying notes are an integral part of the
                       Consolidated Financial Statements.
                                       
                                       25

   26

                        DEP CORPORATION AND SUBSIDIARIES
                       CONSOLIDATED STATEMENTS OF INCOME





                                                               Years ended July 31,
                                                 ----------------------------------------------
                                                     1995             1994             1993
                                                 ------------     ------------     ------------
                                                                          
Net sales.....................................   $127,689,000     $138,331,000     $123,713,000
Cost of sales.................................     47,495,000       50,685,000       45,047,000
                                                 ------------     ------------     ------------
Gross profit..................................     80,194,000       87,646,000       78,666,000

Selling, general and administrative...........     78,728,000       88,525,000       74,388,000

Write-down in value of assets.................     25,166,000                -        1,003,000
                                                 ------------     ------------     ------------
Income (loss) from operations.................    (23,700,000)        (879,000)       3,275,000

Other expenses (income):
  Interest expense, net.......................      6,177,000        4,578,000        1,268,000
  Other.......................................        (54,000)         (84,000)         438,000
                                                 ------------     ------------     ------------
                                                    6,123,000        4,494,000        1,706,000
                                                 ------------     ------------     ------------

Income (loss) before income taxes (credit)....    (29,823,000)      (5,373,000)       1,569,000

Income taxes (credit).........................     (2,865,000)      (1,790,000)         399,000
                                                 ------------     ------------     ------------
Net income (loss) ............................   $(26,958,000)    $ (3,583,000)    $  1,170,000
                                                 ============     ============     ============

 Net income (loss) per share..................   $      (4.32)    $       (.57)    $        .18
                                                 ============     ============     ============

 Weighted average shares outstanding..........      6,244,106        6,250,239        6,367,082
                                                 ============     ============     ============




               The accompanying notes are an integral part of the
                       Consolidated Financial Statements.



                                       26

   27

                        DEP CORPORATION AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                    YEARS ENDED JULY 31, 1995, 1994 AND 1993

                                                                              



                                                                                                    FOREIGN
                                                CLASS A   CLASS B    ADDITIONAL                     CURRENCY       TREASURY
                                      COMMON    COMMON    COMMON      PAID-IN        RETAINED      TRANSLATION   STOCK, AT COST
                                       STOCK     STOCK     STOCK      CAPITAL        EARNINGS      ADJUSTMENT    (CLASS A &B)
                                     --------   -------   -------   -----------    ------------    -----------   --------------
                                                                                            
Balance at July 31, 1992             $ 65,000   $     -   $     -   $12,046,000    $ 29,586,000     $ (38,000)    $(1,005,000)
Cumulative translation adjustment                                                                    (184,000)
Reclassification                      (65,000)   32,000    32,000         1,000
Net income for the year                                                               1,170,000
                                     --------   -------   -------   -----------    ------------     ---------     -----------
Balance at July 31, 1993                    -    32,000    32,000    12,047,000      30,756,000     $(260,000)     (1,005,000)
Cumulative translation adjustment                                                                       8,000
Issuance of stock                                                        90,000
Net loss for the year                                                                (3,583,000)
                                     --------   -------   -------   -----------    ------------     ---------     -----------
Balance at July 31, 1994                    -    32,000    32,000    12,137,000      27,173,000      (214,000)     (1,005,000)
Cumulative translation adjustment                                                                      41,000
Adjustment to stock issuance                                            (11,000)
Net loss for the year                                                               (26,958,000)
                                     --------   -------   -------   -----------    ------------     ---------     -----------
Balance at July 31, 1995             $      -   $32,000   $32,000   $12,126,000    $    215,000     $(173,000)    $(1,005,000)
                                     --------   -------   -------   -----------    ------------     ---------     -----------






               The accompanying notes are an integral part of the
                       Consolidated Financial Statements.




                                       27
                                                                               
   28
                        DEP CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                            Years ended July 31,
                                                              -----------------------------------------------
                                                                  1995             1994               1993
                                                              ------------     ------------       -----------
                                                                                         
Operating Activities:
Net income (loss)...........................................  $(26,958,000)    $ (3,583,000)      $ 1,170,000

Adjustments to reconcile net income (loss) to net
    cash provided by operating activities:
    Depreciation and amortization...........................     5,507,000        5,571,000         3,216,000
    Write-down in value of assets...........................    25,166,000            -             1,003,000
    Provision for losses on accounts receivable.............       504,000           31,000            75,000
    Deferred income taxes ..................................    (1,783,000)         342,000         1,025,000
    Loss on sale of assets..................................        90,000           89,000           205,000

 Changes in operating assets and liabilities, net of 
    effects from the acquisition:
    Accounts receivable ....................................    (2,540,000)         395,000        (2,345,000)
    Inventories ............................................       894,000          521,000         2,153,000
    Income taxes receivable.................................     1,401,000         (818,000)       (2,364,000)
    Other assets............................................     1,331,000       (1,523,000)         (680,000)
    Accrued expenses........................................       701,000       (1,260,000)         (943,000)
    Accounts payable........................................       370,000        1,397,000           378,000
    Income taxes payable....................................         -                -              (334,000)
                                                              ------------     ------------       -----------
Net cash provided by operating activities...................     4,683,000        1,162,000         2,559,000

Investing Activities:
    Purchases of property and equipment.....................      (716,000)      (1,643,000)       (3,643,000)
    Acquisition of trademarks...............................      (200,000)     (45,746,000)            -
    Proceeds from sale of property and equipment............         -               21,000            62,000
    Proceeds from sale of trademarks........................       435,000        1,642,000             -
    Other ..................................................      (112,000)        (658,000)         (740,000)
                                                              ------------     ------------       -----------
Net cash used in investing activities.......................      (593,000)     (46,384,000)       (4,321,000)

Financing Activities:
    Proceeds from lines of credit and long-term debt........        42,000       45,120,000         1,326,000
    Other...................................................      (487,000)           -                 -
                                                              ------------     ------------       -----------
Net cash provided by (used in) financing activities.........      (445,000)      45,120,000         1,326,000
                                                              ------------     ------------       -----------
Increase (decrease) in cash and cash equivalents............     3,645,000         (102,000)         (436,000)

Effect of exchange rate changes on cash.....................        19,000          (13,000)          (56,000)

Cash and cash equivalents at beginning of year..............       947,000        1,062,000         1,554,000
                                                              ------------     ------------       -----------
Cash and cash equivalents at end of year....................  $  4,611,000     $    947,000       $ 1,062,000
                                                              ============     ============       ===========
Supplemental disclosure of cash flow information:
    Cash paid during the year for:
    Interest, net...........................................  $  6,357,000      $ 4,446,000       $ 1,226,000
                                                              ============     ============       ===========
    Income taxes (refunds)..................................  $ (2,546,000)     $(1,189,000)      $ 1,996,000
                                                              ============     ============       ===========





               The accompanying notes are an integral part of the
                       Consolidated Financial Statements.



                                       28

   29

                        DEP CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    YEARS ENDED JULY 31, 1995, 1994 AND 1993


NOTE 1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

         Company

             The Company develops, manufactures, distributes and markets hair,
             skin, oral and other personal care products.  The Company's
             products are primarily sold by drug, food and mass merchandise
             stores.

         Principles of consolidation

             The consolidated financial statements include the accounts of Dep
             Corporation, its wholly-owned subsidiaries and joint venture.  All
             significant intercompany balances and transactions have been
             eliminated.

         Foreign currency translation

             All assets and liabilities in the balance sheets of foreign
             subsidiaries whose functional currency is other than the U.S.
             dollar are translated at year-end exchange rates.  Translation
             gains and losses are not included in determining net income but
             are accumulated in a separate component of stockholders' equity.
             Foreign currency transaction gains and losses generally are
             included in determining net income.

         Inventories

             Inventories are stated at the lower of cost or market.  Cost is
             determined on the first-in, first-out method.

         Property and equipment

             Property and equipment is stated at cost.  Depreciation is
             provided by the use of the straight-line method for financial
             accounting purposes, while accelerated methods are used for income
             tax purposes.

         Recognition of revenues and expenses

             Revenues from the sale of the Company's products are recognized at
             the time of shipment.  Related promotional allowances granted to
             retailers are recognized at the time of sale.  Certain trade and
             consumer promotion costs included in selling, general and
             administrative expenses in the consolidated statements of income
             are accrued monthly.



                                       29

   30
                        DEP CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    YEARS ENDED JULY 31, 1995, 1994 AND 1993



         Impairment Accounting

             In fiscal 1995 the Company adopted the provisions of Statement of
             Financial Accounting Standards No. 121, "Accounting For The
             Impairment Of Long-Lived Assets And For Long-Lived Assets To Be
             Disposed Of" ("FASB 121").  The adoption of FASB 121 had no
             material impact on the impairment write-down of the  Agree and
             Halsa assets described herein.

         Intangibles

             Intangible assets consist primarily of goodwill, trademarks,
             non-compete agreements and customer lists and are carried at cost
             less accumulated amortization.  The Company assesses the
             recoverability of these intangible assets by determining whether
             the amortization of the balance over their remaining life can be
             recovered through undiscounted future operating cash flows of the
             acquired assets.  Costs are amortized over the estimated useful
             lives of the related assets (5 - 40 years).  Amortization expense
             charged to operations for fiscal years ended July 31, 1995, 1994
             and 1993 was $2,430,000, $2,669,000, and $1,275,000, respectively.

             Since the acquisition of the Agree and Halsa product lines in
             August 1993 from S.C. Johnson & Son, Inc., there has been a
             significant decline in the sales volume and profit contribution of
             such products.  Accordingly in fiscal 1995, the Company revised
             its future forecasts which resulted in a significant reduction in
             projected future cash flows of the product lines.  The Company
             determined that its projected results for Agree and Halsa would
             not support the future amortization of the remaining intangible
             assets related to Agree and Halsa.  As part of its analysis, the
             Company engaged the services of an independent valuation
             consultant to assist the Company in the determination of the fair
             market value of the Agree and Halsa intangible assets.  Based on
             the results of the valuation, management concluded that the fair
             value of the intangible assets of Agree and Halsa was
             approximately $12,500,000, and wrote down the carrying value of
             such intangibles in April 1995 by $24,718,000.  (See "Note 15 of
             the Notes to Consolidated Financial Statements.")

             In 1993 the Company wrote-off the DietAyds and Bantron trademarks
             and goodwill,  which resulted in a charge against income of
             $1,003,000.  Bantron, the larger of the two, was discontinued due
             to the action of the United States Food & Drug Administration in
             1993 declaring that its active ingredient was ineffective and
             accordingly, after December 1993, could no longer be sold in its
             current form.  DietAyds was discontinued in 1993 due to the
             Company's inability to obtain future product manufactured at
             economical terms.



                                       30

   31
                        DEP CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    YEARS ENDED JULY 31, 1995, 1994 AND 1993



         Research and development costs

             Research and development costs are charged to operations when
             incurred.  The amounts charged for years ended July 31, 1995, 1994
             and 1993 were $750,000, $935,000, and $899,000, respectively.

         Net income (loss) per share

             Net income (loss) per share amounts are computed based on the
             weighted average number of shares outstanding plus the shares that
             would be outstanding assuming exercise of stock options, when
             dilutive, which are considered common stock equivalents.  The
             number of shares that would be issued upon exercise of stock
             options has been reduced by the number of shares that could have
             been purchased from the proceeds using the average of the market
             price of the Company's common stock.

         Cash equivalents

             Cash equivalents consist of highly liquid investments with a
             maturity of three months or less when purchased.

         Reclassifications

             Certain reclassifications have been made to the 1994 and 1993
             amounts to conform to the 1995 presentation.

NOTE 2.  INVENTORIES:

         The components of inventories were:


                                               1995            1994
                                           -----------      -----------
                                                      
         Raw materials                     $ 4,233,000      $ 3,688,000
         Finished goods                      8,838,000       10,268,000
                                           -----------      -----------
                                           $13,071,000      $13,956,000
                                           ===========      ===========




                                       31

   32
                        DEP CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    YEARS ENDED JULY 31, 1995, 1994 AND 1993



NOTE 3.  PROPERTY AND EQUIPMENT:

         Property and equipment consisted of the following:



                                                       1995            1994
                                                    -----------    -----------
                                                             
         Land                                       $ 1,290,000    $ 1,290,000
         Building and improvements                    7,908,000      7,906,000
         Machinery and equipment                     13,558,000     13,775,000
         Office furniture and equipment               7,091,000      6,612,000
         Construction in process                         88,000        118,000
         Other                                          248,000        237,000
                                                    -----------    -----------
                                                     30,183,000     29,938,000
         Less accumulated depreciation               14,760,000     12,727,000
                                                    -----------    -----------
                                                    $15,423,000    $17,211,000
                                                    ===========    ===========


NOTE 4.  INTANGIBLES:

         Intangibles consisted of the following:


                                                       1995           1994
                                                    -----------    -----------
                                                              
         Goodwill                                   $23,365,000    $47,058,000
         Trademarks                                  16,593,000     18,164,000
         Other                                        5,067,000      5,314,000
                                                    -----------    -----------
                                                     45,025,000     70,536,000
         Less accumulated amortization               10,869,000      8,521,000
                                                    -----------    -----------
                                                    $34,156,000    $62,015,000
                                                    ===========    ===========


NOTE 5.  ACCRUED EXPENSES:

         Accrued expenses consisted of the following:


                                                        1995           1994
                                                     ----------     ----------
                                                              
         Advertising and promotional expenses        $3,377,000     $3,629,000
         Compensation related                         1,019,000        977,000
         Freight                                        604,000        588,000
         Other                                        2,920,000      2,525,000
                                                     ----------     ----------
                                                     $7,920,000     $7,719,000
                                                     ==========     ==========




                                       32

   33
                        DEP CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    YEARS ENDED JULY 31, 1995, 1994 AND 1993



NOTE 6.  LONG-TERM DEBT:


                                                                   1995             1994
                                                                -----------      -----------
                                                                           
         Term loan                                              $35,969,000      $39,778,000
         Working capital advances                                25,000,000       21,019,000
         Mortgages, 9 1/4%, due in monthly
           installments of $36,635 including interest
           due through 2012, collateralized by first
           trust deeds on land and building                       3,780,000        3,867,000
         Other                                                       95,000          138,000
                                                                -----------      -----------
                                                                 64,844,000       64,802,000
         Less current portion                                    61,100,000        3,828,000
                                                                -----------      -----------

                                                                $ 3,744,000      $60,974,000
                                                                ===========      ===========


         The bank loans relate to the Revolving Credit and Term Loan Agreement,
         as amended, (the "Bank Facility") that the Company entered into on
         August 6, 1993, with a group of seven banks (the "Bank Group"), in
         conjunction with the acquisition of the Agree and Halsa brands.
         Pursuant to the terms of the Bank Facility, the Term Loan is payable
         in quarterly installments through June 30, 1998, and the Working
         Capital Advances are repayable in full on August 6,1998, the Bank
         Facility's termination date.

         During 1995, borrowings under the Bank Facility were subject to
         interest at the Agent bank's base rate (8 3/4% at July 31, 1995) plus
         1 5/8% payable monthly.
                   
         The terms of the Bank Facility provide for the maintenance of
         consolidated net worth and certain other financial covenants,
         including interest coverage, fixed charge coverage, leverage, and debt
         to EBITDA ratios.  Because of the operating loss reported by the
         Company for the year ended July 31, 1995, the Company would not have
         been in compliance with such covenants had the Bank Group not granted
         waivers of such technical defaults extending through October 31, 1995.

         Subsequent to July 31, 1995, the Company and the Bank Group have
         reached an agreement in principle for a fifth amendment to the Bank
         Facility effective as of October 30, 1995 (the "Agreement in
         Principle") which provides, among other things, for the termination of
         the Bank Facility on December 30, 1996, a decrease in working capital
         commitment to $25,000,000 from $28,000,000, an increase in interest
         rates, and lower quarterly scheduled term loan payments through April
         1, 1996.  The $9,567,000 payment originally due on December 29, 1995,
         has been reduced to $500,000 and a principal payment of $8,300,000
         will now be due April 15, 1996.  However, based on current estimates
         of cash flow, management does not believe it will have sufficient cash 
        


                                       33

   34

                        DEP CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    YEARS ENDED JULY 31, 1995, 1994 AND 1993



         to pay the $8,300,000 due on April 15, 1996.  Accordingly, the entire
         amount outstanding under the Bank Facility has been classified as a
         current liability.  The interest rate under the Agreement in Principle
         for the period October 1, 1995 through June 30, 1996 will be base rate
         plus 3%; July 1, 1996 through September 30, 1996, base rate plus 4%;
         and thereafter base rate plus 5%.  In addition, the financial
         covenants have been revised with the first reporting period of January
         31, 1995.  (See "Note 16 of the Notes to Consolidated Financial
         Statements.")
        
         Substantially all of the Company's assets not otherwise pledged as
         collateral on existing mortgages are pledged as collateral under the
         Bank Facility.  The terms of the Bank Facility limit the Company from
         borrowing funds from sources other than the Bank Facility.

         Interest expense charged to operations for fiscal years ended July 31,
         1995, 1994 and 1993 was $6,255,000, $4,622,000, and $1,295,000,
         respectively.

         Maturities of long-term debt for years ended July 31, are as follows:


                                                 
         1996                                       $61,100,000
         1997                                           145,000
         1998                                           129,000
         1999                                           123,000
         2000                                           135,000
         Thereafter                                   3,212,000
                                                    -----------
                                                    $64,844,000
                                                    ===========



NOTE 7.  INCOME TAXES:

         The summary of the provision (credit) for federal and state income
         taxes follows:



                                           1995             1994           1993
                                       -----------      ------------     --------
                                                                
         Current
           Federal                     $(1,807,000)     $(2,027,000)     $101,000
           State                            31,000          (67,000)      114,000
                                       -----------      ------------     --------

                                        (1,776,000)      (2,094,000)      215,000
                                       ------------      -----------     --------
         Deferred
           Federal                      (1,209,000)         406,000       185,000
           State                           120,000         (102,000)       (1,000)
                                       -----------      -----------     ----------
                                        (1,089,000)         304,000       184,000
                                       ------------     -----------      --------
         Income taxes (credit)         $(2,865,000)     $(1,790,000)     $399,000
                                       ============     ============     ========




                                       34

   35

                        DEP CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    YEARS ENDED JULY 31, 1995, 1994 AND 1993



         The following is a reconciliation of the statutory U.S. federal income
         tax rate to the effective tax rate based upon income (loss) before
         income taxes (credit) as reported in the financial statements:



                                                1995       1994         1993
                                               ------      -----       ------
                                                               
         U.S. federal statutory tax rate       (35.0)%     (35.0)%       34.0%
         U.S. federal rate reduction             1.0         1.0          -

         State taxes, net of federal
           income tax benefit                   (4.5)       (3.1)         4.7
         Earnings of foreign sales
           corporation not taxable               (.5)       (1.6)        (6.2)
         Intangibles amortization                 .7         4.1         36.6
         Write-down of intangibles               -           -          (43.3)

         Increase in valuation
           allowance                            28.6         -            -
         Other                                    .1         1.3         (0.4)
                                               -----       -----        -----
         Effective tax rate                     (9.6)%     (33.3)%       25.4%
                                               =====       =====        =====


         The components of the deferred tax provision (credit) resulting from
         temporary differences between the recognition of income for financial
         and tax reporting purposes were as follows:



                                                  1995         1994         1993
                                              -----------    ---------    ---------
                                                                 
         Depreciation and amortization        $(9,344,000)   $ 786,000    $ 145,000
         Valuation allowance                    8,517,000            -            -
         California franchise tax                  10,000       11,000      185,000
         Charitable contributions                (156,000)    (130,000)     (77,000)
         Coupon redemption                        127,000      (67,000)      46,000
         Deferred charges                         351,000     (102,000)    (155,000)
         Net operating loss, capital loss
           and tax credit carryforwards          (379,000)           -            -
         Inventory valuation                      113,000     (165,000)      29,000
         Other                                   (328,000)     (29,000)      11,000
                                              ------------   ---------    ---------
                                              $(1,089,000)   $ 304,000    $ 184,000
                                              ============   =========    =========




                                       35

   36
                        DEP CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    YEARS ENDED JULY 31, 1995, 1994 AND 1993


         The tax effects of temporary differences that give rise to significant
         portions of the deferred tax assets and deferred tax liabilities at 
         July 31, 1995 and 1994, are as follows:



                                                          1995              1994
                                                       -----------      -----------
                                                                  
         Deferred tax assets:
           Accounts receivable                         $   118,000      $   108,000
           Inventory                                       308,000          401,000
           Intangibles                                   9,310,000           54,000
           Contribution carryforwards                      422,000          270,000
           Net operating loss, capital loss and                                    
             tax credit carryforwards                      823,000                -
           Accrued liabilities                             437,000          880,000
                                                       -----------      -----------
            Total gross deferred tax assets             11,418,000        1,713,000

           Valuation allowance                          (8,517,000)               -
                                                       -----------      -----------
                                                         2,901,000        1,713,000
         Deferred tax liabilities:
           Property and equipment, net                  (2,447,000)      (2,426,000)
                                                       -----------      -----------
         Net deferred tax asset (liability)            $   454,000      $  (713,000)
                                                       ===========      ===========


         The net operating loss, capital loss and tax credit carryforwards
         expire between 1998 and 2010.

NOTE 8.  INCENTIVE PLANS:

         Stock option plans

             The 1992 Stock Option Plan (the "1992 Plan") was adopted by the
             Board of Directors in October 1992, and approved by the
             stockholders in December 1992.  The 1992 Plan, which expires in
             October 2002, provides for the grant of options to purchase the
             Company's common stock to officers, directors, consultants and
             other key employees.  The maximum number of shares issuable under
             the 1992 Plan will be the lesser of ten percent (10%) of the total
             number of shares of common stock outstanding at the date of grant
             or 2,000,000 shares. The Company also has a 1983 Stock Option Plan
             (the "1983 Plan"); however, no further options may be issued under
             such plan.



                                       36

   37

                        DEP CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    YEARS ENDED JULY 31, 1995, 1994 AND 1993



             As of July 31, 1995, there were 572,300 and 264,430 stock options
             outstanding under the 1992 Plan and 1983 Plan, respectively.  The
             options outstanding entitle the holders to purchase 619,018 shares
             of Class A Common Stock and 217,712 shares of Class B Common
             Stock.  Substantially all of the options outstanding are
             exercisable in full three years after the date of grant.

             A summary of activity in the Company's stock option plans is
             presented below:



                                                   Shares                  Price
                                                   -------             -------------
                                                                 
             Outstanding at July 31, 1992          335,477             $2.75 - 12.38
             
             Granted                               271,100              4.00 -  9.90

             Canceled or expired                    (8,731)             2.75 -  9.88
                                                   -------             -------------
             Outstanding at July 31, 1993          597,846              2.75 - 12.38

             Granted                               130,100              2.75 -  5.50

             Exercised                              (8,275)              2.75

             Canceled or expired                   (43,250)             2.75 -  9.88
                                                   -------             -------------
             Outstanding at July 31, 1994          676,421              2.75 - 12.38

             Granted                               233,500              1.13 -  2.23

             Canceled or expired                   (73,191)             2.75 - 12.38
                                                   -------             -------------
             Outstanding at July 31, 1995          836,730             $2.75 - 12.38
                                                   =======             =============





                                                    1995                   1994
                                                   -------                -------
                                                                    
             Exercisable                           249,430                200,471
                                                   =======                =======
             Available to be granted                52,190                268,540
                                                   =======                =======


             The options exercisable at July 31, 1995 and 1994 were exercisable
             at price ranges per share of $2.75 to $12.38 and $2.75 to $9.88,
             respectively.

         Management incentive plans

             In January 1988, the stockholders approved the 1988 Directors and
             Officers Stock Option Plan which allows directors and officers to
             elect to receive stock options in



                                       37

   38

                        DEP CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    YEARS ENDED JULY 31, 1995, 1994 AND 1993



             lieu of compensation.  Directors may elect to defer all of their
             compensation whereas officers may defer a maximum of 15% of their
             compensation.  The number of shares subject to options has been
             determined with reference to the fair market value of the
             Company's common stock at least six months after date of election
             to defer.  At July 31, 1995 and 1994, there were outstanding
             options to acquire 3,286 and 6,000 shares of common stock,
             respectively.

             In December 1993, stockholders approved the Stock Target Ownership
             Plan (the "1993 Plan") under which the Company makes common stock
             performance awards to certain employees in lieu of a percentage of
             their cash bonuses and may provide other incentives to encourage
             participants in the 1993 Plan to accumulate ownership of the
             Company's common stock.  The maximum number of shares issuable
             under the 1993 Plan will be the lesser of ten percent (10%) of the
             total number of shares of common stock outstanding at the date of
             grant or 2,000,000 shares.  The 1993 Plan expires October 27,
             2003.  At July 31, 1995 and 1994, three and four executives,
             respectively, were entitled to receive an aggregate of 6,241 and
             10,783 shares of Class B Common Stock under the 1993 Plan.

         Deferred compensation plan

             The Company provides its officers and directors with the
             opportunity to participate in an unfunded, deferred compensation
             program, which also provides for death and disability benefits.
             At July 31, 1995 and 1994, there were four and six participants,
             respectively, in the program.  Under the program, participants may
             defer up to 75% of their yearly total cash compensation.  The
             amounts deferred remain the sole property of the Company, which
             uses them, together with additional corporate funds, to purchase
             either insurance policies on the lives of the participants or
             other investments.  The insurance policies, which remain the sole
             property of the Company, are payable to the Company upon the death
             or permanent disability of the participant.  The Company
             separately contracts with the participant to pay stated benefits
             substantially equivalent to those received or available under the
             insurance policies or other investments upon the earlier of 10
             years after date of first participation, retirement, death, or
             permanent disability.  The program is not qualified under Section
             401 of the Internal Revenue Code.  At July 31, 1995 and 1994, the
             amounts payable under the plan approximated the value of the
             assets owned by the Company.


NOTE 9.  STOCKHOLDERS' EQUITY:



                                       38

   39
                        DEP CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    YEARS ENDED JULY 31, 1995, 1994 AND 1993



         At the December 1992 annual meeting, stockholders approved a
         reclassification whereby each share of the Company's outstanding
         common stock was reclassified into one-half share of non-voting Class
         A Common Stock and one-half share of voting Class B Common Stock.
         Costs associated with the reclassification were charged against income
         for the year ended July 31, 1993.

NOTE 10.  RETIREMENT PLAN:

         The Company maintains a profit sharing plan which covers employees who
         are twenty and one-half years of age or older and have completed six
         months of employment.  The Company's Board of Directors approves the
         amount of each year's contribution to such plan. The Company made no
         contribution to the plan for the year ended July 31, 1995. The
         Company's contributions for the years ended July 31, 1994 and 1993
         were $100,000 and $135,000, respectively.

         In June 1993, the Company's Board of Directors adopted a 401(k) plan
         which became effective on August 1, 1993.  The 401(k) plan covers
         substantially all employees and gives them the option to make
         contributions up to 15% of their annual compensation, subject to
         certain statutory limitations, and permits the Company, in its
         discretion, to match such contributions.  The Company's contributions
         for the years ended July 31, 1995 and 1994 were $53,000 and $61,000,
         respectively.

NOTE 11.  COMMITMENTS:

         At July 31, 1995, future minimum lease payments that have noncancelable
         lease terms in excess of one year were as follows:



                                                        Operating
         Years ending July 31,                            Leases
         ---------------------                          ----------
                                                     
         1996                                           $  837,000
         1997                                              783,000
         1998                                              697,000
         1999                                              677,000
         2000                                               52,000
         Thereafter                                        166,000
                                                        ----------
         Total minimum lease payments                   $3,212,000
                                                        ==========


         Rent expense for the years ended July 31, 1995, 1994 and 1993 was
         $919,000, $880,000, and $875,000 respectively.



                                       39

   40

                        DEP CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    YEARS ENDED JULY 31, 1995, 1994 AND 1993



NOTE 12.  RELATED-PARTY TRANSACTIONS:

         Selling, general and administrative expenses for the years ended July
         31, 1994 and 1993 included $476,000, and $357,000, respectively, paid
         or accrued to a legal firm affiliated with an individual who served as
         a director of the Company.  For the year ended July 31, 1995, such
         individual was no longer a member of the Board of Directors.

NOTE 13.  REPORTING BY GEOGRAPHICAL AREAS OF THE BUSINESS:

         The Company operates in two principal geographical areas: (l)  U.S.,
         excluding Puerto Rico, and (2) all other countries (including export
         sales and royalties).

         In computing income before taxes, certain administrative and general
         expenses and other income and expense have been allocated to the
         geographical areas based on their relative sales ratios, which varies
         from year to year.  Identifiable assets used jointly by the two areas
         have also been allocated to the geographical areas based on relative
         sales ratios.

         The following is a summary of information by area:



                                   1995              1994              1993
                               ------------      ------------      ------------
                                                          
         Net Sales:

         U.S.                  $108,016,000      $123,056,000      $117,853,000

         Foreign                 19,673,000        15,275,000         5,860,000
                               ------------      ------------      ------------
         Total                 $127,689,000      $138,331,000      $123,713,000
                               ============      ============      ============

         Income (loss) before income taxes (credit):

         U.S.                  $(19,908,000)      $(7,531,000)       $  485,000

         Foreign                 (9,915,000)        2,158,000         1,084,000
                               ------------       -----------        ----------
         Total                 $(29,823,000)      $(5,373,000)       $1,569,000
                               ============       ===========        ==========

         Identifiable assets:

         U.S.                   $78,740,000      $ 97,417,000       $72,915,000
         Foreign                 15,164,000        24,678,000         5,714,000
                                -----------      ------------       -----------
         Total                  $93,904,000      $122,095,000        78,629,000
                                ===========      ============       ===========



         During 1995 and 1994, sales to Wal-Mart Stores, Inc. were 16% and 19%,
         respectively, of consolidated net sales.  No other customer accounted
         for more than 10% of consolidated net sales for the periods presented.



                                       40

   41
                        DEP CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    YEARS ENDED JULY 31, 1995, 1994 AND 1993



NOTE 14. ACQUISITION:

         On August 6, 1993, the Company acquired the Agree and Halsa shampoo
         and conditioner trademarks for $45,000,000 in cash.  As part of the
         transaction the Company acquired certain related assets, primarily
         inventories, machinery and equipment and a covenant not to compete.
         At the time of the acquisition, the excess of the purchase price over
         what the Company believed was the fair value of the assets acquired
         (goodwill) was approximately $34,000,000.  The acquisition was
         accounted for as a purchase.  (See "Note 1 - Intangibles of the Notes
         to Consolidated Financial Statements.")  The acquisition was financed
         with borrowings from the Bank Facility.  (See "Note 6 of the Notes to
         Consolidated Financial Statements.")

NOTE 15.  LEGAL:

         On March 2, 1994, the Company filed a complaint against S.C. Johnson &
         Son, Inc. ("S.C. Johnson") alleging, among other things, that, in
         violation of its Purchase Agreement with the Company, S.C. Johnson
         wrongfully altered its North American marketing and sales practices
         prior to the closing of its sale of the Agree and Halsa trademarks and
         certain related assets to the Company in August 1993.  The complaint
         was filed in the United States District Court in Los Angeles County
         and seeks rescission of the transaction, monetary damages in an amount
         to be determined, and other relief.  The case is currently scheduled
         to go to trial on February 23, 1996.  In April 1994, S.C. Johnson and
         a subsidiary filed related lawsuits in Wisconsin and Ontario, Canada,
         respectively.

         In the opinion of management there are no pending legal proceedings,
         including the S.C. Johnson matter discussed above, which will have a
         material adverse effect on the Company's financial position or results
         of operations.

NOTE 16 LIQUIDITY:

         The accompanying consolidated financial statements have been prepared
         assuming the Company will continue as a going concern.  As discussed
         in "Note 6 of the Notes to Consolidated Financial Statements," the
         Company and the Bank Group have reached an Agreement in Principle
         which provides, among other things, for an $8,300,000 principal
         payment on April 15, 1996.  In light of the Company's current
         projected earnings and cash flow, management believes the Company has
         the financial resources to maintain its current level of operations
         until the April 15, 1996 principal payment is due.  However, cash
         generated from operations alone will not be sufficient to pay the
         $8,300,000 on April 15, 1996, without proceeds from the sale of 
         assets or a refinancing or restructuring of the Bank Facility prior 
         to such date.  As a result, the Company has retained legal 



                                       41

   42
                        DEP CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    YEARS ENDED JULY 31, 1995, 1994 AND 1993



         counsel specializing in restructurings to render advice regarding
         various alternatives available to the Company.  In addition, the
         Company has retained Donaldson, Lufkin & Jenrette Securities
         Corporation to assist it in exploring strategic alternatives which
         include, among other things, a business combination, sale of assets,
         strategic investment in the Company or a refinancing of the Bank 
         Facility.  There can be no assurance that the Company will be
         successful in its attempt to consummate one of the strategic
         alternatives or a refinancing of the Bank Facility.

         If the Company does not make either the April 15, 1996 principal 
         payment or the balance due December 31, 1996, it may be unable to
         continue its normal operations, except to the extent permitted by the
         Bank Group. Substantially all of the Company's assets not otherwise
         pledged as collateral on existing mortgages are pledged as collateral
         under the Bank Facility.  As of October 20, 1995, the Company has 
         cash and cash equivalents totalling approximately $5,300,000 
         (unaudited).




                                       42

   43

                        DEP CORPORATION AND SUBSIDIARIES
          SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS AND RESERVES


                                                            SCHEDULE II (1 OF 2)




===============================================================================================================================
  COLUMN A                                    COLUMN B                  COLUMN C                 COLUMN D          COLUMN E
- -------------------------------------------------------------------------------------------------------------------------------
                                                                       ADDITIONS
                                                           --------------------------------
                                                                                 (2)
                                             BALANCE AT    CHARGED TO        CHARGED TO
                                            BEGINNING OF    COSTS AND      OTHER ACCOUNTS -     DEDUCTIONS -     BALANCE AT END
DESCRIPTION                                    PERIOD       EXPENSES          DESCRIBE            DESCRIBE         OF PERIOD
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                                  

YEAR END JULY 31, 1995
    ALLOWANCE FOR DOUBTFUL ACCOUNTS         $  262,000        $504,000           $0             * $(288,000)      $  478,000
    ALLOWANCE FOR CUSTOMER CHARGEBACKS       1,765,000     **  220,000            0                       0        1,985,000


YEAR END JULY 31, 1994
    ALLOWANCE FOR DOUBTFUL ACCOUNTS         $  266,000        $ 18,000           $0             * $ (22,000)      $  262,000
    ALLOWANCE FOR CUSTOMER CHARGEBACKS       1,112,000     **  653,000            0                       0        1,765,000


YEAR END JULY 31, 1993
    ALLOWANCE FOR DOUBTFUL ACCOUNTS         $  353,000        $115,000           $0             * $(202,000)      $  266,000
    ALLOWANCE FOR CUSTOMER CHARGEBACKS       1,533,000               0            0            **  (421,000)       1,112,000




 * AMOUNTS WRITTEN OFF, NET OF RECOVERIES

** NET ACTIVITY



                                       43

   44

                        DEP CORPORATION AND SUBSIDIARIES
          SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS AND RESERVES


                                                            SCHEDULE II (2 OF 2)




===============================================================================================================================
  COLUMN A                                    COLUMN B                  COLUMN C                 COLUMN D          COLUMN E
- -------------------------------------------------------------------------------------------------------------------------------
                                                                       ADDITIONS
                                                           --------------------------------
                                                              (1)                (2)
                                             BALANCE AT    CHARGED TO        CHARGED TO
                                            BEGINNING OF    COSTS AND      OTHER ACCOUNTS -     DEDUCTIONS -     BALANCE AT END
DESCRIPTION                                    PERIOD       EXPENSES          DESCRIBE            DESCRIBE         OF PERIOD
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                                  



YEAR END JULY 31, 1995
    INVENTORY VALUATION                     $1,222,000     $  596,000             0             ** $(887,000)      $  931,000


YEAR END JULY 31, 1994
    INVENTORY VALUATION                     $  874,000     $1,192,000             0             ** $(844,000)      $1,222,000


YEAR END JULY 31, 1993
    INVENTORY VALUATION                     $  552,000     $  485,000             0             ** $(163,000)      $  874,000






** AMOUNTS WRITTEN OFF AGAINST RESERVE




                                       44