-----------------------------------------------------------------------------
                                    FORM 10-K

                       SECURITIES AND EXCHANGE COMMISSION
(Mark One)                   Washington, D.C. 20549

            [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
                         SECURITIES EXCHANGE ACT OF 1934
                    For the fiscal year ended June 30, 1997
                                       OR
          [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
                         SECURITIES EXCHANGE ACT OF 1934
        For the transition period from _______________ to _______________


                         Commission File Number 0-19266
                                 ---------------

                        ALLIED HEALTHCARE PRODUCTS, INC.
             [EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER]
                      DELAWARE                         25-1370721
                  (STATE OR OTHER                   (I.R.S. EMPLOYER
                  JURISDICTION OF                    IDENTIFICATION
                  INCORPORATION OR                        NO.)
                   ORGANIZATION)
                1720 SUBLETTE AVENUE
                ST. LOUIS, MISSOURI                      63110
               (ADDRESS OF PRINCIPAL                   (ZIP CODE)
                 EXECUTIVE OFFICES)

        REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE (314) 771-2400
                              --------------------

           SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:
                                                Name of each exchange
                TITLE OF EACH CLASS              ON WHICH REGISTERED
                -------------------             ---------------------
                                      None
           SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT:
                                  Common Stock
                                 Preferred Stock
                         Preferred Stock Purchase Rights
                                (Title of class)
                              --------------------

      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.      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 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.

      As of September 23, 1997,  the aggregate  market value of the voting stock
held by  non-affiliates  (5,586,605  shares) of the Registrant  was  $42,947,026
(based on the closing price, on such date, of $7.6875 per share).

      As of September  23, 1997,  there were  7,806,682  shares of common stock,
$0.01 par value (the "Common Stock"), outstanding.

                       DOCUMENTS INCORPORATED BY REFERENCE

           Proxy Statement dated October 10, 1997 (portion) (Part III)

 -----------------------------------------------------------------------------



                        ALLIED HEALTHCARE PRODUCTS, INC.


                               INDEX TO FORM 10-K

                                                                          PAGE
                                     PART I
Item 1.   Business.............................................................1
Item 2.   Properties..........................................................11
Item 3.   Legal Proceedings...................................................12
Item 4.   Submission of Matters to a Vote of Security Holders.................12

                                     PART II
Item  5.  Market for Registrant's Common Stock and Related
          Stockholder Matters.................................................12
Item  6.  Selected Financial Data.............................................13
Item  7.  Management's Discussion and Analysis of Financial
          Condition and Results of Operations.................................13
Item  8.  Financial Statements and Supplementary Data.........................25
Item  9.  Changes in and Disagreements with Accountants on
          Accounting and Financial Disclosure.................................44

                                    PART III
Item 10.  Directors and Executive Officers of the Registrant..................44
Item 11.  Executive Compensation..............................................44
Item 12.  Security Ownership of Certain Beneficial Owners and
          Management..........................................................45
Item 13.  Certain Relationships and Related Transactions......................45

                                     PART IV
Item 14.   Exhibits, Financial Statement Schedules, and Reports on
           Form 8-K...........................................................45



PART I

ITEM 1.  BUSINESS


GENERAL

      Allied Healthcare Products,  Inc. ("Allied" or the "Company") manufactures
a variety of  respiratory  products  used in the health care  industry in a wide
range  of  hospital  and  alternate  site  settings,  including  sub-acute  care
facilities,  home health care and emergency  medical care. The Company's product
lines include respiratory therapy equipment,  medical gas construction equipment
and  emergency  medical  products.   The  Company  believes  that  it  maintains
significant market shares in selected product lines.

      Allied offers a broad spectrum of respiratory  therapy products for use in
the trauma,  hospital,  home and sub-acute care settings. The Company's products
are marketed  under  well-recognized  and  respected  brand names to  hospitals,
hospital equipment dealers, hospital construction contractors,  home health care
dealers, emergency medical products dealers and others.
Allied's product lines include:



                                      

Respiratory Therapy Equipment           Medical Gas Equipment
  respiratory care/anesthesia              medical gas system construction products
  home respiratory care                    medical gas system regulation products

Emergency Medical Products                 disposable oxygen and specialty gas cylinders
  respiratory/resuscitation                portable suction equipment
  trauma and patient handling products




      The  Company's  principal  executive  offices are located at 1720 Sublette
Avenue, St. Louis, Missouri 63110, and its telephone number is (314) 771-2400.

                                       1


MARKETS AND PRODUCTS

      In fiscal 1997,  respiratory therapy equipment,  medical gas equipment and
emergency  medical  products   represented   approximately  54%,  36%  and  10%,
respectively,  of the  Company's  net sales.  The  Company  operates in a single
industry  segment and its  principal  products are  described  in the  following
table:


                                                                  

                                                          PRINCIPAL
PRODUCT                           DESCRIPTION             BRAND NAMES     PRIMARY USERS
- ---------------------------------------------------------------------------------------
RESPIRATORY THERAPY EQUIPMENT

Respiratory Care/Anesthesia       Ventilators; large      Bear;           Hospitals
Products                          volume compressors;     Timeter;        and
                                  ventilator              BiCore          sub-acute
                                  calibrators;                            care
                                  humidifiers,                            facilities
                                  spirometers and
                                  monitoring systems

Home Respiratory Care             Oxygen concentrators;   Timeter;        Patients at home
Products                          bottled oxygen          B&F;
                                  equipment; pressure     Schuco;
                                  regulators;             Bear
                                  nebulizers; portable
                                  large volume
                                  compressors; portable
                                  suction equipment and
                                  portable ventilators

MEDICAL GAS EQUIPMENT

Construction Products             In-wall medical gas     Chemetron;      Hospitals
                                  system components;      Oxequip         and
                                  central station pumps                   sub-acute
                                  and compressors and                     care
                                  headwalls                               facilities

Regulation Devices                Flowmeters; vacuum      Chemetron;      Hospitals
                                  regulators; pressure    Oxequip;
                                  regulators and related  Timeter
                                  products


Disposable                        Disposable oxygen and   Lif-O-Gen       First aid
Cylinders                         specialty gas cylinders                 providers and
                                                                          substance abuse
                                                                          compliance
                                                                          personnel

Suction Equipment                 Portable suction        Gomco           Hospitals and
                                  equipment and                           sub-acute care
                                  disposable suction                      facilities
                                  canisters

EMERGENCY MEDICAL PRODUCTS


Respiratory/Resuscitation         Demand resuscitation    LSP;            Emergency service
Products                          valves; bag mask        Omni-Tech       providers
                                  resuscitators;
                                  emergency transport
                                  ventilators and oxygen
                                  products

Trauma and Patient Handling       Spine immobilization    LSP;            Emergency service
Products                          products; pneumatic     Design          providers
                                  anti-shock garments     Principles
                                  and trauma burn kits


                                       2


RESPIRATORY THERAPY EQUIPMENT

      MARKET.  Respiratory therapy equipment is used in the treatment of chronic
respiratory and pulmonary disease and temporary respiratory distress. Conditions
treatable with  respiratory  therapy  products  include  asthma and  respiratory
problems associated with AIDS, lung cancer and trauma. The Company believes that
sales of respiratory  therapy  products will benefit from the aging  population,
improved  diagnosis,  technology  advancements and an increased  recognition and
treatment  of  respiratory  illnesses.  Allied  expects  that  the  global  home
respiratory  care  equipment  market  will  continue to be a growth area as cost
containment  pressures  continue to  encourage a shift in the delivery of health
care from the hospital to lower cost alternate site settings,  such as the home,
while  technology  advancements  make home  treatment  of  respiratory  patients
possible.

      Respiratory therapy equipment is used in both hospitals and alternate site
settings.  Sales of respiratory  care and  anesthesia  products are made through
distribution channels focusing on hospital and sub-acute care facilities.  Sales
of home respiratory  therapy products are made through durable medical equipment
dealers,  through  telemarketing,  independent  sales  representatives,  and  by
contract sales with national chains.

      The Company believes that it holds a significant  share of the U.S. market
and  selected  foreign  markets  for  certain   respiratory  therapy  equipment,
including large volume compressors and ventilator calibrators.  The Company also
believes that it has the leading share of the U.S.  market for portable  suction
equipment and has a significant  market  presence in other areas,  including CO2
absorbent, adult ventilation,  bottled oxygen equipment and accessories.  Allied
intends to continue to emphasize the marketing and sale of home respiratory care
products.

      RESPIRATORY CARE/ANESTHESIA PRODUCTS. The Company manufactures and sells a
broad range of products for use in respiratory care and anesthesia delivery. The
Company  markets a full  line of  critical  care  ventilators,  humidifiers  and
monitoring systems to hospitals,  sub-acute care facilities and home health care
dealers.  Ventilators ease the work of patient  breathing while monitoring other
pulmonary functions for the care provider. The Company manufactures  ventilators
designed for both infants and adults.  In August 1996, the Company received 510k
approval from the United States Food and Drug  Administration and introduced the
Bear Cub 750R, a new infant  ventilator which utilizes a unique patented "volume
limits" technology which establishes an upper boundary to minimize the potential
risk of overinflation of an infant's lungs.

      In addition, the Company manufactures large volume compressors,  which are
utilized  to power  volume  ventilators  and to  convert  certain  drugs into an
aerosol form for delivery through the upper airways, and ventilator calibrators,
which  are  used  primarily  by  hospital  biomedical  departments  for  testing
ventilators for compliance  with  manufacturers'  specifications.  The Company's
ventilator  calibrator  is  referred  to in  virtually  every  major  ventilator
manufacturer's operating and maintenance manuals.

      The  Company's  other  respiratory  care/anesthesia  products  include CO2
absorbent  which is used to absorb carbon  dioxide in  anesthesia  machines that
deliver gas through a closed system mask covering the patient's  nose and mouth,
oxygen tents,  spirometers  used to test lung capacity for purposes of detecting
and  analyzing  lung  disease,  oxygen  timers used to measure  oxygen usage and
ultrasonic nebulizers used to convert drugs into a fine mist for delivery to the
lungs.

      HOME RESPIRATORY CARE PRODUCTS.  Home respiratory care products  represent
one of Allied's potential growth areas.  Allied's broad line of home respiratory
care products includes oxygen concentrators,  bottled oxygen equipment, pressure
regulators,  portable large volume  compressors,  portable suction equipment and
portable ventilators.

      Allied's  oxygen  concentrators,  bottled  oxygen  equipment  and pressure
regulators  are  all  used  in the  delivery  of  home  oxygen  therapy.  Oxygen
concentrators  take air from a room and convert it into  approximately  95% pure
oxygen.  The  Company  believes  that the market for oxygen  concentrators  will
experience  substantial  growth,  particularly  in markets outside of the United
States.   Bottled  oxygen  equipment  includes  lightweight  aluminum  cylinders
containing pure oxygen.  This equipment is utilized by mobile patients when they
leave the

                                       3


home.  Pressure  regulators  manufactured by the Company,  similar to those that
Allied sells in the hospital market, are used on these aluminum cylinders.

      Allied's  portable  large  volume  compressors  are used to provide air to
drive ventilators and to deliver aerosolized drugs in the home. Portable suction
equipment is used in the home by people who have had  tracheotomies and have had
tracheal tubes temporarily  inserted.  Suctioning is used intermittently to keep
the artificial airway clear.

      The Company  manufactures  critical care ventilators and humidifiers which
are sold to patients  for use in the home.  The Company also offers an extensive
line of plastic  disposable  medical products,  including  tubing,  humidifiers,
cannulas,  oxygen  masks,  aerosol  masks used with  nebulizers  and  ventilator
circuits. In addition,  Allied manufactures  compressor nebulizers which convert
liquid  medicine into airborne  particles for  application  deep into the lungs.
Compressor  nebulizers  are primarily  used by children  suffering  from asthma,
cystic fibrosis and other breathing disorders.


MEDICAL GAS EQUIPMENT

      MARKET. The market for medical gas equipment consists of hospitals and, to
a lesser degree,  alternate site settings,  as well as durable medical equipment
dealers and other users of portable  equipment.  Medical gas system construction
products  and  regulation  devices  are sold to  hospitals  and  sub-acute  care
facilities.  Medical gas equipment is used to deliver oxygen, air and suction to
patients for brief or extended periods in settings  ranging from  intensive-care
facilities in hospitals to restaurants and industrial facilities.  The Company's
medical  gas  equipment  product  line is  subject  to severe  cost  containment
pressures as managed care programs  increasingly  direct  patients to lower cost
alternate site settings. The Company's medical gas products are sold directly to
hospitals,  hospital  construction  contractors  and durable  medical  equipment
dealers.  Principal  customers for disposable oxygen and specialty gas cylinders
include  substance abuse compliance  personnel and customers that require oxygen
for infrequent  emergencies.  Portable suction  equipment is sold to health care
facilities and durable medical equipment dealers.

      The Company  believes that it holds a leading share of the U.S. market for
in-wall components, and that its Chemetron and Oxequip lines are well recognized
by hospital  construction  contractors.  The Company  believes  that its in-wall
components are installed in more than 3,000 hospitals in the United States.  The
Company also believes that it holds a significant  share of the U.S.  market for
flowmeters,  vacuum  regulators  and  pressure  regulators  and many medical gas
system  regulation and portable  suction  equipment  devices.  Allied tracks its
market  position  through a proprietary  database  developed by management  that
registers  and tracks  hospital  construction  projects  in the U.S.  market and
enables the Company to determine pricing trends, volume trends and market shares
for each of Allied's sales territories and for the U.S. market as a whole.

      Allied  believes that its installed  base of equipment in this market will
continue to generate follow-on sales. Since hospitals typically do not have more
than one medical gas system,  the manufacturer of the existing  installed system
has a competitive advantage in follow-on sales of such products to a hospital in
which its system is installed.  Accordingly,  the Company's  existing  installed
equipment generates continued demand from its customers for replacement products
and extensions of existing systems, which constitute a significant percentage of
the  Company's  total sales of medical gas  products.  The Company also believes
that most hospital and  sub-acute  care  facility  construction  spending is for
expansion and  renovation  of existing  facilities.  Many  hospital  systems and
individual hospitals undertake major renovations to upgrade their operations, to
improve the quality of care they provide,  reduce costs and to attract  patients
and  personnel.  The Company  expects  that its  installed  equipment  base will
continue to provide the Company with a significant  competitive advantage in the
hospital renovation market.

      MEDICAL   GAS   CONSTRUCTION   PRODUCTS.   Allied's   medical  gas  system
construction products consist of in-wall medical gas system components,  central
station  pumps and  compressors  and  headwalls.  These  products are  typically
installed  during  construction  or renovation of a health care facility and are
built in as an integral part of the facility's  physical plant.  Typically,  the
contractor for the facility's construction or renovation purchases medical

                                       4



gas  system   components  from   manufacturers   and  ensures  that  the  design
specifications of the health care facility are met.

      Allied's in-wall components, including outlets, manifolds, alarms, ceiling
columns  and zone  valves,  serve a  fundamental  role in medical  gas  delivery
systems.

      Central station pumps and compressors are individually  engineered systems
consisting of compressors,  reservoirs,  valves and controls designed to drive a
hospital's medical gas and suction systems. Each system is designed specifically
for a given  hospital or  facility by the  Company,  which  purchases  pumps and
compressors  from  suppliers.  The Company's  sales of pumps and compressors are
driven, in large part, by its share of the in-wall components market.

      Headwalls are  prefabricated  wall units for installation in patient rooms
and intensive care areas which house medical gas, suction and electrical outlets
and  fixtures  for  monitoring   equipment.   These   prefabricated  walls  also
incorporate designs for lighting and nurse call systems.  Headwalls are built to
customer  design  specifications  and  eliminate  the  need  for  time-consuming
installation of fixtures and outlets and related piping and wiring directly into
the hospital wall. During fiscal 1995, the Company introduced the Trio headwall,
which  includes a detachable  face plate that permits a health care  provider to
switch  among  one of three  gases,  thus  providing  greater  flexibility  to a
hospital or sub-acute care facility.

      MEDICAL  GAS  REGULATION   DEVICES.   The  Company's  medical  gas  system
regulation   products  include   flowmeters,   vacuum  regulators  and  pressure
regulators,  as well as related  adapters,  fittings  and hoses  which  measure,
regulate,  monitor  and help  transfer  medical  gases  from  walled  piping  or
equipment to patients in hospital  rooms,  operating  theaters or intensive care
areas. The Company's  leadership position in the in-wall components market gives
the Company a competitive  advantage in marketing  medical gas system regulation
devices  that are  compatible  with those  components.  Hospitals  that  procure
medical  gas system  regulation  devices  from the  Company's  competitors  were
previously  required  to  utilize  adapters  in  order to use  Allied's  in-wall
components. However, in August 1996, the Company introduced its patented Connect
II  universal  outlet,  the first  such  outlet to allow a  hospital  to utilize
medical  gas system  regulation  devices  and  in-wall  components  produced  by
different manufacturers.

      DISPOSABLE OXYGEN AND SPECIALTY GAS CYLINDERS. Disposable oxygen cylinders
are  designed  to  provide  oxygen  supplies  for  short  periods  in  emergency
situations.  Since they are not subjected to the same pressurization as standard
containers,  they  are  much  lighter  and  less  expensive  than  standard  gas
cylinders.  The Company  markets  filled  disposable  oxygen  cylinders  through
industrial safety  distributors and similar customers,  principally to first aid
providers,  restaurants,  industrial  plants and other  customers  that  require
oxygen for infrequent emergencies. The Company also markets disposable cylinders
to specialty gas manufacturers for use by substance abuse compliance personnel.

      PORTABLE  SUCTION  EQUIPMENT  AND  SUCTION  CANISTERS.   Portable  suction
equipment  is  typically  used when  in-wall  suction is not  available  or when
medical  protocol  specifically  requires  portable  suction.  The Company  also
manufactures  disposable suction  canisters,  which are clear containers used to
collect  the fluids  suctioned  by  in-wall or  portable  suction  systems.  The
containers  have volume  calibrations  which allow the medical  practitioner  to
measure the volume of fluids suctioned.


EMERGENCY MEDICAL PRODUCTS

      MARKET.   Emergency   medical  products  are  used  in  the  treatment  of
trauma-induced  injuries.  The  Company's  emergency  medical  products  provide
patients  resuscitation or ventilation during  cardiopulmonary  resuscitation or
respiratory  distress as well as  immobilization  and treatment  for burns.  The
Company  believes  that the  trauma  care  venue for  health  care  services  is
positioned  for  growth  in light of the  continuing  trend in the  health  care
industry towards providing health care outside the traditional hospital setting.
The Company also expects that other  countries  will develop trauma care systems
in the future, although no assurance can be given that

                                       5



such  systems  will  develop  or that they will have a  favorable  impact on the
Company.  Sales of  emergency  medical  products  are made  through  specialized
emergency medical products distributors.

      The Company  believes it is a market  share leader with respect to certain
of its  emergency  medical  products,  including  demand  resuscitation  valves,
portable resuscitation systems and autovents.

     RESPIRATORY/RESUSCITATION PRODUCTS. The Company's respiratory/resuscitation
products include demand resuscitation valves,  portable  resuscitation  systems,
bag masks and  related  products,  emergency  transport  ventilators,  precision
oxygen regulators, minilators and multilators and humidifiers.

      Demand  resuscitation  valves  are  designed  to  provide  100%  oxygen to
breathing or non-breathing patients. In an emergency situation, the valve can be
used with a mask or  tracheotomy  tubes and operates  from a standard  regulated
oxygen system. The Company's portable resuscitation systems provide fast, simple
and   effective   means  of   ventilating   a   non-breathing   patient   during
cardiopulmonary  resuscitation  and 100% oxygen to breathing  patients on demand
with  minimal  inspiratory  effort.  The  Company  also  markets  a full line of
disposable  and  reusable bag mask  resuscitators.  Bag mask  resuscitators  are
available  in a  variety  of adult  and  child-size  configurations.  Disposable
mouth-to-mask  resuscitation  systems  have the added  advantage of reducing the
risk of transmission of communicable diseases.

      In 1988 the  Company  introduced  the  first  domestic  line of  emergency
transport ventilators,  or autovents, which are small and compact in design. The
Company's autovent can meet a variety of needs in different applications ranging
from typical emergency medical  situations to more  sophisticated air and ground
transport.  Each autovent is  accompanied  by a patient valve which provides for
effective  ventilation  during  cardiopulmonary   resuscitation  or  respiratory
distress.  When administration of oxygen is required at the scene of a disaster,
in  military  field  hospitals  or  in  a  multiple-victim  incident,   Allied's
minilators  and  multilators  are capable of providing  oxygen to one or a large
number of patients.

      To  complement  the  family  of  respiratory/resuscitation  products,  the
Company  offers  a full  line  of  oxygen  products  accessories.  This  line of
accessory  products  includes  reusable  aspirators,  tru-fit masks,  disposable
cuffed masks and related accessories.

      TRAUMA AND PATIENT  HANDLING  PRODUCTS.  The Company's  trauma and patient
handling products include spine  immobilization  products,  pneumatic anti-shock
garments  and trauma burn kits.  Spine  immobilization  products  include a back
board which is designed for safe immobilization of injury victims and provides a
durable  and  cost  effective  means of  emergency  patient  transportation  and
extrication. The infant/pediatric immobilization board is durable and scaled for
children.  The half  back  extractor/rescue  vest is useful  for both  suspected
cervical/spinal  injuries  and for  mountain  and  air  rescues.  The  Company's
pneumatic anti-shock garments are used to treat victims experiencing hypovolemic
shock.  Allied's trauma burn kits contain a  comprehensive  line of products for
the treatment of trauma and burns.


SALES AND MARKETING

      Allied sells its products primarily to respiratory care/anesthesia product
distributors,  hospital  construction  contractors,  emergency medical equipment
dealers and directly to hospitals. The Company maintains a domestic direct sales
force of 57 sales  professionals,  all of whom are  full-time  employees  of the
Company.  The sales  force  includes 34  respiratory  products  specialists,  18
hospital  construction  specialists,  one  home  health  care  specialist,  five
emergency  medical  specialists and two national  account  representatives.  The
Company also utilizes 10 telemarketers to generate sales in the home health care
market.

      Respiratory  products specialists are responsible for sales of medical gas
system   regulation   devices,   portable  suction   equipment  and  respiratory
care/anesthesia   products.   These  products  are   principally   sold  to  the
approximately   5,700  hospitals  in  the  United  States  through   specialized
respiratory  care/anesthesia product distributors.  Many of these suppliers have
had experience with the Company's products as hospital  respiratory  therapists.
The  Company  hopes  to  capitalize  on  its  brand  name  recognition  and  the
familiarity of its products and

                                       6


their  reputations  among  these  former  hospital  therapists  as  a  means  of
increasing its share of the home respiratory care products market.

      Respiratory  products  specialists  are also  responsible for sales of the
full line of infant and adult critical care ventilators and humidifiers, as well
as  related  monitoring  equipment.  These  products  are  principally  sold  to
hospitals, sub-acute care facilities and to durable medical equipment suppliers.
Recently,  Allied  completed a consolidation  of its patient care and ventilator
specialists  sales forces.  The Company believes this  consolidation  will yield
several  benefits,  which  include  optimization  of  selling  expenses  through
increased  sales  coverage,  broadening  product  offerings for each sales call,
significantly  reducing the geographic  territory for each sales  specialist and
combining the strength of complementary product lines.

      Construction  specialists  are responsible for sales of medical gas system
construction products,  including in-wall components,  central station pumps and
compressors  and  headwalls.   Construction  specialists  work  with  hospitals,
architects and project  management firms, but most frequently sell to mechanical
and electrical contractors for new construction or renovation projects.

      Home health care specialists are responsible for sales of home respiratory
care  products.  These  products  are sold  through  durable  medical  equipment
suppliers, who then rent or sell the products directly to the patient for use in
the home.

      Emergency    medical    specialists   are   responsible   for   sales   of
respiratory/resuscitation  products, trauma and patient handling products. These
products are  principally  sold to ambulance  companies,  fire  departments  and
emergency medical systems volunteer  organizations through specialized emergency
medical products distributors.

      The Company employs national account  representatives  who are responsible
for  marketing  Allied's  products to national  hospital  groups,  managed  care
organizations  and other health care providers and to national chains of durable
medical  equipment  suppliers  through  sales  efforts at the  executive  level.
Generally,  the national  account  representatives  secure a commitment from the
purchaser to buy a specified  quantity of Allied's  products over a defined time
period at a discounted price based on volume.

      INTERNATIONAL.  International  sales  represent  a growth  area  which the
Company  has  been   emphasizing,   as  reflected  by  the  11.9%   increase  in
international sales from $30.8 million in fiscal 1996 to $34.5 million in fiscal
1997.  Allied's net sales to foreign  markets totaled  approximately  29% of the
Company's total net sales in fiscal 1997. International sales are made through a
network of dealers,  agents and U.S.  exporters  who  distribute  the  Company's
products throughout the world. The Company currently maintains two international
sales offices.  Allied has market presence in Canada,  Mexico, Central and South
America,  Europe,  the Middle  East and the Far East.  Due to  acquisitions  and
distribution-related  improvements,  the Company has  increased its sales in the
Far East,  an area which is expected  to show  considerable  market  growth as a
result of  anticipated  improvements  in the  health  care  infrastructure.  For
information regarding the Company's export sales by geographic area, see Note 10
of the Notes to  Consolidated  Financial  Statements  incorporated  by reference
herein.


MANUFACTURING

      Allied's manufacturing  processes include fabrication,  electro-mechanical
assembly operations and plastics  manufacturing.  A significant part of Allied's
manufacturing  operations  involves  electro-mechanical  assembly of proprietary
products and circuit  boards and the Company is  vertically  integrated  in most
elements of metal machining and  fabrication.  Most of Allied's hourly employees
are involved in machining, metal fabrication, plastics manufacturing and product
assembly.

      Allied  manufactures  small metal  components  from bar stock in a machine
shop  which  includes  automatic  screw  machines,  horizontal  lathes and drill
presses. Additionally, five computer controlled machining centers were purchased
and installed during fiscal 1997 in the Company's St. Louis,  Missouri facility.
This $1.5 million  investment has  substantially  modernized the Company's metal
machining  capabilities  and will result in significant  opportunities to reduce
product costs from shorter set-up times,  elimination of secondary operations in
component


                                       7


manufacturing, reduced inventory levels, reductions in scrap and improvements in
quality.  The  Company  makes  larger  metal  components  from sheet metal using
computerized  punch  presses,  brake  presses and shears.  The Company  utilizes
automated welding equipment and an automated paint line in the production of its
disposable  oxygen  cylinders.  In its  plastics  manufacturing  processes,  the
Company utilizes both extrusion and injection molding. The Company believes that
its production  facilities and equipment are in good condition and sufficient to
meet planned  increases in volume over the next few years and that conditions in
local labor markets should permit the  implementation  of additional  shifts and
days operated to meet any future increased production capacity requirements.

      Allied's  production of its  disposable  products has been  constrained by
outdated  molds and injection  molding  machinery  since the  acquisition of B&F
Medical  Products,  Inc. in 1994,.  During  fiscal 1996 and 1997,  manufacturing
inefficiencies and capacity  constraints  prevented the Company from shipping to
the level of demand for certain products. Accordingly, the Company invested $1.1
million  in molds and  injection  molding  machinery  to expand  the  production
capacity and gain efficiencies at its Toledo, Ohio facility.  This investment in
enhanced  injection  molding  capabilities  is expected  to increase  production
throughput,  and to provide significant cost reduction opportunities,  including
reduced  product  material  content,  labor and utility costs,  while  improving
overall quality and yields.


RESEARCH AND DEVELOPMENT

      In order to keep pace with  technological  advancements,  the  Company has
increased the level of its research and development activities and anticipates a
continuing  commitment to research and  development in the future.  Research and
development expenditures in fiscal 1996 and 1997 were approximately $3.3 million
and $3.7 million, respectively.

      Expenditures for research and development  activities  primarily  included
updating current products and developing new respiratory  therapy products.  The
Company has  approximately 40 engineers and technicians  working on research and
development projects.

      The Company has recently  introduced  several new products  which resulted
from its research and development  efforts.  These products include the Bear Cub
750R infant ventilator,  the Connect II universal medical gas outlet, the Schuco
2000  nebulizer,  Chemetron'sTM  line of flowmeters,  the BearTM 1000 ventilator
with  Smart  TriggerR  and the  GomcoTM  Opti-Vac.  The  Bear  Cub  750R  infant
ventilator  utilizes a unique patented volume limit technology which establishes
an upper  boundary  to  minimize  the  potential  risk of over  inflation  of an
infant's  lungs.  The  Connect  II  universal  medical  gas  outlet  allows  the
interfacing of Allied's gas regulation devices into gas systems installed by its
competitors,  thus opening new market potential for the Company. The Schuco 2000
home care  nebulizer is designed  for the  treatment  of  asthmatics,  primarily
children,  and has lower production costs, an extended warranty and greater ease
of use.  The  ChemetronTM  flowmeter  has been  redesigned  to more  effectively
utilize space with the metering  knob in front and offers an extended  warranty.
The BearTM 1000 adult and pediatric ICU ventilator with Smart-TriggerR  provides
a unique mechanism for automatically adjusting pressure and flow thresholds. The
GomcoTM Opti-Vac meets  suctioning needs in all health care settings,  including
emergency, acute care, sub-acute care and the home.


GOVERNMENT REGULATION

      The Company's  products and its  manufacturing  activities  are subject to
extensive and rigorous government regulation by federal and state authorities in
the United States and other countries. In the United States, medical devices for
human use are subject to comprehensive review by the United States Food and Drug
Administration  (the  "FDA").  The Federal  Food,  Drug,  and Cosmetic Act ("FDC
Act"),  and other  federal  statutes and  regulations,  govern or influence  the
research,  testing,  manufacture,  safety,  labeling,  storage,  record keeping,
approval,  advertising,  and  promotion  of such  products.  Noncompliance  with
applicable  requirements can result in Warning Letters, fines, recall or seizure
of  products,  injunction,  refusal to permit  products to be  imported  into or
exported out of the United States, refusal of the government to clear or approve
marketing applications or to allow the

                                       8


Company to enter into  government  supply  contracts,  withdrawal  of previously
approved marketing applications and criminal prosecution.

      The Company is required to file a premarket  notification in the form of a
premarket approval ("PMA") with the FDA before it begins marketing a new medical
device that  offers new  technology  that is  currently  not on the market.  The
Company also must file a premarket notification in the form of a 510(k) with the
FDA before it begins  marketing a new  medical  device  that  utilizes  existing
technology for devices that are currently on the market.  The 510(k)  submission
process is also required when the Company makes a change or modifies an existing
device in a manner  that  could  significantly  affect  the  device's  safety or
effectiveness.

      Compliance with the regulatory  approval  process in order to market a new
or  modified  medical  device can be  uncertain,  lengthy  and,  in some  cases,
expensive. There can be no assurance that necessary regulatory approvals will be
obtained on a timely basis,  or at all.  Delays in receipt or failure to receive
such approvals,  the loss of previously received approvals, or failure to comply
with existing or future  regulatory  requirements  could have a material adverse
effect on the Company's business, financial condition and results of operations.

      The Company  manufacturers and distributes a broad spectrum of respiratory
therapy  equipment,  emergency medical  equipment and medical gas equipment.  To
date, all of the Company's FDA clearances have been obtained  through the 510(k)
clearance process.  These determinations are very fact specific, and the FDA has
stated  that,  initially,  the  manufacturer  is best  qualified  to make  these
determinations,   which  should  be  based  on  adequate   supporting  data  and
documentation.   The  FDA,   however,   may  disagree   with  a   manufacturer's
determination  not to file a 510(k) and require the  submission  of a new 510(k)
notification for the changed or modified device. Where the FDA believes that the
change  or   modification   raises   significant  new  questions  of  safety  or
effectiveness,  the agency may require a manufacturer  to cease  distribution of
the  device  pending  clearance  of a new  510(k)  notification.  Certain of the
Company's  medical  devices have been changed or modified  subsequent  to 510(k)
marketing  clearance of the original device by the FDA. Certain of the Company's
medical devices, which were first marketed prior to May 28, 1976 and, therefore,
grandfathered and exempt from the 510(k)  notification  process,  also have been
subsequently  changed or modified.  The Company  believes  that these changes or
modifications do not  significantly  affect the device's safety or effectiveness
or make a major  change  or  modification  in the  device's  intended  uses and,
accordingly,  that submission of new 510(k) notification to FDA is not required.
There can be no  assurance,  however,  that FDA would  agree with the  Company's
determinations.

      In  addition,  commercial  distribution  in certain  foreign  countries is
subject to additional regulatory requirements and receipt of approvals that vary
widely from country to country.  The Company  believes it is in compliance  with
regulatory requirements of the countries in which it sells its products.

      The Company's medical device manufacturing  facilities are registered with
FDA. As such, the Company will be inspected by FDA for  compliance  with the GMP
regulations  for medical  devices.  This  regulation  requires  that the Company
manufacture  its  products and  maintain  documents in a prescribed  manner with
respect to manufacturing, testing and control activities. The GMP regulation has
been  revised by FDA to include  design  controls as well.  The Company  also is
subject to the  registration  and inspection  requirements  of state  regulatory
agencies.

      In July 1997 FDA  conducted an  inspection  at the  Riverside,  California
facility and issued a Form FDA 483. The Company has taken what it believes to be
the necessary corrective action and has verbally been notified that such actions
are appropriate and satisfactory. The Company does not anticipate any regulatory
imposed delays in  manufacturing  or shipping as a result of this FDA inspection
and Form FDA 483.

      The Medical Device Reporting  regulation requires that the Company provide
information to FDA on deaths or serious injuries alleged to have been associated
with the use of its devices,  as well as product  malfunctions that would likely
cause or contribute to death or serious injury if the malfunction were to recur.
The Medical Device Tracking regulation requires the Company to adopt a method of
device   tracking  of  certain   devices,   such  as   ventilators,   which  are
life-supporting  or  life-sustaining  devices  used  outside  of a  device  user
facility or which are permanently  implantable  devices. The regulation requires
that the method adopted by the Company

                                       9


ensures that the tracked  device can be traced from the device  manufacturer  to
the person for whom the device is indicated  (i.e.,  the patient).  In addition,
FDA  prohibits  a company  from  promoting  an  approved  device for  unapproved
applications  and  reviews a  company's  labeling  for  accuracy.  Labeling  and
promotional  activities also are, in certain  instances,  subject to scrutiny by
the Federal Trade Commission.

      There can be no  assurance  that any  required  FDA or other  governmental
approval will be granted,  or, if granted,  will not be withdrawn.  Governmental
regulation  may prevent or  substantially  delay the  marketing of the Company's
proposed  products  and cause the Company to  undertake  costly  procedures.  In
addition,  the extent of potentially  adverse  government  regulation that might
arise from future administrative action or legislation cannot be predicted.  Any
failure to obtain, or delay in obtaining,  such approvals could adversely affect
the Company's ability to market its proposed products.

      Sales of medical  devices outside the United States are subject to foreign
regulatory requirements that vary widely from country to country. Whether or not
FDA approval has been obtained,  approval of a device by a comparable regulatory
authority  of a  foreign  country  generally  must  be  obtained  prior  to  the
commencement of marketing in those  countries.  The time required to obtain such
approvals  may be longer or shorter  than that  required  for FDA  approval.  In
addition,  FDA approval may be required  under certain  circumstances  to export
certain medical devices.

      The  Company  also is subject to  numerous  federal,  state and local laws
relating to such matters as safe working  conditions,  manufacturing  practices,
environmental  protections,  fire hazard  control and  disposal of  hazardous or
potentially hazardous substances.  There can be no assurance that it will not be
required to incur  significant  cost to comply with such laws and regulations in
the future or that such laws or regulations  will not have a materially  adverse
effect upon the Company's ability to do business.


THIRD PARTY REIMBURSEMENT

      The cost of a majority of medical  care in the United  States is funded by
the U.S.  Government  through the Medicare and Medicaid  programs and by private
insurance  programs,  such as corporate  health  insurance  plans.  Although the
Company does not receive payments for its products directly from these programs,
home respiratory care providers and durable medical equipment suppliers, who are
the primary customers for several of the Company's  products,  depend heavily on
payments  from  Medicare,  Medicaid  and private  insurers as a major  source of
revenues.  In addition,  sales of certain of the Company's products are affected
by the extent of hospital and health care facility  construction  and renovation
at any  given  time.  The  federal  government  indirectly  funds a  significant
percentage  of such  construction  and  renovation  costs  through  Medicare and
Medicaid  reimbursements.  In recent  years,  governmentally  imposed  limits on
reimbursement  of  hospitals  and other  health  care  providers  have  impacted
spending for services,  consumables and capital goods. In addition, Congress has
deferred  resolution  of health care policy  issues,  including the Medicare and
Medicaid  programs  and  whether  there  should be  changes  in the  eligibility
requirements  for  participation  in such  programs  or whether  they  should be
restructured.  A  material  decrease  from  current  reimbursement  levels  or a
material  change in the method or basis of  reimbursing  health care  providers,
especially with respect to capital spending, as well as uncertainty with respect
to the possibility of such changes,  are likely to adversely affect future sales
of the Company's products.


PATENTS, TRADEMARKS AND PROPRIETARY TECHNOLOGY

      The  Company  owns and  maintains  patents  on several  products  which it
believes  are useful to the  business  and provide the Company with an advantage
over its competitors.

      The Company owns and maintains U.S. trademark registrations for Chemetron,
Gomco, Oxequip,  Lif-O-Gen, Life Support Products,  Timeter,  Vacutron,  Schuco,
Bear,  BiCore,  Omnitech  and  Design  Principles,   its  principal  trademarks.
Registrations  for  these  trademarks  are  also  owned  and  maintained  in all
countries  where such products are sold and such  registrations  are  considered
necessary to preserve the Company's proprietary rights therein.

                                       10


COMPETITION

      The Company has different  competitors  within each of its product  lines.
Many of the  Company's  principal  competitors  are larger  than  Allied and the
Company believes that most of these competitors have greater financial and other
resources  than the  Company.  The Company  competes  primarily  on the basis of
price, quality and service. The Company believes that it is well positioned with
respect to product cost,  brand  recognition,  product  reliability and customer
service to compete effectively in each of its markets.


EMPLOYEES

      At June 30, 1997, the Company had 854 full-time employees and 30 part-time
employees.  Approximately 266 employees in the Company's principal manufacturing
facility located in St. Louis,  Missouri, are covered by a collective bargaining
agreement.  The Company and the union have an  agreement  in principle as to the
terms and conditions of the collective  bargaining agreement and the Company has
prepared  a  draft  of  the   agreement  and  submitted  it  to  the  union  for
ratification.   Such  agreement  will  expire  in  May  2000.  An  aggregate  of
approximately 115 employees at the Company's facilities in Oakland,  California,
Toledo,  Ohio and  Stuyvesant  Falls,  New York are also  covered by  collective
bargaining  agreements which expire in 1998 for the Oakland and Stuyvesant Falls
facilities and in 2000 for the Toledo Facility.

      In June 1997,  the Company  experienced  a 19-day  strike at its principal
facility in St.  Louis  following  the  expiration  of a  collective  bargaining
agreement.  The work  stoppage had a material  adverse  effect on the  Company's
business and results of operations  for fiscal 1997.  The Company  believes that
its labor relations are satisfactory.


ENVIRONMENTAL AND SAFETY REGULATION

      The Company is subject to federal,  state and local environmental laws and
regulations  that impose  limitations  on the discharge of  pollutants  into the
environment and establish  standards for the treatment,  storage and disposal of
toxic  and  hazardous  wastes.  The  Company  is  also  subject  to the  federal
Occupational Safety and Health Act and similar state statutes. From time to time
the Company has been involved in environmental proceedings involving clean-up of
hazardous waste. There are no such material proceedings currently pending. Costs
of compliance with  environmental,  health and safety requirements have not been
material to the Company.  The Company believes it is in material compliance with
all applicable environmental laws and regulations.


ITEM 2.  PROPERTIES

      The  Company's  headquarters  are located in St.  Louis,  Missouri and the
Company maintains manufacturing facilities in Missouri, California, Ohio and New
York.  Set forth  below is certain  information  with  respect to the  Company's
manufacturing facilities.

                       SQUARE            OWNED/
                       FOOTAGE           LEASED
      LOCATION         (APPROXIMATE)               ACTIVITIES/PRODUCTS
- ---------------------  ---------         -------  -----------------------
St.  Louis, Missouri    270,000          Owned    Headquarters; medical
                                                  gas equipment;
                                                  respiratory therapy
                                                  equipment; emergency
                                                  medical products

Riverside,              164,000          Leased   Respiratory therapy
California                                        equipment

Toledo, Ohio             56,700          Owned    Home health care
                                                  products

Stuyvesant Falls,        30,000          Owned    CO2 absorbent
New York

Oakland, California      12,500          Leased   Headwalls

                                       11



      In the event of the  expiration,  cancellation  or  termination of a lease
relating to any of the Company's leased properties,  the Company  anticipates no
significant  difficulty in connection with leasing alternate space at reasonable
rates.  The Company  leases a facility in Mt. Vernon,  Ohio,  which is currently
unused as its operations were  consolidated into the Toledo facility as a second
stage  of  its  plant   consolidation   strategy  for  its  disposable  products
operations. In addition, the Company also owns an additional 16.8 acre parcel of
undeveloped land in Stuyvesant Falls, New York.


ITEM 3.  LEGAL PROCEEDINGS

      Product liability lawsuits are filed against the Company from time to time
for various  injuries  alleged to have resulted from defects in the  manufacture
and/or design of the Company's products.  Several such proceedings are currently
pending,  which  are not  expected  to have a  material  adverse  effect  on the
Company.  The  Company  maintains   comprehensive  general  liability  insurance
coverage  which it believes to be adequate  for the  continued  operation of its
business, including coverage of product liability claims.

      In addition,  from time to time the  Company's  products may be subject to
product  recalls  in order to  correct  design  or  manufacturing  flaws in such
products. To date, no such recalls have been material to the Company.


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

      None.


                                     PART II


ITEM 5.  MARKET FOR REGISTRANT'S COMMON STOCK AND RELATED STOCKHOLDER MATTERS

      Allied  Healthcare  Products,  Inc.  began trading on the NASDAQ  National
market under the symbol AHPI on January 14, 1992,  following its initial  public
offering.  As of  September  23,  1997,  there  were 261  record  owners  of the
Company's Common Stock. The following tables summarize  information with respect
to the high and low closing  prices for the Company's  Common Stock as listed on
the  NASDAQ   National  market  for  each  quarter  of  fiscal  1997  and  1996,
respectively,  and dividends  declared per share for each quarter of fiscal 1997
and 1996, respectively.


                                                                                         

Common Stock Information                                     Dividends Declared Per
                                                             Share
1997                                   High       Low                                         1997     1996
- ------------------------------------------------------       -----------------------------------------------
September quarter                    $10 1/4     $6 1/4      September quarter                  --    $0.07
December quarter                       7 3/4      6 3/8      December quarter                   --     0.07
March quarter                          9 1/4      7          March quarter                      --     0.07
June quarter                           7 1/8      5 3/8      June quarter                       --     0.07
                                                                                                --    $0.28
                                                                                             ------   ------


                                       12


1996                                   High       Low
- ------------------------------------------------------
September quarter                    $18 3/4    $15 1/4
December quarter                      19 1/2     15 1/2
March quarter                         16 3/4     10 1/2
June quarter                          13 1/4      8 7/16


Item 6.  Selected Financial Data


                                                                                        
In thousands, except per share data)
Year ended June 30,
                                                            1997      1996      1995       1994      1993
- ---------------------------------------------------------------------------------------------------------
Statement of Operations Data
Net sales                                               $118,118  $120,123  $111,639    $74,129   $61,230
Cost of sales                                             82,365    80,550    68,430     44,172    36,213
Gross profit                                              35,753    39,573    43,209     29,957    25,017
Selling, general and administrative expenses              33,910    31,449    24,849     16,824    13,879
Income from operations                                     1,843     8,124    18,360     13,133    11,138
Interest expense                                           7,606     4,474     3,704      1,338       210
Other, net                                                   186       350      (21)          1       276
Income before provision for income taxes                 (5,949)     3,300    14,677     11,794    10,652
Provision for income taxes                               (1,428)     1,473     5,854      4,539     3,967
Net income                                              $(4,521)    $1,827    $8,823     $7,255    $6,685
Earnings per share                                       $(0.58)      0.25      1.45       1.31      0.93
Weighted average common shares outstanding                 7,797     7,378     6,067      5,522     7,207

In thousands)
June 30,
                                                            1997       1996      1995      1994      1993
- ---------------------------------------------------------------------------------------------------------
Balance Sheet Data
Working capital                                          $18,743    $38,030    $2,810    $5,018   $10,527
Total assets                                             126,343    136,760   126,192    64,593    36,926
Short-term debt                                           12,891      3,849    34,420    13,108     4,110
Long-term debt (net of current portion)                   34,041     49,033    34,602    16,513    10,511
Shareholders' equity                                      59,365     63,886    38,374    20,034    13,498



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


OVERVIEW

      The following discussion  summarizes the significant factors affecting the
consolidated  operating  results and financial  condition of the Company for the
three  fiscal  years  ended June 30,  1997.  This  discussion  should be read in
conjunction  with  the   consolidated   financial   statements,   notes  to  the
consolidated  financial  statements  and selected  consolidated  financial  data
included elsewhere herein.

                                       13


      Certain statements contained herein are forward-looking statements. Actual
results could differ  materially  from those  anticipated as a result of various
factors, including cyclical and other industry downturns, the effects of federal
and state  legislation  on health care reform,  including  Medicare and Medicaid
financing,  the  inability  to  realize  the  full  benefit  of  recent  capital
expenditures or consolidation and  rationalization  activities,  difficulties or
delays  in  the   introduction  of  new  products  or  disruptions  in  selling,
manufacturing and/or shipping efforts.

      From  December  1993 through  November  1995 the Company  completed  seven
acquisitions which significantly  expanded its product lines. These acquisitions
were each  accounted  for  under the  purchase  method  of  accounting  and were
financed primarily through bank borrowings, resulting in a large increase in the
Company's debt and interest  expense.  One  acquisition  was partially  financed
through the issuance of common  stock.  Results of  operations  of each acquired
company have been included in Allied's consolidated statement of operations from
the date of acquisition. The purchase price of each acquisition was allocated to
the assets acquired and liabilities assumed, based on their estimated fair value
at the date of acquisition. The excess of purchase price over the estimated fair
value of net assets acquired was, in each instance,  recorded as goodwill and is
amortized over 20- or 40-year periods from the date of acquisition. Primarily as
a result of these  acquisitions,  the Company  incurred a total of approximately
$1.5 million in goodwill  amortization expense in the fiscal year ended June 30,
1997.



      The following table summarizes the seven acquisitions:

                                                                                                        
                                                                                                (Dollars in millions)
                                                                                                             PURCHASE
DATE            BUSINESS                                    PRODUCTS                                            PRICE
- ---------------------------------------------------------------------------------------------------------------------

December 1993   Life Support Products, Inc. ("LSP")         Emergency medical equipment                         $15.7
March 1994      Hospital Systems, Inc. ("HSI")              Headwall products                                     2.2
September 1994  B&F Medical Products, Inc. ("B&F")          Home health care & respiratory therapy products      21.5
February 1995   Bear Medical Systems, Inc. ("Bear")         Critical care ventilators                            15.4
May 1995        BiCore Monitoring Systems, Inc. ("BiCore")  Monitoring systems & equipment for ventilators        4.7
June 1995       Design Principles, Inc. ("DPI")             Emergency medical equipment                           0.6
November 1995   Omni-Tech Medical, Inc. ("Omni-Tech")       Transport ventilators                                 1.6



      These acquisitions expanded the breadth of products the Company offers and
has  strategically  placed the Company in the potential  high growth  markets of
home health care and extended care.  The Company  believes that the expansion of
product line offerings is particularly important in international markets as the
Company  continues  to  increase  its  worldwide  presence.  While  the  Company
continues  to believe  that these  acquisitions  will provide a source of future
growth  in sales  and  earnings,  the  integration  and  rationalization  of the
acquired  businesses  are still in progress.  The softness  experienced  in core
domestic  markets  during  fiscal  1996 and in the  early  part of  fiscal  1997
combined with internal  disruptions caused by a work stoppage in June 1997 and a
computer conversion in October 1996, both in the St. Louis facility,  as well as
ongoing negotiations with the Company's commercial bank syndicate, put pressures
on margins and adversely  affected the Company's results of operations in fiscal
1997. In addition,  higher interest expense incurred under  restructured  credit
facilities also adversely affected the Company's results of operations. Progress
made by the Company on its consolidation  activities and capital projects during
fiscal 1997 is as follows:


RESPIRATORY PRODUCTS SALESFORCE CONSOLIDATION AND TRAINING

      During  fiscal  1997,  the  Company   consolidated  its  21  patient  care
specialists with its 21 ventilator specialists to create a 34 person respiratory
products   specialists  field  sales  force.  The  training  required  for  this
consolidation  was  completed  in November  1996.  Benefits  expected  from this
consolidation  include  optimization of selling expenses through increased sales
coverage,  broadening  product  offerings  for each  sales  call,  significantly
reducing the geographic  territory for each sales  specialist and leveraging the
strengths  of  these  complementary  product  lines  while  enabling  the  sales
specialists to enhance their relationships with customers.


                                       14


HOME HEALTH CARE SALES

      During the third quarter of fiscal 1997, the Company completed the refocus
of its sales  efforts for the home health care product  line to Durable  Medical
Equipment Dealers  ("DME's").  Allied increased its inside  telemarketing  sales
group by six and  reduced the field  sales  force by ten.  Expanding  the inside
telemarketing  sales efforts increases the penetration to the DME's and provides
greater coverage and improved customer response time. Allied invested in updated
catalogues,  literature,  and other mailings  during the third quarter of fiscal
1997 to augment its increased telemarketing focus. Contracts with, and sales to,
national  home health care chains of these  products  continue to be made by the
Company's national account sales force.


INFORMATION SYSTEMS ENHANCEMENTS

      The  Company  made  advances  in  upgrading  its  information   technology
capabilities  during  fiscal 1997. In October  1996,  the Company  converted its
corporate  offices  and  its  St.  Louis  manufacturing   operations  to  a  new
fully-integrated software system. This computer conversion, which should provide
strategic  long-term benefits to the Company,  caused short-term  disruptions in
manufacturing  scheduling and shipping of products which,  management  believes,
resulted in some  permanently  lost sales. The tools and capabilities of the new
system  have  enabled  the  Company  to  improve   manufacturing   planning  and
scheduling,  enhance  forecasting and inventory  control,  and enhance  customer
service  by  improving   the  quantity  and  quality  of  customer  and  product
information.  The Company also plans to convert its Toledo,  Ohio  operations to
the new system, and preliminary implementation activities have begun. When fully
implemented,  the information  technology system  enhancements should enable the
Company to realize  potential  synergies  of  acquisitions  through an efficient
integrated data base, enhanced management reporting systems and consolidation of
certain operational functions.


CAPITAL EXPENDITURE PROJECTS

      The Company made  significant  progress in modernizing  two of its primary
manufacturing  facilities  during  fiscal  1997.  Through a capital  lease,  the
Company acquired five computer  controlled  machining centers for its St. Louis,
Missouri facility and completed the programming and installation  process in the
third  quarter of fiscal  1997.  This $1.5  million  investment  modernized  the
Company's metal machining capabilities and provides significant opportunities to
reduce  product costs (from shorter  set-up times and  elimination  of secondary
operations  in  component  manufacturing),  inventory  levels,  and scrap and to
improve quality.

      In addition,  the Company  invested  $1.1  million in molds and  injection
molding machinery to expand the production capacity and gain efficiencies at its
Toledo,  Ohio facility.  Manufacturing  inefficiencies and capacity  constraints
caused by outdated  injection  molding  machinery has prevented the Company from
shipping  to the  level of demand  for  certain  products.  This  investment  in
enhanced   injection  molding   capabilities  is  expected  to  increase  annual
production,  improve  overall  quality and provide  significant  cost  reduction
opportunities, arising from reduced product material content and lower labor and
utility costs. Under this investment program, six injection molding machines and
eleven  molds have been  installed  as of June 30,  1997.  While the Company has
expended both monetary and human  resources on these projects in fiscal 1997 and
intends to continue emphasizing these and other internally-controlled  projects,
there can be no assurance  that the Company will be successful  in  implementing
these projects and realizing the anticipated synergies.


FISCAL 1997 FOURTH QUARTER RESULTS OF OPERATIONS

      The fiscal  1997 fourth  quarter  represented  a difficult  period for the
Company.  Results  of  operations  in the  fourth  quarter  of fiscal  1997 were
adversely  impacted by a variety of factors.  The nineteen day work  stoppage at
the Company's St. Louis,  Missouri facility in June 1997 resulted in a permanent
loss in sales,  margin  declines,  and plant  inefficiencies.  Interest  expense
increased to $3.4 million in the fourth  quarter of fiscal 1997 primarily due to
fees paid to the Company's commercial bank group to obtain waivers for technical
covenant  violations and for other matters  related to its borrowing  agreement.
Finally, based on management's assessment of facts related to or

                                       15


culminating in the fourth quarter of fiscal 1997, the Company  increased certain
reserves and recorded  other  charges to  operations  during the fourth  quarter
which totaled approximately $2.0 million. Included in these charges were certain
adjustments  to the carrying  value of certain of the Company's  inventories  of
$1.0  million,  an  increase  to the  allowance  for  doubtful  accounts of $0.6
million,   $0.3  million  for  the   settlement  of  a  lawsuit   related  to  a
pre-acquisition matter at one of the Company's acquired  subsidiaries,  and $0.1
million for a new product licensing agreement.  As a result of these and various
other factors  described below,  fourth quarter fiscal 1997 net sales were $30.1
million while the net loss was $3.5 million compared to fourth quarter net sales
of $30.2 million and a net loss of $2.2 million in the prior year.

      Sales of respiratory  therapy  equipment for the fourth quarter were $16.3
million,  an  increase  of $0.7  million,  or 4.6%,  compared  to sales of $15.6
million in the prior  year.  Sales to the  hospital  market were up 27.5% in the
fourth  quarter of fiscal 1997  compared to the fourth  quarter of fiscal  1996.
This  increase was primarily due to the strong  worldwide  market  acceptance of
recent  technology  improvements  in both the adult critical care ventilator and
Allied's new infant ventilator.  Sales to the home health care market,  however,
were down by 19.9% in the fourth  quarter of fiscal 1997  compared to the fourth
quarter of fiscal  1996.  This  decrease  in sales was  attributable  to pricing
pressures  in the home  health  care  market,  capacity  problems  in the Toledo
facility  and, to a lesser  extent,  the impact of the St. Louis work  stoppage.
Sales of medical gas  equipment  for the fourth  quarter were $10.9  million,  a
decline of $0.4  million,  or 3.4%,  compared  to sales of $11.3  million in the
prior year. The work stoppage in St. Louis  adversely  impacted sales of medical
gas regulation devices and medical gas inwall construction products.

      Emergency  medical  products sales in the fourth quarter of fiscal 1997 of
$2.9 million  were $0.3  million,  or 11.0%,  under sales of $3.2 million in the
comparable  prior period.  This sales trend is a continuation  of the first nine
months of fiscal  1997 as a decline  in new orders  and  production  constraints
described in the  following  section have  impacted  sales of emergency  medical
products.

      Gross profit for the fourth  quarter of fiscal 1997 was $8.1  million,  or
26.8% of net  sales,  compared  to $7.6  million,  or 25.1% of net  sales in the
fourth  quarter of fiscal  1996.  Gross  profit  and gross  margin in the fourth
quarter of fiscal 1997 were  adversely  impacted by the effects of the June 1997
work stoppage at the St. Louis,  Missouri  facility and the  adjustments  to the
carrying value of the Company's  inventories  described above.  Gross profit and
gross margin for the fourth quarter of fiscal 1996 were adversely  impacted by a
decline in manufacturing volumes in certain product lines, which resulted in the
expensing of a portion of fixed plant overhead costs as period costs.

      Selling, general and administrative ("SG&A") expenses were $9.2 million in
the fourth  quarter of fiscal 1997, a decrease of $0.1 million  compared to SG&A
expenses of $9.3 million in the  comparable  prior year period.  The fiscal 1997
fourth  quarter  included the  previously  noted  increase to the  allowance for
doubtful  accounts,  lawsuit settlement charge and new product license fee which
aggregated  approximately  $1.0  million..  In addition,  the Company  completed
severance  payments  related  to the  field  salesforce  consolidation  and made
investments in  promotional  material for the home health care market during the
fourth quarter of fiscal 1997.

      The loss from  operations  for the fourth  quarter of fiscal 1997 was $1.1
million  compared  to a loss of $1.7  million in the prior year  reflecting  the
factors described above.

      Interest  expense for the fourth  quarter of fiscal 1997 was $3.4 million,
an increase of $2.3 million over interest  expense of $1.1 million in the fourth
quarter of fiscal 1996.  Sequentially,  interest expense increased in the fourth
quarter of fiscal 1997 to $3.4  million  compared  to fiscal 1997 third  quarter
interest expense of $1.7 million. This increase was directly attributable to the
fees paid to the commercial bank group to obtain waivers for technical  covenant
violations at March 31, 1997, fees paid for not obtaining a commitment to reduce
the bank group's  indebtedness  by $20.0 million by May 15, 1997,  fees paid for
professional services related to credit negotiations and related audits, and the
amortization of prepaid loan costs. On August 8, 1997 the Company refinanced its
existing  bank debt through a new $46.0  million  credit  facility with Foothill
Capital Corporation,  a division of Norwest Bank, and also obtained $5.0 million
of financing  through a private  placement debt  arrangement.  The new financing
agreements are discussed further below.

                                       16


      The Company  incurred a loss before  income  taxes of $4.5  million in the
fourth quarter of fiscal 1997 compared to a net loss of $3.2 million in the same
period for the prior year. The Company recorded a tax benefit of $1.0 million in
both the fourth quarter of fiscal 1997 and fiscal 1996 for an effective tax rate
of 22.6% and 31.6% in fiscal 1997 and fiscal 1996 respectively.  The fiscal 1997
fourth quarter tax rate was impacted by the continued loss from operations,  the
non-deductibility  of certain  goodwill  amortization,  and the expected lack of
availability of the Company's foreign sales tax credit. Results of operations in
the fourth quarter of fiscal 1997 were a net loss of $3.5 million,  or $0.45 per
share, compared to a net loss of $2.2 million, or $0.30 per share, in the fourth
quarter of fiscal 1996.


RESULTS OF OPERATIONS

      Allied   manufactures   and  markets   respiratory   products,   including
respiratory  therapy  equipment,  medical gas equipment  and  emergency  medical
products.  Set forth below is certain  information  with  respect to amounts and
percentages of net sales attributable to respiratory therapy equipment,  medical
gas equipment and emergency medical products for the fiscal years ended June 30,
1997, 1996 and 1995.

          (DOLLARS IN THOUSANDS)                       1997
            YEAR ENDED JUNE 30,             --------------------------
                                               NET          % OF TOTAL
                                               SALES        NET SALES
                                            --------------------------
      Respiratory therapy equipment........ $ 63,935         54.1%
      Medical gas equipment................   42,566         36.1%
      Emergency medical products...........   11,617          9.8%
                                            --------        ------
      Total...............................  $118,118        100.0%
                                            --------        ------



      (DOLLARS IN THOUSANDS)                           1996
       YEAR ENDED JUNE 30,                     ---------------------
                                                  NET    % OF TOTAL
                                                  SALES    NET SALES
                                               ---------------------
      Respiratory therapy equipment............$ 63,889     53.2%
      Medical gas equipment....................  43,084     35.9%
      Emergency medical products...............  13,150     10.9%
                                               --------    ------
      Total....................................$120,123    100.0%
                                               --------    ------


     (DOLLARS IN THOUSANDS)                            1995
      YEAR ENDED JUNE 30,                      -----------------------
                                               NET          % OF TOTAL
                                               SALES        NET SALES
                                               -------      ----------  
      Respiratory therapy equipment............$ 48,421     43.4%
      Medical gas equipment....................  50,397     45.1%
      Emergency medical products...............  12,821     11.5%
                                               --------    -------
      Total....................................$111,639    100.0%
                                               --------    -------

      The following  table sets forth,  for the fiscal  periods  indicated,  the
percentage of net sales  represented by certain items reflected in the Company's
consolidated statement of operations.


                                                                                       

YEAR ENDED JUNE 30,                                 1997                  1996              1995
- --------------------------------------------------------------------------------------------------

Net sales........................................   100.0%                100.0%            100.0%
Cost of sales....................................    69.7                  67.1              61.3
                                                    -----                 ------            ------
Gross profit.....................................    30.3                  32.9              38.7

Total selling, general and administrative .......    28.7                  26.2              22.3
  expenses                                          -----                 -----             ----
Income from operations...........................     1.6                   6.7              16.4
Interest expense.................................     6.4                   3.7               3.3


                                       17




                                                                                        

Other expense....................................     0.2                   0.3                --
                                                      ---                   ----            -----
Income (loss) before provision for income taxes..    (5.0)                  2.7             13.1
Provision (benefit) for income taxes.............    (1.2)                  1.2              5.2
Net Income (loss)................................    (3.8%)                 1.5%             7.9%
                                                     -----                  ----            -----


FISCAL 1997 COMPARED TO FISCAL 1996

      Net sales for fiscal 1997 of $118.1  million were $2.0  million,  or 1.7%,
less than net sales of $120.1  million  in fiscal  1996.  Certain  internal  and
external  factors  impacted the Company's sales during fiscal 1997.  Included in
the internal  operating  issues which impacted the Company were the nineteen day
work stoppage in the St. Louis,  Missouri facility in June 1997,  disruptions to
manufacturing,  scheduling  and shipping  created by the computer  conversion in
October  1996,  also in the St.  Louis  facility,  capacity  constraints  at the
Toledo,  Ohio  facility and changes in the field  salesforce.  The work stoppage
resulted  in  permanently  lost  sales,   margin  declines,   and  manufacturing
disruptions  during the work  stoppage as well as during the pre- and  post-work
stoppage  periods.  In  October  1996,  the  Company  converted  its  St.  Louis
manufacturing  and  corporate  office  operations  to  a  new,  fully-integrated
software  system.  The computer  conversion,  which  should  provide a strategic
long-term benefit to the Company, caused short-term disruptions in manufacturing
and shipping,  resulting in lost sales.  Management  believes that any remaining
issues regarding the computer conversion were substantially  resolved by the end
of the third  quarter of fiscal 1997  through  additional  training  and program
enhancements.  The Toledo  facility has been  capacity  constrained  by outdated
injection molding machinery and molds.  During fiscal 1997 the Company installed
six new injection mold machines and eleven molds,  and the Company is now adding
to its direct labor assembly force in Toledo.  Finally, as previously described,
the Company  consolidated  its  respiratory  field  salesforce and refocused its
sales effort for the home health care product line to inside telemarketing. Each
of these  initiatives  created short term sales  disruptions  in addition to the
Company's incurrence of recruiting, training and marketing costs in fiscal 1997.

      Certain  external  issues first  experienced  in fiscal 1996  continued to
impact  the  Company's  fiscal  1997  operations.  The  emphasis  of  healthcare
providers on cost  containment has resulted in significant  consolidation in the
healthcare  environment in recent years.  Such  consolidation  impacted sales as
customers  appeared  to  defer  capital  purchases  as they  rationalized  their
operations and delayed non-capital  purchases as they reduced their consolidated
inventory  levels.  In  addition,  the  consolidation  of  healthcare  providers
increased  the  buying  power of these  customers,  which  resulted  in  pricing
pressures.

      Finally,  the  uncertainty  over  the  federal  budget,  particularly  the
possibility  of  changes in  Medicaid  and  Medicare  reimbursement  rates,  has
impacted sales.  Congress has deferred  resolution on various health care policy
issues,  and the Company is unable to predict the ramifications of this deferral
on future sales. While the Company is unable to predict when these macroeconomic
issues will be resolved,  management  believes that,  over a long-term  horizon,
Allied is well positioned to capitalize on the need for its respiratory products
and meet the  demands  of  these  products  caused  by an aging  population,  an
increase in the  occurrence of lung disease,  and advances in treatment of other
respiratory illnesses in the home, hospital, and sub-acute care facilities.

      New orders, or the pace of incoming business, was strong throughout fiscal
1997.  Fiscal 1997 orders of $122.2  million were $5.0  million,  or 4.3%,  over
orders of $117.2 million in fiscal 1996.  While fiscal 1997 orders were impacted
by  the  work  stoppage,   computer  conversion,  and  salesforce  consolidation
activities,  as previously  discussed,  fiscal 1997 orders  exceeded same period
fiscal 1996 orders in all four quarters.  The increase in orders appears to have
been driven by an increase in market demand for the  Company's  core products in
medical  gas  construction  and  medical  gas  equipment  as well as the  strong
worldwide acceptance of the Company's new ventilation  technologies in adult and
infant ventilators.

      Medical  gas  equipment  sales of $42.6  million in fiscal  1997 were $0.5
million, or 1.2%, under prior year sales of $43.1 million. Medical gas equipment
sales in fiscal 1997 were adversely  impacted by the previously  noted June 1997
work stoppage and the effects of the computer conversion. However, market demand
for medical gas equipment sales has been strong,  as reflected in new orders for
fiscal 1997 of $45.8 million,  which was $4.4 million, or 10.6%, over new orders
in the prior fiscal year. It appears that the consolidation of health care

                                       18


providers may be slowing, and the related  rationalization  process for facility
protocol  and  inventory  consolidation  may  be  nearing  completion.  However,
management   is  unable  to  predict  when  the  full   ramifications   of  such
consolidation will be felt.

      Respiratory  therapy  equipment sales in fiscal 1997 of $63.9 million were
unchanged from the prior year.  Sales to the hospital market  increased 11.1% as
sales of ventilation products increased due to the strong world-wide  acceptance
of the Smart Trigger technology for the Company's adult critical care ventilator
and technology advances incorporated in the new infant ventilator,  the Bear Cub
750(R).  In addition,  the Company  expects to achieve  further  benefits in the
future from the previously noted combination of its ventilation and patient care
sales forces, which was substantially completed in November 1996. Offsetting the
increase  in  ventilation  product  sales was an 11.8%  decline in sales of home
health  care  products.  This  decline  primarily  resulted  from  manufacturing
constraints  in the  Company's  Toledo,  Ohio  facility,  combined  with pricing
pressures  caused by the ongoing  consolidation  of home  health  care  dealers.
Concerns over potential  reductions in home oxygen therapy  reimbursement  rates
also  continued  to impact  sales of home health care  products in fiscal  1997.
While the  Company is unable to  predict  when  these  latter two  macroeconomic
factors  will be  resolved,  it  believes  that until there is a  resolution  of
reimbursement  policy issues,  current customer  purchase patterns are likely to
continue.  The previously  described  installation of new equipment and molds at
the  Toledo,   Ohio  facility  have  been  in   accordance   with   management's
expectations;  however,  the  Company's  capacity  issues  have not  fully  been
resolved due to direct labor  constraints.  Management  is currently  addressing
this  constraint  through the addition of a third shift.  To enhance home health
care  product  sales,  the  Company  has  shifted  its sales  emphasis to inside
telemarketing  sales to increase  sales coverage and  penetration  to DME's,  as
previously discussed.

      Emergency medical products sales in fiscal 1997 of $11.6 million were $1.5
million,  or 11.7%,  under sales of $13.1 million in the prior year.  This sales
decline was  attributable to  difficulties  the Company had in the relocation of
production of emergency products to the St. Louis, Missouri facility, the impact
of the June 1997 work  stoppage and the absence of a large  stocking  order that
occurred in the prior year.  The  emergency  medical  products  business has two
elements.  One is steady  replacement  sales and the other  element is driven by
events,  such as a  natural  disaster  or  change  in  emergency  protocol  in a
particular  country.  Management  expects sales for the near future to primarily
reflect demand driven by the replacement segment of the business.

      The Company  continued  to  increase  its  presence in world wide  markets
during fiscal 1997.  International sales, which are included in the product line
sales  discussed  above,  increased $3.7 million,  or 11.9%, to $34.5 million in
fiscal  1997  compared  to sales of $30.8  million in fiscal  1996.  Advances in
medical  protocol in various  countries  throughout  the world combined with the
Company's strong international dealer network has enabled the Company to respond
to the increased  worldwide demand for respiratory  products.  In addition,  the
strong  worldwide market  acceptance of the Smart Trigger(R)  technology for the
Company's adult critical care ventilator  combined with the recent  introduction
of the  new  Bear  Cub  750(R)  infant  ventilator  has  fueled  the  growth  of
international sales.

      Gross  profit in fiscal  1997 was $35.8  million,  or 30.3% of net  sales,
compared to gross profit of $39.6 million, or 32.9% of net sales in fiscal 1996.
The impact of the nineteen day work stoppage and the computer  conversion in the
St. Louis, Missouri facility during fiscal 1997 reduced manufacturing output and
margins.  In addition,  the increase in  international  sales,  which have lower
margins than domestic sales due to the large quantity, bid-based nature of these
sales,  combined  with  pricing  pressures  brought on by  consolidations  which
occurred in the Company's  customer base,  particularly in the hospital and home
health care markets,  resulted in reduced margins. In fiscal 1997, as previously
described, the Company recorded certain adjustments to the carrying value of its
inventories in the fourth quarter of approximately $1.0 million. In fiscal 1996,
the  Company  charged a portion of fixed  plant  costs as period  costs due to a
decline in manufacturing  throughput.  This fiscal 1996 charge primarily related
to the fourth quarter.  The Company  anticipates  continued pressures on margins
due to the mix of domestic vs.  international  sales and  anticipates  continued
pricing pressures from its customer base. In response to margin  pressures,  the
Company made significant  investments in capital  expenditures in its St. Louis,
Missouri and Toledo, Ohio facilities which are designed to reduce  manufacturing
costs,  improve  manufacturing cycle times, improve quality and reduce inventory
levels.  The  Company  continues  to  evaluate  its  business  with an intent to
streamline operations, improve productivity and reduce costs. Accordingly, the

                                       19



Company may implement additional sales force,  manufacturing and other strategic
rationalization programs in the future.

      Selling, General and Administrative ("SG&A") expenses for fiscal 1997 were
$33.9  million,  an increase of $2.5 million over SG&A expenses of $31.4 million
in  fiscal  1996.  The  Company  made  strategic  investments  in  certain  SG&A
activities and recorded certain non-recurring SG&A expenses in fiscal 1997. SG&A
spending   included   investments  in  advertising  and  marketing   literature,
investments in information technology, and continued investments in research and
development,  all expenditures that potentially could benefit future periods. In
addition,  as  previously  described,  the  Company  completed  the  recruiting,
training and consolidation of its respiratory  products  salesforce and incurred
duplicate  costs for sales  efforts to the DME's in the home  health care market
during the  transition  period of  shifting  to  telemarketing  from field sales
representatives.  While  recruiting and training efforts of the field salesforce
will continue,  these  expenditures  are expected to be less than the relatively
high level of  expenditures  during fiscal 1997.  Fiscal 1997 SG&A expenses also
included the previously  noted increase to the allowance for doubtful  accounts,
lawsuit   settlement  charge  and  new  product  license  fee  which  aggregated
approximately $1.0 million. Finally, the fiscal 1996 SG&A expenses were affected
by a research  grant of $0.3 million  which did not repeat in fiscal 1997.  As a
percentage of net sales,  fiscal 1997 SG&A expenses were 28.7% compared to 26.2%
in fiscal 1996. This increase was attributable to higher SG&A expenses in fiscal
1997, as discussed above, combined with lower sales during the year.

      Income from operations in fiscal 1997 of $1.8 million was $6.3 million, or
77.3%, below fiscal 1996 income from operations of $8.1 million. As a percentage
of net sales, income from operations  decreased to 1.6% in fiscal 1997 from 6.7%
in fiscal 1996.  These  decreases  were  attributable  to the factors  discussed
above.

      Interest  expense  increased  $3.1 million,  or 70.0%,  to $7.6 million in
fiscal 1997 from $4.5 million in fiscal 1996.  The increase in interest  expense
in  fiscal  1997  consisted  of  approximately  $2.2  million  of fees and other
professional  costs  incurred  in  connection  with  the  debt  amendments,   as
previously described,  $0.5 million related to increased amortization of prepaid
loan costs,  $0.3 million  related to increased  interest  costs for the capital
expenditure  projects  previously  discussed,   and  $0.1  million,   reflecting
increases  in  effective  interest  rates which were  partially  offset by lower
average debt levels.  During fiscal 1997 the Company spent  significant time and
resources on various  matters  relating to its debt  agreement with a commercial
bank group,  including  negotiating  a debt  amendment on September 20, 1996 and
obtaining waivers for technical covenant  violations as of December 31, 1996 and
March 31,  1997.  The Company  was  ultimately  unable to  negotiate a long term
financing  arrangement  with its commercial bank  syndicate.  On August 8, 1997,
subsequent to fiscal year end, the Company  entered into a $46.0 million  credit
facility  with  Foothill  Capital  Corporation  and  obtained  $5.0  million  in
subordinated  debt  in  a  private  placement  arrangement.  The  new  financing
arrangement,  which is  expected  to lower the  Company's  interest  expense and
provide additional liquidity, is discussed further below.

      The Company had a loss before income taxes of $5.9 million,  a decrease of
$9.2  million  from the income  before  provision  for taxes of $3.3  million in
fiscal 1996.  The Company  recorded a tax benefit of $1.4 million in fiscal 1997
for an effective tax rate of 24.0%,  compared to a provision for income taxes of
$1.4 million in fiscal 1996 and an effective tax rate of 44.6%.  The fiscal 1997
effective   tax  rate  was   impacted   by  the  loss   from   operations,   the
non-deductibility  of certain  goodwill  amortization,  and the expected lack of
availability of the Company's foreign sales tax credit in fiscal 1997.

      Net loss in fiscal 1997 was $4.5 million,  or $0.58 per share,  a decrease
of $6.3  million  from net income of $1.8 million or earnings per share of $0.25
in fiscal 1996. The weighted average number of common shares outstanding used in
calculation  of per share loss or earnings was 7,796,682 in fiscal 1997 compared
to  7,378,478 in fiscal 1996.  The  increase in the weighted  average  number of
common shares reflected the effects of the October 1995 sale of 1,610,000 shares
of common stock in a public offering.


FISCAL 1996 COMPARED TO FISCAL 1995

      Net sales increased by $8.5 million,  or 7.6%, to $120.1 million in fiscal
1996 from $111.6  million in fiscal  1995.  The  increase in net sales  included
$19.9 million in sales as a result of acquisitions partially offset by a

                                       20


decline of $11.5 million in sales of existing  products.  Numerous  external and
internal  factors  adversely  impacted the  Company's  sales during fiscal 1996.
Certain macro-economic factors first experienced in the second quarter continued
to impact sales  throughout  the  remainder of fiscal 1996,  most notably in the
fourth quarter. Political uncertainty over the federal budget,  particularly the
possibility  of changes in  Medicare  and  Medicaid  financing  and health  care
provider  reimbursement rates, adversely impacted customer purchasing decisions.
In late April 1996,  Congress resolved the federal fiscal 1996 budget issue, but
deferred resolution of health care policy issues. The on-going  consolidation of
health care  providers  also  impacted  sales as this  activity  appears to have
caused  customers  to  delay  capital  purchases  as  they  rationalized   their
operations,   and  to  delay   non-capital   purchases  as  they  reduced  their
consolidated  inventory levels.  The market softness  experienced as a result of
external factors heightened the impact of internal factors on fiscal 1996 sales,
most notably in the fourth quarter.

      Internally,  the Company experienced disruption in its ventilation product
line field  sales force due to the effects of high  turnover  rates.  Due to the
technical nature of selling the ventilation  product line,  significant  efforts
and resources  were expended to recruit and train the current field sales force.
In addition,  transitioning from distributor sales to a direct field sales force
in certain other product lines, as well as manufacturing  capacity issues,  also
adversely  impacted fiscal 1996 sales. The Company  experienced margin pressures
in a number of its product lines due to several factors.  These factors included
the  significant  consolidation  of home health care  dealers and the  resultant
pricing pressures from these customers,  the adverse impact of reduced volume on
the cost of  manufacturing  due to the fixed nature of a significant  portion of
the  Company's  production  costs,  the impact of  manufacturing  inefficiencies
experienced at one of the Company's  plants,  and the higher mix of lower margin
international sales.

      Respiratory  therapy equipment sales increased $15.5 million, or 31.9%, to
$63.9  million for fiscal  1996,  compared to sales of $48.4  million for fiscal
1995.  The increase in sales of  respiratory  therapy  products  included  $19.2
million related to  acquisitions,  partially offset by a decline of $3.7 million
in sales of existing  products.  The impact of  political  uncertainty  over the
federal  budget  reconciliation  legislation  and a  pledge  by  the  Healthcare
Financing  Administration,  the federal  agency that  administers  Medicare,  to
significantly  reduce the Medicare home oxygen rental fee rates  contributed  to
the  decline  in  sales  of  existing  products.  Market  softness  for  capital
expenditure  products such as critical care  ventilators,  the  consolidation of
home health care dealers, and increased  competitive pressure to obtain business
from national  accounts put pressure on pricing and margins  throughout the last
three quarters of 1996. In addition,  manufacturing  inefficiencies and capacity
constraints  experienced at one of the Company's  facilities  during fiscal 1996
prevented the Company from shipping to the level of demand for certain products.

      Medical gas  equipment  sales of $43.1  million for fiscal 1996  decreased
$7.3 million,  or 14.5%,  compared to sales of $50.4 million during fiscal 1995.
Consolidation  of health care providers in the acute and post-acute care markets
combined   with  customer   concerns  over  the  outcome  of  possible   capital
reimbursement  policy changes  adversely  impacted fiscal 1996 sales.  While the
consolidation of health care providers appears to be slowing, management expects
that sales of medical gas  equipment  should  continue to be adversely  impacted
until capital reimbursement policy issues are resolved.

      Emergency  medical  products  sales  of  $13.1  million  for  fiscal  1996
increased  $0.3  million,  or 2.6%,  compared to sales of $12.8  million  during
fiscal 1995. The increase in sales included $0.7 million related to acquisitions
partially offset by a decline of $0.4 million in existing products.  The Company
believes  the  decline  in  existing   emergency   medical  products  sales  was
attributable to the timing of orders and shipments. The acquisition of Omni-Tech
in November 1995 had a favorable  impact on sales to the U.S.  Government,  with
$0.4 million in incremental sales during fiscal 1996.

      The Company continued to increase its presence in worldwide markets during
fiscal 1996.  International  sales, which are included in the product line sales
discussed  above,  increased $6.6 million,  or 27.3%, to $30.8 million in fiscal
1996 compared to $24.2  million in fiscal 1995.  Acquisitions  contributed  $8.4
million of the fiscal 1996 increase in  international  sales which was partially
offset by a decline in sales by $1.8 million of existing  products.  The decline
in international  sales of existing products  primarily  resulted from fewer new
hospital construction projects in Mexico and other Latin American markets.

                                       21


      Gross profit of $39.6 million in fiscal 1996  decreased  $3.6 million,  or
8.4%,  from  $43.2  million in fiscal  1995 as a result of sales  mix,  customer
pricing  pressures and manufacturing  volume issues.  The change in gross profit
resulting  from sales mix issues was due to the continued  shift in sales to the
home health care market which has lower  margins than the  construction  product
line,  which had  previously  been the  Company's  primary  product  group;  the
continued  increase  in  international  sales,  which  have lower  margins  than
domestic sales due to the large quantity,  bid-based  nature of these sales; and
due to an increase in sales of distributed versus  manufactured  products during
fiscal 1996. The consolidation of the Company's  customer base,  particularly in
the hospital and home health care markets,  resulted in larger buying groups and
national accounts which increased customers' ability to negotiate prices.

      Accordingly, these pricing pressures had an adverse impact on gross profit
margins.  In  addition,  the decline in  existing  product  sales  resulted in a
decline in  manufacturing  volume in the Company's  plants,  particularly in the
fourth  quarter of fiscal 1996. As a result,  a portion of fixed plant  overhead
costs was expensed as period  costs,  which  adversely  impacted  margins.  As a
percentage  of net sales,  gross  profit was 32.9% and 38.7% in fiscal  1996 and
fiscal 1995, respectively.

      SG&A expenses for fiscal 1996 increased $6.6 million,  or 26.6%,  to $31.4
million  in fiscal  1996  from  $24.8  million  in fiscal  1995.  SG&A  expenses
increased  $6.4  million as a result of  acquisitions,  most  notably  increased
selling expenses for the  demonstration-based,  direct sales-intensive  critical
care ventilation product line,  increased research and development costs for the
critical care ventilation  products,  which include development of the new Smart
Trigger and Bear Cub 750 infant ventilator,  and increased  amortization expense
attributable to the recent acquisitions.  As described  previously,  base period
SG&A  expenses  increased  $0.4  million as the Company  invested in  additional
training  activities  for the field  sales  force,  technology  upgrades  in its
information systems, and other strategic research and development projects. As a
percentage  of net  sales,  SG&A  expenses  increased  to 26.2% in  fiscal  1996
compared to 22.3% in fiscal 1995. This increase was attributable to the combined
factors of a decline in sales of existing products and the strategic investments
in training, technology and new products.

      Income from  operations in fiscal 1996 of $8.1 million was $10.2  million,
or 55.8%,  below  fiscal 1995  income from  operations  of $18.4  million.  As a
percentage of net sales, income from operations  decreased to 6.7% from 16.4% in
fiscal  1996.  This  decrease  was  attributable  to reduced  sales of  existing
products,  reduced gross  margins,  and the increase in SG&A expenses  discussed
above.

      Other expenses increased $1.1 million, or 31.0%, to $4.8 million in fiscal
1996 from $3.7 million in fiscal 1995.  Interest expense increased $0.8 million,
or 20.7%,  to $4.5  million in fiscal  1996 from $3.7  million  in fiscal  1995.
Interest  expense  increased  $1.4  million due to  increased  debt  required to
finance recent  acquisitions,  offset almost entirely by a reduction in interest
charges  resulting  from the reduction of existing bank debt as a consequence of
the equity  offering  completed in October 1995. The additional debt required to
finance working capital, capital expenditures and other operations accounted for
the $0.8 million net increase in interest  expense in fiscal 1996. The effective
interest rate was 7.5% and 7.7% in fiscal 1996 and fiscal 1995, respectively.

      Income  before  provision for income taxes  decreased  $11.4  million,  or
77.5%,  to $3.3 million in fiscal 1996 from $14.7 million in the prior year. The
Company's  fiscal 1996  effective tax rate was 44.6% compared to 39.9% in fiscal
1995. This increase in the effective tax rate was primarily  attributable to the
amortization of non-tax deductible acquisition goodwill, which has an increasing
impact on the effective tax rate as pre-tax income decreases.

      Net income in fiscal 1996 was $1.8 million, a decrease of $7.0 million, or
79.3% , from $8.8 million in fiscal 1995.  Earnings per share decreased to $0.25
in fiscal 1996 from $1.45 in fiscal 1995, or 82.7%.  The weighted average number
of common shares  outstanding  used in the calculation of earnings per share was
7,378,478 in fiscal 1996  compared to 6,066,588 in fiscal 1995.  The increase in
the weighted  average number of common shares was the result of the October 1995
sale of 1,610,000  shares of common  stock and the  September  1994  issuance of
640,000 shares of common stock in connection with the acquisition of B&F.

                                       22


FINANCIAL CONDITION, LIQUIDITY AND CAPITAL RESOURCES

      The following table sets forth selected  information  concerning  Allied's
financial condition:

(Dollars in thousands)
June 30,                  1997       1996      1995
- ----------------------------------------------------
Cash                   $   988    $ 1,489   $   175
Working capital         18,743     38,030     2,810
Total debt              46,932     52,882    69,022
Current ratio           1.57:1     2.69:1    1.05:1

      The Company's  working capital was $18.7 million at June 30, 1997 compared
to $38.0  million  at June 30,  1996,  a  decrease  of $19.3  million.  Accounts
receivables,  inventories,  and current assets all decreased during fiscal 1997,
while accounts  payable,  other liabilities and the current portion of long-term
debt all increased during fiscal 1997.  Accounts  receivable  decreased to $23.1
million at June 30, 1997 from $26.0  million at June 30, 1996.  The $2.9 million
decrease in accounts receivable was due to the decline in days sales outstanding
("DSO") by three days to 71 DSO at June 30, 1997,  combined  with the decline in
sales late in the fourth quarter of fiscal 1997 resulting from the work stoppage
in St.  Louis.  Inventories  were $26.1  million at June 30, 1997, a decrease of
$1.9  million  from $28.0  million at June 30, 1996.  During  fiscal  1997,  the
Company focused on reducing  manufacturing cycle times through  modernization of
its plants and  improvements in its  manufacturing  processes in order to better
manage  investments  in  inventories.  Inventories,  as measured in Days on Hand
("DOH"),  declined by twelve days during fiscal 1997 to 128 DOH at June 30, 1997
compared  to 140 DOH in the prior year.  In  addition,  the Company  made modest
improvements in the mix of its inventories by increasing the safety stock levels
of high volume products,  for which customers require shortened  delivery times,
and reducing the stocking status of lower volume products.  The Company plans to
continue these inventory-related initiatives in fiscal 1998. Accounts payable of
$14.0 million and other accrued  liabilities of $6.0 million as of June 30, 1997
increased $0.9 million and $0.5 million,  respectively,  during fiscal 1997. The
Company  experienced  limited liquidity during fiscal 1997 due to a reduction in
borrowing  availability related to the principal payments made on its term loans
combined  with the high  level of fees  paid to the  Company's  commercial  bank
group,  as  previously  discussed.  Consequently,  payments to vendors and other
obligations  were extended,  causing some disruption in deliveries and services.
The Company's limited liquidity  situation was alleviated with the completion of
its new credit  arrangement in August 1997 which is discussed further below. The
current portion of long term debt was $12.9 million at June 30, 1997 compared to
$3.8  million in the prior year.  This  increase  reflects  the terms of the new
credit facility with Foothill Capital  Corporation which includes a $4.0 million
term loan and the placement of $5.0 million in subordinated  debt, both of which
mature in February 1998. The new financing  arrangements  are discussed  further
below.

      Net cash  increase/(decrease) was ($0.5) million, $1.3 million, and ($1.2)
million in fiscal 1997,  1996,  and 1995  respectively.  Net cash  provided from
(used by) operations was $8.9 million,  $2.5 million, and ($0.3) million for the
same periods.  Cash flow from  operations in fiscal 1997 consisted of a net loss
of $4.5 million offset by the non-cash charges to operations of $5.6 million for
depreciation  and  amortization,  as well as $7.8 million in cash generated from
changes in working capital  accounts other than the current portion of long term
debt.  The cash provided by operations  was offset by a net reduction in debt of
$8.1 million, debt issuance costs of $0.7 million, and dividend payments of $0.5
million, resulting in a net decrease in cash of $0.5 million in fiscal 1997. The
adverse effect on results of operations has impacted the Company's liquidity and
the  ability of the  Company to continue  historical  levels of fixed  payments.
Accordingly,  on August  21,  1996 the  Company's  Board of  Directors  voted to
suspend quarterly dividends effective  immediately  subsequent to the payment of
dividends for the fourth quarter of fiscal 1996. In addition, on August 8, 1997,
subsequent  to fiscal  year end,  the Company  refinanced  its  existing  credit
facilities  to reset its fixed debt  payments  and to provide the  Company  with
additional  liquidity.  The refinancing is further discussed below. Besides cash
flows from operations,  the Company is considering various  alternatives to meet
its debt service  requirements  in fiscal 1998.  Such debt service  requirements
include an aggregate of $9.0 million in debt which matures in February, 1998, as
described further below. These alternatives include replacement of such maturing
debt with long-term financing, if available, and an asset sale.

                                       23


      At June 30, 1997, the Company had aggregate indebtedness of $46.9 million,
including  $12.9 million of short-term debt and $34.0 million of long-term debt.
Aggregate  indebtedness  at June 30,  1996 was  $52.9  million,  including  $3.9
million of short-term  debt and $49.0 million of long-term  debt. On October 13,
1995,  the  Company  entered  into  credit  facilities  with a  commercial  bank
syndicate with a final maturity in 2000. The secured credit facilities  included
a $40.0 million  revolving  credit  facility and term loans of $15.0 million and
$70.0 million,  or aggregate credit  facilities of $125.0 million.  In September
1996, the Company's  credit  facilities were amended such that the $68.4 million
unused portion of the $70.0 million acquisition term loan facility was no longer
available. Additionally, amendments were made to the Company's credit facilities
to  reset  certain  covenants,  to  temporarily  increase  advance  rates on the
revolving  credit  facility  borrowing base and to enter into an additional $5.0
million term loan, leaving credit facilities totalling $60.0 million. All credit
facilities'  maturity dates were reset to July 31, 1998. During fiscal 1997, the
Company  paid fees of  approximately  $2.2 million for the  September  1996 debt
amendment,  to obtain waivers for technical covenant  violations at December 31,
1996 and March 31, 1997 and for  related  matters.  The  Company was  ultimately
unable to negotiate a long-term  agreement with its commercial  bank  syndicate.
Accordingly,  on August 8, 1997,  subsequent  to fiscal  year end,  the  Company
refinanced  its existing debt through a new $46.0 million  credit  facility with
Foothill  Capital  Corporation,  a  division  of  Norwest  Bank.  The new credit
facility, with a blended average interest rate of 10.2%, is comprised of a $25.0
million  three-year  revolving  line of credit,  three-year  term loans of $10.0
million and $7.0  million,  respectively,  and a $4.0 million  loan  maturing in
February 1998. In conjunction with the new financing agreement, Allied placed an
additional  $5.0  million  in  subordinated  debt  financing,  which  matures in
February 1998,  with several related  parties to the Company.  In addition,  the
Company issued 112,500 warrants at an exercise price of $7.025 per share, 62,500
of which  are being  issued  to the  holders  of the  subordinated  debt and the
balance to Foothill  Capital  Corporation.  The proceeds  from the new financing
were used to repay the  Company's  outstanding  debt  with the  commercial  bank
syndicate, and to provide additional liquidity. At August 8, 1997, approximately
$4.1 million was  available  under the revolving  line of credit for  additional
borrowings. The new credit facility is expected to reduce the Company's interest
expense  in future  periods  and  provide  additional  liquidity,  and  reflects
technical  covenants which are consistent with the Company's  current  financial
projections.

      Capital  expenditures,  net of capital  leases,  were $0.1  million,  $3.6
million, and $6.3 million in fiscal 1997, 1996, and 1995,  respectively.  Assets
acquired  under  capital  leases in fiscal 1997  totaled  $1.6  million and will
modernize  the  Company's  St.  Louis  and  Toledo  operations,   as  previously
discussed.  Fiscal 1996 capital expenditures included strategic investments in a
new  machining  center for the  Company's  St.  Louis,  Missouri  facility,  the
purchase  of  machinery  and molds to  increase  capacity  at its  Toledo,  Ohio
facility and other normal  recurring  replacements  of machinery and  equipment.
Fiscal  1995  capital  expenditures   included  an  addition  to  the  Company's
manufacturing  facility in St. Louis.  The Company  completed two separate plant
consolidations in fiscal 1996. The Company's headwall construction manufacturing
operation was consolidated into its HSI operations in Oakland,  California,  and
its disposable  medical  products  operation in Mt. Vernon,  Ohio was closed and
consolidated into its Toledo, Ohio facility operations. In addition, the Company
acquired,  $2.6 million of computer  equipment and software under capital leases
to  improve  information   technology  systems.   The  Company  anticipates  the
consolidations and investment in capital  expenditures will reduce manufacturing
costs,  improve  manufacturing  cycle times and yields,  and provide  additional
capacity.  

      The Company  reduced its reserves  which were recorded in connection  with
the previously  discussed  acquisitions  by $1.2 million in fiscal 1997 and $2.0
million in fiscal 1996. These reductions are primarily  related to cash payments
for  various  costs  directly  attributable  to  these  acquisitions,  including
severance,  facility  rationalization and related matters, and legal, accounting
and consulting fees. The remaining  acquisition  reserves of approximately  $0.9
million at June 30, 1997 are expected to be liquidated  primarily  over the next
year.

      As of June 30, 1997,  the Company had a backlog of $23.9 million  compared
to a $21.0  million  backlog  as of June 30,  1996.  The  Company's  backlog,  a
significant portion of which is attributable to the Company's medical gas system
construction  products and its ventilation  products,  consists of firm customer
purchase orders which are

                                       24


subject to cancellation by the customer upon notification. Allied's policy is to
recognize backlog orders only when they become shippable.  The Company's backlog
has  increased  in  medical  gas   construction   systems   products,   headwall
construction products,  emergency medical products and ventilation products from
year to year.

      Inflation  has not had a  material  effect on the  Company's  business  or
results of operations.


SEASONALITY AND QUARTERLY RESULTS

      In past fiscal years,  the Company has experienced  seasonal  increases in
net sales during its second and third fiscal  quarters  (October 1 through March
31) which, in turn,  affected net income.  Such seasonal  variations were likely
attributable to an increase in hospital equipment  purchases at the beginning of
each calendar year (which  coincides with many  hospitals'  fiscal years) and an
increase in the severity of influenza  during winter months.  As the Company has
expanded   its  sales  into  the  home  health  care,   emergency   medical  and
international markets,  these seasonal variations have diminished,  but have not
disappeared.

      The following  table sets forth selected  operating  results for the eight
quarters  ended June 30, 1997.  The  information  for each of these  quarters is
unaudited,  but  includes  all normal  recurring  adjustments  which the Company
considers  necessary for a fair presentation  thereof.  These operating results,
however,  are not  necessarily  indicative  of results  for any  future  period.
Further,  operating  results may  fluctuate as a result of the timing of orders,
the Company's  product and customer mix, the introduction of new products by the
Company and its competitors,  and overall trends in the health care industry and
the economy.  While these  patterns  have an impact on the  Company's  quarterly
operations,  the  Company is unable to predict  the extent of this impact in any
particular period.


                                                                                

(Dollars in thousands,
except per share data)             June     March      Dec.     Sept.     June      March     Dec.     Sept.
Three months ended                  30,      31,       31,       30,       30,       31,       31,      30,
                                   1997     1997      1996      1996      1996      1995      1995     1995
- ------------------------------------------------------------------------------------------------------------
Net sales                       $30,129   $30,466   $28,389   $29,134   $30,161   $30,334   $28,439  $31,189

Gross profit                      8,063     9,725     8,725     9,240     7,574     9,772     9,889   12,338

Income (loss) from operations    (1,091)    1,582       491       862    (1,765)    2,461     2,705    4,723

Net income (loss)                (3,485)     (302)     (556)     (177)   (2,159)      978     1,012    1,996

Earnings (loss) per share         (0.45)    (0.04)    (0.07)    (0.02)    (0.30)     0.12      0.11     0.32



NEW ACCOUNTING STANDARD

      In March 1997, the Financial  Accounting  Standards Board issued Statement
of Financial Accounting Standards No. 128, "Earnings per Share" (FAS 128), which
requires  public  entities to present both basic and diluted  earnings per share
amounts  on the  face  of  their  financial  statements,  replacing  the  former
calculations of primary and fully diluted  earnings per share.  The Company will
adopt FAS 128 effective  with its fiscal 1998 second  quarter,  and  anticipates
that,  when  adopted,  FAS 128 will not have a material  effect on its  reported
earnings per common share.


ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

                        REPORT OF INDEPENDENT ACCOUNTANTS


To the Board of Directors and Shareholders
of Allied Healthcare Products, Inc.

      In our  opinion,  the  accompanying  consolidated  balance  sheet  and the
related  consolidated  statements  of  operations,  of changes in  stockholders'
equity, and of cash flows present fairly, in all material respects, the

                                       25


financial position of Allied Healthcare  Products,  Inc. and its subsidiaries at
June 30, 1997 and 1996, and the results of their operations and their cash flows
for each of the three years in the period  ended June 30,  1997,  in  conformity
with generally accepted accounting  principles.  These financial  statements are
the responsibility of the Company's management; our responsibility is to express
an opinion on these financial  statements based on our audits.  We conducted our
audits of these  statements  in  accordance  with  generally  accepted  auditing
standards which 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,   assessing  the
accounting  principles  used and significant  estimates made by management,  and
evaluating the overall  financial  statement  presentation.  We believe that our
audits provide a reasonable basis for the opinion expressed above.

/s/ Price Waterhouse LLP

St. Louis, Missouri
August 13, 1997

CONSOLIDATED STATEMENT OF OPERATIONS


                                                                                                    
Year ended June 30,
                                                                     1997              1996              1995
- --------------------------------------------------------------------------------------------------------------
Net Sales                                                    $118,117,518      $120,122,502      $111,638,712
Cost of sales                                                  82,364,405        80,549,685        68,430,068
                                                       ------------------ -------------------- --------------
Gross Profit                                                   35,753,113        39,572,817        43,208,644
Selling, general and administrative expenses                   33,909,510        31,449,306        24,848,486
                                                       ------------------ -------------------- --------------
Income from operations                                          1,843,603         8,123,511        18,360,158
                                                       ------------------ -------------------- --------------
Other expenses:
   Interest expense                                             7,606,129         4,474,316         3,703,954
   Other, net                                                     186,291           349,445          (20,595)
                                                       ------------------ -------------------- --------------
                                                                7,792,420         4,823,761         3,683,359
                                                       ------------------ -------------------- --------------
Income (loss) before provision (benefit) for income           (5,948,817)         3,299,750        14,676,799
taxes
Provisions (benefit) for income taxes                         (1,427,716)         1,473,156         5,853,735
                                                       ------------------ -------------------- --------------
Net income (loss)                                            ($4,521,101)        $1,826,594        $8,823,064
                                                       ================== ==================== ==============
Earnings (loss) per share                                         ($0.58)             $0.25             $1.45

See accompanying Notes to Consolidated Financial
Statements


                                       26





CONSOLIDATED BALANCE SHEET
                                                                                            

June 30,                                                                   1997               1996
- ----------------------------------------------------------------------------------------------------
ASSETS

Current assets:
  Cash                                                                 $   988,436      $ 1,489,133
  Accounts receivable, net of allowance for doubtful accounts
   of $1,225,326 and $422,517, respectively
                                                                        23,093,037       25,964,658
  Inventories                                                           26,052,991       28,046,490
  Income taxes receivable                                                       --        2,285,224
  Other current assets                                                   1,544,811        2,713,497
                                                                        ----------       ----------
      Total current assets                                              51,679,275       60,499,002
                                                                        ----------       ----------
  Property, plant and equipment, net                                    20,848,870       21,968,504
  Goodwill, net                                                         50,763,511       52,821,411
  Deferred tax asset-noncurrent                                          1,665,069               --
  Other assets, net                                                      1,386,291        1,471,541
                                                                        ----------       ----------
     Total assets                                                     $126,343,016     $136,760,458
                                                                       ===========      ===========

 

                                      27


LIABILITIES AND STOCKHOLDERS' EQUITY

                                                                                           
Current liabilities:
  Accounts payable                                                     $14,048,235      $13,104,299
  Current portion of long-term debt                                     12,890,772        3,848,780
  Other accrued liabilities                                              5,997,670        5,516,045
                                                                        ----------       ----------
     Total current liabilities                                          32,936,677       22,469,124
                                                                        ----------       ----------
Long-term debt                                                          34,041,300       49,033,545

Deferred tax liabilities-noncurrent                                             --        1,371,649

Commitments and contingencies (Notes 5 and 12)

Stockholders' equity:
  Preferred stock; $.01 par value; 1,500,000 shares
authorized;
    no shares issued and outstanding
  Series A preferred stock; $.01 par value; 200,000 shares
    authorized; no shares issued and outstanding
  Common stock; $.01 par value; 30,000,000 shares authorized;
     7,796,682 shares issued and outstanding at June 30, 1997
     and 1996, respectively

                                                                           101,002          101,002
  Additional paid-in capital                                            46,945,971       46,945,971
  Retained earnings                                                     33,049,494       37,570,595
  Common stock in treasury, at cost                                   (20,731,428)     (20,731,428)
                                                                      ------------     ------------
     Total stockholders' equity                                         59,365,039       63,886,140
                                                                        ----------       ----------
     Total liabilities and stockholders' equity                       $126,343,016     $136,760,458
                                                                       ===========      ===========
See accompanying Notes to Consolidated Financial Statements



                                       28




CONSOLIDATED STATEMENT OF CHANGES
IN STOCKHOLDERS' EQUITY
                                                                                        

                                                         Additional         Stock
                                   Preferred Common         paid-in subscriptions    Retained        Treasury
                                       stock  stock         capital    receivable     earnings          stock
- -------------------------------------------------------------------------------------------------------------
Balance, June 30, 1994                   $--   $78,275  $10,097,696     $(70,627)  $30,659,721  $(20,731,428)

Issuance of common stock                  --     6,615   10,168,570           --           --            --
Tax benefits relating to employee
  stock options
                                          --        --      939,824           --           --            --
Payments on stock subscriptions
  receivable
                                          --        --           --       70,627           --            --
Dividends declared
  ($.28 per common share)
                                          --        --           --           --  (1,668,425)            --
Net income for the year ended
  June 30, 1995
                                          --        --           --           --    8,823,064            --
                                       -----   -------  -----------    ---------   ----------  ------------
Balance, June 30, 1995                    --    84,890   21,206,090           --   37,814,360  (20,731,428)

Issuance of common stock                  --    16,112   25,739,881           --           --            --
Dividends declared
  ($.28 per common share)
                                          --        --           --           --  (2,070,359)            --
Net income for the year ended
  June 30, 1996
                                          --        --           --           --    1,826,594            --
                                       -----   -------  -----------    ---------   ----------  ------------
Balance, June 30, 1996                    --   101,002   46,945,971           --   37,570,595  (20,731,428)

Net loss for the year ended
  June 30, 1997
                                          --        --           --           --  (4,521,101)            --
                                       -----   -------  -----------    ---------   ----------  ------------
Balance, June 30, 1997                   $--  $101,002  $46,945,971          $--  $33,049,494 $(20,731,428)
                                       -----   -------  -----------    ---------   ----------  ------------
See accompanying Notes to Consolidated Financial Statements


                                       29


CONSOLIDATED STATEMENT OF CASH FLOWS


                                                                                                  

Year ended June 30,                                                         1997         1996           1995
- -------------------------------------------------------------------------------------------------------------

Cash flows from operating activities:
     Net income (loss)                                              $(4,521,101)  $ 1,826,594     $8,823,064
     Adjustments to reconcile net income (loss) to net
        cash provided by (used in) operating activities,
        excluding the effects of acquisitions:
            Depreciation and amortization                              5,572,188    3,954,989      2,897,708
            Tax benefits relating to employee stock options                   --           --        939,824
            Decrease (increase) in accounts receivable, net            2,871,621    1,702,297    (4,230,876)
            Decrease (increase) in inventories                         1,993,499  (4,156,653)    (3,325,328)
            Decrease (increase) in income taxes receivable             2,285,224  (2,285,224)             --
            Decrease in other current assets                           1,168,686    2,276,486      1,871,659
            Increase (decrease) in accounts payable                      943,936    3,191,348      (223,020)
            Increase (decrease) in other accrued liabilities           1,027,393  (4,325,109)    (7,096,196)
            Increase (decrease) in deferred income taxes - noncurrent (2,451,982)     315,892          1,309
                                                                     -----------  -----------    -----------

     Net cash provided by (used in) operating activities               8,889,464    2,500,620      (341,856)
                                                                     -----------  -----------    -----------
Cash flows from investing activities:
     Capital expenditures, net                                          (58,610)  (3,649,284)    (6,279,387)
     Acquisition of B&F - Net of cash acquired                                --           --   (11,208,000)
     Acquisition of Bear - Net of cash acquired                               --           --   (15,191,193)
     Acquisition of BiCore - Net of cash acquired                             --           --    (4,699,102)
     Acquisition of DPI - Net of cash acquired                                --           --      (600,000)
     Acquisition of Omni-Tech - Net of cash acquired                          --  (1,557,000)             --
     Acquisition of operating rights and licenses                             --           --      (100,000)
                                                                     -----------  -----------    -----------
         Net cash used in investing activities                          (58,610)  (5,206,284)   (38,077,682)
                                                                     -----------  -----------    -----------
Cash flows from financing activities:
     Proceeds from issuance of long-term debt                          5,000,000   16,600,000     61,750,000
     Payment of long-term debt                                       (4,662,785) (63,192,220)   (26,515,878)
     Borrowings under revolving credit agreement                      27,365,170   56,100,000     26,088,000
     Payments under revolving credit agreement                      (35,810,605) (28,100,000)   (22,798,000)
     Proceeds from issuance of common stock                                   --   25,755,993        171,985


                                       30



                                                                                                 

     Debt issuance costs                                               (677,563)  (1,186,351)             --
     Dividends paid on common stock                                    (545,768)  (1,957,577)    (1,566,729)
     Proceeds from payments on stock subscriptions receivable                 --           --         70,627
                                                                     -----------  -----------    -----------
          Net cash provided by (used in) financing activities        (9,331,551)    4,019,845     37,200,005
                                                                     -----------  -----------    -----------
Net increase (decrease) in cash and equivalents                        (500,697)    1,314,181    (1,219,533)
Cash and equivalents at beginning of period                            1,489,133      174,952      1,394,485
                                                                     -----------  -----------    -----------
Cash and equivalents at end of period                                $   988,436  $ 1,489,133    $  174,952
                                                                     ===========  ===========    ===========
Supplemental disclosures of cash flow information:
     Cash paid during the period for:
        Interest                                                     $ 6,614,365  $ 4,142,070    $ 3,964,112
        Income taxes                                                 $   138,339  $ 2,587,091    $ 1,082,290
Supplemental schedule of noncash investing and financing
activities:
     Equipment acquired through capital leases                       $ 2,157,967  $ 2,452,565             --
     Issuance of common stock in the acquisition of
          B&F Medical Products, Inc.
                                                                              --           --    $10,003,200

See accompanying Notes to Consolidated Financial Statements


                                       31



                        ALLIED HEALTHCARE PRODUCTS, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1. ORGANIZATION

      Allied Healthcare Products, Inc. (the Company or Allied) is a manufacturer
of  respiratory  products  used in the health  care  industry in a wide range of
hospital and alternate site settings,  including sub-acute care facilities, home
health care and trauma care.  The Company's  product  lines include  respiratory
therapy equipment, medical gas equipment and emergency medical products.



2. ACQUISITIONS

      The following table summarizes certain information regarding the Company's
acquisitions during the previous three years:


                                                                                                                      
                                                                                                                         
                                                                                                               (Dollars in millions)
DATE              BUSINESS                                       PRODUCTS                                             Purchase Price
- ------------------------------------------------------------------------------------------------------------------------------------

December 1993     Life Support Products, Inc. ("LSP")            Emergency medical equipment                                   $15.7
March 1994        Hospital Systems, Inc. ("HSI")                 Headwall products                                               2.2
September 1994    B&F Medical Products, Inc. ("B&F")             Home health care & respiratory therapy products                21.5
February 1995     Bear Medical Systems, Inc. ("Bear")            Critical care ventilators                                      15.4
May 1995          BiCore Monitoring Systems, Inc. ("BiCore")     Monitoring systems & equipment for ventilators                  4.7
June 1995         Design Principles,Inc. ("DPI")                 Emergency medical equipment                                     0.6
November 1995     Omni-Tech Medical, Inc. ("Omni-Tech")          Transport ventilators                                           1.6



      The above  acquisitions  were each accounted for under the purchase method
of  accounting.   Such  acquisitions   were  primarily   financed  through  bank
borrowings,  except B&F which  included the issuance of 640,000 shares of Allied
common stock.  The purchase price of each  acquisition has been allocated to the
assets acquired and liabilities assumed, based on their estimated fair values at
the date of  acquisition.  The excess of purchase  price over the estimated fair
value of net assets  acquired is recorded as goodwill.  Results of operations of
each acquired Company have been included in Allied's  consolidated  statement of
operations from the date of acquisition.

      The following table sets forth pro forma information for Allied as if each
of the previously  discussed  acquisitions had taken place on July 1, 1994. This
information is unaudited and does not purport to represent  actual revenue,  net
income and earnings per share had the acquisitions  actually occurred on July 1,
1994.


                                               Pro Forma Information (unaudited)
                                                    YEAR ENDED JUNE 30 (000'S)
                                               ---------------------------------
                                                          1996            1995
                                                          ----            ----
Net sales                                         $    120,324     $   133,873
Net income                                        $      1,951     $     8,902
Earnings per share                                $        .26     $      1.44
Weighted average shares outstanding                  7,378,478       6,177,054



                                       32


3.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      The  significant  accounting  policies  followed  by Allied are  described
below. The policies  utilized by the Company in the preparation of the financial
statements  conform to generally  accepted  accounting  principles,  and require
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities at the date of the financial  statements and the reported
amounts of revenues and expenses during the reporting period.
Actual amounts could differ from those estimates.

PRINCIPLES OF CONSOLIDATION

      The consolidated  financial statements include the accounts of the Company
and its wholly-owned subsidiaries. All significant intercompany transactions and
balances are eliminated.


REVENUE RECOGNITION

      Revenue  from  the  sale of the  Company's  products  is  recognized  upon
shipment  to the  customer.  Costs  and  related  expenses  to  manufacture  the
Company's  products  are  recorded as cost of sales when the related  revenue is
recognized.


CASH AND CASH EQUIVALENTS

      For purposes of the  statement of cash flows,  the Company  considers  all
highly liquid  investments with a maturity of three months or less when acquired
to be cash  equivalents.  Book cash  overdrafts  on the  Company's  disbursement
accounts  totaling  $3,867,477  and  $1,270,385  at  June  30,  1997  and  1996,
respectively, are included in accounts payable.


CONCENTRATIONS OF CREDIT RISK

      At June 30, 1997 and 1996, the Company's  trade  receivables are comprised
as follows:

                                                      1997      1996
                                                      ----      ----
Medical equipment distributors.....................    74%       75%
Construction contractors...........................    16%       15%
Health care institutions...........................    10%       10%

      The Company  performs  ongoing  credit  evaluations  of its  customers and
generally  does not require  collateral.  The  Company  maintains  reserves  for
potential  credit  losses  and   historically   such  losses  have  been  within
management's  expectations.  At June 30,  1997 the  Company  had no  significant
concentrations of credit risk.


INVENTORIES

      Inventories are stated at the lower of cost, determined using the last-in,
first-out  (LIFO) method,  or market.  If the first-in,  first-out (FIFO) method
(which  approximates  replacement  cost)  had  been  used in  determining  cost,
inventories  would have been  $511,626 and $253,996  higher at June 30, 1997 and
1996, respectively.  Inventories include the cost of materials, direct labor and
manufacturing overhead.

      Inventory  amounts are net of a reserve for obsolete and excess  inventory
of $1,689,000 and $1,812,542 at June 30, 1997 and 1996, respectively.

                                       33



PROPERTY, PLANT AND EQUIPMENT

      Property,  plant and equipment is carried at cost and is depreciated using
the  straight-line  method over the  estimated  useful lives of the assets which
range from 3 to 36 years.  Properties  held under capital leases are recorded at
the present  value of the  non-cancelable  lease  payments  over the term of the
lease and are  amortized  over the  shorter of the lease  term or the  estimated
useful lives of the assets.  Expenditures for repairs,  maintenance and renewals
are charged to income as incurred. Expenditures which improve an asset or extend
its  estimated  useful  life are  capitalized.  When  properties  are retired or
otherwise disposed of, the related cost and accumulated depreciation are removed
from the accounts and any gain or loss is included in income.


GOODWILL

      The  excess  of the  purchase  price  over  the fair  value of net  assets
acquired  in  business   combinations   is   capitalized   and  amortized  on  a
straight-line basis over the estimated period benefited, not to exceed 40 years.
The amortization  period for all acquisitions to date range from 20 to 40 years.
Amortization  expense  for the  years  ended  June 30,  1997,  1996 and 1995 was
$1,473,164, $1,446,756, and $1,065,733 respectively. Accumulated amortization at
June 30, 1997 and 1996 was $5,347,843 and $3,874,679 respectively.  The carrying
value of goodwill is  assessed  for  recoverability  by  management  based on an
analysis of future  expected  cash flows from the  underlying  operations of the
Company. Management believes that there has been no impairment at June 30, 1997.


OTHER ASSETS

      Other assets are primarily  comprised of debt issuance  costs.  Such costs
are  being  amortized  on a  straight-line  basis  over the life of the  related
obligations.


INCOME TAXES

      The Company files a consolidated  federal income tax return which includes
its  wholly-owned  subsidiaries.  The Company  accounts  for income  taxes under
Statement of Financial  Accounting  Standards  No. 109,  "Accounting  for Income
Taxes" (FAS 109).  Under FAS 109, the deferred tax provision is determined using
the liability method, whereby deferred tax assets and liabilities are recognized
based upon temporary  differences between the financial statement and income tax
basis of assets and liabilities using presently enacted tax rates.


RESEARCH AND DEVELOPMENT COSTS

      Research and development  costs are charged to income in the year incurred
and are included in selling, general and administrative  expenses.  Research and
development  expense  for the  years  ended  June  30,  1997,  1996 and 1995 was
$3,684,702, $3,255,067 and $2,486,622, respectively.


EARNINGS PER SHARE

      Earnings per share is computed by dividing net income  available to common
stockholders  by the  weighted  average  number of shares and share  equivalents
outstanding  during the  period,  as adjusted  for stock  splits.  The  weighted
average number of shares outstanding for the years ended June 30, 1997, 1996 and
1995 was 7,796,682, 7,378,478 and 6,066,588 shares, respectively.  Options under
the Company's  employee's and director's  stock option plans are not included as
common stock equivalents for earnings per share purposes since they did not have
a material dilutive effect.


                                       34



      In March 1997, the Financial  Accounting  Standards Board issued Statement
of Financial Accounting Standards No. 128, "Earnings per Share" (FAS 128), which
requires  public  entities to present both basic and diluted  earnings per share
amounts  on the  face  of  their  financial  statements,  replacing  the  former
calculations of primary and fully diluted  earnings per share.  The Company will
adopt FAS 128 effective  with its fiscal 1998 second  quarter,  and  anticipates
that,  when  adopted,  FAS 128 will not have a material  effect on its  reported
earnings per common share.


EMPLOYEE STOCK-BASED COMPENSATION

      The Company  accounts for employee stock options and variable stock awards
in accordance with  Accounting  Principles  Board No. 25,  "Accounting for Stock
Issued to Employees"  (APB 25). Under APB 25, the Company  applies the intrinsic
value method of accounting.  For employee stock options  accounted for using the
intrinsic  value  method,  no  compensation  expense is  recognized  because the
options are  granted  with an  exercise  price equal to the market  value of the
stock on the date of grant.  For variable  stock awards  accounted for using the
intrinsic value method,  compensation cost is estimated and recorded each period
from the date of grant to the measurement  date based on the market value of the
stock at the end of each period.

      During fiscal 1996,  Statement of Financial  Accounting Standards No. 123,
"Accounting for Stock-Basic  Compensation"  (FAS 123),  became effective for the
Company. FAS 123 prescribes the recognition of compensation expense based on the
fair value of options or stock awards determined on the date of grant.  However,
FAS 123 allows companies to continue to apply the valuation methods set forth in
APB 25. For companies that continue to apply the valuation  methods set forth in
APB 25, FAS 123  mandates  certain  pro forma  disclosures  as if the fair value
method had been utilized. See Note 9 for additional discussion.


4. FINANCING

      Long-term debt consisted of the following at June 30, 1997 and 1996:

                                                                                                     

UNSUBORDINATED DEBT                                                                   1997             1996
                                                                                      ----             ----

Notes payable to bank under a term loan, revolving credit facility and an
acquisition term, secured by virtually all assets of the Company:


   Term Loan - principal due at maturity on July 31, 1998.......................$5,000,000              --

   Term Loan  -- principal due in quarterly installments of $750,000
   through June 30, 1998 with remaining balance due July 31, 1998............... 9,750,000      $12,750,000

   Revolving credit facility -- aggregate revolving commitment of
   $40,000,000; principal due at maturity on  July 31, 1998.....................26,554,565       35,000,000

   Acquisition Term Loan - principal due in quarterly installments of 
$64,000 through June 30, 1998 with remaining balance due on July 31, 1998.......1,344,000         1,600,000


Other..........................................................................    62,690            76,135
                                                                                  -------            ------
                                                                               42,711,255        49,426,135
                                                                               ----------        ----------

                                       35


SUBORDINATED DEBT

                                                                                                 

Industrial Development Revenue Bonds -- principal due in annual 
installments of $200,000 through March 1, 1998; $250,000 through  
March 1, 2000; $255,000 at maturity on March 1, 2001; interest payable 
monthly at variable rates (4.6% at June 30, 1997)...............................   955,000       1,155,000
Capital lease obligations....................................................... 3,265,817       2,301,190
                                                                                 ----------      ---------
                                                                                 4,220,817       3,456,190
                                                                                ----------      ---------- 
                                                                                46,932,072      52,882,325
Less--Current portion of long-term debt, including
$676,357 and $635,336 of capital lease obligations..............................(12,890,772)    (3,848,780)
                                                                                ------------    -----------
                                                                                $34,041,300     49,033,545
                                                                                ============    ===========


      On September 20, 1996, the Company amended its existing credit  facilities
with its commercial bank syndicate . The credit agreement, as amended,  provided
for  borrowings  of  $21,600,000  under  term  loans,  and  $40,000,000  under a
revolving  loan,  subject  to certain  limitations  based on  eligible  accounts
receivable,  eligible  inventory and outstanding  letters of credit.  Such loans
bear  interest at the London  Interbank  Offered  Rate (LIBOR) or at a base rate
plus a specified percentage as set forth within the loan agreement. The interest
rate  under  each  option  is  determined  by  the  Company's   ratio  of  total
indebtedness  to cash flow.  As of June 30,  1997,  interest  on the  facilities
ranged from approximately 8.75% to 11.5%.

      The revolving  agreement  requires a commitment  fee of 0.25% to 0.37% per
annum,  depending on the  Company's  ratio of total  indebtedness  to cash flow,
payable quarterly on the unused portions of the loans.

      The credit facilities  contain  restrictions and  requirements,  including
limitations  on  capital   expenditures,   new  indebtedness   (including  lease
agreements) and the  maintenance of certain minimum  operating cash flow and net
worth levels,  among others.  At June 30, 1997,  the Company was in violation of
certain of these  covenants for which waivers have been received  through August
15, 1997.

      On August 8, 1997, the Company  refinanced  amounts  outstanding under the
term loans and revolving  credit  facility with its commercial bank syndicate as
further  discussed in Note 14.  Current  maturities of long-term  obligations at
June 30, 1997 are  classified  based upon the  payment  terms of this new credit
agreement.

      The book value of long-term debt at June 30, 1997 approximates fair value.


5. LEASE COMMITMENTS

      The Company  leases certain of its electronic  data  processing  equipment
under non-cancelable  lease agreements.  These agreements extend for a period of
up to 60 months and  contain  purchase  or renewal  options on a  month-to-month
basis.  The leases are  reflected in the  consolidated  financial  statements as
capitalized leases in accordance with the requirements of Statement of Financial
Accounting Standards No. 13 (FAS 13), "Accounting for Leases". In addition,  the
Company leases certain  manufacturing  facilities under noncancelable  operating
leases.  These leases are reflected in the consolidated  financial statements as
operating leases in accordance with FAS 13.

                                       36


      Minimum lease  payments under  long-term  capital leases and the operating
leases at June 30, 1997 are as follows:

                                        CAPITAL LEASES       OPERATING LEASES
                                        --------------       ----------------
1998..................................     $ 1,100,481             $  869,832
1999..................................         866,629                446,976
2000..................................         772,657                 69,120
2001..................................         762,412                 57,600
2002..................................         803,432                     --
                                            ----------             ----------
Total minimum lease payments..........     $ 4,305,611             $1,443,528
                                                                   ==========  
Less amount representing interest.....      (1,039,795)
                                            -----------
Present value of net minimum lease
payments, including current portion of
$676,357..............................     $ 3,265,816
                                            ==========

Rental expense  incurred on the operating  leases in fiscal 1997,  1996 and 1995
totaled $686,168, $881,318, and $558,190, respectively.


6. INCOME TAXES

      The provision (benefit) for income taxes consisted of the following:


                                                   1997        1996        1995
                                                   ----        ----        ----
Current Payable:
  Federal.................................  $        --   $  40,240   $3,335,097
  State...................................           --          --      488,608
Total Current.............................           --      40,240    3,823,705

Deferred:
  Federal.................................  (1,214,731)   1,217,979    1,767,979
  State...................................    (212,985)     214,937      262,051
                                              ---------     -------      -------
  Total Deferred                            (1,427,716)   1,432,916    2,030,030
                                            -----------   ---------    ---------
                                            $(1,427,716)  $1,473,156  $5,853,135
                                            ============  ==========  ==========

      Income taxes were (24.0%), 44.6% and 39.9% of pre-tax earnings (losses) in
1997, 1996 and 1995,  respectively.  A reconciliation  of income taxes, with the
amounts computed at the statutory federal rate follows:


                                                                            

                                                           1997        1996         1995
                                                           ----        ----         ----
Computed tax at federal statutory rate..............$(2,022,597)  $1,121,915   $5,036,880
State income taxes, net of federal tax benefit......   (160,989)     169,770      498,653
Goodwill............................................    491,854     482,876       366,010
Other, net..........................................    264,016   (301,405)       (47,868)
                                                        -------   ---------      --------
Total...............................................$(1,427,716)  $1,473,156   $ 5,853,735
                                                    ============  ==========    ==========


                                       37


      The  deferred  tax assets and  deferred  tax  liabilities  recorded on the
balance sheet as of June 30, 1997 and 1996 are as follows:

                                                                         

                                   AT JUNE 30, 1997               AT JUNE 30, 1996
                                  -----------------               ----------------
                                  Deferred      Deferred         Deferred      Deferred
                                 TAX ASSETS  TAX LIABILITIES    TAX ASSETS    TAX LIABILITIES
                                 ----------  ---------------    ----------    ---------------
Current:
Bad Debts......................... $479,175              --       $165,933                --
Accrued Liabilities...............  635,160              --        990,360                --
Inventory.........................       --         $698,390            --          $731,879
Net operating loss carryforward...       --               --       698,377                --
Other.............................       --           80,000       237,420                --
                                  ---------           ------       -------          --------
                                  1,114,335          778,390     2,092,090           731,879
                                  ---------          -------     ---------          --------

Non Current:
Depreciation......................       --          319,066            --           411,969
Other property basis..............       --          451,918            --           449,083
Intangible assets.................  438,678               --       118,250                --
Net operating loss carryforward...2,703,228               --            --                --
Other                               383,133               --            --           306,127
                                  ---------        ---------       -------           -------
                                  3,141,906        1,154,117       118,250         1,167,179
                                  ---------        ---------       -------         ---------
Valuation allowance...............(322,720)              --      (322,720)                --  
                                  ----------       ---------     ----------        ----------
Total deferred taxes..............$3,933,521       $1,932,507    $1,887,620        $1,899,058
                                  ==========       ==========     ==========       ==========



       At June  30,  1997,  the  Company  had  $2,703,228  of net operating loss
carryforwards   available  to  offset  future  regular  taxable   income.   Such
carryforwards,  which may  provide  future  tax  benefits,  expire  as  follows:
$698,377 in 2011 and $2,004,851 in 2012.

      Management  believes  the  Company  will  obtain  the full  benefit of net
operating  loss  carryforwards  on the basis of its  evaluation of the Company's
anticipated profitability over the period of years that the net operating losses
can be utilized.  There can be no assurance  that the Company will  generate any
specific level of continuing earnings.


7. RETIREMENT PLAN

      The Company offered several  retirement savings plans under Section 401(k)
of the  Internal  Revenue  Code to certain  eligible  salaried  employees.  Each
employee may elect to enter a written salary  deferral  agreement  under which a
portion of such employee's pre-tax earnings may be contributed to the plan.

      During the fiscal  years  ended June 30,  1997,  1996 and 1995 the Company
made contributions of $601,338, $535,017 and $439,427, respectively.


8. RELATED PARTIES

      In 1994,  Allied entered into an agreement  with entities  controlled by a
significant  shareholder  of the  Company for such  entities to provide  certain
corporate development,  consulting and advisory services to the Company. Charges
under this agreement for direct management and administrative  services provided
to the  Company for the years  ended June 30,  1996 and 1995 were  $180,821  and
$138,693, respectively. Charges under this agreement for the year ended June 30,
1997 were not  material  to the  Company's  consolidated  financial  statements.
Payments  under  this  agreement  in fiscal  1995  also  included  $408,310  for
corporate development


                                       38



services provided in connection with the B&F, Bear and BiCore acquisitions.
Such agreement was canceled in 1997.

9.  SHAREHOLDERS' EQUITY

      On October 4, 1995, the Company  completed the sale of 1,610,000 shares of
its common stock in a public  offering which yielded net proceeds to the Company
of $25.7 million. The proceeds were used to reduce debt and to provide financing
for future  growth.  As of June 30, 1997,  the number of  outstanding  shares is
7,796,682.

      The Company has  established  a 1991 Employee  Non-Qualified  Stock Option
Plan as well as a 1994 Employee Stock Option Plan (Employee Plans). The Employee
Plans  provide for the granting of options to the Company's  executive  officers
and key employees to purchase shares of common stock at prices equal to the fair
market  value of the  stock on the date of  grant.  Options  to  purchase  up to
800,000 shares of common stock may be granted under the Employee Plans.  Options
currently  outstanding  entitle the holders to purchase  common  stock at prices
ranging  between $6.75 and $18.25,  subject to adjustment.  Options shall become
exercisable  with respect to  one-fourth of the shares  covered  thereby on each
anniversary  of the date of grant,  commencing on the second  anniversary of the
date granted,  except  certain  options  granted  under the 1994 Employee  Stock
Option Plan which become  exercisable when the fair market value of common stock
exceeds required levels. The right to exercise the options expires in ten years,
from the date of grant,  or earlier if an option holder ceases to be employed by
the Company.

      In addition,  the Company has  established a 1991 Directors  Non-Qualified
Stock  Option  Plan  and  a  1995  Directors  Non-Qualified  Stock  Option  Plan
(Directors  Plans).  The Directors  Plans provide for the granting of options to
the Company's  Directors who are not employees of the Company to purchase shares
of common  stock at prices  equal to the fair  market  value of the stock on the
date of grant.  Options to purchase up to 250,000  shares of common stock may be
granted under the Directors Plans.  Options  currently  outstanding  entitle the
holders to purchase  common stock at prices  ranging  between  $7.13 and $18.25,
subject to adjustment.  Options shall generally become  exercisable with respect
to one-fourth of the shares covered  thereby on each  anniversary of the date of
grant,  commencing on the second  anniversary of the date granted.  The right to
exercise the options  expires in ten years from the date of grant, or earlier if
an option holder ceases to be a Director of the Company.

      A summary of stock  option  transactions  in 1997 and 1996,  respectively,
pursuant to the Employee Plans and the Directors Plans follows:

                                               SUMMARY OF STOCK OPTIONS
                                                                  Shares Subject
                                                 AVERAGE PRICE      TO OPTION
                                                 -------------    -------------
June 30, 1995                                         $13.36         388,000
Options Granted                                        17.58          63,500
Options Exercised                                          8         (1,174)
Options Canceled                                       15.96        (36,726)
                                                                    --------
June 30, 1996                                         $13.79         413,600
                                                                     -------
Exercisable at June 30, 1996                                         118,875
                                                                     =======

June 30, 1996                                         $13.79         413,600
Options Granted                                          6.9         358,000
Options Exercised                                         --              --
Options Canceled                                       11.47       (177,100)
                                                                   --------
June 30, 1997                                         $ 9.22         594,500
                                                                     -------
Exercisable at June 30, 1997                                         163,700
                                                                     =======

                                       39



      Statement of  Financial  Accounting  Standards  No. 123,  "Accounting  for
Stock-Based   Compensation,"   requires  companies  to  measure  employee  stock
compensation  plans based on the fair value method of accounting.  However,  the
Statement allows the alternative of continued use of Accounting Principles Board
(APB) Opinion No. 25, "Accounting for Stock Issued to Employees," with pro forma
disclosure of net income and earnings per share  determined as if the fair value
based  method had been  applied in  measuring  compensation  cost.  The  Company
adopted the new  standard in the fiscal year ending June 30,  1997,  and elected
the  continued  use of APB  Opinion  No. 25. Pro forma  disclosure  has not been
provided,  as the  effect  on  fiscal  year  1997  and  1996  net  earnings  was
immaterial.


10. EXPORT SALES

      Export  sales  for the  years  ended  June 30,  1997,  1996 and 1995 are
comprised as follows (in thousands):


                                                1997      1996       1995
                                                ----      ----       ----
Europe                                       $ 9,300   $ 7,500    $ 5,100
Canada                                         2,600     2,300      2,900
Latin American                                 6,300     5,600      4,600
Middle East                                    3,200     2,900      2,100
Far East                                       9,400     9,000      7,200
Other                                          3,700     3,500      2,300
                                             -------   -------    -------
                                             $34,500   $30,800    $24,200
                                             =======   =======    =======


11. SUPPLEMENTAL BALANCE SHEET INFORMATION


                                                                  June 30,
                                                            1997           1996
                                                            ----           ----
INVENTORIES
   Work in Progress                                 $  2,726,585   $  2,563,773
   Component parts                                    18,679,482     18,607,893
   Finished goods                                      4,646,924      6,874,824
                                                    ------------   ------------
                                                    $ 26,052,991   $ 28,046,490
                                                    ============   ============

PROPERTY, PLANT AND EQUIPMENT
   Machinery and equipment                          $14,880,513   $ 15,167,835
   Buildings                                         13,508,251     13,476,157
   Land and land improvements                           989,516        989,516
   Property held under capital leases                 5,382,529      3,224,563
                                                    -----------   ------------

   Total property, plant and equipment at cost      $34,760,809    $32,858,071
                                                  
                                       40


   Less accumulated depreciation and
   amortization,
   including $1,610,867 and $447,306, respectively,
   related to property held under capital leases    (13,911,939)   (10,889,567)
                                                    ------------   ------------

                                                   $ 20,848,870   $ 21,968,504
                                                   ============   ============
OTHER ACCRUED LIABILITIES
   Accrued compensation expense                    $  2,215,548   $  1,777,669
   Acquisition reserves                                 948,639      2,192,758
   Accrued interest expense                           1,324,010        332,246
   Accrued income tax                                   376,910             --
   Other                                              1,132,563      1,213,372
                                                   ------------   ------------
                                                   $  5,997,670   $  5,516,045
                                                    ===========    ===========

      The  Company  reduced  its  reserves   recorded  in  connection  with  the
acquisitions  discussed in Note 2 by approximately $1.2 million,  net, in fiscal
1997 and $2.0 million,  net, in fiscal 1996. These reductions  primarily related
to cash payments of various costs directly  attributable to these  acquisitions,
including severance, facility rationalization and related matters and consulting
fees. The remaining  acquisition reserves of approximately  $950,000 at June 30,
1997 are expected to be liquidated over the next year.


12. COMMITMENTS AND CONTINGENCIES

      From time to time,  the Company  becomes party to various claims and legal
actions arising during the ordinary course of business. Management believes that
the Company's costs and any potential  judgments  resulting from such claims and
actions would be covered by the Company's  product liability  insurance,  except
for deductible limits and self-insured retention.  The Company intends to defend
such claims and actions in  cooperation  with its insurers.  It is  management's
opinion  that, in any event,  their outcome would not have a material  effect on
the Company's financial position or results of operations.


13. QUARTERLY FINANCIAL DATA (UNAUDITED)

      Summarized quarterly financial data for fiscal 1997 and 1996 appears below
(all amounts in thousands except per share data):



                                              NET SALES
                                              ---------
                                           1997        1996
                                           ----        ----
First Quarter                         $  29,134   $  31,189
Second Quarter                           28,389      28,439
Third Quarter                            30,466      30,334
Fourth Quarter                           30,129      30,161
                                       --------    --------
Total Year                             $118,118    $120,123
                                       ========    ========
  
                                       41


 
                                            GROSS PROFIT
                                            ------------
                                           1997        1996
                                           ----        ----
First Quarter                         $   9,240   $  12,338
Second Quarter                            8,725       9,889
Third Quarter                             9,725       9,772
Fourth Quarter                            8,063       7,574
                                      ---------   ---------
Total Year                            $  35,753   $  39,573
                                      =========   =========


                                          NET INCOME (LOSS)
                                          -----------------
                                           1997        1996
                                           ----        ----
First Quarter                        $  (177.3)   $ 1,995.8
Second Quarter                          (556.4)     1,011.7
Third Quarter                           (302.3)       977.8
Fourth Quarter                        (3,485.1)   (2,158.7)
                                      ---------   ---------
Total Year                           $(4,521.1)   $ 1,826.6
                                     ==========   =========

                                   EARNINGS (LOSS) PER SHARE
                                   -------------------------
                                           1997        1996
                                           ----        ----
First Quarter                         $   (.02)      $  .32
Second Quarter                            (.07)         .11
Third Quarter                             (.04)         .12
Fourth Quarter                            (.45)       .(30)
                                      ---------      ------
Total Year                            $   (.58)      $  .25
                                      =========      ======


      Results of operations in the fourth  quarter of fiscal 1997 were adversely
impacted by a variety of factors.  The  macroeconomic  factors  discussed  below
relative to the fourth  quarter of 1996 continued in 1997. The nineteen day work
stoppage at the Company's St. Louis,  Missouri facility in June 1997 resulted in
a permanent loss in sales, margin declines,  and plant inefficiencies.  Interest
expense increased to $3.3 million in the fourth quarter of fiscal 1997 primarily
due to fees paid to the Company's  commercial  bank group to obtain  waivers for
technical  covenant  violations  and for other matters  related to its borrowing
agreement.  Finally,  based on  management's  assessment  of facts related to or
culminating in the fourth quarter of fiscal 1997, the Company  increased certain
reserves and recorded  other  charges to  operations  during the fourth  quarter
which totaled approximately $2.0 million. Included in these charges were certain
adjustments to the carrying value of the Company's  inventories of $1.0 million,
an increase to the allowance for doubtful accounts of $0.6 million, $0.3 million
for the settlement of a lawsuit  related to a  pre-acquisition  matter at one of
the Company's acquired subsidiaries and $0.1 million for a new product licensing
agreement.  As a result, fourth quarter fiscal 1997 net sales were $30.1 million
while the net loss was $3.5  million  compared  to fourth  quarter  net sales of
$30.2 million and a net loss of $2.2 million in the prior year.

     The fiscal  1996  fourth  quarter  results  of  operations  were  adversely
impacted by numerous  factors.  Core  domestic  markets,  which had  experienced
softness  since the second  quarter of fiscal  1996,  continued  to be adversely
impacted by numerous external and internal factors. The ongoing consolidation of
the Company's  health care provider  customers and the continued  uncertainty in
their  marketplace  caused by health care reform  adversely  impacted  operating
results.  In addition,  the  integration of the Company's  recent  complementary
acquisitions has

                                       42


been more difficult than anticipated and had particularly negative ramifications
on the fourth quarter of fiscal 1996.  During the fourth quarter of fiscal 1996,
the Company made  significant  investments  in financial and human  resources to
position  itself to  realize  the  potential  synergies  of these  acquisitions.
Specifically,  during the fourth quarter, the Company significantly  invested in
recruiting and training its ventilation product line field sales force which had
experienced high turnover levels.  Further, the decline in manufacturing volumes
in certain  product  lines in the fourth  quarter of fiscal 1996 resulted in the
expensing of a portion of fixed plant  overhead  costs as period costs,  further
adversely impacting margins and operating results. As a result of these factors,
fourth  quarter  fiscal 1996 net sales were $30.2 million while the net loss was
$2.2 million compared to fourth quarter sales of $33.8 million and net income of
$2.8 million in the fourth quarter of fiscal 1995.

14. SUBSEQUENT EVENT


REFINANCING

      On August 8, 1997, the Company entered into a new credit  agreement with a
commercial  lender (the  Credit  Agreement)  which  provides  borrowings  of $25
million under a revolving  credit facility and $21 million under three term loan
facilities.  In  conjunction  with the new Credit  Agreement,  Allied  placed an
additional $5.0 million in subordinated debt financing with certain shareholders
of the Company. The Company used the funds provided by the new credit agreements
to extinguish  amounts  outstanding under the revolving credit facility and term
loans  with  its  existing   commercial  bank  syndicate  which  were  described
previously in Note 4.

      The revolving credit facility  provides for borrowings of up to the lesser
of  $25,000,000 or the borrowing  base,  less any  outstanding  letter of credit
obligations. The borrowing base is defined by the Credit Agreement as (a) 85% of
eligible domestic  receivables plus (b) 85% of eligible foreign  receivables not
to  exceed  $8,000,000  plus  (c)  45% of  eligible  inventories  not to  exceed
$10,000,000.  Such  amounts  are  reduced by various  reserves as defined in the
Credit  Agreement.  The revolving credit facility bears interest at the floating
Reference Rate (8.5% at August 8, 1997) plus 0.50% and is payable  monthly.  The
Reference  Rate,  as defined in the Credit  Agreement,  is the variable  rate of
interest, per annum, most recently announced by Norwest Bank Minnesota, National
Association,  or any successor thereto, as its "base rate". The Credit Agreement
requires an  underutilization  fee of 0.25% per annum,  payable monthly,  on any
unused portion of the revolving credit facility.  Amounts outstanding under this
revolving credit facility,  which expires on August 8, 2000, totaled $18,989,066
at August  8,  1997.  At August 8,  1997,  $4,138,141  was  available  under the
revolving credit facility for additional borrowings.

      The Credit  Agreement  provides  term loan  facilities  in the  amounts of
$10,000,000  (Term Loan A),  $7,000,000 (Term Loan B), and $4,000,000 (Term Loan
C), respectively.  Term Loan A is due in varying monthly maturities ranging from
$104,167 to  $1,541,667,  commencing  October 1, 1997 with final  payment due on
August 8, 2000.  Term Loan B is due in varying monthly  maturities  ranging from
$229,167  to  $354,167,  commencing  October 1, 1997 with final  payment  due on
September  1,  1999.  Term Loan C is due on  February  8,  1998,  or  earlier as
specified  in the  Credit  Agreement.  Interest  accrues  on Term  Loan A at the
floating  Reference  Rate plus 0.50% and on Term Loans B and C at 14% per annum.
Interest is payable monthly on all term loan facilities.

      The Credit  Agreement  also provides for the issuance of letters of credit
on behalf of the  Company in  amounts up to  $3,000,000  in the  aggregate.  The
Company is required to pay a fee of 1.0% per annum on the outstanding balance.

      The Company entered into a Note Purchase Agreement in conjunction with the
August 8, 1997  refinancing for the issuance of a $5,000,000  subordinated  note
payable to certain  shareholders  of the Company due February 7, 1998.  The note
payable is  subordinated  to the Credit  Agreement with a commercial  lender and
bears interest at a rate of 14% per annum, payable monthly.

      The above described  agreements  contain  restrictions  and  requirements,
including  limitations on capital expenditures,  new indebtedness,  and dividend
payments,  and the  achievement of certain earning levels and the maintenance of
minimum net worth, among others.


                                       43



      Aggregate maturities of long-term debt, excluding capital leases, for each
of the fiscal years subsequent to June 30, 1997 are as follows:


                                                                             
                                                                       Industrial
                                             Revolving                 Development
                                              Credit    Subordinated    Revenue 
        Term A       Term B       Term C     Facility      Debt          Bonds        Other          Total   
        --------   ----------   ----------   ---------  ------------   ----------   --------   -----------
1998    $937,500   $2,062,500   $4,000,000          --   $5,000,000    $200,000     $14,415    $12,214,415
1999   1,250,000    3,875,000           --          --           --     250,000      15,457      5,390,457
2000   5,187,500    1,062,500           --          --           --     250,000      16,575      6,516,575
2001   2,625,000           --           --  18,989,066           --     255,000      16,244     21,885,310
     -----------   ----------   ---------- -----------   ----------    --------      -------   ----------- 
     $10,000,000   $7,000,000   $4,000,000 $18,989,066   $5,000,000    $955,000      $62,691   $46,006,757
      ==========   ==========   ========== ===========   ==========    ========      =======   ===========



      In addition to the above payments, certain additional principal reductions
may be  required  under the  Company's  Term Loan B based on annual  excess cash
flows, as defined in the Credit Agreement.

      Debt  issuance   costs   approximating   $700,000  were  incurred  in  the
refinancing  and are being  deferred and  amortized  over the term of the Credit
Agreement.  Unamortized  costs incurred in conjunction  with the original credit
facilities  with  the bank  syndicate  totaled  $980,000.  These  costs,  net of
applicable  income tax benefits of  $392,000,  were written off during the first
quarter of fiscal 1998 and accounted for as an extraordinary loss.

COMMON STOCK WARRANTS

      In conjunction  with the  refinancing,  62,500 warrants were issued to the
holders of the subordinated  note payable and 50,000 warrants were issued to the
commercial  lender providing the revolving  credit  facilities and the term loan
facilities.  Each  warrant  entitles  the holder to purchase one share of common
stock at $7.025 per share through August 7, 2002.


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

      None.


                                    PART III


ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

      A definitive  proxy  statement is expected to be filed with the Securities
and Exchange  Commission on or about October 10, 1997. The information  required
by this item is set forth under the caption  "Election of  Directors" on pages 2
through  4,  under  the  caption  "Executive  Officers"  on page 7 and under the
caption "Section 16(a) Beneficial Ownership Reporting  Compliance" on page 17 of
the definitive  proxy  statement,  which  information is incorporated  herein by
reference thereto.


ITEM 11.  EXECUTIVE COMPENSATION

      The  information  required  by this  item is set forth  under the  caption
"Executive  Compensation"  on  pages  9  through  16  of  the  definitive  proxy
statement, which information is incorporated herein by reference thereto.

                                       44



ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

      The  information  required  by this  item is set forth  under the  caption
"Security  Ownership of Certain  Beneficial  Owners and  Management"  on pages 5
through 7 of the definitive proxy statement,  which  information is incorporated
herein by reference thereto.


ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      The  information  required  by this  item is set forth  under the  caption
"Certain  Transactions"  on page 17 of the  definitive  proxy  statement,  which
information is incorporated herein by reference thereto.


                                     PART IV


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


1.  FINANCIAL STATEMENTS

      The  following  consolidated  financial  statements of the Company and its
subsidiaries are included in response to Item 8:

        Consolidated Statement of Operations for the years
           ended June 30, 1997, 1996 and 1995

        Consolidated Balance Sheet at June 30, 1997 and 1996

        Consolidated Statement of Changes in Stockholders' Equity
           for the years ended June 30, 1997, 1996 and 1995

        Consolidated Statement of Cash Flows for the years ended June 30, 1997,
           1996 and 1995

        Notes to Consolidated Financial Statements

        Report of Independent Accountants


2.  FINANCIAL STATEMENT SCHEDULES

            Report of Independent Accountants on Financial Statement Schedule

            Valuation and Qualifying Accounts and Reserves for the Years
               Ended June 30, 1997, 1996 and 1995

      All other  schedules  are omitted  because they are not  applicable or the
required information is shown in the financial statements or notes thereto.

                                       45





3.  EXHIBITS

      The  exhibits  listed on the  accompanying  Index to Exhibits are filed as
part of this Report.


4.  REPORTS ON FORM 8-K

      None.


                                       46




                                   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.

                                    ALLIED HEALTHCARE PRODUCTS, INC.

                                    By:    /S/ BARRY F. BAKER
                                        -------------------------------------
                                            Barry F. Baker
                                            Vice President-Finance and Chief
                                            Financial Officer


Dated:  September 26, 1997

      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 and in the capacities indicated on September 25, 1997.

          SIGNATURES                                TITLE
          ----------                                -----


              *
        -----------------
        Dennis W. Sheehan         Chairman of the Board

              *
        -----------------
        Uma N. Aggarwal           President, Chief Executive Officer and
                                  Director (Principal Executive Officer)

        /s/ Barry F. Baker        Vice President-Finance and Chief
        -----------------         Financial Officer (Principal Financial
        Barry F. Baker            Officer and Principal Accounting Officer)
       
                *                 Director
        ------------------         
         David A. Gee
                                  
                *                 Director
        ------------------         
        Samuel A. Hamacher


                *                 Director
        ------------------        
        James C. Janning

                                 
                *                 Director
        ------------------
        Robert E. Lefton

                                  Director
                *
        -------------------
        Donald E. Nickelson


                                  
                *                 Director
        -------------------      
        William A. Peck


                                  
                *                 Director
        -------------------
         John D. Weil

                                       47



      *By: /S/ BARRY F. BAKER
          -------------------
          Barry F. Baker
          Attorney-in-Fact

- ----------
*Such signature has been affixed pursuant to the following Power of Attorney.

                                       48




                                POWER OF ATTORNEY

      KNOW ALL  PERSONS  BY THESE  PRESENTS,  that the  person  whose  signature
appears  below  constitutes  and appoints  each of Uma N.  Aggarwal and Barry F.
Baker as his true and lawful attorney-in-fact and agent, each with full power of
substitution,  for  him  and in his  name,  place  and  stead,  in any  and  all
capacities,  to sign the 1997  Annual  Report on Form 10-K of Allied  Healthcare
Products,  Inc.,  and to file the same  with all  exhibits  thereto,  and  other
documents in connection therewith,  with the Securities and Exchange Commission,
granting unto each said  attorney-in-fact  and agent full power and authority to
do and perform  each and every act and thing  requisite  as fully to all intents
and purposes as he might or could do in person, and ratifying and confirming all
that  said  attorney-in-fact  and agent or his  substitute  or  substitutes  may
lawfully do or cause to be done by virtue hereof.

                                       49



                      REPORT OF INDEPENDENT ACCOUNTANTS ON
                          FINANCIAL STATEMENT SCHEDULE

To the Board of Directors of
   Allied Healthcare Products, Inc.

      Our audits of the  consolidated  financial  statements  referred to in our
report  dated  August  13,  1997,   appearing  in  the  1997  Annual  Report  to
Shareholders of Allied Healthcare Products,  Inc. on Form 10-K (which report and
consolidated financial statements are included herein) also included an audit of
the Financial  Statement Schedule listed in item 14(2) of this Form 10-K. In our
opinion,  this Financial  Statement  Schedule  presents fairly,  in all material
respects,  the information  set forth therein when read in conjunction  with the
related consolidated financial statements.





PRICE WATERHOUSE LLP

St.  Louis, Missouri
August 13, 1997

   
                                       S-1




                        ALLIED HEALTHCARE PRODUCTS, INC.
          RULE 12-09 VALUATION AND QUALIFYING ACCOUNTS AND RESERVES

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


                        FOR THE YEAR ENDED JUNE 30, 1997
Reserve For
Doubtful
Accounts     ($422,517) ($1,058,999)             $256,190(1)   ($1,225,326)

Inventory
Allowance
For
Obsolescence
and Excess
Quantities  ($1,812,542) ($154,357)             $277,899(2)    ($1,689,000)
- ---------------------------------------------------------------------------
                        FOR THE YEAR ENDED JUNE 30, 1996
Reserve For
Doubtful
Accounts      ($590,459) ($107,871)             $275,813(3)      ($422,517)

Inventory
Allowance
For
Obsolescence
and Excess    
Quantities  ($4,349,467)   $83,700             $2,453,225(4)   ($1,812,542)
- ---------------------------------------------------------------------------

                        FOR THE YEAR ENDED JUNE 30, 1995
Reserve For
Doubtful
Accounts      ($320,000)  $124,205             ($394,664)(5)     ($590,459)

Inventory
Allowance
For
Obsolescence
and Excess
Quantities    ($812,389)  $469,664             ($4,006,742)(6)   ($4,349,467)
- ---------------------------------------------------------------------------
(1) Decrease due to bad debt write-offs, bad debt recoveries and changes in
    estimate.

(2)  Decrease due to inventory disposed of and changes in estimate.

(3)  Decrease due to bad debt  write-offs,  bad debt  recoveries  and changes in
estimate.  Offsetting  increase of $80,000 due to the  acquisition  of Omni-Tech
Medical, Inc.

(4) Decrease due to  inventory  disposed of and changes in estimate.  Offsetting
increase of $105,470 due to the acquisition of Omni-Tech Medical, Inc.

(5) Increase of $404,993 due to the acquisition of B&F Medical  Products,  Inc.,
Bear  Medical  Systems,  Inc. and BiCore  Monitoring  Systems,  Inc.  Offsetting
decrease  due to bad  debt  write-offs,  bad  debt  recoveries  and  changes  in
estimate.

(6) Increase of $5,369,689 due to the acquisition of B&F Medical Products, Inc.,
Bear  Medical  Systems,  Inc. and BiCore  Monitoring  Systems,  Inc.  Offsetting
decrease due to inventory disposed of and changes in estimate.

                                      S-2


                                INDEX TO EXHIBITS



   Exhibit

    NO.                         DESCRIPTION

    3.1   Amended and Restated  Certificate of  Incorporation  of the Registrant
          (filed as Exhibit 3(1) to the Company's Registration Statement on Form
          S-1, as amended,  Registration No. 33-40128, filed with the Commission
          on May 8, 1991 (the "Registration  Statement") and incorporated herein
          by reference)

    3.2   By-Laws  of  the  Registrant   (filed  as  Exhibit  3(2)  to  the
          Registration Statement and incorporated herein by reference)

    4.1   Certificate of  Designations,  Preferences and Rights of Series A
          Preferred Stock of Allied Healthcare  Products,  Inc. dated August 21,
          1996

   10.1   Lease Agreement,  dated June 30, 1988, between Luke D. Wenger and
          Shirley A. Wenger and Timeter Instrument Corporation (filed as Exhibit
          10(14)  to the  Registration  Statement  and  incorporated  herein  by
          reference)

   10.2   NCG Trademark License  Agreement,  dated April 16, 1982,  between
          Liquid Air Corporation and Allied Healthcare Products,  Inc. (filed as
          Exhibit 10(24) to the Registration  Statement and incorporated  herein
          by reference)

   10.3   Allied  Healthcare  Products,  Inc. 1991 Directors  Non-Qualified
          Stock  Option  Plan  (filed  as  Exhibit  10(25)  to the  Registration
          Statement and incorporated herein by reference)

   10.4   Allied  Healthcare  Products,  Inc. 1991  Employee  Non-Qualified
          Stock  Option  Plan  (filed  as  Exhibit  10(26)  to the  Registration
          Statement and incorporated herein by reference)

   10.6   Employee  Stock  Purchase  Plan (filed with the  Commission as Exhibit
          10(45) to the Company's Annual Report on Form 10-K for the fiscal year
          ended June 30, 1992 (the "1992 Form 10-K") and incorporated  herein by
          reference)

   10.7   Amendment  to  Allied  Healthcare   Products,   Inc.  1991  Directors
          Non-Qualified  Stock Option  Plan  dated  September 14, 1992 (filed as
          Exhibit 10(46) to the 1992 Form 10-K and incorporated herein 
          by reference)

   10.8   First Amendment to Lease  Agreement,  dated January 24, 1992,  between
          Luke  D.  Wenger  and   Shirley  A.  Wenger  and  Timeter   Instrument
          Corporation  (filed  as  Exhibit  10(32)  to the  1993  Form  10-K and
          incorporated herein by reference)

   10.9   Allied  Healthcare  Products,  Inc. 1994  Employee  Stock  Option Plan
          (filed with the  Commission  as Exhibit   10(39)   to  the  1994  Form
          10-K  and incorporated herein by reference)




  10.10   Allied Healthcare  Products,  Inc. 1995 Directors  Non-Qualified Stock
          Option  Plan  (filed with the  Commissioner  as Exhibit  10(25) to the
          Company's  Annual  Report on Form 10-K for the fiscal  year ended June
          30, 1995 (the "1995 Form 10-K") and incorporated herein by reference)

  10.11   Lease dated as of November 4, 1993 between  Essup Part and B&F Medical
          Products,  Inc.  (filed with the  Commission as Exhibit  10(43) to the
          1994 Form 10-K and incorporated herein by reference)

  10.12   Commercial  Lease  and  Deposit  Receipt  between  Hospital   Systems,
          Inc. and 5301 Adeline Associates,  a  California  Limited  Partnership
          (filed with the  Commission as Exhibit  10(47) to the 1994  Form  10-K
          and  incorporated  herein by reference)

  10.13   Lease  dated as of December  27, 1982 by and between  B.M.S./Riverside
          Limited  Partnership  and Intermed  Holdings,  Inc., as amended (filed
          with the  Commission  as  Exhibit  10(31)  to the 1995  Form  10-K and
          incorporated herein by reference)

  10.14   Assignment of Lease dated  October 3, 1988 by Intermed Holdings,  Inc.
          to Bear Medical Systems, Inc. (filed  with  the  Commission as Exhibit
          10(32)  to the 1995  Form  10-K and  incorporated herein by reference)

  10.15   Warehouse Lease dated December 7, 1990 by and between  Mineola/Hemmer,
          L.P.  and Bear  Medical Systems,  Inc.  (filed  with   the  Commission
          as Exhibit 10(33) to the  1995  Form  10-K  and incorporated herein by
          reference)

  10.16   Memorandum of Agreement dated April 19, 1995 covering April 16, 1995 -
          April 15, 1998 between Allied  Healthcare  Products,  Inc.,  Chemetron
          Medical Division and International  Chemical Workers Union,  Local No.
          626 (filed with the Commission as Exhibit 10(35) to the 1995 Form 10-K
          and incorporated herein by reference)

  10.17   Consulting  and  Severance  Agreement  dated as of  September  1, 1996
          between Allied Healthcare  Products,  Inc. and David V. LaRusso (filed
          with the Commissioner as Exhibit 10(31) to the Company's Annual Report
          on Form  10-K  (the  "1996  Form  10-K")  and  incorporated  herein by
          reference)

  10.18   Amended and Restated  Credit  Facilities  Agreement  dated October 13,
          1995  by  and  among  Allied   Healthcare   Products,   Inc.  and  its
          subsidiaries  and The  Boatman's  National  Bank of St. Louis as agent
          (filed with the  Commission  as Exhibit 1 to the  Company's  Quarterly
          Report on Form  10-Q for the  quarter  ended  September  30,  1995 and
          incorporated herein by reference)

  10.19   Underwriting  Agreement  dated September 28, 1995 by and among  Allied
          Healthcare  Products,  Inc., and Cowen  & Company,  Dillon, Read & Co.
          Inc.  and  A.G.  Edwards  &  Sons, Inc.,  as  representatives  of  the
          underwriters  (filed  as  Exhibit 2 to the Company's Quarterly  Report
          on Form 10-Q for the quarter ended September 30, 1995 and incorporated
          herein by reference)



  10.20   Allied  Healthcare  Products,  Inc. Amended 1994 Employee Stock Option
          Plan  (filed  with  the Commissioner  as  Exhibit  10(28) to  the 1996
          Form 10-K and incorporated herein by reference)

  10.21   Amendment  Number  One  to  Amended  and  Restated  Credit  Facilities
          Agreement  dated April 19, 1996 among The  Boatmen's  National Bank of
          St. Louis, as Agent, and The Boatmen's  National Bank of St. Louis and
          the other lenders listed on the signature  pages thereof,  as Lenders,
          and Allied Healthcare  Products,  Inc., and the other borrowers listed
          on  the  signature  pages  thereof,   as  Borrowers  (filed  with  the
          Commission  as Exhibit  10(29) to the 1996 Form 10-K and  incorporated
          herein by reference)

  10.22   Amendment  Number  Two  to  Amended  and  Restated  Credit  Facilities
          Agreement dated September 23,1996 among The Boatmen's National bank of
          St. Louis, as Agent, and The Boatmen's  National Bank of St. Louis and
          the other lenders listed on the signature  pages thereof,  as Lenders,
          and Allied Healthcare  Products,  Inc., and the other borrowers listed
          on  the  signature  pages  thereof,   as  Borrowers  (filed  with  the
          Commission  as Exhibit  10(30) to the 1996 Form 10-K and  incorporated
          herein by reference)

  10.23   Rights  Agreement,  dated  August  21,  1996  by  and  between  Allied
          Healthcare  Products,  Inc. and  Boatmen's  Trust  Company,  as Rights
          Agreement  (filed with the  Commission  as an Exhibit to the Company's
          Current  Report  on Form 8-K dated  August  7,  1995 and  incorporated
          herein by reference)

  10.24   Employment  Agreement  dated November 19, 1996 by and  between  Allied
          Healthcare Products, Inc. and Uma N. Aggarwal (filed as Exhibit  10(1)
          to the Company's  Quarterly  Report on Form 10-Q for the quarter ended
          December 31, 1996 and  incorporated herein by reference)

  10.25   Option Agreement  dated November 19, 1996  between  Allied  Healthcare
          Products,  Inc.  and  Uma  N. Aggarwal (Filed as Exhibit 10(2) to  the
          Company's Quarterly Report on Form 10-Q for the quarter ended December
          31, 1996 and  incorporated herein by reference)

  10.26   Option  Agreement dated  November 19, 1996 between  Allied  Healthcare
          Products,  Inc.  and  Uma  N. Aggarwal   (filed   as   Exhibit   10(3)
          to  the Company's  Quarterly  Report on Form 10-Q for the quater ended
          December 31, 1996 and  incorporated herein by reference)

  10.27   Letter  Agreement dated December 16, 1997  between  Allied  Healthcare
          Products,  Inc.  and Barry F. Baker  (filed  as  Exhibit  10(4) to the
          Company's  Quarterly  Report  on  Form  10-Q  for  the  quarter  ended
          December 31, 1996 and  incorporated  herein by reference)

  10.28   Letter Agreement  dated December 16, 1997 Allied Healthcare  Products,
          Inc.  and  Gabriel S. Kohn (filed as Exhibit 10(5) to  the   Company's
          Quarterly  Report  on Form  10-Q for the  quarter  ended  December 31,
          1996 and  incorporated  herein by reference)



  10.29   Letter  Agreement  dated December  16, 1997 between Allied  Healthcare
          Products, Inc.  and David A. Grabowski (filed  as Exhibit 10(6) to the
          Company's   Quarterly   Report  for  the  quarter  ending December 31,
          1996 and incorporated  herein by reference)

  10.30   May 14,  1997  Waiver and  Agreement  dated May 14,  1997 by and among
          Allied Healthcare Products,  Inc., Life Support Products,  Inc., B & F
          Medical Products,  Inc., Hospital Systems, Inc., Bear Medical Systems,
          Inc. and BiCore Monitoring Systems, Inc., as Borrowers, The Boatmen's'
          National Bank of St. Louis,  individually  and as Agent under the Loan
          Agreement  and of the  other  lenders  listed on the  signature  pages
          thereof.

  10.31   Loan and Security  Agreement,  dated as of August 7, 1997 by and among
          Allied Healthcare Products,  Inc., B & F Medical Products,  Inc., Bear
          Medical Systems,  Inc., Hospital Systems,  Inc., Life Support Products
          Inc., and BiCore Monitoring Systems, Inc., as Borrowers,  and Foothill
          Capital Corporation

  10.32   Note  Purchase  Agreement,  dated  August  7, 1997 by and among Allied
          Healthcare Products, Inc., B & F Medical Products, Inc., Bear  Medical
          Systems,  Inc., Hospital Systems, Inc., Life  Support  Products, Inc.,
          BiCore Monitoring Systems, Inc. and the Purchasers named therein

  10.33   Promissory  Note dated  August 7, 1997  issued by   Allied  Healthcare
          Products,  Inc. and purchased by Woodbourne Partners, L.P.

  10.34   Promissory  Note dated  August 7, 1997  issued by   Allied  Healthcare
          Products,  Inc. and purchased by Donald E. Nickelson

  10.35   Promissory  Note dated  August 7, 1997  issued  by  Allied  Healthcare
          Products,  Inc. and purchased by Dennis W. Sheehan

  10.36   Warrant  dated  August 7,  1997  issued by Allied Healthcare Products,
          Inc. in favor of Woodbourne Partners, L.P.

  10.37   Warrant  dated  August 7,  1997  issued by Allied Healthcare Products,
          Inc. in favor of Donald E. Nickelson

  10.38   Warrant  dated  August 7,  1997  issued by Allied Healthcare Products,
          Inc. in favor of Dennis W. Sheehan

  10.39   Agreement  effective  as of June 1, 1997  between Allied  Healthcare
          Products,  Inc.  and District No. 9  International  Association  of  
          Machinists and Aerospace Workers

  10.40   Agreement   dated   September   4,  1997  between Hospital  Systems,
          Inc. and Local Union No. 2131 of the  International  Brotherhood  of 
          Electrical Workers  covering  the period from May 1, 1997 to
          April 30, 1998

  10.41   Full-Time  Employment Policy Agreement dated July 3, 1997  between B&F
          Medical  Products,  Inc. and B&F Employee Committee

     13   Annual Report to Stockholders
     21   Subsidiaries of the Registrant
     23   Consent of Price Waterhouse LLP
     24   Powers of Attorney



     27   Financial Data Schedule