MIDDLEBURY, Conn., April 14 /PRNewswire-FirstCall/ -- Katy Industries, Inc. (NYSE: KT) today reported a loss from continuing operations in the fourth quarter of 2004 of ( $0.9 ) million [( $0.11 ) per share], versus income from continuing operations of $4.2 million [ $0.53 per share], in the fourth quarter of 2003, as adjusted to exclude impairments, restructuring and other non-recurring or unusual items, which are discussed below. Including these items and payment-in-kind dividends on convertible preferred stock, Katy reported a net loss attributable to common shareholders of ( $37.9 ) million [( $4.80 ) per share], in the fourth quarter of 2004, versus a net loss attributable to common shareholders of ( $5.4 ) million [( $0.68 ) per share], in the same period of 2003. Operating loss, as adjusted to exclude all impairments, restructuring and other non-recurring or unusual items, was ( $0.2 ) million [(0.1%) of net sales] in the fourth quarter of 2004, compared to operating income, as adjusted of $8.2 million [6.9% of net sales] in the same period in 2003. (Loss) income from continuing operations, as adjusted, and operating (loss) income, as adjusted, are non-GAAP financial measures and are further discussed below.

Katy also reported a loss from continuing operations for the year ended December 31, 2004 of ( $0.1 ) million [( $0.01 ) per share], versus income from continuing operations of $3.4 million [ $0.41 per share], for the year ended December 31, 2003 , as adjusted to exclude impairments, restructuring and other non-recurring or unusual items, which are discussed below. Including these items, discontinued operations, the early redemption of the preferred interest of a subsidiary and payment-in-kind dividends on convertible preferred stock, Katy reported a net loss attributable to common shareholders of ( $50.9 ) million [( $6.45 ) per share], for the year ended December 31, 2004 , versus a net loss attributable to common shareholders of ( $15.6 ) million [( $1.90 ) per share], in the same period of 2003. Net sales during the year ended December 31, 2004 were $457.6 million , up 4.9% compared to the same period in 2003. Operating income, as adjusted to exclude all impairments, restructuring and other non-recurring or unusual items, was $3.8 million [0.8% of net sales] in the year ended December 31, 2004 , compared to $11.1 million [2.5% of net sales] in the same period in 2003.

During the fourth quarter of 2004, Katy reported restructuring and other non-recurring or unusual items of ( $33.3 ) million pre-tax [( $4.21 ) per share], related to impairments of long-lived assets of ( $30.8 ) million, severance, restructuring and related charges of ( $1.5 ) million, the net write-off of amounts related to divested businesses of ( $0.8 ) million, and costs associated with a proposed financing which Katy chose not to pursue of ( $0.1 ) million. Also, during the fourth quarter of 2004, Katy recorded the impact of payment-in-kind dividends earned on its convertible preferred stock of ( $4.0 ) million [( $0.51 ) per share]. During the fourth quarter of 2003, Katy reported restructuring and other non-recurring or unusual items of ( $8.8 ) million pre-tax [( $1.11 ) per share], including impairments of long-lived assets of ( $4.8 ) million, severance, restructuring and related costs of ( $2.3 ) million, the net write-off of amounts related to divested businesses of ( $1.0 ) million and the write-off of unamortized debt costs related to the reduction in our Term Loan of ( $0.7 ) million. Also, during the fourth quarter of 2003, Katy recorded the impact of payment-in-kind dividends earned on its convertible preferred stock of ( $3.5 ) million [( $0.44 ) per share]. Details regarding these items are provided in the 'Reconciliations of GAAP Results to Results Excluding Certain Unusual Items' accompanying this press release.

For the year ended December 31, 2004 , Katy reported restructuring and other non-recurring or unusual items of ( $35.1 ) million pre-tax [( $4.45 ) per share], including impairments of long-lived assets of ( $30.8 ) million, severance, restructuring and related charges of ( $3.5 ) million, the net write-off of amounts related to divested businesses of ( $0.8 ) million, and costs associated with a proposed financing which Katy chose not to pursue of ( $0.5 ) million, offset by a gain on the sale of real estate of $0.5 million . Also, during the year ended December 31, 2004 , Katy recorded the impact of payment-in-kind dividends earned on its convertible preferred stock of ( $14.8 ) million [( $1.87 ) per share]. During the year ended December 31, 2003 , Katy reported restructuring and other non-recurring or unusual items of ( $27.6 ) million pre-tax [( $3.36 ) per share], including impairments of long-lived assets of ( $11.9 ) million, severance, restructuring and related costs of ( $8.1 ) million, a write down of its equity investment in Sahlman Holding Company, Inc. of ( $5.5 ) million, the write-off of unamortized debt costs related to the refinancing of debt in February 2003 and a reduction in our Term Loan of ( $1.8 ) million, and the net write-off of amounts related to divested businesses of ( $0.7 ) million, offset by a net gain on the sale of real estate of $0.5 million . Also, during the year ended December 31, 2003 , Katy reported income from discontinued operations of $9.5 million , net of tax [ $1.16 per share], a gain on the early redemption of a preferred interest in a subsidiary of $6.6 million [ $0.80 per share] and the impact of payment-in-kind dividends earned on its convertible preferred stock of ( $12.8 ) million [( $1.56 ) per share]. Details regarding these items are provided in the 'Reconciliations of GAAP Results to Results Excluding Certain Unusual Items' accompanying this press release.

Financial highlights for the fourth quarter of 2004, as compared to the same period in the prior year, included:

     *  Net sales in the fourth quarter of 2004 were $121.8 million, up
        $3.2 million compared to the same period in 2003 primarily due to
        stronger sales in the Electrical Products Group, partially offset by
        weaker sales in the Maintenance Products Group.  Overall, the increase
        of 3% resulted from higher pricing of 5% and favorable currency
        translation of 2%, partially offset by a volume decrease of 4%.

     *  Gross margins were 10.9% in the fourth quarter of 2004, versus
        18.9% in the fourth quarter of 2003.  Margins were negatively impacted
        by accelerating raw material costs, a significant portion of which
        could not be passed on through price increases (mostly in the
        Maintenance Products Group), and higher operating costs in our
        Abrasives business unit due to manufacturing inefficiencies resulting
        from i) the delayed consolidation of the Abrasives facilities and ii)
        a fire at our Wrens, Georgia facility early in the fourth quarter of
        2004.  These items were only partially offset by the favorable impact
        of restructuring, cost containment and lower depreciation.

     *  Selling, general and administrative expenses were $0.7 million lower
        than the fourth quarter of 2003.  These costs represented 11.0% of
        sales in the fourth quarter of 2004, a decrease from 11.9% of sales
        for the same period of 2003.

     *  Impairments of long-lived assets in the fourth quarter of 2004
        primarily relate to the write-down of goodwill, intangible assets and
        machinery and equipment supporting Katy's plastics operations in the
        United States.  In the fourth quarter of 2004, the profitability of
        the Consumer Plastics business unit in the Maintenance Products Group
        declined sharply as this business has been unable to realize
        sufficient selling price increases to combat the increasing cost of
        resin (a key raw material used in the manufacture of plastic
        products).  Future earnings and cash flow could be negatively impacted
        to the extent further increases in resin and other raw materials costs
        cannot be offset or recovered through higher selling prices.

     *  Debt at December 31, 2004 was $58.7 million [46% of total
        capitalization], versus $39.7 million [28% of total capitalization] at
        December 31, 2003.  Cash on hand at December 31, 2004 was
        $8.5 million, versus $6.7 million at December 31, 2003.

     *  Katy used free cash flow of $21.8 million during the year ended
        December 31, 2004 versus the $5.4 million of free cash flow used
        during the year ended December 31, 2003.  The increased use of free
        cash flow during 2004 versus 2003 was primarily attributable to:

         --  Higher inventories in 2004 due to higher material costs, and
             increased levels to support higher volumes in the Electrical
             Products Group and provide higher levels of customer service; and

         --  Lower operating income, as adjusted, of $7.4 million.

        Katy expects these liquidity trends to reverse in 2005.  Free
        cash flow, a non-GAAP financial measure, is discussed further below.

     *  Katy expects to substantially complete its restructuring program in
        2005.  The remaining capital expenditures, and severance,
        restructuring and related costs for these initiatives (mostly related
        to the consolidation of our abrasives facilities) are expected to be
        in the range of $1.5 million to $2.5 million.

'In 2004, we experienced $24 million of cost increases in our primary raw materials, packaging materials, utilities and freight compared to 2003; these extraordinary cost increases have continued in the first quarter of 2005, and if sustained throughout 2005, would amount to an increase of over $50 million compared to 2003. Margins in several of our businesses have been squeezed as our price increases and cost reductions cannot keep pace with the unrelenting surge in these costs. We constantly review financial performance of our product lines and have decided to exit some lines in our Consumer Plastics business and impair assets related to this business,' said C. Michael Jacobi, Katy's President and Chief Executive Officer. 'We are announcing additional price increases in 2005 as raw material prices have continued to increase and we will exit some other Consumer Plastics products where we cannot make a reasonable profit. Capital expenditures will be lower in 2005, inventory is being reduced and other elements of working capital are being managed to improve free cash flow,' added Mr. Jacobi.

Mr. Jacobi also noted that Katy's financial results also suffered as a result of operational difficulties in one of its abrasives factories that delayed the consolidation of the three abrasives factories and caused some customer service issues. He also added that new management and technical expertise have been added to the abrasives operations to resolve these issues.

As of December 31, 2004 , Katy was in compliance with the applicable financial covenants of its credit agreement with Bank of America Business Capital (Bank of America Credit Agreement). However, Katy determined that due to declining profitability in the fourth quarter of 2004, potentially lower profitability in the first half of 2005 and the timing of certain restructuring payments, it would not meet its Fixed Charge Coverage Ratio (as defined in the Bank of America Credit Agreement) and could potentially exceed its maximum Consolidated Leverage Ratio (also as defined in the Bank of America Credit Agreement) as of the end of the first, second and third quarters of 2005. On March 29, 2005 , in anticipation of not achieving the minimum Fixed Charge Coverage Ratio or exceeding the maximum Consolidated Leverage Ratio, Katy obtained an amendment to the Bank of America Credit Agreement (the Second Amendment). The Second Amendment applied only to the first three quarters of 2005 and the covenants would have returned to their original levels for the fourth quarter of 2005. Specifically, the Second Amendment eliminated the Fixed Charge Coverage Ratio, increased the maximum Consolidated Leverage Ratio, established a Minimum Consolidated EBITDA (on a latest twelve months basis) for each of the periods and also established a Minimum Availability (the eligible collateral base less outstanding borrowings and letters of credit) on each day within the nine-month period.

Subsequent to the Second Amendment's effective date, Katy determined that it would likely not meet its amended financial covenants. On April 13, 2005 , Katy obtained a further amendment to the Bank of America Credit Agreement (the Third Amendment). The Third Amendment eliminates the maximum Consolidated Leverage Ratio and the Minimum Consolidated EBITDA as established by the Second Amendment and adjusts the Minimum Availability such that Katy's eligible collateral must exceed the sum of its outstanding borrowings and letters of credit under the Revolving Credit Facility by at least $5 million from the effective date of the Third Amendment through September 29, 2005 and by at least $7.5 million from September 30, 2005 until the date Katy delivers its financial statements for the first quarter of 2006 to the lenders. Subsequent to the delivery of the financial statements for the first quarter of 2006, the Third Amendment reestablishes the minimum Fixed Charge Coverage Ratio as originally set forth in the Bank of America Credit Agreement. The Third Amendment also reduces the maximum allowable capital expenditures for 2005 from $15 million to $10 million , and increases the interest rate margins on all of Katy's outstanding borrowings and letters of credit to the largest margins set forth in the Bank of America Credit Agreement. Interest rate margins will return to levels set forth in the Bank of America Credit Agreement subsequent to the delivery of Katy's financial statements for the first quarter of 2006 to the lenders.

If Katy is unable to comply with the terms of the amended covenants, it could seek to obtain further amendments and pursue increased liquidity through additional debt financing and/or the sale of assets. Katy believes that given its strong working capital base, additional liquidity could be obtained through additional debt financing, if necessary. However, there is no guarantee that such financing could be obtained. In addition, Katy is continually evaluating alternatives relating to the sale of excess assets and divestitures of certain of its business units. Asset sales and business divestitures present opportunities to provide additional liquidity by de-leveraging our financial position.

Katy completed the sales of its non-core businesses, Duckback Products, Inc. on September 16, 2003 and GC/Waldom Electronics, Inc. on April 2, 2003 . The results of these businesses have been classified as discontinued operations for the year ended December 31, 2003 . There was no discontinued operations activity for the year ended December 31, 2004 or the three months ended December 31, 2003 .

Payment-in-kind dividends on convertible preferred stock ended in December 2004 .

Non-GAAP Financial Measures

To provide transparency about measures of Katy's financial performance which management considers most relevant, we supplement the reporting of Katy's consolidated financial information under GAAP with certain non-GAAP financial measures, including income (loss) from continuing operations, as adjusted; operating income (loss), as adjusted; and free cash flow. Details regarding these measures and reconciliations of these non-GAAP measures to comparable GAAP measures are provided in the 'Reconciliations of GAAP Results to Results Excluding Certain Unusual Items' and 'Statements of Cash Flows' accompanying this press release. These measures should not be considered in isolation or as an alternative to measures determined in accordance with GAAP. Katy believes the presentation of these measures is nonetheless useful to investors for the following reasons:

Income (Loss) from Continuing Operations, as adjusted. Income (loss) from continuing operations, as adjusted, is income (loss) from Katy's continuing operations that excludes restructuring and other non-recurring and unusual items. Operating income (loss), as adjusted is the Company's operating income (loss) that excludes restructuring and other non-recurring and unusual items. Katy believes that its presentation of these measures provides useful information to management and investors regarding certain financial and business trends relating to its results of operations.

Free Cash Flow. Free cash flow is defined by Katy as cash flow from operations less capital expenditures and cash dividends paid. Katy believes that free cash flow is useful to management and investors in measuring cash generated that is available for repayment of debt obligations, investment in growth through acquisitions, new business development and stock repurchases.

This press release may contain various forward-looking statements. The forward-looking statements are based on the beliefs of Katy's management, as well as assumptions made by, and information currently available to, the company's management. Additionally, the forward-looking statements are based on Katy's current expectations and projections about future events and trends affecting the financial condition of its business. The forward-looking statements are subject to risks and uncertainties, detailed from time to time in Katy's filings with the SEC, that may lead to results that differ materially from those expressed in any forward-looking statement made by the company or on its behalf. Katy undertakes no obligation to revise or update such statements to reflect current events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.

Katy Industries, Inc. is a diversified corporation with interests primarily in Maintenance Products and Electrical Products.

     Company contact:
     Katy Industries, Inc.
     Amir Rosenthal
     (203) 598-0397



           KATY INDUSTRIES, INC. SUMMARY OF OPERATIONS - UNAUDITED
                    (In thousands, except per share data)

                                 Three Months Ended         Year Ended
                                    December 31,            December 31,
                                  2004        2003        2004        2003

     Net sales                  $121,799    $118,596    $457,642    $436,410
     Cost of goods sold          108,513      96,210     396,608     365,563
        Gross profit              13,286      22,386      61,034      70,847
     Selling, general and
      administrative
      expenses                    13,449      14,145      57,283      59,740
     Impairments of
      long-lived assets           30,831       4,825      30,831      11,880
     Severance,
      restructuring and
      related charges              1,549       2,320       3,505       8,132
        Operating (loss)
         income                  (32,543)      1,096     (30,585)     (8,905)
     Equity in loss of
      equity method
      investment
      (net of impairment
      charge of $5.5
      million in 2003)                --          --          --      (5,689)
     (Loss) gain on sale
      of assets                     (268)         54         278         627
     Interest expense             (1,154)     (1,427)     (3,968)     (6,193)
     Other, net                     (702)     (1,705)       (963)     (1,805)
        Loss before
         (provision) benefit
         for income
         taxes                   (34,667)     (1,982)    (35,238)    (21,965)
     (Provision) benefit
      for income taxes               734          82        (883)      3,158
        Loss from continuing
         operations before
         distributions on
         preferred interest
         of subsidiary           (33,933)     (1,900)    (36,121)    (18,807)
     Distributions on
      preferred interest
      of subsidiary
      (net of tax)                    --          --          --         (80)
        Loss from continuing
         operations              (33,933)     (1,900)    (36,121)    (18,887)
     Income from operations
      of discontinued
      businesses
      (net of tax)                    --          --          --       2,081
     Gain on sale of
      discontinued
      businesses
      (net of tax)                    --          --          --       7,442
        Net loss                 (33,933)     (1,900)    (36,121)     (9,364)
     Gain on early
      redemption of
      preferred interest
      of subsidiary                   --          --          --       6,560
     Payment-in-kind (PIK)
      dividends on convertible
      preferred stock             (4,003)     (3,462)    (14,749)    (12,811)
        Net loss attributable
         to common
         stockholders           $(37,936)    $(5,362)   $(50,870)   $(15,615)

     (Loss) income per
      share of common stock
      - basic and diluted:

     Loss from continuing
      operations                  $(4.29)     $(0.24)     $(4.58)     $(2.30)
     Gain on early
      redemption of
      preferred interest
      of subsidiary                   --          --          --        0.80
     Payment-in-kind (PIK)
      dividends on convertible
      preferred stock              (0.51)      (0.44)      (1.87)      (1.56)
        Loss from continuing
         operations
         attributable to
         common
         stockholders              (4.80)      (0.68)      (6.45)      (3.06)
     Discontinued operations
      (net of tax)                    --          --          --        1.16
        Net loss attributable
         to common
         stockholders             $(4.80)     $(0.68)     $(6.45)     $(1.90)

     Weighted average common
      shares outstanding -
      basic and diluted            7,909       7,940       7,883       8,215

     Other Information:

     Working capital, exclusive
      of deferred tax assets
      and liabilities and
      debt classified as
      current                                            $59,855     $43,439
     Long-term debt,
      including current
      maturities                                         $58,737     $39,663
     Stockholders' equity                                $68,585    $102,292
     Capital expenditures                                $13,876     $13,435



            KATY INDUSTRIES, INC. RECONCILIATIONS OF GAAP RESULTS
            TO RESULTS EXCLUDING CERTAIN UNUSUAL ITEMS - UNAUDITED
            (In thousands, except percentages and per share data)

                               Three Months Ended           Year Ended
                                  December 31,              December 31,
                               2004          2003         2004       2003
     Reconciliation of loss
      from continuing
      operations to income
      (loss) from continuing
      operations, as
      adjusted:
     Loss from continuing
      operations             $(33,933)     $(1,900)    $(36,121)  $(18,887)
     Unusual items:
      Impairments of
       long-lived assets       30,831        4,825       30,831     11,880
      Severance,
       restructuring and
       related charges          1,549        2,320        3,505      8,132
      Impairment of equity
       method investment           --           --           --      5,521
      Write-off of unamortized
       debt costs
       (included in
       interest expense)           --          674           --      1,846
      Costs associated with
       abandoned financing
       (included in other, net)    53           --          488         --
      Net write-off of amounts
       related to divested
       businesses (included in
       other, net)                845          988          814        739
      Gain on sale of
       real estate                 --            (11)        (549)      (531)
     Adjustment to reflect a
      more normalized effective
      tax rate excluding
      unusual items              (206)      (2,671)         940     (5,294)
     (Loss) income from
      continuing operations,
      as adjusted               $(861)      $4,225         $(92)    $3,406

     (Loss) income from
      continuing operations,
      as adjusted per share:
     Loss from continuing
      operations per share     $(4.29)      $(0.24)      $(4.58)    $(2.30)
     Unusual items per share     4.21         1.11         4.45       3.36
     Adjustment to reflect
      a more normalized
      effective tax rate
      excluding unusual
      items per share           (0.03)       (0.34)        0.12      (0.65)
     (Loss) income from
      continuing operations,
      as adjusted per
      share                    $(0.11)       $0.53       $(0.01)     $0.41

     Weighted average shares
      outstanding -
      basic and diluted         7,909        7,940        7,883      8,215

     Operating (loss) income,
      as adjusted:

     Operating (loss)
      income                 $(32,543)      $1,096     $(30,585)   $(8,905)
      Impairments of
       long-lived assets       30,831        4,825       30,831     11,880
      Severance,
       restructuring and
       related charges          1,549        2,320        3,505      8,132
     Operating (loss) income,
      as adjusted:              $(163)      $8,241       $3,751    $11,107
     Operating (loss) income,
      as adjusted,
      as a % of sales            -0.1%         6.9%         0.8%       2.5%



            KATY INDUSTRIES, INC. SEGMENT INFORMATION - UNAUDITED
                                (In thousands)

                               Three Months Ended          Year Ended
                                  December 31,             December 31,
                                2004        2003         2004       2003
     Net sales:
      Maintenance Products
       Group                  $66,444     $71,780      $278,888   $285,289
      Electrical Products
       Group                   55,355      46,816       178,754    151,121
                             $121,799    $118,596      $457,642   $436,410

     Operating (loss)
      income, as adjusted:
      Maintenance Products
       Group                  $(3,841)     $4,557       $(2,717)    $9,339
      Electrical Products
       Group                    5,930       7,744        16,809     15,557
      Unallocated corporate
       expense                 (2,252)     (4,060)      (10,341)   (13,789)
                                $(163)     $8,241        $3,751    $11,107



               KATY INDUSTRIES, INC. BALANCE SHEETS - UNAUDITED
                                (In thousands)

     Assets                                                December 31,
     Current assets:                                   2004           2003
        Cash and cash equivalents                     $8,525         $6,748
        Accounts receivable, net                      66,689         65,197
        Inventories, net                              65,674         53,545
        Other current assets                           4,233          1,658
     Total current assets                            145,121        127,148

     Other assets:
        Goodwill                                       2,239         10,215
        Intangibles, net                               7,428         22,399
        Other                                          9,946         10,352
     Total other assets                               19,613         42,966

     Property and equipment                          148,259        149,634
     Less: accumulated depreciation                  (88,529)       (78,040)
     Property and equipment, net                      59,730         71,594

     Total assets                                   $224,464       $241,708

     Liabilities and stockholders' equity
     Current liabilities:
        Accounts payable                             $39,079        $37,259
        Accrued expenses                              45,208         46,450
        Current maturities of long-term debt           2,857          2,857
        Revolving credit agreement                    40,166         36,000
     Total current liabilities                       127,310        122,566

     Long-term debt, less current maturities          15,714            806
     Other liabilities                                12,855         16,044
     Total liabilities                               155,879        139,416

     Stockholders' equity
        Convertible preferred stock                  108,256         93,507
        Common stock                                   9,822          9,822
        Additional paid-in capital                    25,111         40,441
        Accumulated other comprehensive income         4,564          2,387
        Accumulated deficit                          (57,258)       (21,137)
        Treasury stock                               (21,910)       (22,728)
     Total stockholders' equity                       68,585        102,292

     Total liabilities and stockholders' equity     $224,464       $241,708



          KATY INDUSTRIES, INC. STATEMENTS OF CASH FLOWS - UNAUDITED
                                (In thousands)
                                                     Year Ended December 31,
                                                       2004           2003
     Cash flows from operating activities:
      Net loss                                      $(36,121)       $(9,364)
      Income from discontinued operations                 --         (9,523)
       Loss from continuing operations               (36,121)       (18,887)
      Depreciation and amortization                   14,266         21,954
      Impairment of long-lived assets                 30,831         11,880
      Write-off and amortization of debt issuance
       costs                                           1,076          2,981
      Gain on sale of assets                            (278)          (627)
      Equity in loss of equity method investment          --          5,689
      Deferred income taxes                           (1,228)
                                                       8,546         22,990
     Changes in operating assets and liabilities:
      Accounts receivable                               (177)        (3,869)
      Inventories                                    (11,146)         5,504
      Other assets                                    (1,313)         1,100
      Accounts payable                                   918           (727)
      Accrued expenses                                (1,662)        (9,679)
      Other, net                                      (3,137)        (2,125)
                                                     (16,517)        (9,796)

     Net cash (used in) provided by
      continuing operations                           (7,971)        13,194
     Net cash used in discontinued operations             --         (5,159)
     Net cash (used in) provided by operating
      activities                                      (7,971)         8,035

     Cash flows from investing activities:
      Capital expenditures of continuing
       operations                                    (13,876)       (13,324)
      Capital expenditures of discontinued
      operations                                          --           (111)
      Acquisition of subsidiary, net of cash acquired     --         (1,161)
      Collections of notes receivable from
       sales of subsidiaries                              43          1,035
      Proceeds from sale of subsidiaries, net             --         23,647
      Proceeds from sale of assets                     5,778          2,839
      Net cash (used in) provided by investing
       activities                                     (8,055)        12,925

     Cash flows from financing activities:
      Net borrowings on revolving loans                4,037         (8,751)
      Proceeds of term loans                          18,152         20,000
      Repayments of term loans                        (3,244)       (16,337)
      Direct costs associated with debt facilities    (1,485)        (1,583)
      Redemption of preferred interest of subsidiary      --         (9,840)
      Repayment of real estate mortgage                   --           (700)
      Repurchases of common stock                        (75)        (2,520)
      Proceeds from the exercise of stock options        304
      Net cash provided by (used in) financing
       activities                                     17,689        (19,731)

     Effect of exchange rate changes on cash and
      cash equivalents                                   114            677
     Net increase in cash and cash equivalents         1,777          1,906
     Cash and cash equivalents, beginning of period    6,748          4,842
     Cash and cash equivalents, end of period         $8,525         $6,748

     Reconciliation of free cash flow to GAAP Results:

      Net cash (used in) provided by operating
       activities                                    $(7,971)        $8,035
      Capital expenditures of continuing
       operations                                    (13,876)       (13,324)
      Capital expenditures of discontinued
       operations                                         --           (111)
      Free cash flow                                $(21,847)       $(5,400)


SOURCE Katy Industries, Inc.