10-Q/A

                                  FORM 10-Q

                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549


[X]  Quarterly  Report  Pursuant to  Section 13 or  15 (d) of the
                 Securities Exchange Act of 1934

For the Quarterly period ended January 31, 1995

                                      OR

[ ]  Transition  Report  Pursuant to  Section  13 or  15(d) of the
                      Securities Act of 1934

For the transition period from                  to

Commission file number           1-6711


                           OEA,INC.
     (Exact name of registrant as specified in its charter)


            Delaware                        36-2362379
(State or other jurisdiction of      (I.R.S.Employer Identification
incorporation or organization)         Number)


P. O. Box 100488, Denver, Colorado                      80250
(Address of principal executive offices)            (Zip Code)


Registrant's telephone number, including area code (303) 693-1248



(Former name, former address and former fiscal year, if changed
since last report)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.
                                  Yes X No

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.

             20,484,328 Shares of Common Stock at March 10, 1995.




EXHIBIT INDEX

1.) Financial data schedule Ex. - 27







SIGNATURES



   Pursuant to the  requirements  of the  Securities  Exchange Act of 1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.




                                                     OEA, INC.
                                                   (Registrant)






     May 22, 1995
     Date                               Paul J. Martin
                                        Vice President/Treasurer






     May 22, 1995
     Date                               Charles B. Kafadar
                                        President

EX-27

 

<ARTICLE>                                              5
<LEGEND>
(Replace this text with legend, if applicable)

<CIK>                                         0000073864
<NAME>                                      OEA INC /DE/
<MULTIPLIER>                                     1
       
                                         
<PERIOD-TYPE>                                      6-MOS
<FISCAL-YEAR-END>                            JUL-31-1995
<PERIOD-START>                                AUG-1-1994
<PERIOD-END>                                 JAN-31-1995
<CASH>                                         5,408,101
<SECURITIES>                                           0
<RECEIVABLES>                                 24,123,872
<ALLOWANCES>                                           0
<INVENTORY>                                   23,602,208
<CURRENT-ASSETS>                              59,077,123
<PP&E>                                       101,183,047
<DEPRECIATION>                                27,319,981
<TOTAL-ASSETS>                               139,312,770
<CURRENT-LIABILITIES>                          8,314,057
<BONDS>                                                0
<COMMON>                                       2,201,970
<PREFERRED-MANDATORY>                                  0
<PREFERRED>                                            0
<OTHER-SE>                                   123,466,032
<TOTAL-LIABILITY-AND-EQUITY>                 139,312,770
<SALES>                                       59,912,563
<TOTAL-REVENUES>                              59,912,563
<CGS>                                         39,349,164
<TOTAL-COSTS>                                 43,876,354
<OTHER-EXPENSES>                               2,255,922
<LOSS-PROVISION>                                       0
<INTEREST-EXPENSE>                                     0
<INCOME-PRETAX>                               13,780,287
<INCOME-TAX>                                   6,433,720
<INCOME-CONTINUING>                            7,346,567
<DISCONTINUED>                                         0
<EXTRAORDINARY>                                        0
<CHANGES>                                              0
<NET-INCOME>                                   7,346,567
<EPS-PRIMARY>                                       0.36
<EPS-DILUTED>                                       0.36