ACE COMM CORP
10-Q, 1997-02-13
COMMUNICATIONS EQUIPMENT, NEC
Previous: PEERLESS GROUP INC, SC 13G, 1997-02-13
Next: HYPERION TELECOMMUNICATIONS INC, 8-K, 1997-02-13



<PAGE>


                          SECURITIES AND EXCHANGE COMMISSION
                               WASHINGTON, D.C.  20549

                                      FORM 10-Q

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

For the quarterly period ended December 31, 1996.

                                          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 0-21059

                                 ACE*COMM CORPORATION
- -------------------------------------------------------------------------------
                (Exact name of registrant as specified in its charter)
                                           
             Maryland                                   52-1283030
- -----------------------------------        -------------------------------------
State or other jurisdiction of             (I.R.S. Employer Identification No.)
incorporation or organization)

704 Quince Orchard Road, Gaithersburg, MD                   20878
- --------------------------------------------            ---------------
(Address of principal executive offices)                  (Zip Code)

              301-721-3000
- ----------------------------------------------------
(Registrant's telephone number, including area code)

209 Perry Parkway, Gaithersburg, MD  20877
- --------------------------------------------------------------------------------
(Former name, former address and formal 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 
     ---      ---
Number of shares of Common Stock outstanding as of January 31, 1997: 7,898,066

                                       -1-

<PAGE>

                                 ACE*COMM CORPORATION

                                        INDEX


Part I - Financial Information

Item 1. Financial Statements

        Consolidated Balance Sheets as of December 31, 1996
        (Unaudited) and June 30, 1996                                        3

        Consolidated Statements of Operations (Unaudited) for the
        Three and Six Months Ended December 31, 1996 and 1995                4

        Consolidated Statements of Stockholder's Equity as of
        December 31, 1996 (Unaudited) and June 30, 1996                      5

        Consolidated Statements of Cash Flows (Unaudited) for the
        Six Months Ended December 31, 1996 and 1995                          6

        Notes to Consolidated Financial Statements (Unaudited)               7

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


Part II - Other Information

Item 6.        Exhibits and Reports on Form 8-K                             11


Signatures                                                                  12


                                       -2-

<PAGE>

PART I:  FINANCIAL INFORMATION
Item 1.  Financial Statements

                                              ACE*COMM CORPORATION
                                           CONSOLIDATED BALANCE SHEETS
<TABLE>
<CAPTION>
                                                                                      (Unaudited)
                                                                                      December 31,        June 30,
                                                                                          1996              1996
                                                                                      ------------       ----------
<S>                                                                                   <C>                <C>
                     Assets

Current assets:

  Cash                                                                               $ 7,060,208      $   369,206
  Accounts receivable, less $10,000 allowance                                          9,372,293        8,643,871
  Inventories                                                                          2,074,359        1,836,317
  Prepaid expenses and other                                                             720,203          283,813
                                                                                      ----------      -----------
  Total current assets                                                                19,227,063       11,133,207

Property and equipment, net                                                            1,867,345        1,305,844

Capitalized software development costs, net                                            1,827,042        1,393,067

Other assets                                                                             119,003          466,268
                                                                                      ----------      -----------

     Total assets                                                                    $23,040,453      $14,298,386
                                                                                      ----------      -----------
                                                                                      ----------      -----------

       Liabilities and Stockholders' Equity

Current liabilities:

  Current borrowings                                                                 $   255,429      $ 2,097,178
  Accounts payable                                                                       766,127        3,122,212
  Accrued expenses                                                                       411,992        1,036,684
  Accrued compensation                                                                 1,104,219        1,010,922
  Officer loan                                                                                 -           78,572
  Income taxes payable                                                                   266,418                -
  Deferred revenue                                                                       692,141        1,890,103
                                                                                      ----------      -----------
  Total current liabilities                                                            3,496,326        9,235,671
Noncurrent borrowings                                                                    404,047        2,951,541
                                                                                      ----------      -----------
     Total liabilities                                                                 3,900,373       12,187,212
                                                                                      ----------      -----------
Mandatorily redeemable Class C Preferred Stock, $5.14 par
value, 340,211 shares authorized, issued and outstanding                                       -        2,261,627
                                                                                      ----------      -----------
Contingencies

Stockholders' equity (deficit)

  Class B Preferred Stock, $1.00 par value, 1,000 shares
  authorized, issued and outstanding                                                           -            1,000
  Common stock, $.01 par value, 45,000,000 shares authorized,
  7,898,066 and 3,590,451 shares issued and outstanding                                   78,981           35,905
  Additional paid-in capital                                                          18,428,149          343,124
  Retained Earnings/(Accumulated deficit)                                                632,950         (530,482)
                                                                                      ----------      -----------
  Total stockholders' equity (deficit)                                                19,140,080         (150,453)
                                                                                      ----------      -----------
     Total liabilities, mandatorily redeemable preferred stock
     and stockholders' equity (deficit)                                              $23,040,453     $ 14,298,386
                                                                                      ----------      -----------
                                                                                      ----------      -----------
</TABLE>
             See accompanying notes to consolidated financial statements

                                       -3-

<PAGE>

                                 ACE*COMM CORPORATION

                        CONSOLIDATED STATEMENTS OF OPERATIONS

                                     (Unaudited)

<TABLE>
<CAPTION>

                                                     For the three months ended            For the six months ended
                                                            December 31,                         December 31,
                                                         1996          1995                   1996          1995
                                                     -----------    -----------            -----------   ----------
<S>                                                   <C>            <C>                   <C>           <C>
Revenue - products and services                       $7,256,995     $4,772,434            $13,520,898   $8,205,072
Cost of products and services                          3,211,329      2,736,224              6,107,236    4,471,815
                                                     -----------    -----------            -----------   ----------

Gross margin                                           4,045,666      2,036,210              7,413,662    3,733,257

Selling, general and administrative                    2,779,647      1,609,951              5,156,225    2,972,186
Research and development                                 467,650        234,967                866,245      366,699
                                                     -----------    -----------            -----------   ----------
Total cost and operating expenses                      6,458,626      4,581,142             12,129,706    7,810,700
                                                     -----------    -----------            -----------   ----------
Income from operations                                   798,369        191,292              1,391,192      394,372

Interest (income) expense, net                           (92,525)        97,219                (38,658)     200,907
                                                     -----------    -----------            -----------   ----------
Income before income taxes                               890,894         94,073              1,429,850      193,465

Income taxes                                             266,418              -                266,418            -
                                                     -----------    -----------            -----------   ----------
Net income                                            $  624,476     $   94,073             $1,163,432   $  193,465
                                                     -----------    -----------            -----------   ----------
                                                     -----------    -----------            -----------   ----------

Income per share (pro forma for all periods except
  three months ended December 31, 1996)                     $.07           $.02                  $.14         $.03

Shares used in computing income per share              8,972,023      5,792,290             8,098,759     5,715,968

</TABLE>

             See accompanying notes to consolidated financial statements


                                       -4-



<PAGE>

                               ACE*COMM CORPORATION

              CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)
<TABLE>
<CAPTION>

                                    Preferred Stock         Common Stock                                 Retained
                                  --------------------   -------------------     Add'l       Stock       Earnings
                                                 Par                    Par     Paid-in    Subscrip.     (Accum
                                    Shares      Value      Shares      Value    Capital   Receivable     Deficit)       Total
                                  ----------   -------   ----------   ------   ---------  ----------   -----------   ----------
<S>                               <C>           <C>      <C>         <C>      <C>        <C>           <C>          <C>

Balance, June 30, 1994              1,000      $1,000    3,261,245   $32,612  $446,789  $      -       $2,508       $482,909

Accretion of preferred stock
 dividends                              -           -            -         -  (139,894)        -            -       (139,894)

Exercise of common stock
  options                               -           -      36,000        360    12,980    (5,900)           -          7,440

Net loss for the year ended
  June 30, 1995                         -           -           -          -         -         -   (1,592,646)    (1,592,646)
                                    -----      ------    ---------   -------  --------  --------   -----------     ---------

Balance, June 30, 1995              1,000       1,000    3,297,245    32,972   319,875    (5,900)  (1,590,138)    (1,242,191)

Accretion of preferred stock
  dividends                             -           -            -         -  (139,894)        -            -       (139,894)

Exercise of common stock
  options                               -           -      293,206     2,933   163,143  (117,232)           -        48,844 

Payment of stock subscriptions
  receivable                            -           -             -        -         -   123,132            -       123,132 

Net income for the year ended
  June 30, 1996                         -           -             -        -         -        -     1,059,656     1,059,656
                                    -----      ------    ---------   -------  --------  --------  -----------    ---------

Balance, June 30, 1996              1,000       1,000    3,590,451    35,905   343,124        -      (530,482)     (150,453)

Accretion of preferred stock
  dividends (Unaudited)                 -           -            -         -   (17,487)       -             -       (17,487)

Conversion of preferred stock
  Class C (Unaudited)                   -           -    1,530,950     15,310  2,263,804      -             -     2,279,114 

Redempton of preferred stock
  Class B (Unaudited)              (1,000)     (1,000)            -         -   (307,000)     -             -      (308,000)

Issuance of common stock
  (Unaudited)                           -           -    2,645,000     26,450  16,107,832     -             -    16,134,282 

Exercise of common stock
  options (Unaudited)                   -           -      151,945      1,519     293,627     -             -       295,146

Repurchase and retirement
  of common stock (Unaudited)           -           -      (20,280)      (203)   (255,751)    -             -      (255,954)

Net income for the period ended
  December 31, 1996 (Unaudited)         -           -            -          -           -     -     1,163,432     1,163,432 
                                    -----      ------    ---------    -------  -----------  -------- -----------    ---------

Balance, December 31, 1996
  (Unaudited)                           -     $    -     7,898,066    $78,981  $18,428,149    $   -      $632,950    $19,140,080
                                    -----     -------    ---------    -------  -----------  -------- -----------  --------------
                                    -----     -------    ---------    -------  -----------  -------- -----------  --------------


</TABLE>
               See accompanying notes to consolidated financial statements

                                       -5-
<PAGE>

                         ACE*COMM CORPORATION
                 CONSOLIDATED STATEMENTS OF CASH FLOWS
                              (Unaudited)


<TABLE>
<CAPTION>
                                                               For the six months ended
                                                                     December 31, 
  
                                                                   1996         1995
                                                               ------------  -----------
<S>                                                             <C>         <C>
Cash flows from operating activities:
Net income                                                      $1,163,432   $   193,465 
Adjustments to reconcile net income to net cash (used for)
provided by operating activities
  Depreciation                                                     174,784       135,375 
  Amortization of capitalized software                             281,126       256,120 
Changes in operating assets and liabilities
  Accounts receivable                                             (728,422)   (1,220,905) 
  Inventories                                                     (238,042)      (33,244) 
  Other assets                                                     (89,125)     (131,973)
  Accounts payable                                              (2,356,085)    1,511,339
  Accrued expenses                                                (624,692)      365,573
  Accrued compensation                                              93,297             -
  Income taxes payable                                             266,418             -
  Deferred revenue                                              (1,197,962)     (579,244)
                                                               ------------   -----------
Net cash (used for) provided by operating activities            (3,255,271)      496,506 
                                                               ------------   -----------
Cash flows from investing activities:
Purchases of property and equipment                               (516,999)      (79,464)
Additions to capitalized software development costs               (715,101)     (270,760)
                                                               ------------   -----------
Net cash used for investing activities                          (1,232,100)     (350,224)
                                                               ------------   -----------
Cash flows from financing activities:
Net decrease in line of credit                                  (4,446,563)            -
Other borrowings                                                         -       335,854
Payments on debt                                                  (237,671)     (700,112)
Principal payments under capital lease obligation                   (2,867)            -
Net proceeds from common stock issued                           16,134,282        31,623
Exercise of common stock options                                   295,146             -
Repurchase and retirement of common stock                         (255,954)            -
Redemption of class B preferred shares                            (308,000)            -   
                                                               ------------   -----------
Net cash provided by (used for) financing activities            11,178,373      (332,635)
                                                               ------------   -----------
Net increase (decrease) in cash                                  6,691,002      (186,353)
Cash at beginning of period                                        369,206       189,903 
                                                               ------------   -----------
Cash at end of period                                          $ 7,060,208    $    3,550 
                                                               ------------   -----------
                                                               ------------   -----------
Supplemental disclosures of cash flow information:
Cash paid during the period for interest                       $   135,588    $  200,907
                                                               ------------   -----------
                                                               ------------   -----------
Supplemental schedule of non cash financing
activities:
Accretion of preferred stock dividends                         $    17,487    $   69,947

Purchase of telephone equipment under capital lease obligation  $  222,153    $        - 
                                                               ------------   -----------
                                                               ------------   -----------

</TABLE>

             See accompanying notes to consolidated financial statements


                                       -6-
<PAGE>

                                 ACE*COMM CORPORATION

                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1. Basis of Presentation

   The accompanying unaudited consolidated financial statements include the 
accounts of ACE*COMM Corporation and its subsidiaries (the "Company"). The 
financial statements have been prepared by ACE*COMM Corporation ("ACE*COMM" 
or the "Company") in accordance with generally accepted accounting principles 
for interim financial statements and pursuant to the rules of the Securities 
and Exchange Commission for Form 10-Q.  Accordingly, certain information and 
footnotes required by generally accepted accounting principles for complete 
financial statements have been omitted.  It is the opinion of management that 
all adjustments considered necessary for a fair presentation have been 
included, and that all such adjustments are of a normal and recurring nature. 
 Operating results for the periods presented are not necessarily indicative 
of the results that may be expected for any future periods.  For further 
information, refer to the audited financial statements and footnotes included 
in the Company's Registration Statement, Form S-1.

   Pro forma income per share is computed using the weighted average number 
of shares of common stock, adjusted for the dilutive effect of common stock 
equivalent shares of common stock options and assuming the 
conversion of redeemable preferred stock as of the beginning of 
the period presented. Pursuant to Securities and Exchange Commission Staff 
Accounting Bulletin No. 83, common stock and common stock equivalent shares 
issued by the Company at prices below its initial public offering price 
during the twelve month period prior to the initial public offering date 
(using the treasury stock method and an offering price of $7.00 per share) 
have been included in the calculation of pro forma income per share for the 
three and six months ended December 31, 1996, as if they were outstanding for 
all of the period regardless of whether they are dilutive.


Initial Public Offering

   On August 13, 1996, in connection with the Company's initial public 
offering, 2,875,000 shares of Common Stock, 2,645,000 of which were offered 
by the Company, were sold at $7.00 per share.  The net proceeds raised by the 
Company totaled $17,218,950.

   The Mandatorily Redeemable Class C Preferred Stock was automatically 
converted into Common Stock upon the completion of the Company's public 
offering.  No dividends were payable with respect to the converted shares.

   On August 28, 1996, the Company redeemed the Class B Preferred Stock for 
$308,000 in accordance with such terms requiring redemption upon transfer of 
substantially all assets or of majority control of the Company.

   Funds generated by the Company's initial public stock offering afforded 
the opportunity to reduce bank and other debt obligations by $5.3 million.

                                       -7-

<PAGE>

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

   ACE*COMM Corporation ("ACE*COMM" or the "Company") develops, markets and 
services operations support systems ("OSS") products for networks deployed by 
telecommunications service providers, such as telephone companies, other 
public carriers and large enterprises operating data and voice networks.  The 
Company's products perform such functions as billing data collection, network 
surveillance, alarm processing and network management for some of the largest 
carriers and enterprises in the world.

   The Company sells its products through direct channels and through its 
strategic alliance partners, for delivery to end users in the United States 
and internationally.  Since June 1994, the Company, consistent with its 
strategic emphasis, has derived most of its revenue from sales of its carrier 
network products.  The Company expects such sales to increase as a percentage 
of its revenue for at least the next several years.  The balance of the 
Company's revenue is derived from the sale of network management products to 
enterprise customers, including the armed forces and agencies of the U.S. 
government.

   Substantially all of the Company's revenue derives from dollar-denominated 
sales and, although the Company in its most recent fiscal years has had 
significant sales to foreign end users, it does not have significant foreign 
operations.  The Company maintains no inventory abroad, shipping all products 
from the United States pursuant to terms of orders issued by customers.

RESULTS OF OPERATIONS

   The following table sets forth, for the periods indicated, certain items 
on the Company's statement of operations as a percentage of revenue:

<TABLE>
<CAPTION>

                                          For the three months ended    For the six months ended
                                                  December 31,                 December 31,
                                          --------------------------    ------------------------
                                               1996         1995           1996          1995
                                          ------------  ------------    -----------  -----------
<S>                                           <C>          <C>            <C>           <C>
Revenue - products and services               100.0%       100.0%         100.0%        100.0%
Costs and operating expenses:
     Cost of products and services             44.3%        57.3%          45.2%         54.5%
     Selling, general and administrative       38.3%        33.8%          38.1%         36.2%
     Research and development                   6.4%         4.9%           6.4%          4.5%
                                          ------------  ------------    -----------  -----------

Income from operations                         11.0%         4.0%          10.3%          4.8%
                                          ------------  ------------    -----------  -----------
                                          ------------  ------------    -----------  -----------
</TABLE>

REVENUES

   Revenues for the quarter ended December 31, 1996 were $7.3 million, an 
increase of $2.5 million, or 52.1%, over the comparable quarter in fiscal 
1996.  Revenues for the six months ended December 31, 1996 were $13.5 
million, which represents an increase of 64.8%, as compared to $8.2 million 
of revenue for the six months ended December 31, 1995.  The increase in 
revenues is primarily attributable to an increase in sales volume of the 
Company's carrier network products to Telefonos de Mexico S.A. de C.V. 
("TELMEX") and ICL Enterprises as well as the Company's network management 
products to GeoPhone Company, L.L.C. and WinStar Telecommunications Group.  
Second quarter carrier network revenues grew 57.6% over the December 1995 
quarter and represented 79.3% of the total quarterly revenue, compared to 76.5% 
in the December 1995 quarter.  For the six months ended December 31, 1996, 
carrier network revenues grew 95.2% over the same period in 1995, 
representing 81.8% of total revenues, compared to 69.0% in the previous year. 

                                       -8-

<PAGE>

COST OF PRODUCTS AND SERVICES

   Cost of products and services was $3.2 million, or 44.3% of revenue, for 
the quarter ended December 31, 1996, and $6.1 million, or 45.2% of revenue, 
for the six months ended December 31, 1996.  By comparison, cost of products 
and services was $2.7 million, or 57.3% of revenue, for the quarter ended 
December 31, 1995, and $4.5 million, or 54.5% of revenue, for the six months 
ended December 31, 1995.  The increase in costs is primarily attributable to 
hardware costs associated with products shipped to TELMEX and ICL 
Enterprises and to increased labor costs related to the hiring of additional 
personnel to facilitate deliveries for an increased revenue base. Travel 
costs also increased as a result of extensive travel to Mexico, Europe and 
the Far East in support of the Company's contracts in those countries.  Gross 
margins were 55.7% and 42.7% for the quarters ending December 31, 1996 and 
1995, respectively, and 54.8% and 45.5% for the six months ended December 31, 
1996 and 1995, respectively.  The change in gross margins is primarily 
attributable to an increase in software revenue.

SELLING, GENERAL AND ADMINISTRATIVE

   Selling, general and administrative expenses were $2.8 million, or 38.3% 
of revenue, for the quarter ended December 31, 1996, and $1.6 million, or 
33.7% of revenue, for the quarter ended December 31, 1995.  For the six 
months ended December 31, 1996, selling, general and administrative expenses 
were $5.2 million, or 38.1% of revenue, as compared to $3.0 million, or 36.2% 
of revenue, for the six months ended December 31, 1995.  The increase in 
expenses is a result of certain selling costs associated with the TELMEX 
project, additional marketing efforts, the hiring of additional personnel due 
to company growth, an increase in office rent as a result of the relocation 
of the Company's headquarters to a larger facility and non-recurring expenses 
related to the relocation.

RESEARCH AND DEVELOPMENT

   Research and development expenses were $468,000, or 6.4% of revenue, for 
the quarter ended December 31, 1996, and $235,000, or 4.9% of revenue, for 
the quarter ended December 31, 1995.  For the six months ended December 31, 
1996 and 1995, research and development expenses were $866,000, or 6.4% of 
revenue, and $367,000, or 4.5% of revenue, respectively.  The increase is 
attributable to the addition of software development engineers  to continue 
the development and enhancement of the Company's products.

INTEREST (INCOME) EXPENSE

   Net interest (income) expense for the quarter ended December 31, 1996 was 
($93,000) compared to $97,000 for the quarter ended December 31, 1995.  For 
the six months ended December 31, 1996, net interest (income) expense was 
($39,000) compared to $201,000 for the six months ended December 31, 1995.  
The increase in net interest income reflects the application of proceeds from 
the Company's initial public offering in the first quarter of fiscal 1997, 
which allowed the company to repay bank debt and invest remaining funds.

PROVISION FOR INCOME TAXES

   The provision for income taxes was $266,000 for the quarter and six months 
ended December 31, 1996.  No income tax provision was recorded for the 
quarter and six months ended December 31, 1995 since any provision was offset 
by a similar decrease in the valuation allowance.  Due to the availability of 
operating loss carryforwards and tax credits, the Company does not expect to 
begin to pay taxes until later in fiscal 1997. 

                                       -9-

<PAGE>

LIQUIDITY AND CAPITAL RESOURCES

   As of December 31, 1996, the Company had $7.1 million in cash and cash 
equivalents and $15.7 million in working capital.  These values represent 
increases of $6.7 million in cash and cash equivalents and $13.8 million in 
working capital over the year ended June 30, 1996.  These increases are 
primarily related to the Company's initial public offering of common stock, 
which raised net proceeds of $17,218,950.

   For the six months ended December 31, 1996, cash flows used in operations 
were $3.3 million compared to cash provided from operations of $497,000 for 
the six months ended December 31, 1995.  The decrease in cash was comprised 
primarily of a decrease in accounts payable of $2.4 million resulting from 
the Company's efforts to reduce the age of its accounts payable following the 
initial public offering, a decrease in deferred revenues of $1.2 million, an 
increase in accounts receivable of $728,000, and a decrease in accrued 
expenses of $625,000.  These decreases were offset in part by the net income 
of $1.2 million for the period.  Accounts receivable days outstanding were 
110 at December 31, 1996, down from 120 days at June 30, 1996.

   Cash used for investing activities during the six months ended December 
31, 1996 was $1.2 million as compared to $350,000 for the six months ended 
December 31, 1995.  The cash used for the six months ended December 31, 1996 
includes $517,000 in capital expenditures and $715,000 for capitalized 
software development activities.  The capital expenditures reflect purchases 
of computers and equipment necessary for company growth. The capitalized 
software is primarily attributable to the development of new switch 
interfaces for carrier network products targeted for sales in Korea and other 
foreign end users.

   Funds generated by the Company's initial public stock offering afforded 
the opportunity to reduce bank and other debt obligations by $5.3 million in 
the six months ended December 31, 1996.  Currently, the Company has two lines 
of credit with Citizens Bank of Maryland, totaling $3.5 million, both of 
which expire on November 30, 1997.  At December 31, 1996, no amounts were 
outstanding under the two credit facilities.

   The Company believes that existing cash balances, cash flow from 
operations and available bank lines will be sufficient to support its working 
capital requirements for at least the next 12 months.  To the extent that the 
Company's existing resources, together with future earnings, are insufficient 
to fund the Company's future activities, the Company may need to raise 
additional funds through public or private financings.


                                       -10- 

<PAGE>

Part II: Other Information

Item 6. Exhibits and Reports on Form 8-K

        (a)  Exhibits

        Number              Description

        10                  Teaming Agreement Between ACE*COMM Corporation and
                            Samsung Electronics Company, LTD
        11.1                Statement of Computation of Earnings per Share
        27                  Financial Data Schedule

        (b)  Reports on Form 8-K

               None. 


                                       -11-




<PAGE>
                              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.

                                   ACE*COMM CORPORATION


DATE_______________        By:_______________________________________
                              George T. Jimenez
                              President and Chief Executive Officer


                              ________________________________________
                              Jeffrey S. Simpson, Vice President -- Finance
                              (Principal Financial Officer)



                                       -12-




<PAGE>


                              KOREA TELECOM CAMA PROJECT
                                  TEAMING AGREEMENT
                                   ACE*COMM/SAMSUNG
                                           

This Agreement is entered into effective _________________, between SAMSUNG 
ELECTRONICS COMPANY, LTD (SAMSUNG), having its principal place of business 
located at Samsung Main Building, 250, 2-Ka, Taepyung-Ro, Chung-Ku, Seoul, 
100-742, Korea, and AMERICAN COMPUTER AND ELECTRONICS CORPORATION (ACE*COMM), 
a Maryland Corporation with offices located at 209 Perry Parkway, 
Gaithersburg, Maryland 20877, hereinafter "the Parties."

WHEREAS, Korea Telecom (KT) has established requirements to collect its 
billing data in an effective, accurate, and timely manner.  Specifically, KT 
desires to replace its current recording and collection method using magnetic 
tape drives with an automated electronic data capture, transmission, and 
distribution system and refers to this work activity as the KT CAMA Project 
(hereinafter "the Project");

WHEREAS, the Consortium (the "Consortium" refers to each of the three 
companies individually as well as collectively as follows:  Samsung 
Electronics Company, Ltd., LG Information and Communications, Ltd., and ILJIN 
Corporation) desires to cooperate to meet the requirements of the KT CAMA 
Project;

WHEREAS, KT has selected the Consortium to accomplish the Project utilizing 
their own resources and those that are available in the market;

WHEREAS, the Consortium has selected ACE*COMM as the supplier of products and
services in connection with the Project;

WHEREAS, ACE*COMM desires to cooperate and work with the Consortium to meet the
Project requirements and provide products and services in connection with the
Project;

WHEREAS, KT is expected to award the Project to the Consortium upon 
successful trial demonstration, the Consortium and ACE*COMM (collectively  
the Project Team ) realize that they must take reasonable steps to align 
resources to utilize the strengths of each Team Member and work with each 
other openly;

WHEREAS, the Project Team desires to collaborate as described herein to 
support the Project, and each have entered into a separate Teaming Agreement 
with ACE*COMM for such purpose,

<PAGE>

NOW THEREFORE, in consideration of the mutual promises set forth herein, the 
Parties agree as follows:

A.   Scope of the Agreement

     This Agreement is applicable only to the Project.  The Parties agree that
     their work in connection with the Project will be conducted in two Phases,
     with Phase I being a trial to demonstrate the ability of ACE*COMM to
     deliver Extract Devices (EDs) functionally consistent with KT requirements
     (the "Trial") and Phase II being the delivery of the full scope of the KT
     requirement (343 ED systems).  The objective of this Agreement is to set
     forth the terms and conditions pursuant to which the Parties will cooperate
     in the execution of the Trial for the Project, and in the event such Trial
     is successful, to set forth the process by which the Parties will negotiate
     and implement a contract with Korea Telecom in connection with the Project.

B.   Nature of the Cooperation

     (1)  The Parties agree to take reasonable steps to cooperate to maximize
          the chances of a successful Trial on terms and conditions satisfactory
          to both.  In this regard, the Parties agree during the term of this
          Agreement to collaborate on an exclusive basis in developing,
          submitting, and conducting a Trial for the Project. If this Agreement
          terminates pursuant to Section N, each Party shall be free,
          thereafter, to sell its products or services or otherwise participate
          in the Project.

     (2)  The Parties agree that there will be a Trial Phase (Korea Telecom
          Verification Test) to demonstrate the ability of ACE*COMM to deliver
          Extract Devices (EDs) functionally consistent with KT requirements.
          This Phase will be conducted based upon the time line portrayed in
          Annex 2 and the Acceptance Plan documented in Annex 4.  Each of these
          Annexes shall become and constitute an integral part of this
          Agreement.  In the Trial Phase, ACE*COMM will perform all necessary
          modifications of its DCMS architecture necessary to comply with ED
          specifications which will be contained in Annex 8 of this Agreement,
          which shall become and constitute an integral part of this Agreement.

     (3)  Upon successful completion of the Trial Phase, and upon KT purchase of
          the ACE*COMM EDs for the Project, the Trial EDs will be replaced by
          the commercial product with a full credit for the price of the Trial
          EDs.

     (4)  The terms and conditions for the supply of EDs are contained in Annex
          7 of this Agreement.

     (5)  The Parties agree that the Project shall be presented as a combined
          effort with support from ACE*COMM as named sub-contractor.  As among
          the Parties, it is agreed that SAMSUNG will assume a role as team
          leader,

                                                                             2
<PAGE>

          with overall responsibility for integrating the business and technical
          aspects of the Project, in consultation with and as supported by
          ACE*COMM, but with each Party assuming full responsibility for its own
          Project Share, as defined below.

     (6)  Except as otherwise specified in the Agreement, no Party shall be
          authorized to act for, or on behalf of, the other Party for any
          purpose related to the Project except as may be authorized in writing
          by that other Party.

     (7)  Nothing contained in this Agreement shall be construed or interpreted
          to the effect that the Parties hereto have established or intend to
          establish any form of corporate association, agency or partnership,
          other than the specific cooperation arrangement established by this
          Agreement.

C.   Division of Responsibilities

     (1)  Each Party shall be solely and entirely responsible for offering, and
          in case of award of contract for the Project, carrying out of such
          part of the Project as is defined as its area of responsibility (said
          area of responsibility and any revision thereof are referred to as
          "Project Share").  The framework and principles governing the
          determination of each party's Project Share are set forth in Annex 1
          hereto, which Annex forms an integral part of this Agreement.  Prior
          to executing a contract with KT for the Project, the Parties will
          define more precisely the allocation of their respective
          responsibilities, together with specific terms (including price)
          governing their performance, which will be reflected in supplementary
          contracts between the Parties.
     
     (2)  Other equipment and services required for the Project and not
          specifically allocated as part of one party's Project Share shall be
          selected by SAMSUNG.

     (3)  The Parties recognize that timeliness of performance will be critical
          to the success of the Project.  Therefore, as soon as feasible, the
          Parties will agree to a time-line for the performance of their various
          responsibilities under this Agreement, which time-line will be
          attached hereto as Annex 2 and which shall become and constitute an
          integral part of this Agreement.  ACE*COMM agrees to the milestone
          dates presently included in Annex 2 based on the understanding between
          the Parties. Such time-line, with any agreed to modifications as
          evidenced in writing, shall also be incorporated into the subsequent
          contracts between the Parties contemplated by Section C(1).

D.   Subcontractors and Assignment

     No Party shall assign, transfer, or delegate its interest in this Agreement
     or the rights granted herein in any manner.  This Section shall not
     preclude the use of a

                                                                             3

<PAGE>

     sub-contractor by any Party to perform a portion of that Party's Project
     Share, provided that such Party remains solely and entirely responsible for
     the satisfactory performance of its Project Share, including the
     performance of its subcontractors.

E.   Coordinating Council

     Upon signature of this Agreement, each Party shall designate a
     representative who shall be primarily responsible for representing such
     Party and working with the representatives of the other companies making up
     the Consortium.  Such representatives shall form a Coordinating Council,
     which shall regularly meet and/or consult in order to decide on the
     activities to be undertaken under this Agreement and in order to assure the
     proper coordination among the Project Team with regard to such activities
     and in particular in the preparation of the Project for KT.

F.   Preparation of The Project

     (1)  The Parties hereto shall prepare in joint consultation, each at its
          own expense, their respective engineering contribution to the Project
          in accordance with the time schedule to be established as Annex 2. 
          The separate contributions of each shall be integrated through the
          efforts of the Coordinating Council to form a single proposal for the
          Project.  SAMSUNG shall assume a leadership role in integrating the
          technical and commercial aspects of the Project.  The Parties shall
          undertake to reach agreement during the period of preparation of the
          Project on matters of common interest in the Project.

     (2)  In order to clearly define all of a technical, commercial or other
          nature to ensure a Trial which is as complete as possible, each Party
          will coordinate its Project Share with the other Party and disclose to
          the other Party upon request such technical, commercial and other
          information as may reasonably be required in order to avoid
          inconsistencies in the Project.  Disclosure of the Parties
          confidential or proprietary information or material shall be
          governed by Section K hereof to the extent applicable.

     (3)  Each Party shall be responsible that its contribution to the Project
          covers all details of the Project comprised in its Project Share, and
          any error or omission occurring shall be the responsibility of the
          Party in whose Project Share such errors or omissions have occurred,
          and each Party hereto shall save harmless and indemnify the other
          Party from and against any loss or damage sustained by the other Party
          by reason of such errors or omissions (consequential or indirect
          damages or lost profit excluded).

     (4)  Each Party will inform the other Party as appropriate of any problems
          of which it is aware and which will prevent it from meeting the
          requirements and obligations arising out of this Agreement.

                                                                             4

<PAGE>

G.   Relationship to Korea Telecom

     (1)  SAMSUNG will be the responsible agent on behalf of the Parties for
          dealing with KT for their portion of the Project.

     (2)  Under this Agreement ACE*COMM's intellectual property is protected
          under the terms of the Non Disclosure Agreement, Annex 5, entered into
          by Consortium and KT on December 5, 1995.

     (3)  No contract or commitments will be entered into on behalf of a Party
          without the written consent of that Party.

H.   Conduct of the Trial

     The parties shall conduct the Trial on or before the date agreed upon.

I.   Award of Contract

     (1)  Each Party shall carry out its Project Share for its own risk and
          account in accordance with the conditions of such contract and this
          Agreement.

     (2)  Each Party shall assume for its Project Share the associated risks,
          and will indemnify and/or save harmless the other Party in respect of
          costs for claims, damages, or liabilities which might arise out of or
          in consequence of the carrying out of its Project Share where the
          cause of such claim, damage or liability is properly attributable to
          the act or omission of that Party; if the cause of such claim, damage
          or liability is attributable to another Project Team Member or to more
          than one Member, then the cost thereof will be settled in such
          equitable ratio as will be agreed upon, and where the cause of such
          claim, damage or liability is not properly attributable to one of the
          Parties hereto, then the costs thereof will be settled in proportion
          to the value of the Project Shares of the Parties involved in
          proportion to the relative size of their Project Shares.

J.   Project Management

     In the event of a successful Trial, SAMSUNG shall be responsible for
     managing the Parties obligations to KT.  Upon signature of a contract with
     KT in connection with the Project, SAMSUNG shall designate a project
     manager who shall be responsible for managing these obligations, and whose
     tasks will include, but not be limited to:

     (1)  project control, including scheduling management, coordination and
          administration of the Project;

     (2)  contract administration, including the submission of invoices to KT,
          and the disbursement of payment to the Parties;

     (3)  coordination among the Parties;

                                                                             5

<PAGE>

     (4)  administration of a Trial Acceptance Test Plan (KT Verification Test)
          intended to validate that the ED meets the specifications will be the
          responsibility of the Customer, Korea Telecom.

K.   Use of Information

     (1)  During the term of this Agreement, the Parties may provide each other
          with confidential, proprietary information pertaining to their
          business plans, products, technology and operations for purposes of
          preparing the Project or working in connection with the Project.  The
          protection and use of such ACE*COMM confidential, proprietary
          information shall be governed by Annex 5 (Non-Disclosure Agreement
          signed by the Parties) which constitutes an integral part of this
          Agreement.

     (2)  The provisions of this Section K, regarding the use and protection of
          ACE*COMM confidential, proprietary information, shall survive
          termination or expiration of this Agreement as follows:

               (a)  If termination or expiration is effected under paragraph
                    N(1) hereof, such provisions of Section K shall survive such
                    termination or expiration for three (3) years thereafter,

               (b)  If termination or expiration is effected under paragraphs
                    N(2), N(3), or N(4), such provisions of Section K shall
                    survive such termination or expiration for five (5) years
                    thereafter.  To the extent any timeframe for survival in
                    this section K(2) differs from any timeframe for use and
                    protection of ACE*COMM confidential, proprietary information
                    provided in Annex 5 hereto, the longer of such timeframes
                    shall apply.  

L.   Industrial Property Rights

     ACE*COMM agrees to grant Samsung a non-exclusive, royalty-free, perpetual,
     and non-transferable license to use and modify source code and technical
     information provided herein in accordance with the Source Code License
     Agreement of Annex 6. This license, software, and information shall be used
     exclusively to support KT in the KT CAMA Project.  Additionally, Samsung
     may provide a sub-licenses to KT under the same terms and conditions of the
     Source Code License Agreement of Annex 6.  No other sub-licenses shall be
     granted by Samsung to any other party.

M.   Export Control Compliance

     Each Party acknowledges that the products to be transmitted or sold in
     accordance with this Agreement may be subject to export and re-export
     restrictions under the United States Department of Commerce Export
     Administration Regulations ( Regulations ) and may require the specific
     written permission of the U.S. Department of Commerce to export or
     re-export the commodities outside the

                                                                             6

<PAGE>

     country of destination of such commodities listed in Seller's bill of
     lading ("Destination Country").  Each Party further acknowledges that any
     product manufactured by either Party incorporating any item(s) furnished
     hereunder may also require the specific written permission of the US
     Department of Commerce for export from the Destination Country, as
     described in Part 776.12 of the Regulations.

     Each Party assures the other Party that it does not intend to and will not
     knowingly, without the prior written consent, if required, of the US
     Department of Commerce, transmit, sell, transfer or convey, directly or
     indirectly, any of the technical information or software referenced in this
     Agreement;

     Each Party further assures the other that it will not transmit, sell,
     transfer or convey any commodities, technical information or software
     received under this Agreement to any individuals or entities listed in the
     Table of Denial Orders, as published in Supplement Nos. 1 and 2 to Part 788
     of the Regulations. 

N.   Term and Termination

     (1)  This Agreement shall become effective upon signature by all Parties
          and continue in force for three (3) years after and may be renewed by
          mutual written consent after such three (3) years.

     (2)  This Agreement shall terminate upon occurrence of any of the following
          events:

          (a)  cancellation of the Project by KT;

          (b)  final rejection during the Trial Phase or award of the Project to
               an entity who does not belong to Consortium;

          (c)  the date upon which the Parties enter into subsequent contracts
               governing their performance of the Project;

          (d)  June 30, 1997, in the event that no contract in connection with
               the Proposal has yet been awarded to SAMSUNG.

     (3)  In addition to the above, any Party may terminate this Agreement on
          thirty (30) days written notice to the other Party that the other
          Party has breached the Agreement (including a failure of a Party to
          perform its responsibilities hereunder), and such breach is not
          satisfactorily cured by the breaching Party within the thirty (30) day
          period.

     (4)  Each Party further shall have the right by written notice to
          immediately terminate this Agreement if:
     
          (a)  Either of Parties become bankrupt or has a receiving order made
               against it or shall file a petition in bankruptcy or shall make
               an arrangement with or an assignment in favor of creditors; or

          (b)  SAMSUNG, for any reason, is disqualified for bidding or carrying
               out its Project Share.

                                                                             7

<PAGE>

O.   Arbitration

     Any controversy or claim, whether based on contract, statute, tort, fraud,
     misrepresentation or other legal theory, related directly or indirectly to
     this Agreement, except any action arising out of or relating to the
     Non-Disclosure Agreement of Annex 5 hereto and Source Code License
     Agreement of Annex 6 hereto and Terms and Conditions For Delivery of
     Extract Devices of Annex 7 hereto; whenever brought, will be resolved by
     arbitration in accordance with the terms of this Section.  The rules of the
     International Chamber of Commerce  will govern the arbitrability of all
     claims.

     A single arbitrator who is mutually agreeable to the Parties and
     knowledgeable in the development and provision of telephony operations
     systems will conduct the arbitration under the then current rules and
     supervision of the International Chamber of Commerce.  The arbitrator's
     decision and award will be final and binding and may be entered in any
     court with jurisdiction.  The arbitrator will not have authority to award
     punitive or other non-compensatory damages to either party.  The
     arbitration will be held in Maryland if SAMSUNG claims; or in Seoul,
     the Republic of Korea if ACE*COMM claims.

     Each party will each bear its own attorney's fees associated with the
     arbitration, and pay all other costs and expenses of the arbitration as the
     rules of the International Chamber of Commerce provide.

P.   Choice of Law and Forum

     This Agreement shall be governed and shall be construed in accordance with
     the substantive laws of the State of Maryland of the USA.
     
Q.   Notices

     Any notice to be given under this Agreement shall be provided in writing,
     to the person, and at the address listed below until further notice:

     SAMSUNG ELECTRONICS COMPANY, LTD

     [Name]      Dr. Ilsoo Ahn

     [Address]   World Tower Bldg., 9th Floor,
                 7-25, Shincheon-dong, Songpa-Ku
                 Seoul, 138-240, Korea

     [Facsimile] 011-82-2-3434-3201

                                                                             8

<PAGE>

ACE*COMM

     [Name]      Dr. Thomas V. Russotto

     [Address]   209 Perry Parkway, Gaithersburg, MD 20877

     [Facsimile] (301) 921-0434

R.   Validity

     If any part, term, or provision of this Agreement shall be held void,
     illegal, unenforceable, or in conflict with the law of any relevant
     jurisdiction, it shall be assumed that the validity of the remaining
     portions or provisions shall not be affected thereby.

S.   Entire Agreement

     This Agreement sets forth the entire understanding among the Parties
     concerning its subject matter and supersedes any prior written or oral
     communications and agreements.  This Agreement shall be amended or changed
     only by mutual written consent of duly authorized representatives.

T.   No Claim

     Notwithstanding the foregoing, ACE*COMM shall not claim or sue SAMSUNG
     for any cause solely attributable to LGIC and/or ILJIN.

U.   Signature

     IN WITNESS WHEREOF, the Parties hereto have caused their duly authorized
     representatives to execute this Agreement effective as of the day and year
     first above written.

     SAMSUNG ELECTRONICS                         AMERICAN COMPUTER AND
     COMPANY, LTD.                               ELECTRONICS CORPORATION

By:                                              By :                      
   --------------------------------              ---------------------------  

Name:                                            Name: Dr. Thomas V. Russotto  
     ------------------------------                    ---------------------

Title:                                           Title: Vice President         
      -----------------------------                     -------------------- 
Date:                                            Date:                       
     ------------------------------                   ----------------------

                                                                             9


<PAGE>

                           ACE*COMM CORPORATION
                               EXHIBIT 11.1
                     COMPUTATION OF EARNINGS PER SHARE
                   (In thousands, except per share data)

                                         Three Months Ended  Six Months Ended
                                             December 31,       December 31,
                                         ------------------  ----------------
                                           1996      1995      1996     1995
                                           ----      ----      ----     ----
Weighted average shares outstanding:
  Common Stock                             7,832     3,491     7,098    3,394
  Common stock equivalents                 1,140     2,301     1,001    2,322
                                          ------    ------    ------   ------
Weighted average common shares         
  and eqivalents                           8,972     5,792     8,099    5,716
Net income                                $  624    $   94    $1,163   $  193
                                          ------    ------    ------   ------
                                          ------    ------    ------   ------
Net income per share                      $  .07    $  .02    $  .14   $  .03
                                          ------    ------    ------   ------
                                          ------    ------    ------   ------


<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM
ACE*COMM CORPORATION'S UNAUDITED FINANCIAL STATEMENTS AS OF AND FOR
THE SIX MONTHS ENDED DECEMBER 31, 1996 AND IS QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          JUN-30-1997
<PERIOD-START>                             JUL-01-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                           7,060
<SECURITIES>                                         0
<RECEIVABLES>                                    9,382
<ALLOWANCES>                                        10
<INVENTORY>                                      2,074
<CURRENT-ASSETS>                                19,227
<PP&E>                                           2,946
<DEPRECIATION>                                   1,079
<TOTAL-ASSETS>                                  23,040
<CURRENT-LIABILITIES>                            3,496
<BONDS>                                            404
                                0
                                          0
<COMMON>                                            79
<OTHER-SE>                                      19,061
<TOTAL-LIABILITY-AND-EQUITY>                    23,040
<SALES>                                         13,521
<TOTAL-REVENUES>                                13,521
<CGS>                                            6,107
<TOTAL-COSTS>                                    6,107
<OTHER-EXPENSES>                                 6,022
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                (39)
<INCOME-PRETAX>                                  1,430
<INCOME-TAX>                                       266
<INCOME-CONTINUING>                              1,163
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     1,163
<EPS-PRIMARY>                                      .14
<EPS-DILUTED>                                        0
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission