NETSILICON INC
S-1/A, 1999-08-31
COMPUTER PERIPHERAL EQUIPMENT, NEC
Previous: SALOMON SMITH BARNEY GLOBAL DIVERSIFIED FUTURES FUND L P, 424B3, 1999-08-31
Next: CLASSIC COMMUNICATIONS INC, S-4/A, 1999-08-31












<PAGE>


    AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON AUGUST 31, 1999.

                                                      REGISTRATION NO. 333-62231
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

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

                                AMENDMENT NO. 5
                                       TO
                             REGISTRATION STATEMENT
                                       ON
                                    FORM S-1
                                     UNDER
                           THE SECURITIES ACT OF 1933

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

                                NETSILICON, INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

<TABLE>
<S>                               <C>                               <C>
         MASSACHUSETTS                          3674                           04-2826579
(STATE OR OTHER JURISDICTION OF     (PRIMARY STANDARD INDUSTRIAL            (I.R.S. EMPLOYER
 INCORPORATION OR ORGANIZATION)       CLASSIFICATION CODE NO.)            IDENTIFICATION NO.)
</TABLE>
                            411 WAVERLEY OAKS ROAD,
                                   SUITE 227
                               WALTHAM, MA 02454
                                 (781) 647-1234
    (ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE,
                  OF REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)

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

                            CORNELIUS PETERSON VIII
                     PRESIDENT AND CHIEF EXECUTIVE OFFICER
                                NETSILICON, INC.
                       411 WAVERLEY OAKS ROAD, SUITE 227
                               WALTHAM, MA 02454
                                 (781) 647-1234
 (NAME, ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE,
                             OF AGENT FOR SERVICE)

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

                        COPIES OF ALL COMMUNICATIONS TO:
<TABLE>
<S>                                                 <C>
              W. RAYMOND FELTON, ESQ.                          N. JEFFREY KLAUDER, ESQ.
 GREENBAUM, ROWE, SMITH, RAVIN, DAVIS & HIMMEL LLP            MORGAN, LEWIS & BOCKIUS LLP
                   P.O. BOX 5600                                  1701 MARKET STREET
           WOODBRIDGE, NEW JERSEY 07095                  PHILADELPHIA, PENNSYLVANIA 19103-6993
                  (732) 549-5600                                    (215) 963-5694
</TABLE>
                            ------------------------

     APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: As soon as
practicable after the effective date of this Registration Statement.

     If any of the securities being registered on this Form are to be offered on
a delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, check the following box. [ ]

     If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, check the following box and
list the Securities Act registration statement number of the earlier effective
registration statement for the same offering. [ ]

     If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, please check the following box and list the Securities
Act registration statement number of the earlier effective registration
statement for the same offering. [ ]

     If this Form is a post-effective amendment filed pursuant to Rule 462(d)
under the Securities Act, please check the following box and list the Securities
Act registration statement number of the earlier effective registration
statement for the same offering. [ ]

     If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box. [X]

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

     THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(a) OF
THE SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(a),
MAY DETERMINE.

================================================================================






<PAGE>


                  SUBJECT TO COMPLETION, DATED AUGUST 31, 1999

THE INFORMATION CONTAINED IN THIS PROSPECTUS IS NOT COMPLETE AND MAY BE CHANGED.
THESE SECURITIES MAY NOT BE SOLD UNTIL THE REGISTRATION STATEMENT FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION IS EFFECTIVE. THIS PROSPECTUS IS NOT AN OFFER
TO SELL THESE SECURITIES AND IT IS NOT AN OFFER TO BUY THESE SECURITIES IN ANY
STATE WHERE THE OFFER OR SALE IS NOT PERMITTED.

                                5,000,000 SHARES

                                [NETsilicon LOGO]

                                  COMMON STOCK
                             $           PER SHARE

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

This is an initial public offering of voting common stock of NETsilicon, Inc. We
are offering 3,000,000 shares and Osicom Technologies, Inc., the sole
stockholder of NETsilicon, is selling 2,000,000 shares. We will not receive any
proceeds from the sale of shares by Osicom. Following the completion of this
offering, Osicom will own 8,000,000 shares of non-voting common stock or 61.5%
(7,500,000 shares of non-voting common stock or 56.6% if the underwriters'
over-allotment option is exercised in full) of the outstanding common stock of
NETsilicon.

We expect that the price to the public in the offering will be between $8.00 and
$10.00 per share. The market price of the shares after the offering may be
higher or lower than the offering price.

We have applied to include the common stock on the Nasdaq National Market under
the symbol 'NSIL.'

INVESTING IN THE COMMON STOCK INVOLVES CERTAIN RISKS. SEE 'RISK FACTORS'
BEGINNING ON PAGE 7.

<TABLE>
<CAPTION>
                                                   PER SHARE         TOTAL
                                                  -----------   ----------------
<S>                                               <C>           <C>
Price to Public.................................  $             $
Underwriting Discount...........................
Proceeds to NETsilicon..........................
Proceeds to Osicom..............................
</TABLE>

NETsilicon and Osicom have granted an over-allotment option to the underwriters.
Under this option, the underwriters may elect to purchase a maximum of 750,000
additional shares (250,000 from NETsilicon and 500,000 from Osicom) within
30 days following the date of this prospectus to cover over-allotments.

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

NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THESE SECURITIES OR DETERMINED IF THIS
PROSPECTUS IS TRUTHFUL OR COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

CIBC WORLD MARKETS                                    U.S. BANCORP PIPER JAFFRAY

               The date of this prospectus is             , 1999.









<PAGE>



                                   [GRAPHIC]

     Graphic titled NET+Works Technology Architecture setting forth both the
hardware and software components of the NET+ solution. The upper half of the
graphic shows a building block starting at the base with RTOS (pSOS+ or VxWorks)
and NET+ Drivers. Building upward NET+ Protocols are added first, then NET+
Services, followed by NET+ Industry Applications. The final addition at the top
of the block is Customer Developed Applications Programs. The lower half of the
graphic shows the hardware connections of Ethernet LAN, PHY-Physical Interface
to the NET+ARM chip and the connection of the NET+ARM chip to PCI, RAM, ROM and
Custom Hardware. NETsilicon, Inc.'s logo is located in the lower right hand
corner of the graphic.





<PAGE>



                                   [GRAPHIC]

     Graphic titled Bringing Internet Connectivity to a New World of Products.
The graphic depicts devices, processes or activities for which embedded
networking has an application. The text at the center of the graphic is as
follows:

         "NET+Works'TM' Solutions. NETsilicon's NET+Works family of embedded
     networking solutions, when coupled with the physical interface and memory
     components, contains all the hardware and networking software necessary to
     add Ethernet or Internet connectivity to virtually any electronic product
     design.

          The NET+Works solution is designed to enable manufacturers to reduce
     the cost and improve the time to market of their end products that
     incorporate embedded networking capability."

     Above the text are two rows of white boxes with the following markets in
which the Company has achieved a NET+Design Win: From the left, first row:
Imaging; Industrial Automation and Process Control; Internet Communications
Devices; Building Controls and Security. From the left, second row: SOHO;
Utility Monitoring; Test and Laboratory; Telephony. Each box details various
possible applications in each of these markets. Below the text is a row of
four gray boxes. The gray boxes indicate future target markets. In the center
of the row, and larger than the gray boxes, is a depiction of the NETsilicon
chip. The two boxes to the left of the chip are, from the left: Distribution
and Inventory; Medical. The two boxes to the right of the chip are, from the
left: Travel and Transportation; Retail/POS/Data Collection. These gray boxes
detail possible applications in each of these areas.







<PAGE>

                     TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                              PAGE
                                                              ----
<S>                                                           <C>
Prospectus Summary..........................................     4
Risk Factors................................................     7
The Company.................................................    21
Forward-Looking Statements..................................    21
Use of Proceeds.............................................    22
Dividend Policy.............................................    22
Capitalization..............................................    23
Dilution....................................................    24
Selected Financial Data.....................................    25
Management's Discussion and Analysis of Financial Condition
  and Results of Operations.................................    26
Business....................................................    37
Management..................................................    50
Principal and Selling Stockholders..........................    58
Certain Relationships and Related Party Transactions........    59
Description of Capital Stock................................    60
Shares Eligible for Future Sale.............................    62
Underwriting................................................    64
Legal Matters...............................................    66
Experts.....................................................    66
Where You Can Find More Information.........................    66
Index to Financial Statements...............................   F-1
</TABLE>

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

NETsilicon's executive office is located at 411 Waverley Oaks Road, Suite 227,
Waltham, Massachusetts 02454 and its telephone number is (781) 647-1234.

Information contained on NETsilicon's website, www.netsilicon.com, does not
constitute a part of this prospectus.

Unless otherwise indicated, the information in this prospectus (i) assumes no
exercise of the underwriters' over-allotment option, (ii) assumes an initial
offering price of $9.00 per share, and (iii) assumes a 100,000-for-one stock
split of the Company's common stock which occurred on June 30, 1999. Unless the
context otherwise requires, NETsilicon, Inc. is referred to herein as
'NETsilicon' or the 'Company.' All references in this prospectus to common stock
refer to both voting and non-voting common stock.

'NET+ARM' is a trademark of ARM Limited and is exclusively licensed to the
Company. All other product names referred to herein are the property of their
respective owners.

The underwriters are offering the shares subject to various conditions and may
reject all or part of any order.

                                       3






<PAGE>

                               PROSPECTUS SUMMARY

This summary highlights information contained in other parts of this prospectus.
Because it is a summary, it does not contain all of the information that you
should consider before investing in the shares. You should read the entire
prospectus carefully.

                                  THE COMPANY

NETsilicon, Inc. develops and markets semiconductor devices and software
solutions designed to meet the networking requirements of embedded systems. The
Company's products are incorporated into the design of embedded systems to
provide them with the ability to communicate over standards-based local area
networks, wide-area networks and the Internet, enabling the development of new
embedded systems applications. The Company believes that it offers the first
comprehensive solution that, in conjunction with the physical interface and
memory, encompasses all of the hardware and software necessary to network enable
embedded systems. The Company's technology is designed to have broad
applicability and therefore may add network functionality to many embedded
systems.

The Company's products are currently contained in a broad array of imaging
products, including printers, scanners, fax machines, copiers and multi-function
peripherals manufactured by 22 OEMs, or original equipment manufacturers, such
as Minolta Corporation, NEC Corporation, Ricoh Company, Ltd., Sharp Corporation
and Xerox Corporation. The Company's products are also in various stages of
being incorporated into the design of products in additional markets, such as
industrial automation equipment, communication devices, data acquisition and
test equipment, Internet devices and utility monitoring equipment.

An embedded system is a computer that is incorporated into a larger electronic
system and responds to external events by performing specific tasks quickly,
predictably and reliably. Over the past decade, manufacturers have increasingly
incorporated embedded systems into a wide variety of products to provide
enhanced features and functionality. Some examples of embedded computers are in
office products such as fax machines, laser printers and photocopiers;
industrial automation equipment such as robots and process control equipment;
building control equipment such as elevator and environmental control systems;
consumer products such as camcorders and video games; medical instrumentation
and imaging systems; vending machines and automated teller machines; and vehicle
anti-lock brakes and navigation systems.

While increasingly powerful, these embedded systems have traditionally been
unable to communicate with other devices. Manufacturers are now seeking ways to
enable the networking and communication of embedded systems to further enhance
their products, extend their capabilities and develop innovative applications.
The Company believes that the embedded systems industry is similar to the
personal computer industry, in which the initial major technological advances
increased the power of individual systems, but the subsequent networking of
these systems provided tremendous benefits and enabled entirely new
applications, such as workgroup collaboration.

The Company's solution is designed to enable manufacturers of embedded systems
to reduce the cost and improve the time to market for their products
incorporating networking capability. The Company provides manufacturers of
embedded systems with its NET+Works solution for networking embedded systems.
The NET+Works solution incorporates semiconductor devices and a suite of
software. The Company also provides software development licenses and
application engineering services to OEMs to enable them to design products
incorporating NET+Works technology. The Company believes its solution is
comprehensive, standards-based, scalable and

                                       4



<PAGE>

extensible, and provides compelling value to OEMs relative to alternative
solutions or the cost and effort of developing in-house networking expertise.

Key elements of the Company's strategy include:

    expanding its existing OEM customer relationships in the imaging industry;

    identifying and penetrating additional embedded systems markets;

    developing market-specific versions of its products to reinforce its
    position in additional embedded systems markets it enters; and

    influencing industry standards for network connectivity in additional
    embedded systems markets.

The Company was incorporated in Massachusetts in 1984. From its inception, the
Company has developed and marketed products enabling the connection of
electronic devices to networks. The Company began development activities related
to its NET+Works technology in 1996 and introduced its initial NET+Works
product, the NET+ARM semiconductor device, in January 1998.

                                  THE OFFERING

<TABLE>
<S>                                               <C>
Common stock offered by the Company.............  3,000,000 shares
Common stock offered by Osicom..................  2,000,000 shares
Common stock to be outstanding after the
  offering......................................  13,000,000 shares
Use of proceeds.................................  To repay indebtedness due to Osicom, to repay a
                                                  portion of its outstanding indebtedness to Coast
                                                  Business Credit, to fund product development and
                                                  marketing, capital expenditures and working
                                                  capital, and for general corporate purposes.
Proposed Nasdaq National Market symbol..........  NSIL
</TABLE>

                                       5



<PAGE>

                             SUMMARY FINANCIAL DATA
                     (in thousands, except per share data)


<TABLE>
<CAPTION>
                                                                                                           SIX MONTHS
                                                               FISCAL YEAR ENDED JANUARY 31,             ENDED JULY 31,
                                                            -----------------------------------       --------------------
                                                             1997          1998          1999          1998         1999
                                                            -------       -------       -------       ------       -------
                                                                                                          (Unaudited)
<S>                                                         <C>           <C>           <C>           <C>          <C>
STATEMENT OF OPERATIONS DATA:
  Net sales..........................................       $ 7,445       $ 7,920       $13,373       $5,384       $13,330
  Operating income (loss) from continuing
    operations.......................................          (942)       (1,228)       (1,581)        (112)          736
  Income (loss) from continuing operations before
    income tax benefit...............................        (1,078)       (1,346)       (2,132)        (249)          323
  Income (loss) from continuing operations...........          (109)         (853)       (2,132)        (249)          323
  Income (loss) from continuing operations per
    share(1):
    Basic............................................       $ (0.01)      $ (0.09)      $ (0.21)      $(0.03)      $  0.03
  Weighted average number of shares outstanding(1):
    Basic............................................         8,285        10,000        10,000       10,000        10,000
</TABLE>



<TABLE>
<CAPTION>
                                                                             THREE MONTHS ENDED
                                            -------------------------------------------------------------------------------------
                                            OCT. 31,   JAN. 31,   APR. 30,   JULY 31,   OCT. 31,   JAN. 31,   APR. 30,   JULY 31,
                                              1997       1998       1998       1998       1998       1999       1999       1999
                                            --------   --------   --------   --------   --------   --------   --------   --------
                                                                                 (Unaudited)
<S>                                         <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>
STATEMENT OF OPERATIONS DATA:
  Net sales...............................   $ 890      $1,856     $2,185     $3,199    $ 3,030     $4,959     $5,814     $7,516
  Operating income (loss) from continuing
    operations............................    (818)       (231)      (280)       168     (1,520)        52        253        483
  Income (loss) from continuing operations
    before income taxes...................    (864)       (249)      (340)        91     (1,718)      (165)        15        308
  Income (loss) from continuing
    operations............................    (833)         (8)      (340)        91     (1,718)      (165)        15        308
</TABLE>



<TABLE>
<CAPTION>
                                                                     JULY 31, 1999
                                                              ---------------------------
                                                                                  AS
                                                                 ACTUAL      ADJUSTED(2)
                                                              ------------   ------------
                                                                      (Unaudited)
<S>                                                           <C>            <C>
BALANCE SHEET DATA:
  Cash and cash equivalents.................................    $   514        $20,709
  Working capital (deficit).................................     (3,618)        20,892
  Total assets..............................................     12,548         29,186
  Due to Osicom(3)..........................................      5,825             --
  Total debt (including short-term debt)....................      2,679          1,232
  Stockholders' equity (deficit)............................     (1,513)        22,997
</TABLE>

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

(1) See the notes to the Company's financial statements for the years ended
    January 31, 1997, 1998 and 1999 and the six months ended July 31, 1998 and
    1999 regarding computations of net income (loss) per share.


(2) The 'As Adjusted' balances reflect the sale by the Company of 3,000,000
    shares of common stock and the receipt of approximately $24.5 million in
    estimated net proceeds from this offering and the application thereof as set
    forth in Use of Proceeds. See 'Use of Proceeds' and 'Management's Discussion
    and Analysis of Financial Condition and Results of Operations.'


(3) Reflects advances from Osicom to the Company as of July 31, 1999. The
    Company anticipates repayment of all outstanding amounts due to Osicom,
    offset by a $3.0 million receivable due from Osicom, from the Company's
    proceeds of the offering. See note F to the notes to the financial
    statements.


                                       6






<PAGE>

                                  RISK FACTORS

You should carefully consider the following factors and other information in
this prospectus before deciding to invest in the shares.

HISTORY OF LOSSES AND ACCUMULATED DEFICIT


The Company has incurred net losses from continuing operations for the fiscal
years ended January 31, 1997, 1998 and 1999. At July 31, 1999, the Company had
an accumulated deficit of $4.1 million. There can be no assurance that the
Company will achieve profitability on a quarterly or annual basis in the future.
In addition, revenue growth is not necessarily indicative of future operating
results and there can be no assurance that the Company will be able to sustain
revenue growth. The Company continues to invest significant financial resources
in product development, marketing and sales, and a failure of such expenditures
to result in significant increases in revenue could have a material adverse
effect on the Company's business, results of operations and financial condition.
Due to the limited history and undetermined market acceptance of the Company's
new products, the rapidly evolving nature of the Company's business and markets,
potential changes in product standards that significantly influence many of the
markets for the Company's products, the high level of competition in the
industries in which the Company operates and the other factors described
elsewhere in 'Risk Factors,' there can be no assurance that the Company's
investment in these areas will result in increases in revenue or that any
revenue growth that is achieved can be sustained. The Company's history of
losses, coupled with the factors described under ' -- Potential Fluctuations in
Operating Results,' make future operating results difficult to predict. The
Company and its prospects must be considered in light of the risks, costs and
difficulties frequently encountered by emerging companies. As a result, there
can be no assurance that the Company will be profitable in any future period.
See the Company's financial statements and the notes thereto and 'Management's
Discussion and Analysis of Financial Condition and Results of Operations.'


POTENTIAL FLUCTUATIONS IN OPERATING RESULTS

The Company's net sales and operating results have in the past and may in the
future fluctuate substantially from quarter to quarter and from year to year.
This may result from any one or a combination of factors, many of which are
beyond the Company's control. These factors include, among others: the growth
rate of markets into which the Company sells its products; market acceptance of
and demand for the products of the Company and those of the Company's customers;
unanticipated delays or problems in the introduction of the Company's products;
the Company's ability to introduce new products in accordance with OEM design
requirements and design cycles; new product announcements or product
introductions by the Company and the Company's competitors; availability and
cost of manufacturing sources for the Company's products; changes in the mix of
sales to OEMs and sales representatives; incorrect forecasting of future
revenues; the volume of orders that are received and can be filled in a quarter;
the rescheduling or cancellation of orders by customers; costs associated with
protecting the Company's intellectual property; changes in product mix; changes
in product costs and pricing by the Company or its competitors; and changes in
currency exchange rates. Any one or more of these factors could result in
fluctuations in future operating results.

Because a significant portion of the Company's business has been and is expected
to continue to be derived from large orders placed by a limited number of large
customers, variations in the timing of such orders can cause significant
fluctuations in the Company's operating results. Anticipated orders from
customers may fail to materialize and delivery schedules may be deferred or
canceled for a number of reasons, including changes in specific customer
requirements. The Company's expenditures for research and development, sales and
marketing and general and administrative functions are based in part on future
revenue projections. The Company may be unable to adjust spending in a timely
manner in response to any unanticipated declines in revenues, which may have a
material adverse effect on the Company's business, results of

                                       7



<PAGE>

operations and financial condition. The Company may be required to reduce prices
in response to competitive pressure or other factors or increase spending to
pursue new market opportunities. Any decline in average selling prices of a
particular product which is not offset by a reduction in product costs or by
sales of other products with higher gross margins would decrease the Company's
overall gross profit and adversely affect the Company's business, results of
operations and financial condition.

The Company's backlog at the beginning of each quarter typically is not
sufficient to achieve expected sales for the quarter. To achieve its sales
objectives, the Company is dependent upon obtaining orders during each quarter
for shipment that quarter. Furthermore, the Company's agreements with its
customers typically provide that they may change delivery schedules and non-
imaging customers can cancel orders, within specified time frames, typically 30
days or more prior to the scheduled shipment date pursuant to the Company's
policies, without significant penalty. The Company's customers have in the past
built, and may in the future build, significant inventory in order to facilitate
more rapid deployment of anticipated major products or for other reasons.
Decisions by such customers to reduce their inventory levels have led and could
lead to reductions in purchases from the Company. These reductions, in turn,
have caused and could cause fluctuations in the Company's operating results,
which could have a material adverse effect on the Company's business, results of
operations and financial condition in periods in which the inventory is reduced.
See 'Management's Discussion and Analysis of Financial Condition and Results of
Operations' and 'Business -- Backlog.'

Delays or lost sales have been and could be caused by other factors beyond the
Company's control, including late deliveries by vendors of components, changes
in implementation priorities or slower than anticipated growth in the market for
networking solutions for embedded systems. In the three months ended
October 31, 1998, the Company experienced delays in the delivery of its product
from Atmel Corporation. Such delays affected the Company's ability to fill its
orders to customers, negatively impacting the Company's third quarter financial
results. Operating results in the past have also been adversely affected by
delays in receipt of significant purchase orders from customers. In addition,
the Company has in the past experienced delays as a result of the need to modify
its products to comply with unique customer specifications. In general, the
timing and magnitude of the Company's revenues are highly dependent upon its
achievement of design wins, the timing and success of its OEMs' development
cycles, and its OEMs' product sales. Any of these factors could have a material
adverse effect on the Company's business, results of operations and financial
condition.

As a result of the factors listed above and other factors, investors in the
Company should not rely solely upon period-to-period comparisons of its
operating results as an indication of future performance. It is likely that in
some future period the Company's operating results or business outlook will be
below the expectations of securities analysts or investors, which would likely
result in a significant reduction in the market price of the shares of common
stock. See 'Management's Discussion and Analysis of Financial Condition and
Results of Operations.'

DEPENDENCE ON OEM CUSTOMERS

The Company's financial performance and future growth is dependent upon its
ability to sell its products to OEMs in various markets. Sales of its products
will depend upon the purchasing decisions of OEMs, which may be based upon
numerous factors, many of which are beyond the Company's control, including
OEMs' decisions to increase inventory supply at the commencement of their
product sales cycles and deplete such inventories prior to additional purchases,
and cancellation or rescheduling delivery of the Company's products in
accordance with the Company's policies for such actions. Furthermore, the
Company's revenues are dependent upon the ultimate success of the end-user
products of the Company's OEM customers. There can be no assurance that the
Company will successfully market its products to OEMs. Even if the Company is
successful in its efforts to market its products to OEMs and achieves a design
win from an OEM, there can be no assurance that the Company will ever achieve
revenue from the sale of products

                                       8



<PAGE>

as a result of such design win. Furthermore, even if the Company does achieve
revenues from such sales there can be no assurance that such revenues will be
sustainable. Any decline in the financial condition of the Company's OEM
customers or any failure by the Company's OEM customers to successfully sell
their products to end users may have a material adverse effect on the Company's
business, results of operations and financial condition. See 'Business --
Products and Services' and 'Business -- OEM Product Cycle.'

DEPENDENCE ON IMAGING MARKET


The imaging market has historically accounted for substantially all of the
Company's revenues. In the fiscal years ended January 31, 1997, 1998 and 1999,
100%, 100% and 95%, respectively, of the Company's revenues were generated from
customers in the imaging market. In the six months ended July 31, 1999, 97% of
the Company's revenues were generated from customers in the imaging market. The
Company's success has been and continues to be dependent on the continued growth
and success of the imaging market. Many of the Company's OEM customers face
competition from larger, more established companies which may exert competitive
or other pressures on the OEMs. Any decline in sales to the imaging market would
have a material adverse effect on the Company's business, results of operations
and financial condition.


The imaging market is characterized by declining prices of existing products.
Therefore, continual improvements in manufacturing efficiencies and the
introduction of new products and enhancements to existing products are required
for the Company to maintain its gross margins. In response to customer demands
or competitive pressures, or to pursue new product or market opportunities, the
Company may take certain pricing or marketing actions, such as price reductions
or volume discounts. These actions could have a material adverse effect on the
Company's business, results of operations and financial condition. See
'Business -- Manufacturing.'

Substantially all of the Company's OEM customers in the imaging market are
headquartered in Japan. The current economic conditions existing in many Asian
countries, including Japan, are uncertain and may have a significant effect on
the business operations of such OEM customers. Consequently, the Company's
dependence on its OEM customers in the imaging market in Japan and the uncertain
factors affecting Japan's economic condition could have a material adverse
effect on the Company's business, operating results, cash flows and financial
condition. See ' -- Risks Associated with International Operations.'

CUSTOMER CONCENTRATION


The Company's products have historically been sold into the imaging markets for
products such as printers, scanners, fax machines, copiers and multi-function
peripherals. This market is highly concentrated. Accordingly, the Company's
sales are derived from a limited number of customers, with the top five OEM
customers accounting for 78% and 52% of total revenues for the six months ended
July 31, 1999, and the fiscal year ended 1999, respectively. In particular,
sales to Ricoh Electronics, Dimatech Corporation and Minolta Corporation each
accounted for 39%, 15% and 11% of total revenues, respectively, for the six
months ended July 31, 1999. Sales to Minolta Corporation and Kyocera
Communication Co., Ltd. accounted for 12% and 12% of total revenues,
respectively, for the fiscal year ended 1999. The Company expects that a small
number of customers will continue to account for a substantial portion of its
total revenues for the foreseeable future. All of the Company's sales are made
on the basis of purchase orders rather than pursuant to long-term agreements,
and therefore, any customer could cease purchasing the Company's products at any
time without penalty. The decision of any key customer to cease using the
Company's products or a material decline in the number of units purchased by a
significant customer would have a material adverse effect on the Company's
business, results of operations and financial condition. See 'Business --
Imaging Customers.'


                                       9



<PAGE>

LENGTHY SALES CYCLE

The sale of the Company's products typically involves a significant technical
evaluation and commitment of capital and other resources by potential customers,
as well as delays frequently associated with customers' internal procedures to
deploy new technologies within their products and to test and accept new
technologies. For these and other reasons, the sales cycle associated with the
Company's products is typically lengthy, lasting nine months or longer, and is
subject to a number of significant risks, including customers' internal
acceptance reviews, that are beyond the Company's control. Because of the
lengthy sales cycle and the large size of customers' orders, if orders
forecasted for a specific customer for a particular quarter are not realized in
that quarter, the Company's operating results for that quarter could be
materially adversely affected. See 'Business -- Sales and Marketing.'

DEPENDENCE ON NEW PRODUCT DEVELOPMENT; RAPID TECHNOLOGICAL CHANGE

The semiconductor and networking industries are characterized by rapidly
changing technologies, evolving industry standards, frequent new product
introductions, short product life cycles and rapidly changing customer
requirements. The introduction of products embodying new technologies and the
emergence of new industry standards can render existing products obsolete and
unmarketable. The Company's future success will depend on its ability to enhance
its existing products, to introduce new products to meet changing customer
requirements and emerging technologies, and to demonstrate the performance
advantages and cost-effectiveness of its products over competing products. Any
failure by the Company to modify its products to support new local-area network
('LAN'), wide-area network ('WAN') and Internet technologies, or alternative
technologies, or any failure to achieve widespread customer acceptance of such
modified products could have a material adverse effect on the Company's
business, results of operations and financial condition. The Company has in the
past and may in the future experience delays in developing and marketing product
enhancements or new products that respond to technological change, evolving
industry standards and changing customer requirements. There can be no assurance
that the Company will not experience difficulties that could delay or prevent
the successful development, introduction and marketing of these products or
product enhancements, or that its new products and product enhancements will
adequately meet the requirements of the marketplace and achieve any significant
or sustainable degree of market acceptance in existing or additional markets.
Failure by the Company, for technological or other reasons, to develop and
introduce new products and product enhancements in a timely and cost-effective
manner would have a material adverse effect on the Company's business, results
of operations and financial condition. In addition, the future introductions or
announcements of products by the Company or one of its competitors embodying new
technologies or changes in industry standards or customer requirements could
render the Company's then-existing products obsolete or unmarketable. There can
be no assurance that the introduction or announcement of new product offerings
by the Company or one or more of its competitors will not cause customers to
defer the purchase of existing Company products. Such deferment of purchases
could have a material adverse effect on the Company's business, results of
operations and financial condition. See 'Business -- Industry Background.'

RISKS RELATED TO PRODUCT TRANSITIONS

From time to time, the Company or its competitors may announce new products,
capabilities or technologies that may replace or shorten the life cycles of the
Company's existing products. Announcements of currently planned or other new
products may cause customers to defer or stop purchasing the Company's products
until the Company's or its competitors' new products become available.
Furthermore, the introduction of new or enhanced products requires the Company
to manage the transition from older product inventories and ensure that adequate
supplies of new products can be delivered to meet customer demand. The Company's
failure to effectively manage transitions from older products could have a
material adverse effect on the Company's business, results of operations and
financial condition. See ' -- Inventory Risk.'

                                       10



<PAGE>

RISKS ASSOCIATED WITH ENTERING ADDITIONAL EMBEDDED SYSTEMS MARKETS

A substantial portion of the Company's recent development efforts have been
directed toward the development of new products for use in markets in which
networking solutions for embedded systems have not historically been sold, such
as the industrial automation equipment, data acquisition and test equipment,
internet devices and security equipment markets. The market for networking
solutions for embedded systems in these targeted markets is new and rapidly
evolving. Each product to be used in these industries must be designed to
industry-specific requirements. The Company has limited experience designing its
products to meet the requirements of OEMs in these industries. Moreover, the
Company's products and services have, to date, achieved limited acceptance in
these industries. The Company's future success will depend, to a significant
degree, upon broad acceptance of the Company's products and services within the
targeted industries. Furthermore, the Company's success will also depend on the
ability of its OEM customers in these industries to successfully develop and
market networked embedded system capabilities to end users. There can be no
assurance that (i) the additional embedded systems markets targeted by the
Company for its products and services will develop; (ii) OEMs within each market
targeted by the Company will choose the Company's products and services to meet
their needs; (iii) the Company will successfully develop products to meet the
industry-specific requirements of OEMs in its targeted markets; or (iv) OEMs in
its targeted markets will gain market acceptance for their devices which
incorporate the Company's products. The failure of any of these events to occur
would have a material adverse effect on the Company's business, results of
operations and financial condition.

COMPETITION

The markets in which the Company operates are intensely competitive and
characterized by rapidly changing technology, evolving industry standards,
declining average selling prices and frequent new product introductions. A
number of companies offer products that compete with one or more elements of the
Company's solution. The Company believes that the competitive factors affecting
the market for the Company's products include product performance, price and
quality; product functionality and features; the availability of products for
existing and future platforms; the ease of integration with other hardware and
software components of the customer's products; and the quality of support
services, product documentation and training. The relative importance of each of
these factors depends upon the specific customer involved. There can be no
assurance that the Company will be able to compete successfully against current
and future competitors, or that competitive factors faced by the Company will
not have a material adverse effect on the Company's business, results of
operations and financial condition.


The Company primarily competes with the internal development departments of
large OEM companies that have developed their own networking solutions as well
as established developers of embedded systems software and chips such as Axis
Communications, Inc., Echelon Corporation, Emulex Corporation, H. Bollmann
Manufacturers Limited (HBM), Hitachi, Ltd., Integrated Systems, Inc., Intel
Corporation, Milan Technology, a division of Digi International Inc., Motorola,
Inc., Peerless Systems Corporation, Samsung Electronics Co., Ltd. and Wind River
Systems, Inc. In addition, the Company is aware of certain companies which have
recently introduced products that address the markets targeted by the Company.
The Company has experienced and expects to continue to experience increased
competition from current and potential competitors, many of which have
substantially greater financial, technical, sales, marketing and other
resources, as well as greater name recognition and larger customer bases than
the Company. In particular, established companies in the networking or
semiconductor industries may seek to expand their product offerings by designing
and selling products using competitive technology that could render the
Company's products obsolete or have a material adverse effect on the Company's
sales. The markets in which the Company competes currently are subject to
intense competition and the Company expects additional price and product
competition as other established and emerging companies enter these markets and
new products and technologies are introduced. Increased competition may result
in further price reductions, reduced gross margins and loss of market share, any
of which could have a material adverse effect on the Company's business, results
of operations and financial condition. See 'Business -- Competition.'


                                       11



<PAGE>

DEPENDENCE ON THIRD-PARTY SOFTWARE, MANUFACTURING, ASSEMBLING AND PRODUCT
TESTING RELATIONSHIPS; LIMITED SOURCE SUPPLIERS

The Company relies on certain software that it licenses from third parties,
including software that is integrated with internally developed software and
used in the Company's products to perform key functions. The Company's material
software license agreements are with Integrated Systems, Inc., which terminates
only if the Company defaults under the agreement; with Novell, Inc., which is
renewable annually at the option of both parties; and with Peerless Systems
Corporation, which expires in 2004 subject to year-to-year renewals thereafter
at the option of both parties. These third-party software licenses may not
continue to be available to the Company on commercially reasonable terms, and
the related software may not continue to be appropriately supported, maintained
or enhanced by the licensors. The loss of licenses to use, or the inability of
licensors to support, maintain, and enhance any of such software could result in
increased costs, delays or reductions in product shipments until equivalent
software is developed or licensed, if at all, and integrated.

The Company does not have its own semiconductor fabrication assembly or testing
operations or contract manufacturing capabilities. Instead, the Company relies
upon independent contractors to manufacture its components, subassemblies,
systems and products. Currently, all of the Company's semiconductor devices are
being manufactured, assembled and tested by Atmel Corporation in the United
States and the Company expects that it will continue to rely upon Atmel to
manufacture, assemble and test a significant portion of its semiconductor
devices in the future. The Company experienced delays in the receipt of
semiconductor devices from Atmel which adversely affected the Company's
operating results in the three months ended October 31, 1998. In addition, the
Company recently experienced a delay in the introduction of one of its products
due to a problem with Atmel's design tools. While the Company is in the process
of qualifying other suppliers, any qualification and pre-production periods
could be lengthy and may cause delays in providing products to customers in the
event that the sole source supplier of the semiconductor devices fails to meet
the Company's requirements. For example, Atmel uses its manufacturing facilities
for its own products as well as those it manufactures on a contract basis. There
is no assurance that Atmel will have adequate capacity to meet the needs of its
contract manufacturing customers. In addition, semiconductor manufacturers
generally experience periodic constraints on their manufacturing capacity. The
Company also relies upon limited-source suppliers for a number of other
components used in the Company's products. There can be no assurance that these
independent contractors and suppliers will be able to meet the Company's future
requirements for manufactured products, components and subassemblies in a timely
fashion. The Company generally purchases limited-source components pursuant to
purchase orders and has no guaranteed supply arrangements with these suppliers.
In addition, the availability of many of these components to the Company is
dependent in part on the Company's ability to provide its suppliers with
accurate forecasts of its future requirements. Any extended interruption in the
supply of any of the key components currently obtained from limited sources
would disrupt the Company's operations and have a material adverse effect on its
business, results of operations and financial condition. See 'Business --
Manufacturing.'

CYCLICALITY OF THE SEMICONDUCTOR INDUSTRY

The Company's semiconductor devices provide networking capabilities for embedded
systems. The semiconductor industry is highly cyclical and subject to rapid
technological change and has been subject to significant economic downturns at
various times, characterized by diminished product demand, accelerated erosion
of average selling prices and production overcapacity. The semiconductor
industry also periodically experiences increased demand and production capacity
constraints. As a result, the Company may experience substantial
period-to-period fluctuations in future operating results due to general
semiconductor industry conditions, overall economic conditions or other factors.
See 'Management's Discussion of Financial Condition and Results of Operations.'

                                       12



<PAGE>

BENEFITS OF OFFERING TO OSICOM


The offering will provide significant benefits to Osicom, which is currently the
sole stockholder of the Company, including (i) receipt of approximately $16.3
million from the sale of its shares in the offering; (ii) the creation of a
public market for the Company's common stock; and (iii) the repayment of the
Company's indebtedness to Osicom of approximately $2.8 million representing the
outstanding balance as of July 31, 1999 of $5.8 million offset by a $3.0 million
receivable due from Osicom to the Company. In September 1996, Osicom acquired
the Company by purchasing all of the common stock for $5.0 million of Osicom
common stock. As a result of this offering, Osicom will generally have greater
liquidity with respect to its investment in the Company's common stock. In
addition, upon consummation of the offering, Osicom may be relieved of its
obligation as guarantor of the Company's line of credit. Osicom will own
8,000,000 shares of the Company's non-voting common stock after the completion
of this offering. The non-voting common stock converts to voting common stock
upon sale to non-affiliates of Osicom. Based upon an assumed initial public
offering price of $9.00 per share, such shares owned by Osicom, if converted to
voting common stock, would have an aggregate market value of approximately $72
million. See 'Use of Proceeds,' 'Principal and Selling Stockholders' and
'Certain Relationships and Related Party Transactions.'


CONTRACTUAL RELATIONSHIPS WITH OSICOM


The Company is a party to agreements with Osicom, including (i) a five year
supply agreement pursuant to which Osicom purchases the NET+ARM semiconductor
device, at variable prices, structured to maintain a fixed gross margin and
Osicom through its subsidiary, Uni-Precision Industrial, Ltd., provides
manufacturing services to the Company at the request of the Company; (ii) a
sublease agreement pursuant to which Osicom subleases office space at the
Company's facility in Waltham, Massachusetts through September 1999; and
(iii) an intercompany agreement between the Company and Osicom dated May 1,
1998, as amended (the 'Intercompany Agreement') pursuant to which the Company
transferred its stand-alone print server product business and associated assets
(the 'Stand-Alone Print Server Line') to Osicom, and Osicom has the right to
manufacture and sell stand-alone products and services to distributors. The
Intercompany Agreement also states that the Company will provide certain
manufacturing and engineering services to Osicom in connection with such
business. In accordance with the Intercompany Agreement, on May 1, 1999, Osicom
assumed responsibility for all such manufacturing. Additionally, the
Intercompany Agreement provides that the Company will share certain intellectual
property rights with Osicom. Osicom's rights in such intellectual property are
limited to use in certain products manufactured by Osicom related to the
Stand-Alone Print Server Line and cannot be transferred, resold, licensed or
assigned by Osicom. After the completion of this offering, Osicom will own 61.5%
of the Company's outstanding common stock in the form of non-voting common
stock, assuming no exercise of the over-allotment option. The non-voting common
stock converts into voting common stock upon sale to non-affiliates of Osicom.
See 'Certain Relationships and Related Party Transactions.'


DEPENDENCE ON INTELLECTUAL PROPERTY RIGHTS AND TECHNOLOGY

The Company's ability to compete is dependent in part on its proprietary rights
and technology. The Company has no patents and relies primarily on a combination
of copyright, trademark laws, trade secrets, confidentiality procedures and
contract provisions to protect its proprietary rights. The Company generally
enters into confidentiality agreements with its employees, and sometimes with
its customers and potential customers and limits access to the distribution of
its software, hardware designs, documentation and other proprietary information.
In addition, pursuant to the Intercompany Agreement with Osicom, the Company
granted Osicom co-ownership rights to certain of its existing intellectual
property in connection with the Company's transfer of its Stand-Alone Print
Server Line to Osicom. Osicom's rights to such intellectual property are limited
to use in products manufactured by Osicom related to the Stand-Alone Print
Server Line. There can be no assurance that the steps taken by the Company in
this regard will be adequate to prevent the misappropriation of its technology.
While the Company has filed one patent application and plans

                                       13



<PAGE>

to file various additional applications, such applications may be denied. Any
patents, once issued, may be circumvented by competitors of the Company.
Furthermore, there can be no assurance that others will not develop technologies
that are superior to the Company's. Despite the Company's efforts to protect its
proprietary rights, unauthorized parties may attempt to copy aspects of the
Company's products or to obtain and use information that the Company regards as
proprietary. In addition, the laws of some foreign countries do not protect the
Company's proprietary rights as fully as do the laws of the United States. There
can be no assurance that the Company's means of protecting its proprietary
rights in the United States or abroad will be adequate or that competing
companies will not independently develop similar technology. Failure of the
Company to adequately protect its proprietary rights could have a material
adverse effect on the Company's business, results of operations and financial
condition.

The Company exclusively licenses the right to use the NET+ARM trademark from ARM
Limited pursuant to a royalty-free agreement expiring in 2008. The Company
depends on ARM to enforce its rights to the trademark against third-party
infringement. There can be no assurance that ARM will promptly and adequately
enforce these rights which could have a material adverse effect on the Company's
business, results of operations and financial condition.

The semiconductor industry is characterized by frequent litigation regarding
patent and other intellectual property rights. Although the Company has not been
notified that its products infringe any third-party intellectual property
rights, there can be no assurance that the Company will not receive such
notification in the future. Any litigation to determine the validity of
third-party infringement claims, whether or not determined in the Company's
favor or settled by the Company, would at a minimum be costly and divert the
efforts and attention of the Company's management and technical personnel from
productive tasks, which could have a material adverse effect on the Company's
business, results of operations and financial condition. There can be no
assurance that any infringement claims by third parties or any claims for
indemnification by customers or end users of the Company's products resulting
from infringement claims will not be asserted in the future or that such
assertions, if proven to be true, will not materially adversely affect the
Company's business, results of operations or financial condition. In the event
of an adverse ruling in any such matter, the Company would be required to pay
substantial damages, cease the manufacture, use and sale of infringing products,
discontinue the use of certain processes or be required to obtain a license
under the intellectual property rights of the third party claiming infringement.
There can be no assurance that a license would be available on reasonable terms
or at all. Any limitations on the Company's ability to market its products, or
delays and costs associated with redesigning its products or payments of license
fees to third parties, or any failure by the Company to develop or license a
substitute technology on commercially reasonable terms could have a material
adverse effect on the Company's business, results of operations and financial
condition. See 'Business -- Intellectual Property Trademarks and Proprietary
Rights.'

RISKS ASSOCIATED WITH INTERNATIONAL OPERATIONS


In the fiscal years ended January 31, 1997, 1998 and 1999, international sales
constituted approximately 7%, 30% and 51% of the Company's net sales,
respectively, and approximately 8%, 31% and 46% of its domestic sales,
respectively, were to customers headquartered in Asia. For the six months ended
July 31, 1999, international sales constituted approximately 34% of the
Company's net sales and approximately 82% of its domestic sales were to
customers headquartered in Asia. The Company believes that its future growth is
dependent in part upon its ability to increase sales in international markets
particularly to OEMs located in Japan, which sell its products worldwide. These
sales are subject to a variety of risks, including fluctuations in currency
exchange rates, tariffs, import restrictions and other trade barriers,
unexpected changes in regulatory requirements, longer accounts receivable
payment cycles and potentially adverse tax consequences and export license
requirements. In addition, the Company is subject to the risks inherent in
conducting business internationally, including political and economic
instability and unexpected changes in diplomatic and trade relationships. In
particular, the economies of certain countries in the Asia-Pacific region are
experiencing considerable economic instability and


                                       14



<PAGE>


downturns. Because the Company's sales to date have been denominated in United
States dollars, increases in the value of the United States dollar could
increase the price in local currencies of the Company's products in non-US
markets and make the Company's products more expensive than competitors'
products denominated in local currencies. In addition, an integral part of the
Company's business strategy is to form strategic alliances for the manufacture
and distribution of its products with third parties, including foreign
corporations. There can be no assurance that one or more of the factors
described above will not have a material adverse effect on the Company's
business, results of operations and financial condition.


The Company intends to expand its presence in Europe to address new markets. New
issues are arising in Europe resulting from the formation of a European Economic
and Monetary Union ('EMU'). One change resulting from this union requires EMU
member states to irrevocably fix their respective currencies to a new currency,
the euro, as of January 1, 1999, at which date the euro became a functional
legal currency of these countries. During the next three years, business in the
EMU member states will be conducted in both the existing national currency such
as the French franc or the Deutsche mark, and the euro. As a result, companies
operating or conducting business in EMU member states will need to ensure that
their financial and other software systems are capable of processing
transactions and properly handling these currencies, including the euro. The
Company is assessing the impact that the conversion to the euro will have on its
internal systems, the sale of its products, and the European and global
economies. There can be no assurance that the conversion to the euro will not
have a material adverse effort on the Company's business, results of operations
and financial condition. See 'Management's Discussion and Analysis of Financial
Conditions and Results of Operations.'

DEPENDENCE ON KEY PERSONNEL

The Company's business and prospects depend to a significant degree upon the
continuing contributions of its executive officers and its key technical
personnel. The Company does not have employment contracts with any of its key
personnel, with the exception of its Vice President, Industrial Automation,
Embedded Markets Europe and does not maintain any key-man life insurance
policies. The loss of key management or technical personnel could have a
material adverse effect on the Company's business, results of operations and
financial condition. Competition for such personnel is intense, and there can be
no assurance that the Company will be successful in attracting and retaining
qualified personnel. Failure to attract and retain key personnel could have a
material adverse effect on the Company's business, results of operations and
financial condition. See 'Business -- Employees' and 'Management.'

REGULATORY COMPLIANCE AND EVOLVING INDUSTRY STANDARDS

The market for the Company's products is subject to a significant number of
communications regulations and industry standards, some of which are evolving as
new technologies are deployed. In the United States, the Company's products must
comply with various regulations defined by the Federal Communications Commission
and standards established by Underwriters' Laboratories. Some of the Company's
products may not comply with current industry standards, and this noncompliance
must be addressed in the design of those products. Standards for networking are
still evolving. As the standards evolve, the Company may be required to modify
its products or develop and support new versions of its products. The failure of
the Company's products to comply or delays in compliance, with the various
existing and evolving industry standards could delay introduction of the
Company's products, which could have a material adverse effect on the Company's
business, results of operations and financial condition.

RISKS OF PRODUCT DEFECTS; PRODUCT LIABILITY

Complex products such as those offered by the Company may contain undetected or
unresolved defects when first introduced or as new versions are released. The
occurrence of material errors in the future could, and the failure or inability
to correct such errors would, result in the loss of market share, the delay or
loss of market acceptance of the Company's products, material warranty

                                       15



<PAGE>

expense, diversion of engineering and other resources from the Company's product
development efforts, the loss of credibility with the Company's customers or
product recall. The use of the Company's products for applications in devices
that interact directly with the general public, where the failure of the
embedded system could cause property damage or personal injury, could expose the
Company to significant product liability claims. Although the Company has not
experienced any product liability or economic loss claims to date, the sale and
support of the Company's products may entail the risk of such claims. Any of
such occurrences could have a material adverse effect upon the Company's
business, results of operations and financial condition. See 'Business --
Products and Services.'

MANAGEMENT OF GROWTH

The Company has limited internal infrastructure and any significant growth would
place a substantial strain on the Company's financial and management personnel
and information systems and controls. Such growth would require the Company to
implement new and enhance existing financial and management information systems
and controls and add and train personnel to operate such systems effectively.
The Company's intention to continue to pursue its growth strategy through
efforts to increase sales of existing products and new products can be expected
to place even greater pressure on the Company's existing personnel and compound
the need for increased personnel, expanded information systems, and additional
financial and administrative control procedures. There can be no assurance that
the Company will be able to successfully manage expanding operations. The
Company's inability to manage its expanded operations effectively could have a
material adverse effect on the Company's business, results of operations and
financial condition.

YEAR 2000 COMPLIANCE

Many currently installed computer systems, software products and other control
devices are coded to accept only two digit entries in the date code fields, and
will need to accept four digit entries to distinguish dates after December 31,
1999 from prior dates. As a result, many companies' computer systems, software
products and control devices may need to be upgraded or replaced in order to
comply with such 'Year 2000' requirements. The Company relies on its systems,
applications and control devices in operating and monitoring all major aspects
of its business. The Company believes its products are Year 2000 compliant. With
respect to its own systems, the Company relies on the representations of its
primary software vendors that their products are Year 2000 compliant. Based in
part on these representations, the Company believes its other systems, software
and devices are also Year 2000 compliant. Any noncompliance of the Company's
systems, software and devices could severely disrupt the Company's operations
and have a material adverse affect on its business, results of operations and
financial condition.

The Company also relies, directly and indirectly, on external systems of its
customers, suppliers, creditors, financial organizations, utilities providers
and governmental entities, both domestic and international. None of these
systems are under the control of the Company. Consequently, the Company could be
affected through disruptions in the operations of the enterprises with which the
Company interacts. Furthermore, the purchasing frequency and volume of customers
or potential customers may be affected by Year 2000 issues as companies expend
significant resources to make their current systems Year 2000 compliant. Certain
of the Company's customers have requested information from the Company
concerning its exposure to Year 2000 problems, the steps it has taken to resolve
any Year 2000 problems and what level of management attention is being focused
on the issue. Similarly, the Company intends to send inquiries to certain of its
suppliers requesting substantially the same information from them. The Company
has received representations from certain of its suppliers, including some of
its sole source suppliers, as to the Year 2000 compliance of their systems and
products. The Company has not assessed the Year 2000 compliance of its
customers. If the Company's customers encounter Year 2000 problems that prevent
their products from functioning properly, these customers may be forced to
devote significant resources to fixing these problems and may reduce or suspend
the manufacture of new products to be networked

                                       16



<PAGE>

during such time. As a result, the Company's sales of its products to these
customers could be materially and adversely affected. In addition, if the
Company's suppliers, particularly its sole-source suppliers, are unable to
manufacture or deliver supplies to the Company as a result of Year 2000
problems, the Company's ability to manufacture and sell its products would be
materially and adversely affected. The Company does not currently have in place
any contingency plans for its operations if Year 2000 issues are not resolved in
time or go undetected. The incomplete or untimely resolution of any of these
issues could have a material adverse effect on the Company's business, results
of operations and financial condition.

FUTURE CAPITAL NEEDS; UNCERTAINTY OF ADDITIONAL FINANCING

The Company anticipates that its available cash resources following the offering
will be sufficient to meet its presently anticipated capital requirements
through the next 12 months. Nonetheless, the Company may elect to sell
additional equity securities, subject to the provisions of the Underwriting
Agreement, or to obtain additional credit. The Company's future capital
requirements may vary materially from those now planned and will depend on many
factors, including, but not limited to, the levels at which the Company
maintains inventory and accounts receivable; the market acceptance of the
Company's products; the levels of promotion and advertising required to launch
products or enter markets and attain a competitive position in the marketplace;
volume pricing concessions; the Company's business, product, capital expenditure
and research and development plans and technology roadmap; capital improvements
to new and existing facilities; technological advances; the response of
competitors to the Company's products; and the Company's relationships with
suppliers and customers. In addition, the Company may require an increase in the
level of working capital to accommodate planned growth, hiring and
infrastructure needs. Additional capital may be required for consummation of any
acquisitions of businesses, products or technologies. To the extent that the
funds generated from this offering, together with existing resources and cash
generated from operations, are insufficient to fund the Company's future
activities, the Company may need to raise additional funds through public or
private financings or borrowings. No assurance can be given that additional
financing will be available or that, if available, such financing can be
obtained on terms favorable to the Company and its shareholders. If additional
funds are raised through the issuance of equity securities, the percentage
ownership of then current stockholders of the Company will be reduced and such
equity securities may have rights, preferences or privileges senior to those
holders of the Company's common stock. If adequate funds are not available to
satisfy short-term or long-term capital requirements, the Company may be
required to limit its operations significantly. See 'Use of Proceeds' and
'Management's Discussion and Analysis of Financial Condition and Results of
Operations.'

SHARES ELIGIBLE FOR FUTURE SALE

No prediction can be made as to the effect, if any, that future sales of common
stock by the Company, or the availability of common stock for future sales, will
have on the market price of common stock prevailing from time to time. Sales of
a substantial number of shares of common stock in the public market could
adversely affect the market price for the Company's common stock and reported
earnings per share and could make it more difficult for the Company to raise
funds through equity offerings in the future.

Subject to applicable federal and securities laws and the restrictions set forth
below, after completion of the offering, Osicom may sell any and all of the
shares of common stock beneficially owned by it or distribute any or all such
shares of common stock to its stockholders. Sales or distribution by Osicom of
substantial amounts of common stock in the public market or to its stockholders,
or the perception that such sales or distribution could occur, could adversely
affect the prevailing market prices for the common stock. Osicom has advised the
Company that its current intent is to continue to hold all of the common stock
beneficially owned by it following the offering. However, Osicom is not subject
to any obligation to retain its interest in the Company, except that Osicom has
agreed not to sell or otherwise dispose of any shares of common stock for a
period of 365 days after the date of this prospectus without the prior written

                                       17



<PAGE>

consent of CIBC World Markets Corp. See 'Underwriting.' As a result, there can
be no assurance concerning the period of time during which Osicom will maintain
its beneficial ownership of common stock owned by it following the offering.
Moreover, there can be no assurance that, in any transfer by Osicom of a
controlling interest in the Company, any holders of common stock will be able to
participate in such transaction or will realize any premium with respect to
their shares of common stock.


Certain restrictions on shares of common stock are applicable to (i) any shares
of common stock purchased in this offering by affiliates of the Company, which
may generally only be sold in compliance with the limitations of Rule 144 under
the Act, except for the holding period requirements thereunder, (ii) 435,100
shares of common stock subject to options, which will be subject to lock-up
agreements prohibiting the sale or other disposition of such shares until
180 days after the date of this prospectus without the prior written consent of
CIBC World Markets Corp. and (iii) 8,000,000 shares of common stock beneficially
owned by Osicom which will be subject to lock-up agreements prohibiting the sale
or other disposition of such shares until 365 days after the date of this
prospectus without the prior written consent of CIBC World Markets Corp. As a
result, no shares other than those offered by this prospectus are available for
immediate sale on the date of this prospectus, 435,100 shares of common stock
subject to options and 8,000,000 shares of common stock beneficially owned by
Osicom will become eligible for sale 180 days and 365 days after the date of
this prospectus, respectively. See 'Shares Eligible For Future Sale.'



A total of 6,000,000 shares of common stock is reserved for issuance under the
Stock Option Plan (as defined in 'Management -- Stock Option Plan'). It is
anticipated that the Company will grant options to purchase approximately
3,006,000 shares under the Stock Option Plan after the consummation of this
offering. After the completion of this offering, but not prior to 180 days after
the completion of this offering, the Company intends to file a Form S-8
registration statement covering the common stock that may be issued pursuant to
the exercise of options granted by the Company. As a result, shares of common
stock that are so acquired or offered thereafter pursuant to the Form S-8
registration statement generally may be resold in the public market without
restriction or limitation. See 'Management -- Stock Option Plan,' 'Management --
Director Stock Option Plan,' 'Shares Eligible For Future Sale' and
'Underwriting.'


BROAD DISCRETION IN APPLICATION OF PROCEEDS


The Company intends to use the net proceeds from this offering to reduce the
outstanding principal balance under its line of credit and certain other
indebtedness, including approximately $2.8 million of indebtedness to Osicom
which is $5.8 million offset by a $3.0 million receivable due from Osicom to the
Company as of July 31, 1999, and approximately $1.4 million of the approximately
$2.4 million outstanding balance as of July 31, 1999 under the Company's line of
credit, and for product development and marketing, capital expenditures, working
capital and general corporate purposes. In addition, a portion of the net
proceeds may be used to make acquisitions. The Company has not specifically
allocated approximately $20.2 million of the net proceeds for any particular
uses. Accordingly, the specific uses for a substantial portion of the net
proceeds will be at the complete discretion of the Board of Directors of the
Company and may be allocated from time to time based upon a variety of
circumstances. There can be no assurance that the Company will deploy such funds
in a manner that will enhance the financial condition of the Company.


ACQUISITION RISKS

In the future, the Company may pursue acquisitions of product lines,
technologies or businesses. Future acquisitions by the Company may result in the
use of significant amounts of cash, potentially dilutive issuances of equity
securities, incurrence of debt and amortization expenses related to goodwill and
other intangible assets, each of which could materially adversely affect the
Company's business, results of operations and financial condition. In addition,
acquisitions present

                                       18



<PAGE>

numerous risks, including inaccurate assessment of the benefits to be provided
by an acquired business, the assumption of unexpected liabilities, significant
transaction costs and expenses, costs and expenses involved in the integration
of the operations, technology, products and services of an acquired business,
diversion of management's attention from other business concerns, the risks of
entering markets in which the Company has limited or no prior experience and the
potential loss of key employees of the acquired business. There are currently no
negotiations, commitments or agreements with respect to any acquisition. In the
event that an acquisition does occur, such acquisition may have a material
adverse effect on the Company's business, results of operations and financial
condition. See 'Use of Proceeds.'

NO PRIOR TRADING MARKET FOR THE COMMON STOCK; POSSIBLE VOLATILITY OF STOCK PRICE

Prior to this offering, there has been no public market for the common stock of
the Company. The initial public offering price will be determined by
negotiations among the Company, Osicom and the Underwriters and may not be
indicative of the price that will prevail on the open market. See 'Underwriting'
for a discussion of the factors to be considered in determining the initial
public offering price. There can be no assurance that an active public market
will develop or be sustained after this offering or that the market price of the
common stock will not decline below the initial public offering price. Future
announcements concerning the Company or its competitors, quarterly or annual
variations in operating results, the announcement of technological innovations,
the introduction of new products or changes in product pricing policies by the
Company or its competitors, proprietary rights or product liability litigation,
changes in earnings estimates by analysts, or general market conditions in the
industries served by the Company's products could cause the market price of the
common stock to experience significant price and volume fluctuations that have
particularly affected the market prices for the securities of technology
companies. In the past, following periods of volatility in the market price of a
particular company's securities, securities class action litigation has often
been brought against such company. There can be no assurance that such
litigation will not occur in the future with respect to the Company. Such
litigation could result in substantial costs and a diversion of management's
attention and resources, which could have a material adverse effect upon the
Company's business, results of operations and financial condition.

ANTI-TAKEOVER PROVISIONS

The Company's Articles of Incorporation and By-Laws include provisions that may
be deemed to have anti-takeover effects and may delay, defer or prevent a
takeover attempt that shareholders might consider in their best interests. These
provisions include a classified Board of Directors and the ability to issue
shares of preferred stock in the future without stockholder approval and upon
such terms as the Board of Directors may determine. The rights of the holders of
the common stock will be subject to, and may be adversely affected by, the
rights of the holders of any preferred stock that may be issued in the future.
The issuance of preferred stock, while providing flexibility in connection with
possible acquisitions and other corporate purposes, could have the effect of
making it more difficult for a third party to acquire, or of discouraging a
third party from acquiring, a majority of the outstanding stock of the Company
and potentially prevent the payment of a premium to stockholders in an
acquisition transaction. There are no shares of preferred stock outstanding and
the Company has no present plans to issue any shares of preferred stock. See
'Description of Capital Stock.'

IMMEDIATE AND SUBSTANTIAL DILUTION


The initial public offering price will be substantially higher than the book
value per share of the currently outstanding common stock. Purchasers of the
common stock offered hereby will suffer immediate and substantial dilution of
$7.29 per share in the net tangible book value of the common stock from the
initial public offering price (at an assumed initial public offering price of
$9.00 per share). Moreover, the Company may at any time in the future sell
additional securities or rights to purchase such securities, grant additional
warrants, stock options or other forms of equity-based incentive compensation to
the Company's management or employees to attract and


                                       19



<PAGE>


retain such personnel or in connection with the obtaining of financing, such as
debt or leasing arrangements accompanied by warrants to purchase equity
securities of the Company. Any of these actions, including the exercise of stock
options currently outstanding by officers, directors and employees of the
Company, would have a dilutive effect upon the holders of the common stock. See
'Dilution' and 'Management -- Executive Compensation.'


NO DIVIDENDS

To date, the Company has not paid any cash dividends on its common stock, and
does not expect to declare or pay any cash or other dividends in the foreseeable
future. In addition, the Company's credit agreement contains a financial
covenant that prohibits the payment of cash dividends. See 'Dividend Policy.'

                                       20



<PAGE>

                                  THE COMPANY

The Company commenced its operations in 1984 as Digital Products, Inc. and has
been operated by its current management throughout its history. From its
inception, the Company has developed and marketed networking solutions for
embedded systems that enable the connection of electronic devices to networks.
In 1994, the Company introduced the Digital Products Option ('DPO') Interface
Specification and its network interface card ('NIC'), two network connectivity
products used by printer controller designers and OEMs of imaging devices. DPO
was designed using the same networking technology found in the Company's
previous products.

In 1996, the Company began developing its NET+Works family of networking
products designed to network-enable a broad array of embedded systems in a
variety of markets. In September 1996, the Company was acquired by Osicom, a
designer and manufacturer of carrier, enterprise and customer premise networking
equipment. The Company has been a wholly-owned subsidiary of Osicom since the
acquisition. Supported by Osicom's funding of working capital, the Company
completed the development of its NET+Works family of products, and began
shipping that family of products in March 1998.

Effective as of May 1, 1998, pursuant to the Intercompany Agreement, the Company
transferred its Stand-Alone Print Server Line to Osicom. Therefore, with respect
to the Company, the Stand-Alone Print Server Line is treated as a discontinued
operation. However, the Company continues to provide significant manufacturing
and engineering services to Osicom for the Stand-Alone Print Server Line for
which Osicom pays the Company on a fixed margin basis. On May 1, 1999, Osicom
assumed manufacturing responsibility for the Stand-Alone Print Server Line
products which it sells. Osicom assumed responsibility for engineering support
of the Stand-Alone Print Server Line on July 1, 1999. As of July 1, 1999, the
Company does not provide contracted services to Osicom with respect to the
Stand-Alone Print Server Line. See 'Certain Relationships and Related Party
Transactions.' All references herein to the 'Company' refer to NETsilicon, Inc.
and do not include the business and assets of the Stand-Alone Print Server Line
unless the context otherwise requires.

                           FORWARD-LOOKING STATEMENTS

Some of the information in this prospectus contains forward-looking statements
within the meaning of the federal securities laws. These statements include,
among others, the following: future product development plans, use of proceeds,
projected capital expenditures, liquidity and business strategy. These
statements may be found under 'Prospectus Summary,' 'Risk Factors,'
'Management's Discussion and Analysis of Financial Condition and Results of
Operations -- Liquidity and Capital Resources' and 'Business.' Forward-looking
statements typically are identified by use of terms such as 'may,' 'will,'
'expect,' 'anticipate,' 'estimate' and similar words, although some
forward-looking statements are expressed differently. You should be aware that
the Company's actual results could differ materially from those contained in the
forward-looking statements due to a number of factors, including delays in
product introductions, interruptions in supply and competitive product
introductions. You should also consider carefully the statements under 'Risk
Factors' and other sections of this prospectus, which address additional factors
that could cause the Company's actual results to differ from those set forth in
the forward-looking statements.

                                       21



<PAGE>

                                USE OF PROCEEDS

The net proceeds to the Company from the sale of the 3,000,000 shares of common
stock offered hereby are estimated to be approximately $24.5 million at an
assumed initial offering price of $9.00 per share, after deducting the
underwriting discount and estimated offering expenses. See 'Underwriting.' The
Company will not receive any of the proceeds from the sale of shares being
offered by Osicom.


The Company expects to repay a portion of its indebtedness to Osicom and one of
Osicom's subsidiaries in the approximate amount of $5.8 million which will be
offset by a $3.0 million receivable due from Osicom. This indebtedness bears
interest at the prime rate plus three percent per year (11.0% per year at
July 31, 1999) and is payable upon demand by Osicom. The proceeds of the
Company's borrowings from Osicom were used primarily for research and
development. In addition, the Company intends to use a portion of the net
proceeds from this offering to repay approximately $1.4 million of the amounts
due to Coast Business Credit under its line of credit. As of July 31, 1999, the
Company had $2.4 million outstanding under its line of credit. The $5.0 million
line of credit, which was incurred to finance working capital borrowings by the
Company, bears interest at the lender's prime rate plus 2.5% per year, not to be
less than 8.0% per year (10.5% per year at July 31, 1999). The Company intends
to maintain a balance of $1.0 million under its line of credit in order to meet
the minimum balance requirements and avoid additional fees under the terms of
its agreement with Coast Business Credit. The Company's line of credit expires
February 1, 2001. The remainder of the net proceeds will be used for product
development and marketing, capital expenditures, working capital and general
corporate purposes. The Company may also use a portion of the net proceeds from
this offering to expand its business through acquisitions. The Company may from
time to time explore prospective acquisition opportunities; however, the Company
does not currently have any acquisition commitments. Other than the repayment of
outstanding indebtedness, the Company has not made any determination regarding
the amounts or timing of the use of any proceeds from this offering. See 'Risk
Factors -- Broad Discretion in Application of Proceeds; Acquisition Risks.' The
amounts and the timing of any such use may vary significantly depending upon a
number of factors, including the Company's revenue growth, asset growth, cash
flows and acquisition activities. Pending such uses, the net proceeds of this
offering will be invested in short-term, investment-grade, interest-bearing
securities. The Company currently anticipates that the net proceeds to be
received by the Company from this offering, together with amounts available
under its existing line of credit, cash generated from operations and existing
cash balances will be sufficient to satisfy its operating cash needs for at
least 12 months following the consummation of this offering. See 'Management's
Discussion and Analysis of Financial Condition and Results of Operations --
Liquidity and Capital Resources.'


                                DIVIDEND POLICY

To date, the Company has not paid or declared any cash dividends on its common
stock. The Company currently intends to retain future earnings for use in its
business and, therefore, does not anticipate paying or declaring any cash or
other dividends in the foreseeable future. The payment of future dividends, if
any, will depend among other things, on the Company's results of operations,
cash flows and financial condition and on such other factors as the Company's
Board of Directors may, in its discretion, consider relevant. In addition, the
Company's credit agreement with Coast Business Credit contains a financial
covenant that prohibits the payment of any dividends without their consent.

                                       22






<PAGE>

                                 CAPITALIZATION


The following table sets forth the capitalization of the Company as of July 31,
1999, (i) on an actual basis, and (ii) as adjusted to reflect the sale of
3,000,000 shares of common stock offered by the Company hereby and the
application of approximately $24.5 million in estimated net proceeds therefrom.
This table should be read in conjunction with the financial statements of the
Company and the notes thereto and other financial information included elsewhere
in this prospectus.



<TABLE>
<CAPTION>
                                                                   JULY 31, 1999
                                                              ------------------------
                                                              ACTUAL    AS ADJUSTED(1)
                                                              -------   --------------
                                                               (in thousands, except
                                                                    share data)
<S>                                                           <C>       <C>
Short-term debt including short-term portion of capital
  lease obligations.........................................
                                                              $ 2,525      $ 1,078
                                                              -------      -------
                                                              -------      -------

Due to Osicom(2)............................................  $ 5,825      $    --
Stockholders' equity (deficit):
  Common Stock, par value $0.01 per share; 35,000,000 shares
     authorized and 10,000,000 shares issued and outstanding
     actual; 13,000,000 issued and outstanding as
     adjusted(3)............................................      100          130
  Preferred Stock, par value $0.01 per share; 5,000,000
     shares authorized and no shares issued actual and as
     adjusted...............................................       --           --
  Additional paid-in capital................................    2,463       26,943
  Accumulated deficit.......................................   (4,076)      (4,076)
                                                              -------      -------
     Total stockholders' equity (deficit)...................   (1,513)      22,997
                                                              -------      -------
          Total capitalization..............................  $ 4,312      $22,997
                                                              -------      -------
                                                              -------      -------
</TABLE>

- ---------------------------
(1) Adjusted to give effect to the sale by the Company of 3,000,000 shares of
    common stock and the application of approximately $24.5 million in net
    proceeds from this offering, after deducting the underwriting discount with
    respect to such shares and estimated offering expenses.


(2) Reflects advances from Osicom to the Company as of July 31, 1999. The
    Company anticipates repayment of all outstanding amounts due to Osicom from
    the proceeds of this offering, offset by a $3.0 million receivable due from
    Osicom. See note F to the notes to the financial statements.


(3) Of the 13,000,000 issued and outstanding shares of common stock as adjusted,
    5,000,000 shares are voting common stock and 8,000,000 shares are non-voting
    common stock.

                                       23



<PAGE>

                                    DILUTION


The net tangible book value of the Company as of July 31, 1999, was a deficit of
$2.8 million, or $0.28 per share of common stock. Net tangible book value per
share of common stock represents the amount of the Company's tangible assets
less its total liabilities, divided by the total number of shares of common
stock outstanding. Assuming the sale by the Company of 3,000,000 shares of
common stock offered hereby and application of the estimated net proceeds
therefrom, the pro forma adjusted net tangible book value of the Company as of
July 31, 1999 would have been approximately $22.3 million, or $1.71 per share.
This represents an immediate increase in such net tangible book value of $1.99
per share to existing stockholders and an immediate dilution of $7.29 per share
to new investors. The following table illustrates this per share dilution in net
tangible book value:



<TABLE>
<S>                                                           <C>     <C>
Assumed initial public offering price per share....................   $9.00
  Net tangible book value per share as of July 31, 1999.....  $(.28)
  Increase per share attributable to new investors(1).......   1.99
                                                              -----
  Pro forma net tangible book value per share as of July 31,
    1999...........................................................    1.71
                                                                      -----
Dilution per share to new investors................................   $7.29
                                                                      -----
                                                                      -----
</TABLE>

- ---------------------------
(1) Reflects the sale by the Company of 3,000,000 shares of common stock and the
    receipt of approximately $24.5 million in net proceeds from this offering,
    after deducting the underwriting discount and estimated offering expenses.

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

The following table summarizes, on an adjusted basis as of July 31, 1999, the
difference between the total number of shares of common stock purchased from the
Company, the total consideration paid to the Company and the average price per
share paid by existing stockholders and by new investors (at an assumed initial
public offering price of $9.00 per share and without giving effect to the
underwriting discount and estimated offering expenses):


<TABLE>
<CAPTION>
                                           SHARES PURCHASED          TOTAL CONSIDERATION        AVERAGE
                                        -----------------------   -------------------------      PRICE
                                          NUMBER     PERCENTAGE     AMOUNT       PERCENTAGE    PER SHARE
                                        ----------   ----------   -----------    ----------    ---------
<S>                                     <C>          <C>          <C>            <C>           <C>
    Osicom............................  10,000,000(1)    66.7%    $ 5,000,000(2)    10.0%        $0.50
    New investors.....................   5,000,000      33.3       45,000,000       90.0          9.00
                                        ----------     -----      -----------      -----
                                        ----------     -----      -----------      -----
          Total.......................  15,000,000     100.0%     $50,000,000      100.0%
                                        ----------     -----      -----------      -----
                                        ----------     -----      -----------      -----
</TABLE>
- ---------------------------
(1) Sales by Osicom in this offering will reduce the number of shares it holds
    to 8,000,000 shares or 61.5% (7,500,000 shares or approximately 56.6% if the
    underwriters' over-allotment option is exercised in full) of the total
    shares of common stock outstanding after this offering and will increase
    the number of shares held by new investors to 5,000,000 shares or 38.5%
    (5,750,000 shares or approximately 43.4% if the underwriters' over-
    allotment option is exercised in full) of the total shares of common stock
    outstanding after this offering. See 'Principal and Selling Stockholders.'

(2) Represents gross consideration paid by Osicom to the former stockholders of
    the Company in connection with the acquisition of the Company in September
    1996.

                                       24



<PAGE>

                            SELECTED FINANCIAL DATA
                     (in thousands, except per share data)


The selected financial data set forth below should be read in conjunction with
'Management's Discussion and Analysis of Financial Condition and Results of
Operations' and the financial statements of the Company and the notes thereto
included elsewhere in this prospectus. The statement of operations data for the
fiscal years ended January 31, 1997, 1998 and 1999 and balance sheet data as of
January 31, 1998 and 1999 have been derived from the financial statements of the
Company which have been audited by BDO Seidman, LLP, independent accountants.
The statement of operations for the fiscal year ended January 31, 1996 and the
balance sheet data as of January 31, 1996 and 1997 have been derived from the
audited financial statements of the Company not included herein. The statement
of operations data for the fiscal year ended January 31, 1995 and the balance
sheet data as of January 31, 1995 have been derived from the Company's unaudited
financial statements not included herein. The statement of operations data for
the six months ended July 31, 1998 and 1999 and the balance sheet data as of
July 31, 1999 have been derived from the Company's unaudited financial
statements included herein. The Company believes that the unaudited historical
financial statements contain all adjustments needed to present fairly the
information included. Those statements and the adjustments made include only
normal and recurring adjustments.



<TABLE>
<CAPTION>
                                                                                         SIX MONTHS
                                           FISCAL YEAR ENDED JANUARY 31,               ENDED JULY 31,
                                ---------------------------------------------------   ----------------
                                   1995        1996      1997      1998      1999      1998     1999
                                -----------   -------   -------   -------   -------   ------   -------
                                (Unaudited)                                             (Unaudited)
<S>                             <C>           <C>       <C>       <C>       <C>       <C>      <C>
STATEMENT OF OPERATIONS DATA:
  Net sales...................    $5,363      $ 4,598   $ 7,445   $ 7,920   $13,373   $5,384   $13,330
  Cost of sales...............     3,029        2,662     4,294     4,060     7,271    2,534     6,835
                                  ------      -------   -------   -------   -------   ------   -------
  Gross profit................     2,334        1,936     3,151     3,860     6,102    2,850     6,495
                                  ------      -------   -------   -------   -------   ------   -------
  Operating expenses:
    Selling and marketing.....     1,498          914     1,563     1,810     3,336    1,254     3,054
    Engineering, research and
      development.............       635        1,698     1,028     1,483     2,153      951     1,304
    General and
      administrative..........       409        2,294     1,502     1,795     2,194      757     1,401
                                  ------      -------   -------   -------   -------   ------   -------
  Total operating expenses....     2,542        4,906     4,093     5,088     7,683    2,962     5,759
                                  ------      -------   -------   -------   -------   ------   -------
  Operating income (loss) from
    continuing operations.....      (208)      (2,970)     (942)   (1,228)   (1,581)    (112)      736
  Interest expense............       (66)         (99)     (136)     (118)     (551)    (137)     (413)
                                  ------      -------   -------   -------   -------   ------   -------
  Income (loss) from
    continuing operations
    before income taxes.......      (274)      (3,069)   (1,078)   (1,346)   (2,132)    (249)      323
  Provision for income tax
    benefit...................       446          643       969       493        --       --        --
                                  ------      -------   -------   -------   -------   ------   -------
  Income (loss) from
    continuing operations.....    $  172      $(2,426)  $  (109)  $  (853)  $(2,132)  $ (249)  $   323
                                  ------      -------   -------   -------   -------   ------   -------
                                  ------      -------   -------   -------   -------   ------   -------
  Income (loss) from
    continuing operations
    per share:
    Basic and diluted.........    $ 0.02      $ (0.34)  $ (0.01)  $ (0.09)  $ (0.21)  $(0.03)  $  0.03
  Supplemental net income
    (loss) per share(1).......                                              $ (0.20)  $(0.02)  $  0.03
  Weighted average number of
    shares outstanding:
    Basic and diluted.........     7,161        7,176     8,285    10,000    10,000   10,000    10,000
</TABLE>



<TABLE>
<CAPTION>
                                                    JANUARY 31,
                                ---------------------------------------------------      JULY 31,
                                   1995        1996      1997      1998      1999          1999
                                -----------   -------   -------   -------   -------      --------
                                (Unaudited)                                             (Unaudited)
<S>                             <C>           <C>       <C>       <C>       <C>       <C>     <C>
BALANCE SHEET DATA:
  Cash and cash equivalents...    $   --      $    19   $   394   $   185   $   583       $  514
  Working capital (deficit)...       (98)      (1,261)     (241)     (787)   (3,471)      (3,618)
  Total assets................     7,301        7,033     7,615     7,933    11,648       12,548
  Due to Osicom(2)............        --           --       948     1,812     5,885        5,825
  Total debt (including
    short-term debt)..........     1,944        2,863     3,338     3,005     3,191        2,679
  Stockholders' equity
    (deficit).................     1,076         (458)      763       586    (1,836)      (1,513)
</TABLE>

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

(1) Supplemental net income (loss) per share is based upon the weighted number
    of shares of common stock used in the calculation of net income (loss) per
    share increased by the sale of 516,000 shares, the proceeds of which would
    be necessary to reduce borrowings by $4.3 million.



(2) Reflects advances from Osicom to the Company as of July 31, 1999. The
    Company anticipates repayment of all outstanding amounts due to Osicom from
    the proceeds of the offering, offset by a $3.0 million receivable due from
    Osicom. See note F to the notes to the financial statements.


                                       25






<PAGE>

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

You should read this discussion together with the financial statements and other
financial information included in this prospectus.

OVERVIEW

The Company develops and markets semiconductor devices and software solutions
designed to meet the networking requirements of embedded systems. The Company's
products are incorporated into the design of embedded systems to provide them
with the ability to communicate over standards-based LANs and the Internet,
enabling the development of new embedded systems applications. The Company
believes that it offers the first comprehensive solution that, in conjunction
with the physical interface and memory, encompasses all of the required hardware
and software necessary to network-enable embedded systems. The Company's
technology is designed to have broad applicability and therefore may add network
functionality to many embedded systems.

The Company's products are currently contained in a broad array of imaging
products, including printers, scanners, fax machines, copiers and multi-function
peripherals manufactured by 22 OEMs such as Minolta Corporation, NEC
Corporation, Ricoh Company, Ltd., Sharp Corporation and Xerox Corporation. The
Company's products are also in various stages of being incorporated into the
design of products in additional embedded systems markets, such as industrial
automation equipment, communication devices, data acquisition and test
equipment, Internet devices and utility monitoring equipment.

From its inception in 1984, the Company has developed and marketed products to
enable the connection of electronic devices incorporating embedded systems to
networks. In 1994, the Company introduced the DPO Interface Specification and
Network Interface Card, two network connectivity products used by printer
controller designers and OEMs of imaging devices.

In 1996, the Company began developing its NET+Works family of semiconductor
devices designed to network-enable a broad array of embedded systems in a
variety of markets. In September 1996, Osicom acquired all of the Company's
outstanding capital stock from its stockholders for $5.0 million of Osicom
common stock. The Company has been a wholly-owned subsidiary of Osicom since the
acquisition. Supported by Osicom's funding of working capital, the Company
completed the development of its NET+Works family of products and began shipping
that family of products in March 1998.

As of May 1, 1998, the Company transferred its Stand-Alone Print Server Line to
Osicom. Therefore, the Company treats the Stand-Alone Print Server Line as a
discontinued operation, and Osicom now manufactures, sells and supports the
stand-alone print server and other products. However, the Company continues to
provide significant manufacturing and engineering services to Osicom for the
Stand-Alone Print Server Line for which Osicom pays the Company on a cost basis.
On May 1, 1999, Osicom assumed responsibility for all manufacturing of the
Stand-Alone Print Server Line products which it sells. On July 1, 1999 Osicom
assumed responsibility for providing engineering support for the Stand-Alone
Print Server Line. As of July 1, 1999, the Company does not provide contracted
services to Osicom with respect to the Stand-Alone Print Server Line. See
'Certain Relationships and Related Party Transactions.' The financial data
discussed below do not include the operations of the Stand-Alone Print Server
Line.

The Company generates revenues from the sales of network semiconductor devices,
NICs and software solutions, development tools and application engineering
services to the OEMs in the embedded system markets. The Company's networking
products are sold to OEMs which incorporate them into electronic devices
incorporating embedded systems that are sold to end users. The Company generally
recognizes product and software license revenue upon shipment to its OEM
customers. Revenue recognition is not dependent upon the customers of those OEMs

                                       26



<PAGE>

accepting the OEM's products into which the Company's products are incorporated.
Revenue from service obligations is deferred and recognized over the lives of
the contracts. The Company's standard warranty period is 27 months from date of
shipment and the Company's standard product return policy does not allow the
customer to return product other than for warranty. The Company accrues warranty
costs and other allowances at the time of shipment. In general, the timing and
magnitude of the Company's revenues are dependent upon its achievement of design
wins, the timing and success of its OEMs' development cycles and its OEMs'
product sales. In addition to revenues from actual sales of the hardware
products, NETsilicon also receives immaterial amounts of revenue that are earned
from the sales of support services provided to OEMs during their design stage,
and also from post-sale support contracts (generally for the 12 month period
following date of actual shipment of product to the OEM). The sale of the
Company's products typically involves a significant technical evaluation and
commitment of capital and other resources by customers, as well as delays
frequently associated with customers' internal procedures to deploy new
technologies within their products and to accept and test new technologies. For
these and other reasons, the sales cycles associated with the Company's products
is typically lengthy, lasting nine months or longer.


In the fiscal years ended January 31, 1997, 1998 and 1999, international sales
constituted approximately 7%, 30% and 51% of the Company's net sales,
respectively, and approximately 8%, 31% and 46% of its domestic sales were to
customers headquartered in Asia during the fiscal years ended January 31, 1997,
1998 and 1999, respectively. Approximately 100%, 100% and 95% of the Company's
net sales in the fiscal years ended January 31, 1997, 1998, and 1999,
respectively, were made to OEM customers in the imaging market, many of which
are headquartered in Japan. For the six months ended July 31, 1999,
international sales constituted approximately 34% of the Company's net sales and
approximately 82% of its domestic sales were to customers headquartered in Asia.
Approximately 97% of the Company's net sales for the six months ended July 31,
1999, were made to OEM customers in the imaging market.


RESULTS OF OPERATIONS


The following table sets forth, for the fiscal years ended January 31, 1997,
1998 and 1999, and for the six months ended July 31, 1998 and 1999, information
derived from the Company's Statement of Operations expressed as a percentage of
net sales.



<TABLE>
<CAPTION>
                                                                                           SIX MONTHS
                                                            FISCAL YEAR ENDED                ENDED
                                                               JANUARY 31,                  JULY 31,
                                                       ---------------------------      ----------------
                                                       1997       1998       1999       1998       1999
                                                       -----      -----      -----      -----      -----
                                                                                          (Unaudited)
   <S>                                                 <C>        <C>        <C>        <C>        <C>
   Net sales.........................................  100.0%     100.0%     100.0%     100.0%     100.0%
   Cost of sales.....................................   57.7       51.3       54.4       47.1       51.3
                                                       -----      -----      -----      -----      -----
   Gross profit......................................   42.3       48.7       45.6       52.9       48.7
                                                       -----      -----      -----      -----      -----
   Operating expenses:
     Selling and marketing...........................   21.0       22.9       24.9       23.3       22.9
     Engineering, research and development...........   13.8       18.7       16.1       17.7        9.8
     General and administrative......................   20.2       22.6       16.4       14.0       10.5
                                                       -----      -----      -----      -----      -----
   Total operating expenses..........................   55.0       64.2       57.4       55.0       43.2
                                                       -----      -----      -----      -----      -----
   Operating income (loss) from continuing
     operations......................................  (12.7)     (15.5)     (11.8)      (2.1)       5.5
   Interest expense..................................   (1.8)      (1.5)      (4.1)      (2.5)      (3.1)
                                                       -----      -----      -----      -----      -----
   Income (loss) from continuing operations before
     income taxes....................................  (14.5)     (17.0)     (15.9)      (4.6)       2.4
   Provision for income taxes........................   13.0        6.2         --         --         --
                                                       -----      -----      -----      -----      -----
   Income (loss) from continuing operations..........   (1.5)%    (10.8)%    (15.9)%     (4.6)%      2.4%
                                                       -----      -----      -----      -----      -----
                                                       -----      -----      -----      -----      -----
</TABLE>


                                       27



<PAGE>




SIX MONTHS ENDED JULY 31, 1999 COMPARED TO SIX MONTHS ENDED JULY 31, 1998



Net sales. Net sales increased to $13.3 million for the six months ended July
31, 1999 from $5.4 million in the six months ended July 31, 1998, representing
an increase of 147.6%. The increase in net sales was due primarily to an
increase in OEM customers to which the Company shipped product from 14 in the
six months ended July 31, 1998 to 30 in the six months ended July 31, 1999. Net
sales included maintenance and service revenue of $72,000, or 0.5% of net sales
in the six months ended July 31, 1999 compared to $240,000 or 4.5% of net sales
in the six months ended July 31, 1998. Backlog for the Company's products and
services was approximately $11.1 million and $4.6 million at July 31, 1999 and
1998, respectively, all of which was scheduled to be shipped within 12 months.



Cost of sales; gross profit. Cost of sales consists principally of the cost of
raw material components and subcontract labor assembly from outside
manufacturers and suppliers. Gross profit increased to $6.5 million, or 48.7% of
net sales, for the six months ended July 31, 1999 from $2.9 million, or 52.9% of
net sales, in the six months ended July 31, 1998, representing an increase of
127.9%. The gross margin percentage decrease in the six months ended July 31,
1999 was due primarily to a decline in average sales prices.



Selling and marketing expenses. Selling and marketing expenses consist mainly of
employee-related expenses, commissions to sales representatives, trade shows and
travel expenses. Selling and marketing expenses increased to $3.1 million, or
22.9% of net sales, for the six months ended July 31, 1999 from $1.3 million, or
23.3% of net sales, in the six months ended July 31, 1998, representing an
increase of 143.5%. This increase was the result of expenses incurred due to
increased sales volume such as a $627,000 increase in commissions and $384,000
in additional headcount expense. The Company also incurred expenses of $240,000
attributable to the opening of a European sales office.



Engineering, research and development expenses. Engineering, research and
development expenses consist primarily of salaries and the related costs of
employees engaged in research, design and development activities, net of
capitalized software costs. Engineering, research and development expenses
increased to $1.3 million, or 9.8% of net sales, for the six months ended July
31, 1999 from $950,000, or 17.7% of net sales, in the six months ended July 31,
1998, representing an increase of 37.2%. This increase was due to the increased
expenditures associated with the development of the Company's NET+Works family
of products. Software development costs of $509,000 and $192,000 in the six
months ended July 31, 1999 and 1998, respectively, were capitalized and are
being amortized over the products' useful lives estimated at three years.
Amortization expenses related to capitalized software development costs for the
six months ended July 31, 1998 were $59,000 net of capitalized software
transferred in conjunction with the sale of the Company's Stand-Alone Print
Server Line and for the six months ended July 31, 1999 were $290,000.



General and administrative expenses. General and administrative expenses consist
mainly of salaries, employee-related expenses, legal expenses, audit fees and
reserves for accounts receivable allowances. General and administrative expenses
increased to $1.4 million, or 10.5% of net sales, for the six months ended July
31, 1999 from $758,000, or 14.0% of net sales, in the six months ended July 31,
1998, representing an increase of 84.9%. The increase in these expenses resulted
from $130,000 of expenses attributable to a newly formed MIS group as well as
other expenses resulting from increased sales.



Interest expense. Interest expense is the result of the Company's borrowings
against its line of credit with its lender, Coast Business Credit and the
interest charged by its parent, Osicom, for borrowings made by the Company from
Osicom. Interest expense increased to $413,000, or 3.1% of net sales, in the six
months ended July 31, 1999, from $137,000, or 2.5% of net sales, in the six
months ended July 31, 1998, representing an increase of 201.2%. During the six
months ended July 31, 1999, approximately $224,000 was attributable to interest
charges on advances to the


                                       28



<PAGE>


Company from Osicom, compared to $90,000 in the six months ended July 31, 1998.
The interest rate on the Company's debt with Osicom is the prime rate plus three
percent per year.



Provision for income taxes. There was no net provision for income taxes for the
six months ended July 31, 1998 because of the Company's net loss position. The
1999 provision was offset by a net operating loss carryforward. At July 31,
1999, the Company had federal net operating losses of approximately $3.8
million, and research and development credits of $210,000 which expire at
various dates through 2014 and which may be available to reduce future taxable
income. The extent to which net operating loss carryforwards may be utilized in
a single taxable year may be reduced in the event there has been any 'ownership
change' of a taxpayer. The acquisition of the Company by Osicom in September
1996 resulted in such an ownership change. Further ownership changes in the
future may reduce the extent to which any net operating losses and credits may
be utilized.


FISCAL YEAR ENDED JANUARY 31, 1999 COMPARED TO FISCAL YEAR ENDED JANUARY 31,
1998

Net sales. Net sales increased to $13.4 million in the fiscal year ended
January 31, 1999 from $7.9 million in the fiscal year ended January 31, 1998,
representing an increase of 68.9%. The increase in net sales was due primarily
to an increase in OEM customers to which the Company shipped product from seven
in fiscal year 1998 to 20 in fiscal year 1999. Net sales included maintenance
and service revenue of $474,000, or 3.5% of net sales in the fiscal year ended
January 31, 1999 compared to $456,000 or 5.8% of net sales in the fiscal year
ended January 31, 1998. Backlog for the Company's products and services was
approximately $7.8 million and $1.9 million at January 31, 1999 and 1998,
respectively, all of which was scheduled to be shipped within 12 months.

Cost of sales; gross profit. Gross profit increased to $6.1 million, or 45.6% of
net sales, in the fiscal year ended January 31, 1999 from $3.9 million, or 48.7%
of net sales, in the fiscal year ended January 31, 1998, representing an
increase of 58.1%. The gross margin percentage decrease in the fiscal year ended
January 31, 1999, was due primarily to costs of $224,000 resulting from the late
delivery of the NET+ARM chip from Atmel, as well as slower than anticipated
general raw material cost reductions of $73,000 due to cash constraints. In
addition, the total impact from the decline in average sales prices resulted in
a decrease in gross profit of $153,000 for the fiscal year ended January 31,
1999 from the fiscal year ended January 31, 1998.

Selling and marketing expenses. Selling and marketing expenses increased to $3.3
million, or 24.9% of net sales, in the fiscal year ended January 31, 1999 from
$1.8 million, or 22.9% of net sales, in the fiscal year ended January 31, 1998,
representing an increase of 84.3%. This increase was the result of
(i) additional sales commissions of $681,000 due to the increased net sales
volume, (ii) increased marketing costs of $687,000 were primarily associated
with the introduction and brand identification efforts related to the NET+Works
family of products subsequent to its introduction in January 1998 as well as the
addition of two senior marketing employees, and (iii) marketing costs of $68,000
associated with targeting additional OEMs in the imaging market.

Engineering, research and development expenses. Engineering, research and
development expenses increased to $2.2 million, or 16.1% of net sales, in the
fiscal year ended January 31, 1999 from $1.5 million, or 18.7% of net sales, in
the fiscal year ended January 31, 1998, representing an increase of 45.2%. This
increase was due primarily to the increased expenditures associated with the
development of the Company's NET+Works family of products. Software development
costs of $724,000 and $556,000 in the fiscal years ended January 31, 1999 and
1998, respectively, were capitalized and are being amortized over the products'
useful lives estimated at three years. Amortization expenses related to
capitalized software development costs were $227,300 and $277,300 in the fiscal
years ended January 31, 1999 and 1998, respectively.

General and administrative expenses. General and administrative expenses
increased to $2.2 million, or 16.4% of net sales, in the fiscal year ended
January 31, 1999 from $1.8 million, or 22.6% of net

                                       29



<PAGE>

sales, in the fiscal year ended January 31, 1998, representing an increase of
22.2%. The increase in these expenses resulted primarily from an increase of
approximately $300,000 in the accounts receivable valuation reserve to reflect
the higher level of gross receivables in the fiscal year ended January 31, 1999,
as well as from the addition of a chief financial officer at a cost of
approximately $100,000.

Interest expense. Interest expense is the result of the Company's borrowings
against its line of credit with its lender, Coast Business Credit and the
interest charged by its parent, Osicom, for borrowings made by the Company from
Osicom. Interest expense increased to $551,000, or 4.1% of net sales, in the
fiscal year ended January 31, 1999, from $118,000, or 1.5% of net sales, in the
fiscal year ended January 31, 1998, representing an increase of 366.9%. During
the fiscal year ended January 31, 1999, approximately $353,000 was attributable
to interest charges on advances to the Company from Osicom. During the fiscal
year ended January 31, 1998, Osicom did not charge any interest on advances to
the Company. The interest rate on the Company's debt with Osicom is the prime
rate plus three percent per year.

Provision for income taxes. There was no net provision for income taxes for the
fiscal years ended January 31, 1999 and 1998 because the tax benefits
attributable to continuing operations were offset by the tax provision
attributable to discontinued operations. At January 31, 1999, the Company had
federal net operating losses of approximately $3.8 million, and research and
development credits of $210,200 which expire at various dates through 2014 and
which may be available to reduce future taxable income. The extent to which net
operating loss carryforwards may be utilized in a single taxable year may be
reduced in the event there has been any 'ownership change' of a taxpayer. The
acquisition of the Company by Osicom in September 1996 resulted in such an
ownership change. Further ownership changes in the future may reduce the extent
to which any net operating losses and credits may be utilized.

FISCAL YEAR ENDED JANUARY 31, 1998 COMPARED TO FISCAL YEAR ENDED JANUARY 31,
1997

Net sales. Net sales increased to $7.9 million in the fiscal year ended
January 31, 1998 from $7.4 million in the fiscal year ended January 31, 1997,
representing an increase of 6.4%. An increase in sales resulted from an increase
in the number of OEM customers from five to seven and moderately increased
volume in units sold, representing $736,000 of sales. These factors were offset
in part by declining sales prices. The decline in average sales prices resulted
in a decrease in gross profit of $260,000 for the fiscal year ended January 31,
1998 from the fiscal year ended January 31, 1997. Backlog for the Company's
products and services was approximately $1.9 million and $1.8 million at the
fiscal years ended January 31, 1998 and 1997, respectively, all of which was
scheduled to be shipped within 12 months.

Cost of sales; gross profit. Gross profit increased to $3.9 million, or 48.7% of
net sales, in the fiscal year ended January 31, 1998, from $3.2 million, or
42.3% of net sales, in the fiscal year ended January 31, 1997, representing an
increase of 22.5%. The gross margin increase reflected primarily reductions in
the costs of raw materials.

Selling and marketing expenses. Selling and marketing expenses increased to $1.8
million, or 22.9% of net sales, in the fiscal year ended January 31, 1998, from
$1.6 million, or 21.0% of net sales, for the fiscal year ended January 31, 1997,
representing an increase of 15.8%. This increase resulted from expanded
marketing efforts to increase the Company's OEM customer base.

Engineering, research and development expenses. Engineering, research and
development expenses increased to $1.5 million, or 18.7% of net sales, in the
fiscal year ended January 31, 1998 from $1.0 million, or 13.8% of net sales, for
the fiscal year ended January 31, 1997, representing an increase of 44.3%. The
increase in these expenses resulted from the increased expenditures associated
with the development of the Company's NET+Works family of products in the fiscal
year ended January 31, 1998. In the fiscal year ended January 31, 1997 the
Company's investment in engineering, research and development were limited due
to cash constraints. Software

                                       30



<PAGE>

development costs of $556,000 and $369,500 in the fiscal years ended
January 31, 1998 and 1997, respectively were capitalized and are being amortized
over the products' useful lives. Amortization expenses related to capitalized
software development costs for the fiscal years ended January 31, 1998 and 1997
were $277,300 and $321,900, respectively.

General and administrative expenses. General and administrative expenses
increased to $1.8 million, or 22.6% of net sales, in the fiscal year ended
January 31, 1998 from $1.5 million, or 20.2% of net sales, in the fiscal year
ended January 31, 1997, representing an increase of 19.5%. The increase in these
expenses resulted primarily from an expansion of the Company's infrastructure to
facilitate growth.

Interest expense. Interest expense decreased to $118,000, or 1.5% of net sales,
in the fiscal year ended January 31, 1998 from $136,000, or 1.8% of net sales,
in the fiscal year ended January 31, 1997, representing a decrease of 13.2%.
This decrease was the result of the reduced interest rate on the Company's new
line of credit obtained in October 1996 (2.5% over the bank's prime rate as
compared with 4% over the prior lender's prime rate) partially offset by
increased borrowings.

Provision for income taxes. There was no net provision for income taxes for the
fiscal years ended January 31, 1998 and 1997 because the tax benefit
attributable to continuing operations was offset by the tax provision
attributable to discontinued operations. At January 31, 1998 the Company had
federal net operating losses of approximately $1.5 million and research and
development credits of approximately $210,000 which expire at various dates
through 2013 and which may be available to reduce future taxable income. The
extent to which net operating loss carryforwards may be utilized in a single
taxable year may be reduced in the event there has been an 'ownership change' of
a taxpayer. The acquisition of the Company by Osicom in September 1996 resulted
in such an ownership change. Further ownership changes in the future may reduce
the extent to which any net operating losses and credits may be utilized.

                                       31



<PAGE>

QUARTERLY RESULTS OF OPERATIONS

The following tables set forth certain unaudited statement of operations data in
dollar amounts and as a percentage of net sales for the three month period
indicated. This information has been presented on the same basis as the audited
financial statements appearing elsewhere in this prospectus and, in the opinion
of management, includes all adjustments, consisting only of normal recurring
adjustments, that the Company considers necessary to present fairly the
unaudited quarterly results. This information should be read in conjunction with
the Company's audited financial statements and the notes thereto appearing
elsewhere in this prospectus.


<TABLE>
<CAPTION>
                                                                          THREE MONTHS ENDED
                                         -------------------------------------------------------------------------------------
                                         OCT. 31,   JAN. 31,   APR. 30,   JULY 31,   OCT. 31,   JAN. 31,   APR. 30,   JULY 31,
                                           1997       1998       1998       1998       1998       1999       1999       1999
                                         --------   --------   --------   --------   --------   --------   --------   --------
                                                                       (Unaudited, in thousands)
   <S>                                   <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>
   Net sales..........................    $  890     $1,856     $2,185     $3,199    $ 3,030     $4,959     $5,814     $7,516
   Cost of sales......................       441        875      1,037      1,497      2,117      2,619      3,120      3,715
                                          ------     ------     ------     ------    -------     ------     ------     ------
   Gross profit.......................       449        981      1,148      1,702        913      2,340      2,694      3,801
                                          ------     ------     ------     ------    -------     ------     ------     ------
   Operating expenses:
     Selling and marketing............       401        505        628        627      1,008      1,074      1,326      1,728
     Engineering, research &
       development....................       424        259        448        502        669        533        502        802
     General and administrative.......       442        448        352        405        756        681        613        788
                                          ------     ------     ------     ------    -------     ------     ------     ------
   Total operating expenses...........     1,267      1,212      1,428      1,534      2,433      2,288      2,441      3,318
                                          ------     ------     ------     ------    -------     ------     ------     ------
   Operating income (loss) from
     continuing operations............      (818)      (231)      (280)       168     (1,520)        52        253        483
   Interest expense...................       (46)       (18)       (60)       (77)      (198)      (217)      (238)      (175)
                                          ------     ------     ------     ------    -------     ------     ------     ------
   Income (loss) from continuing
     operations before income taxes...      (864)      (249)      (340)        91     (1,718)      (165)        15        308
   Provision for income tax benefit...        31        241         --         --         --         --         --         --
                                          ------     ------     ------     ------    -------     ------     ------     ------
   Net income (loss) from continuing
     operations.......................    $ (833)    $   (8)    $ (340)    $   91    $(1,718)    $ (165)    $   15     $  308
                                          ------     ------     ------     ------    -------     ------     ------     ------
                                          ------     ------     ------     ------    -------     ------     ------     ------
</TABLE>



<TABLE>
<CAPTION>
                                                                          THREE MONTHS ENDED
                                         -------------------------------------------------------------------------------------
                                         OCT. 31,   JAN. 31,   APR. 30,   JULY 31,   OCT. 31,   JAN. 31,   APR. 30,   JULY 31,
                                           1997       1998       1998       1998       1998       1999       1999       1999
                                         --------   --------   --------   --------   --------   --------   --------   --------
   <S>                                   <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>
   Net sales..........................    100.0%     100.0%     100.0%     100.0%     100.0%     100.0%     100.0%     100.0%
   Cost of sales......................     49.6       47.1       47.5       46.8       69.9       52.8       53.7       49.4
                                          -----      -----      -----      -----      -----      -----      -----      -----
   Gross profit.......................     50.4       52.9       52.5       53.2       30.1       47.2       46.3       50.6
                                          -----      -----      -----      -----      -----      -----      -----      -----
   Operating expenses:
     Selling and marketing............     45.1       27.2       28.7       19.6       33.3       21.7       22.8       23.0
     Engineering, research &
       development....................     47.6       14.0       20.5       15.7       22.1       10.7        8.6       10.7
     General and administrative.......     49.6       24.1       16.1       12.6       24.9       13.8       10.5       10.5
                                          -----      -----      -----      -----      -----      -----      -----      -----
   Total operating expenses...........    142.3       65.3       65.3       47.9       80.3       46.2       41.9       44.2
                                          -----      -----      -----      -----      -----      -----      -----      -----
   Operating income (loss) from
     continuing operations............    (91.9)     (12.4)     (12.8)       5.3      (50.2)       1.0        4.4        6.4
   Interest expense...................     (5.2)      (1.0)      (2.8)      (2.5)      (6.5)      (4.3)      (4.1)      (2.3)
                                          -----      -----      -----      -----      -----      -----      -----      -----
   Income (loss) from continuing
     operations before income taxes...    (97.1)     (13.4)     (15.6)       2.8      (56.7)      (3.3)       0.3        4.1
   Provision for income tax benefit...      3.5       13.0         --         --         --         --         --         --
                                          -----      -----      -----      -----      -----      -----      -----      -----
     Net income (loss) from continuing
       operations.....................    (93.6)%     (0.4)%    (15.6)%      2.8%     (56.7)%     (3.3)%      0.3%       4.1%
                                          -----      -----      -----      -----      -----      -----      -----      -----
                                          -----      -----      -----      -----      -----      -----      -----      -----
</TABLE>


The Company's net sales and operating results have in the past and may in the
future fluctuate substantially from quarter to quarter and from year to year.
This may result from any one or a combination of factors, many of which are
beyond the Company's control. These factors include, among others: the growth
rate of markets into which the Company sells its products; market

                                       32



<PAGE>

acceptance of and demand for the Company's products and those of the Company's
customers; unanticipated delays or problems in the introduction of the Company's
products; the Company's ability to introduce new products in accordance with OEM
design requirements and design cycles; new product announcements or product
introductions by the Company and the Company's competitors; availability and
cost of manufacturing sources for the Company's products; changes in the mix of
sales to OEMs and sales representatives; incorrect forecasting of future
revenues; the volume of orders that are received and can be filled in a quarter;
the rescheduling or cancellation of orders by customers; costs associated with
protecting the Company's intellectual property; changes in product mix; changes
in product costs and pricing by the Company or its competitors; and changes in
currency exchange rates. The Company believes that period-to-period comparisons
of its operating results should not be relied upon as an indication of future
performance. It is likely that in some future period the Company's operating
results or business outlook will be below the expectations of securities
analysts or investors, which would likely result in a significant reduction in
the market price of the shares of common stock. See 'Selected Financial Data,'
the financial statements of the Company and the notes thereto and 'Risk
Factors -- Potential Fluctuations in Operating Results' appearing elsewhere in
this prospectus.

The Company's quarterly revenues for the three months ended October 31, 1998 and
January 31, 1999 were significantly impacted by delays in the delivery of its
products from Atmel Corporation. Such delays affected the Company's ability to
fill its orders to customers in the three months ended October 31, 1998,
reducing its quarterly revenues to below its expectations. Many such orders were
filled during the three months ended January 31, 1999, generating unusually high
revenues for this period.

During the three months ended October 31, 1998, management completed an
evaluation of its reserves, royalties, purchased software and other assets.
Following such review, the Company recorded non-recurring charges of
approximately $253,000 to cost of sales and $355,000 to operating expenses to
reflect adjustments to such accounts. In addition, during the three months ended
January 31, 1999, the Company made an adjustment to the valuation of its
inventory, which was reflected as a write-down of assets of $272,000 to cost of
sales. The Company believes these accounts are properly reflected as of its
January 31, 1999 financial statements.

LIQUIDITY AND CAPITAL RESOURCES


Prior to this offering, the Company financed its operations through advances
from Osicom and borrowings under its short-term bank line of credit. As of July
31, 1999, the Company had a working capital deficit of $3.6 million and $514,000
in cash and cash equivalents.



The Company's operating activities provided cash of $3.0 million during the six
months ended July 31, 1999, primarily as a result of a decrease in accounts
receivable and growth in other current liabilities, partially offset by growth
in inventories. The Company's operating activities used cash in the amount of
$1.9 million during the fiscal year ended January 31, 1999 and generated cash of
$45,000 in the fiscal year ended January 31, 1998. Cash used in the fiscal year
ended January 31, 1999 was primarily attributable to a net loss, growth in
accounts receivable and inventory caused by growth in demand for the Company's
OEM products, offset in part by a growth in accounts payable and other current
liabilities and the non-cash impact of depreciation and amortization. Cash
provided by operating activities in the fiscal year ended January 31, 1998 was
primarily attributable to a decrease in inventories and the non-cash impact of
depreciation and amortization and the valuation allowance associated with
intangible assets, offset in part by a net loss, growth in accounts receivable
and a decrease in accounts payable and other current liabilities.



In order to support the Company's anticipated growth, the Company expects that
its sales and marketing expenses, engineering and research and development
expenses and general and administrative expenses each will increase in the
fiscal year ending January 31, 2000 and thereafter compared to the amounts of
such expenses in the fiscal year ending January 31, 1999. There can


                                       33



<PAGE>


be no assurance that the Company's available cash and cash flow from operations
will be sufficient to fund such additional expenses.



The Company's standard payment terms are net 30 days. While the Company actively
pursues collection within that time, receivables have frequently taken longer to
collect because it sells products to large companies in Asia. In addition, the
Company has experienced a significant amount of its revenue shipments in the
last month of the quarter and the last month of the fiscal year.



The Company's investing activities used cash in the amount of $1.1 million in
the six months ended July 31, 1999 primarily for the purchase of $470,000 of
property and equipment to support the Company's expanded operations and $509,000
for capitalized software development costs. During the fiscal year ended January
31, 1999 the Company's investing activities used cash of $328,000 for the
purchase of property and equipment and $724,000 for capitalized software
development costs. During the fiscal year ended January 31, 1998, the Company's
investing activities used cash of $605,000 for the purchase of property and
equipment and $556,000 for capitalized software development costs.



Cash used by financing activities was $2.0 million for the six months ended July
31, 1999, primarily from net loan payments to Osicom of $1.5 million and
payments for short-term debt of $667,000. Cash provided by financing activities
was $3.2 million during the fiscal year ended January 31, 1999, from net loans
by Osicom of $3.0 million and net proceeds from short-term debt of $204,000,
reduced by long-term debt repayments of $18,000. Cash provided by financing
activities was $891,000 during the fiscal year ended January 31, 1998, from
loans by Osicom of $855,000 and net proceeds from short-term debt of $291,000,
reduced by long-term debt repayments of $255,000.



As of July 31, 1999, the balance due to Osicom from loans was approximately $5.8
million, offset by a receivable due to NETsilicon from Osicom of $3.0 million.
This loan is subordinate to bank debt. As of January 31, 1998, Osicom began
accruing interest on the outstanding balance on the loan at the prime rate plus
three percent per year. The Company intends to repay the loan to Osicom in full
from the proceeds of this offering and has no plans to borrow additional funds
from Osicom subsequent to this offering. The Company's short-term debt is in the
form of a credit facility provided by Coast Business Credit. Coast Business
Credit is a division of Southern Pacific Bank and provides asset based lending
services. The Company's credit facility is for $5.0 million, of which $2.6
million was unused at July 31, 1999 and is collateralized by accounts
receivable, inventory and equipment and a guarantee by Osicom. The loan bears
interest at 2.5% over the bank's prime rate, but not less than 8.0%, and expires
February 1, 2001.


The Company anticipates that its available cash resources following the offering
will be sufficient to meet its presently anticipated capital requirements
through the next 12 months. Nonetheless, the Company may elect to sell
additional equity securities, subject to the provisions of the Company's 365-day
'lock-up' agreement with the underwriters, or to obtain additional credit. The
Company's future capital requirements may vary materially from those now planned
and will depend on many factors, including, but not limited to, the levels at
which the Company maintains inventory and accounts receivable; the market
acceptance of the Company's products; the levels of promotion and advertising
required to launch products or enter markets and attain a competitive position
in the marketplace; volume pricing concessions; the Company's business, product,
capital expenditure and research and development plans and technology roadmap;
capital improvements to new and existing facilities; technological advances; the
response of competitors to the Company's products; and the Company's
relationships with suppliers and customers. In addition, the Company may require
an increase in the level of working capital to accommodate planned growth,
hiring and infrastructure needs. Additional capital may be required for
consummation of any acquisitions of businesses, products or technologies. To the
extent that the funds generated from this offering, together with existing
resources and cash generated from operations, are insufficient to fund the
Company's future activities, the Company may need to raise additional funds
through public or

                                       34



<PAGE>

private financings or borrowings. No assurance can be given that additional
financing will be available or that, if available, such financing can be
obtained on terms favorable to the Company and its shareholders. If additional
funds are raised through the issuance of equity securities, the percentage
ownership of then current stockholders of the Company will be reduced and such
equity securities may have rights, preferences or privileges senior to those of
holders of the Company's common stock. If adequate funds are not available to
satisfy short- or long-term capital requirements, the Company may be required to
limit its operations significantly.

YEAR 2000 COMPLIANCE

The Year 2000 issue refers generally to the problems that some software may have
in determining the correct century for the year. For example, software with
date-sensitive functions that is not Year 2000 compliant may not be able to
distinguish whether '00' means 1900 or 2000, which may result in failures or the
creation of erroneous results.

The Company is taking steps to address potential Year 2000 problems, including
(i) identifying the computer systems and products affected; (ii) contacting
vendors and suppliers; (iii) determining the Year 2000 compliance status of each
of its systems and products; and (iv) implementing any necessary changes.
Although the Company does not currently expect that the impact of the Year 2000
issue will be material to its systems or products, it could discover (or fail to
discover) Year 2000 issues in the course of its evaluation process that would
have a materially adverse effect on the Company's business, results of
operations or financial condition if not properly addressed.

The Company's products are not date-dependent and the Company believes that they
are Year 2000 compliant. The Company has tested software obtained from third
parties that is incorporated into its products, and is seeking assurances from
its vendors that their licensed software is Year 2000 compliant. Furthermore,
the Company intends to send inquiries to certain of its suppliers requesting
information concerning exposure to Year 2000 problems. The Company expects to
complete this process by September 1999. The Company has received
representations from certain of its suppliers, including some of its sole source
suppliers, as to the Year 2000 compliance of their systems and products. Despite
testing by the Company and by its current and potential customers, and
assurances from the vendors of the software and hardware incorporated into its
products, the Company's products may contain undetected errors or defects
associated with Year 2000 date functions. Known or unknown errors or defects in
such products could severely disrupt the Company's operations and have a
material adverse effect on its business, financial condition, cash flows and
results of operations.

The Company's internal systems include both information technology ('IT') and
non-IT systems. The Company has completed an assessment of its material internal
IT and non-IT systems, including software and hardware technology. To the extent
the Company cannot test the technology, it is seeking assurances from such
vendors that their systems are Year 2000 compliant. The Company is not aware of
any material operational issues or costs associated with preparing its internal
IT and non-IT systems for the Year 2000; however, it may experience material
unanticipated problems and costs caused by undetected errors or defects in the
technology used in its internal IT and non-IT systems. The Company intends to
complete the remediation of any non-Year 2000 compliant technology by
September 1999.

The Company does not have any information concerning the Year 2000 compliance of
its customers. The Company's current and potential customers may incur
significant expense to achieve Year 2000 compliance. If such customers are not
Year 2000 compliant, they may incur material costs to remedy problems or face
litigation costs. As a result, such customers and potential customers could
reduce or eliminate plans that they have to purchase the Company's products or
services. Such events could have a material adverse effect on the Company's
business, financial condition, cash flows and results of operations.

                                       35



<PAGE>

The Company has funded its efforts to address the Year 2000 issue from available
cash and has not separately accounted for these costs in its financial
statements. These costs have not been material. The Company expects to incur
additional costs associated with Year 2000 compliance. Subject to the foregoing
uncertainties, the Company does not expect those costs to be in excess of
$100,000.

Because the Company does not believe the risks of Year 2000 compliance are
material, the Company does not plan to develop a contingency plan to address
situations that may result if it is unable to achieve Year 2000 compliance for
its critical operations. However, the Company is subject to external forces that
may affect industry and commerce generally, such as utility or transportation
company Year 2000 compliance failures and related service interruptions.

EFFECTS OF INFLATION AND CURRENCY EXCHANGE RATES

The Company believes that the relatively moderate rate of inflation in the
United States over the past few years has not had a significant impact on the
Company's sales or operating results or on the prices of raw materials. There
can be no assurance, however, that inflation will not have a material adverse
effect on the Company's operating results in the future.

Substantially all of the Company's sales are currently denominated in U.S.
dollars and to date its business has not been significantly affected by currency
fluctuations. However, the Company conducts business in several different
countries and thus fluctuations in currency exchange rates could cause the
Company's products to become relatively more expensive in particular countries,
leading to a reduction in sales in that country. In addition, inflation in such
countries could increase the Company's expenses. In the future, the Company may
engage in foreign currency denominated sales or pay material amounts of expenses
in foreign currencies and, in such event, may experience gains and losses due to
currency fluctuations. The Company's operating results could be adversely
affected by such fluctuations.

IMPACT OF RECENT ACCOUNTING PRONOUNCEMENTS

The Financial Accounting Standards Board ('FASB') has issued several
pronouncements effective for fiscal years beginning after December 15, 1997,
including Statement of Financial Accounting Standards ('SFAS') No. 129
'Disclosure of Information about Capital Structure', SFAS No. 130 'Reporting
Comprehensive Income', SFAS No. 131 'Disclosure about Segments of an Enterprise
and Related Information', and SFAS No. 132 'Employers' Disclosures about
Pensions and other Postretirement Benefits.' In addition, the Accounting
Standards Executive Committee issued Statement of Position No. 97-2 'Software
Revenue Recognition' that supercedes Statement of Position No. 91-1 'Software
Revenue Recognition' effective for transactions entered into fiscal years
beginning after December 15, 1997. The adoption of these standards has had no
material effects, if any, on Company's financial position or results of
operations.

In June 1998, the FASB issued Statement No. 133, Accounting for Derivative
Instruments and Hedging Activities ('SFAS No. 133'). SFAS No. 133 provides a
comprehensive and consistent standard for the recognition and measurement of
derivatives and hedging activities and requires all derivatives to be recorded
on the balance sheet at fair value. SFAS No. 133 is effective for years
beginning after June 15, 2000. Adoption of SFAS No. 133 is not expected to have
a material impact on the Company's results of operations, financial position or
cash flows.

                                       36






<PAGE>

                                    BUSINESS

OVERVIEW

The Company develops and markets semiconductor devices and software solutions
designed to meet the networking requirements of embedded systems. The Company's
products are incorporated into the design of embedded systems to provide them
with the ability to communicate over standards-based LANs and the Internet,
enabling the development of new embedded systems applications. The Company
believes that it offers the first comprehensive solution that, in conjunction
with the physical interface and memory, encompasses all of the hardware and
software necessary to network-enable electronic devices incorporating embedded
systems. The Company's products are contained in a broad array of imaging
products, including printers, scanners, fax machines, copiers and multi-function
peripherals manufactured by 22 OEMs, including Minolta Corporation, NEC
Corporation, Ricoh Company, Ltd., Sharp Corporation and Xerox Corporation. The
Company's products are also in various stages of being incorporated into the
design of products in additional embedded systems markets, such as industrial
automation equipment, communication devices, data acquisition and test
equipment, Internet devices and utility monitoring equipment.

INDUSTRY BACKGROUND

An embedded system is a computer that is incorporated into a larger electronic
system and responds to external events by performing specific tasks quickly,
predictably, and reliably. Some examples of embedded computers are in office
products such as fax machines, laser printers, and photocopiers; industrial
automation equipment such as robots and process control equipment; building
control equipment such as elevator and environmental control systems; consumer
products such as camcorders and video games; medical instrumentation and imaging
systems; vending machines and automated teller machines; and vehicle anti-lock
brakes and navigation systems.

Many electronic systems incorporating embedded systems run automatically, do not
require a person's constant presence and can be candidates for network
connectivity. Connection to a network affords the operators of these devices the
convenience of controlling or monitoring them remotely rather than from where
the devices are located. Examples of device networking can be as simple as a
home security company receiving a message that a door in a subscriber's house is
open, or as complex as the control of a multi-step chemical process through a
refinery. Despite the many benefits of networking, and the vast number of
devices that are potential candidates to be networked, few embedded systems are
currently connected to a network due to the high historic cost of developing
network solutions for these systems.

The connection of PCs in business environments across LANs, WANs, and, more
recently, in home and mobile environments across the Internet, marked the first
extensive networking of devices. As network connectivity for PCs became more
prevalent, so too did the networking of the imaging devices that printed out,
scanned in, faxed and copied the documents created by those PCs. The primary
motivating factor in the demand for networking of imaging devices was cost. A
single networked printer could serve an entire office whereas, in the absence of
networking, the same office would have required a printer for every work
station. Network connectivity for imaging devices was facilitated by the
emergence of networking standards such as Ethernet and TCP/IP, or the
Transmission Control Protocol/Internet Protocol. Imaging device networking
solutions, like those manufactured and sold by the Company, incorporated those
common transmission protocols.

In markets other than imaging, network connectivity has generally been based
upon the unique or 'proprietary' communication protocols used by the
manufacturers of the embedded systems to be networked. Creating and upgrading
networks based on proprietary protocols generally has been costly and time
consuming for these OEMs. In addition, these networks generally have been
restrictive for end users. End users have been unable to gain the benefits of
new, add-on products

                                       37



<PAGE>

and software developed by third-party vendors incorporating networking industry
standards, resulting in out-dated and sub-optimal systems requiring costly
upgrades.

With the recent convergence on common networking protocols, such as TCP/IP and
Ethernet, OEMs have increasingly attempted to incorporate standards-based
networking solutions into their products. These solutions have integrated
multiple hardware and software sub-systems commercially available from
third-party vendors, each of which provide a part of the total solution. A
multi-source solution requires the engineering and integration of components
including a microprocessor, an Ethernet chip, a direct memory access ('DMA')
controller, a memory controller, a Web server, a Hypertext Transfer Protocol
('HTTP') server, a real-time operating system ('RTOS') and software drivers, all
of which must be compatible in order for the entire networking solution to
function optimally. Thus, while multi-sourced networking solutions are in some
ways superior to proprietary solutions, OEMs of multi-sourced solutions must
hire dedicated network engineering teams, endure lengthy development and
integration cycles and incur substantial technology enhancement and maintenance
costs. As an alternative to a multi-sourced solution, OEMs have designed
standards-based solutions in which the embedded system or systems to be
networked are connected to an off-the-shelf, microprocessor-based board. Such
solutions are very expensive, physically large and impractical for a wide
variety of users.

The Company believes that historically there have not been cost-effective and
practical alternatives for networking embedded systems. As a result, most
non-imaging devices have not been connected to networks. In situations where
OEMs have achieved network connectivity in their devices, they have sacrificed
time, effort and expense to create proprietary solutions assembled from numerous
and distinct vendors or board-based solutions. As a result, end users have
purchased systems which were either not cost effective or contained generally
rudimentary levels of network connectivity that could not be easily upgraded.

THE NETSILICON SOLUTION

The Company develops and markets semiconductor devices and software solutions
designed to meet the networking requirements of embedded systems. The Company
delivers a standards-based networking solution for embedded systems comprised of
its proprietary NET+Works semiconductors and software. The Company also provides
OEMs with software development licenses and application engineering services to
enable them to design products incorporating NET+Works technology. The Company's
solutions are designed to enable its customers to reduce the cost and improve
the time to market for their products that incorporate networking functionality.
The Company has 15 years of experience providing networking connectivity for a
wide array of electronic devices.

The Company believes that its products offer OEMs a compelling solution because
the products are:

   Standards-Based. The Company's products incorporate existing LAN, WAN and
   Internet networking standards. This makes it possible for electronic devices
   incorporating embedded systems to communicate with other standards-based
   equipment, enabling the free exchange of information, distributed processing
   and remote maintenance.

   Comprehensive. The Company offers a comprehensive solution that, in
   conjunction with the physical interface and memory, consolidates the hardware
   and software necessary to network enable electronic devices in a single
   semiconductor device. In addition, the Company offers OEMs a package of
   development tools and application engineering services to further facilitate
   a shorter time-to-market for their network-ready products. OEMs that
   incorporate the Company's products do not need to develop in-house networking
   expertise in order to offer advanced connectivity in their products. This
   allows them to focus their engineering resources on developing other aspects
   of their products. Furthermore, OEMs incorporating the Company's solutions
   into their products do not need to acquire networking hardware or software
   from multiple third-party vendors and perform the associated highly complex
   and

                                       38



<PAGE>

   lengthy integration and maintenance. The Company believes its NET+Works
   product, in conjunction with a physical interface and memory components,
   delivers a complete networking solution to OEMs.

   Scalable and Extensible. The NET+Works technology is based on a design
   platform that allows networking extensibility across a wide range of hardware
   platforms and performance levels. Scalability is achieved through a design
   which allows the Company to offer pin-compatible semiconductor devices from
   5 MIPS (million instructions per second) to 40 MIPS performance levels. As a
   result, OEMs can incorporate varying performance levels into their products
   without redesigning the hardware or reprogramming the software.

   Proven. Since its inception, the Company has focused its efforts on enabling
   the connection of electronic devices to networks. The Company's technology
   embodies refinements and enhancements developed by the Company during its
   years of service to OEMs. The Company's semiconductor devices are
   incorporated into a broad array of imaging products, including printers,
   scanners, fax machines, copiers and multi-function peripherals manufactured
   by 22 OEMs, including Minolta Corporation, NEC Corporation, Ricoh Company,
   Ltd., Sharp Corporation and Xerox Corporation.

BUSINESS STRATEGY

The Company's objective is to continue to expand its market position as a
developer and supplier of networking solutions for embedded systems. Key
elements of the Company's strategy include the following:

   Expand Existing Customer Relationships in the Imaging Industry. Twenty-two
   OEMs in the imaging industry have incorporated the Company's networking
   solutions. Its products have been designed into a broad array of imaging
   products, including printers, scanners, fax machines, copiers and
   multi-function peripherals. OEMs are currently commercially shipping 45
   imaging products incorporating the Company's semiconductor devices. In
   addition, many of these OEMs are in various stages of designing other
   products which will incorporate the Company's NET+Works solution. The Company
   seeks to leverage its existing relationships with OEMs by working closely
   with them to understand the OEMs' evolving requirements and to meet them. In
   addition, the Company is focusing its efforts on obtaining design wins with
   those companies in the imaging industry that do not currently incorporate the
   Company's semiconductor devices.

   Identify and Penetrate Additional Embedded Systems Markets. The overall
   addressable market for embedded networking systems is comprised of electronic
   devices in a variety of markets, each of which has its own combination of
   OEMs and end users. The Company targets those embedded systems markets where,
   in its estimation, the demand for embedded networking has developed or will
   develop rapidly. See ' -- Sales and Marketing.' For example, the Company has
   identified the industrial automation market as one in which OEMs have
   demonstrated early demand for the Company's networking solution. The
   Company's ability to target multiple other markets results from the basic
   design of the Company's semiconductor devices, specifically their suitability
   for incorporation into a very wide variety of embedded systems with minimal
   additional research or product development expenses required by the Company.
   The Company evaluates each new market opportunity based upon four criteria
   (i) significant potential sales of the Company's products within three to
   five years; (ii) absence of a widely accepted network connectivity
   architecture; (iii) compatibility with the Company's sales and marketing
   channels; and (iv) ease of adaptability to the Company's existing technology.

   Develop Market-Specific Products and Features. The Company intends to bolster
   its competitive position within the markets it addresses by developing
   value-added versions and features for its products, specifically tailored to
   each market's unique requirements. The Company believes that this approach to
   product development increases the attractiveness of the NET+Works solution
   over more generic, less function-rich alternatives.

                                       39



<PAGE>

   Influence Industry Standards. The Company believes that each embedded system
   market it targets is likely to have one or more OEMs that will be early
   adopters of networking technology. Because the Company anticipates that these
   OEMs will have significant influence in determining the network connectivity
   standards within that market, the Company seeks to establish relationships
   with these OEMs. The Company plans to develop its products in conjunction
   with these early adopters, and to position its products as the networking
   solution of choice for each embedded system market it chooses to address. For
   example, in June 1998 the Company joined with key industrial automation OEMs
   Automation Research Corp., Jetter GmbH, Object Automation, Inc.,
   Parker-Hannifin Corporation, Performance Software, Inc. and Richard
   Hirschmann GmbH & Co. to create the Industrial Automation Open Networking
   Alliance ('Alliance'). The Alliance is designed to promote a standards-based
   approach to networking for industrial automation and focus on overcoming
   obstacles to its rapid adoption. The Alliance now has 23 members and the
   Company believes that, by taking a leading role in the growth of the
   Alliance, it will establish its products in the industrial automation market.

PRODUCTS AND SERVICES

The Company's technology solution is comprised of products and application
engineering services. The Company's NET+Works products are semiconductor devices
containing core microprocessors integrated with value-added software. The
Company's solution is sold as a complete system and includes both the hardware
and a license to use the full array of software developed by the Company. The
Company believes its NET+Works solution, in conjunction with a physical
interface and memory, provides all of the functionality needed to implement LAN
and Internet connectivity.

  Hardware Products

The Company offers its NET+Works solution integrated onto semiconductor devices
known as NET+ARM containing core microprocessors from ARM. The Company also
offers its NET+Works solution with a Motorola microprocessor. The Company's
semiconductor devices are then incorporated directly onto the embedded
controller board or integrated into a network interface card ('NIC'). Other
required components of the solution include the physical interfaces and memory,
which are either shared with the controller or located on the NIC. Though the
majority of the Company's sales today are in the form of network interface
cards, OEMs are increasingly integrating the Company's stand-alone semiconductor
devices into their controllers and such sales will represent an increasing
percentage of future sales.


The Company's NET+ARM semiconductor devices operate at a speed of 5, 12, 15 and
40 MIPS. The Company believes that the price at which its NET+ARM semiconductor
devices are available to OEM customers represents a significant cost savings
relative to the cost of currently available components necessary to achieve
comparable functionality. Though the Company plans to offer semiconductor
devices containing embedded processors other than ARM, it currently has no such
commitments.


The product's processing speed is enhanced by NET+DMA, an interface between the
Ethernet MAC (media access controller) and the main memory bank. A patent
application has been filed and is currently pending for NET+DMA. The Company
plans to file additional patent applications for certain aspects of its
networking technology.

  Software

The Company's NET+Works solution integrates a suite of software integrated with
the NET+ARM semiconductor device. In conjunction with the physical interface and
memory, the integrated NET+ARM semiconductor device and value added software
delivers a complete solution to the Company's customers. The software includes:

   NET+Drivers and RTOS. NET+Drivers and RTOS components are the basic pieces
   that operate the hardware and software. The RTOS is based on one of two
   popular third-party

                                       40



<PAGE>

   commercial offerings: pSOS+ from Integrated Systems, Inc. ('ISI') and VxWorks
   from Wind River. NETsilicon's drivers are fully integrated and supported by
   the RTOS and tools.

   NET+Protocols. NET+Protocols contain the open standard communications
   protocols such as TCP and UDP.

   NET+Services. NET+Services add the necessary networking service modules of an
   HTTP Web Server (NET+Web), Email (NET+Mail), Data Transfer through FTP
   (NET+Data), Installation with DHCP and Bootp (NET+Install), and Management
   with SNMP (NET+Management) and are all based on industry standards.

   NET+APIs. NET+APIs provide the needed access to the RTOS and NET+Services for
   OEM applications software engineers without having to attain networking
   engineering knowledge.

The Company also offers software to enable connection and communication with
embedded controllers over a variety of interface specifications, including DPO,
PSIO, and PCI. The DPO Interface Specification is an open-architecture
specification designed by the Company and licensed to controller designers and
imaging device OEMs. The DPO interface can function with networks comprised of
multiple protocols and operating systems, including Novell NetWare, AppleTalk,
UNIX, TCP/IP and Windows NT. In addition, the DPO interface meets the networking
functionality standard established by Hewlett-Packard Company, enabling OEM
products to be competitive with those of Hewlett-Packard Company. PSIO is an
interface specification that the Company licenses from Peerless Systems Corp. so
that the Company's products can interface with controllers provided by Peerless.
See ' -- Intellectual Property, Trademarks and Proprietary Rights.' The Company
also offers a PCI interface specification to simplify and reduce the cost of PCI
applications.

A key component of the Company's strategy is to leverage its NET+ARM
semiconductor devices by adding application-specific software that is focused on
the unique needs of vertical industry markets. The Company's first customized
vertical-market application is an embedded networking solution designed for use
by manufacturers of imaging devices, such as printers, copiers, faxes, scanners
and multifunction peripherals. This product utilizes the same core technology
found in the Company's NET+ARM semiconductor devices and adds NET+Applications
software developed by the Company specifically for use in imaging devices. The
NET+Works solution for the imaging market offers full networking operating
system support, full print server applications and management capabilities,
enabling devices to report status messages, such as 'toner low' or 'paper jam'
to network administrators via email across a LAN, WAN or the Internet. It is
available for installation directly on the controller board, thereby eliminating
the need for a separate NIC. The Company developed NET+Works solutions for the
imaging market in coordination with imaging technology leaders including Adobe
Systems, Inc., Peerless Systems Corp. and Imaging Technologies Corp. The Company
is currently developing NET+Applications for the industrial automation market.

These components allow customers to develop prototypes on a network, transfer
data and configure their devices in significantly less time than the six months
generally required with alternative approaches, without any sacrifice in system
performance or increase in memory requirements.

  Software Development Tools

NET+ARM semiconductor devices are sold to OEMs with a set of integrated
NET+Utilities and tools for hardware and software development, many of which,
the Company believes, are unique to the Company. These include the Company's
NET+Web, a Hypertext Markup Language ('HTML')-to-C compiler which OEM customers
can use to automate the generation of HTML Web pages.

The Company also provides customers with target development boards, including
schematics and computer-aided design ('CAD') electronic format files, which
assist OEM hardware and software

                                       41



<PAGE>

application developers in the debugging process of their product-specific
applications being ported to and developed on NET+ARM semiconductor devices.
Developers also receive an embedded In-Circuit Emulator ('ICE') debugging tool
to enable testing and evaluation of hardware and their software after it has
been ported to NET+ARM semiconductor devices. Cross-compilers, linkers and
symbolic debuggers, if desired, must be obtained by the OEM directly from the
RTOS vendor. Full documentation provided to OEMs includes a guide to beginning
the design cycle, hardware and software reference manuals, development board
jumpers and a components guide.

The development tools also include additional cost options such as ARM's
development tools and ISI's pRISM+ or Wind River's Tornado open, graphical
development environments. ISI's pRISM+ and Wind River's Tornado support embedded
developers with tools that span the complete development process, from
conception to development and through life cycle support. See ' -- Intellectual
Property, Trademarks and Proprietary Rights.'

Before the Company's semiconductor devices are incorporated into the design of
an OEM's product, the OEM may purchase some sample semiconductor devices and the
software to create custom application programming interfaces and other software
components of the ultimate network solution for the OEMs embedded systems.

  Application Engineering Services

The Company believes its OEM customers place significant emphasis on full
product support. Therefore, design support is provided for the first six months
of the OEM's design cycle. Additionally, full technical support for all
hardware, software and embedded products is provided for the first 12 months
after product shipment. Support and training services provided by the Company to
imaging OEM customers include:

   Project Management. The Company provides its OEM customers with assistance
   in (i) interface specifications analysis; (ii) lead time planning;
   (iii) delivery scheduling; and (iv) product cycle planning.

   Consulting. The Company's field application engineering staff provide
   development process consulting services that range from answering questions
   to assisting in problem solving and performing design reviews of customer
   products.

   Product Integration Support. The Company provides its OEM customers with
   product testing and support during the OEM's process of integrating the
   Company's technology into its products.

   On-going Technical Support. Post-integration support typically includes beta
   test period support and assistance to the OEM's support specialists.

   Training. The Company provides 'hands-on' training sessions during which OEMs
   are taught to install the Company's products (both hardware and software),
   set up and configure all network operating systems and protocols, and
   understand Ethernet and Token Ring topology. OEM staff are also trained to
   provide 'help desk' support, configure the product and diagnose end-user
   problems over the phone. OEM managers are trained for 'second level' support,
   in which a senior staff member is trained to solve more complex problems and
   back up help desk staff. OEM field engineers are trained to solve problems by
   taking traces and studying network environments, protocols and stacks.

   Joint Marketing Assistance. The Company makes joint sales calls with its
   customers, provides collateral, participates in the organization of press
   releases and tours, and creates Web links to customer product pages.

   Product Updates. Updates on all releases of the NET+Works solution are
   available to OEMs initially under warranty and thereafter on an optional
   service and maintenance contract basis.

                                       42



<PAGE>

The Company receives revenue from the foregoing application engineering
services, for which an OEM customer may contract separately. The Company
believes that such revenues are immaterial to its overall financial results of
operations.

PRODUCT DEVELOPMENT

The Company's success depends upon its ability to enhance its solution and
develop and introduce new products to meet changing customer needs on a timely
basis. The Company focuses its hardware development efforts on improving the
performance of its products, simplifying the integration process for its
products and introducing new products with a variety of speeds, capabilities and
price points. The Company focuses its software development efforts on addressing
industry needs, developing industry-specific applications and integrating
additional operating systems and protocols into its solution.


The Company has made and expects to continue to make substantial investments in
product development. For the fiscal years ended January 31, 1997, 1998 and 1999,
the Company's engineering, research and development expenses were approximately
$1.0 million, $1.5 million, and $2.2 million, respectively or 13.8%, 18.7% and
16.1% of net sales, respectively. For the six months ended July 31, 1999, the
Company's engineering, research and development expenses were approximately $1.3
million, or 9.8% of net sales. As of July 31, 1999, the Company had 30 full-
time employees who have substantial networking and software driver development
experience engaged in research and development activities.


SALES AND MARKETING

The Company markets and sells its products to OEMs through a combination of
(i) its direct sales and marketing staff; (ii) strategic partner relationships
and alliances; (iii) manufacturers representatives; and (iv) authorized
developers.

  Direct Sales and Marketing


As of July 31, 1999, the Company employed a total of 31 employees in its direct
sales and marketing efforts. The Company manages most of its sales efforts from
its headquarters in Waltham, Massachusetts and a sales office in Germany. The
Company's direct sales staff solicits prospective customers in North America,
provides technical advice and support with respect to the Company's products,
and works closely with the Company's partners, representatives and developers
worldwide to secure new customer design wins and provide support during their
development of new products. The direct sales and marketing staff participates
in select industry trade shows and conferences to promote the Company's products
and to generate new business leads.


The Company designs its marketing programs to build NETsilicon and NET+Works
awareness and generate new sales leads. The Company's primary marketing
activities include: advertising; direct mail; customer communications; trade
show participation; and press, media and industry analyst relations.

  Partnership Relationships and Alliances

The Company augments its direct sales efforts through various strategic
marketing alliances. These include, in the imaging market, alliances with the
makers of printer controllers, and in other markets, alliances with vendors and
suppliers to the Company, such as ARM, Atmel Corporation, Integrated Systems,
Inc. and Wind River Systems, Inc. The Company's strategy for making sales to
imaging OEMs is to have its interface specification incorporated into the
controllers which those OEMs purchase from controller designers, because every
imaging device which utilizes a controller incorporating the Company's DPO
interface specification will use the Company's networking connectivity solution.
The printer controller designers which have incorporated the Company's DPO
interface specification include Adobe Systems, Inc., Advanced HiTech Corp.,
Destiny Technology Corp., Imaging Technologies Corp. and Xionics Document
Technologies, Inc. The

                                       43



<PAGE>

Company may also license the interface specification of other vendors in order
to target imaging OEMs who do not utilize the controllers of the firms with
which the Company has allied itself. For instance, the Company has licensed the
PSIO interface specification of Peerless Systems Corp. in order to make sales to
OEMs who deploy Peerless' controller.

In June 1998, the Company co-founded the Industrial Automation Open Networking
Alliance with key industrial automation OEMs, including Automation Research
Corp., Jetter GmbH, Object Automation, Inc., Parker-Hannifin Corporation,
Performance Software, Inc. and Richard Hirschmann GmbH & Co. to create the
Industrial Automation Open Networking Alliance. This Alliance is designed to
promote a standards-based approach to networking for industrial automation that
is embodied in the Company's technology. The Alliance has grown to 23 members,
including GE Fanuc, Sun Microsystems, Inc., and Siemens AG.

The Company and its printer controller partners engage in joint marketing
efforts, presenting their individual products as a fully compatible,
comprehensive imaging and networking solution to imaging OEMs.

  Manufacturers Representatives


Manufacturers representatives act as local sales agents for the Company and work
on a commission basis. As of July 31, 1999, there were nine manufacturers
representatives in North America, three in Europe and Israel, and one in Japan.
The Company's direct sales staff supports and works closely with these
representatives, who have extensive relationships with the current and potential
customers in their territories.


  Authorized Developers


The Company also markets and sells its products in coordination with independent
product development consulting firms. These firms have hardware and software
engineering staffs ranging from five to 100 engineers. They consult with large
OEMs, recommending new products for development and offering their expertise to
OEMs during the design cycle of those products. Where network connectivity is
contemplated for such products, the Company provides incentives to these
developers to recommend the Company's solution by paying the developers a
commission on the Company's sales to OEMs which result from these
recommendations. As of July 31, 1999, the Company had approved 17 consulting
firms as 'authorized developers' of its products.


OEM PRODUCT CYCLE

The Company's products are sold to OEMs, which incorporate them into devices
that are sold to end users. The timing and magnitude of the Company's revenues
are highly dependent upon its achievement of design wins, the timing and success
of its OEMs' development cycles, and its OEMs' product sales.

The Company initially targets OEMs that are developing embedded systems products
and are seeking to incorporate networking capability into their products. OEMs
typically select core components, such as the Company's semiconductor devices,
early in the device design process. Prior to the selection of core components,
OEMs typically purchase development tools and receive application engineering
services from the Company to facilitate the integration of NET+Works products
into their design. When the Company has received notification from an OEM that
its solution has been selected for incorporation into an OEM's final product,
the Company achieves what is known as a design win. The revenue the Company
receives from these qualification stage purchases is an immaterial portion of
the Company's total revenue. Once an OEM selects the components it will use for
its product, it generally does not substitute an alternative component as the
change typically requires significant cost or development time. Therefore, the
Company is generally the sole supplier of networking technology throughout the
life cycle of an embedded system once its products have been selected for
inclusion in the product design. Even if the Company is successful in its
efforts to market its products to OEMs and achieves a design win

                                       44



<PAGE>

from an OEM, there can be no assurance that the Company will ever achieve
revenue from the sale of products as a result of such design win. Furthermore,
even if the Company does achieve revenues from such sales there can be no
assurance that such revenues will be sustainable.

The length of the product development process can vary greatly among the
Company's OEMs, ranging from six to more than 24 months, with no certainty that
any given design will result in a commercial product. When the OEM's product
development cycle nears successful completion, OEMs typically begin purchasing
the Company's products to supply their initial manufacturing efforts. Only upon
the commencement of product shipment does the Company achieve significant
revenues. OEMs then typically purchase quantities of the Company's products
periodically to match their ongoing manufacturing needs, based on their demand
requirements. Sales of the Company's products are therefore dependent upon the
sales of the OEMs' products into which they are designed.

The following is a summary of the Company's shipping customer activity over the
prior eight quarters:


<TABLE>
<CAPTION>
                                                                       THREE MONTHS ENDED
                                      -------------------------------------------------------------------------------------
                                      OCT. 31,   JAN. 31,   APR. 30,   JULY 31,   OCT. 31,   JAN. 31,   APR. 30,   JULY 31,
                                        1997       1998       1998       1998       1998       1999       1999       1999
                                      --------   --------   --------   --------   --------   --------   --------   --------
   <S>                                <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>
     Shipping customers during the
       period(1):
     Imaging market.................       7          7         11         14         18         19         22         22
     Additional embedded systems
       markets......................      --         --         --         --         --          1          5          8
                                       -----      -----      -----      -----      -----      -----      -----      -----
     Total..........................       7          7         11         14         18         20         27         30
                                       -----      -----      -----      -----      -----      -----      -----      -----
                                       -----      -----      -----      -----      -----      -----      -----      -----
</TABLE>

- ---------------------------
(1) Represents the number of customers to which product was shipped during the
    period indicated.

IMAGING CUSTOMERS

The Company sells its products for incorporation into OEM devices.
Representative customers from the Company's 22 imaging OEMs who incorporated the
Company's solution into their products include:

<TABLE>
   <S>                                           <C>
   Fuji Xerox Co. Ltd.                           New Generation Computing, Inc.
   Kyocera Communications                        Ricoh Electronics
   Konica Business Systems                       Sharp Electronics Corporation
   Minolta Corporation                           Xerox Corporation
   NEC Corporation
</TABLE>


The Company's 22 imaging OEM customers have designed its solution into 45
imaging products available for sale as of July 31, 1999. All of the Company's
net sales for the fiscal year ended January 31, 1998 and 95% of net sales for
the fiscal year ended January 31, 1999 were derived from the imaging device
market. Konica Business Systems, Kyocera Communications and Minolta Corporation,
each represented greater than 10% of the Company's net sales for the fiscal year
ended January 31, 1999. For the six months ended July 31, 1999, 97% of the net
sales were derived from the imaging device market. Dimatech Corporation, Minolta
Corporation and Ricoh Electronics each represented greater than 10% of the
Company's net sales for the six months ended July 31, 1999.


MANUFACTURING

The Company does not maintain its own manufacturing capabilities for its
semiconductor devices, but relies on third parties to provide foundry
capabilities. The Company engages Atmel Corporation to manufacture the NET+ARM
semiconductor device. Shipments of the semiconductor device are first delivered
to the Company, where its staff performs quality assurance testing. The

                                       45



<PAGE>

Company purchases tested, packaged chips from Atmel. The Company does not have a
written agreement with Atmel regarding production, relying instead upon standard
purchase orders. The Company is in the process of qualifying a second source for
the NET+ARM semiconductor devices. Additionally, the Company obtains price
quotes from possible second sources for semiconductor devices in order to ensure
that the Company is receiving competitive price terms from its current
manufacturer.

The Company contracts with domestic qualified assemblers and with Uni-Precision
Industrial, Ltd. ('Uni-Precision'), a Hong Kong-based subsidiary of Osicom, to
assemble printed circuit boards for the Company's NICs. The Company performs
some final assembly of printed circuit boards and, for quality assurance
purposes, randomly tests boards assembled by third parties. The Company believes
that the terms of its arrangement with Uni-Precision are comparable with those
it could receive from an unrelated third party providing the same services and
are more favorable than it receives from its domestic assemblers. The Company
has no obligation to utilize the services of Uni-Precision, and plans to
continue doing so provided that the Company receives price-competitive terms
from that vendor. The Company has qualified an additional supplier of printed
circuit boards to ensure the availability of its NICs. See 'Certain
Relationships and Related Party Transactions.'


As of July 31, 1999 the Company had 29 full-time employees in Waltham,
Massachusetts performing manufacturing-related activities, including purchasing,
final assembly, testing, quality assurance, packaging and shipping.


PRODUCT BACKLOG

The Company's business is characterized by short-term shipment schedules. The
Company's backlog at the beginning of each quarter typically is not sufficient
to achieve expected sales for the quarter. To achieve its sales objectives, the
Company is dependent upon obtaining orders during each quarter for shipment that
quarter. Furthermore, the Company's agreements with its customers typically
provide that they may change delivery schedules and non-imaging customers can
cancel orders within specified time frames, typically 30 days or more prior to
the scheduled shipment date pursuant to the Company's policies, without
significant penalty. The Company's customers have in the past built, and may in
the future build, significant inventory in order to facilitate more rapid
deployment of anticipated major products or for other reasons. Decisions by such
customers to reduce their inventory levels have led, and could in the future
lead, to reductions in purchases from the Company. These reductions, in turn,
have caused and could cause fluctuations in the Company's operating results,
which could have a material adverse effect on the Company's business, results of
operations and financial condition in periods in which the inventory is reduced.
See 'Management's Discussion and Analysis of Financial Condition and Results of
Operations' and 'Business -- Backlog.'


As of July 31, 1999, the Company's backlog was approximately $11.1 million, as
compared to $4.6 million as of July 31, 1998. The Company includes all firm
purchase orders scheduled for delivery within the subsequent 12 months in its
backlog. The Company anticipates that all of its backlog will be shipped to
customers within the next 12 months.


COMPETITION

The Company believes it is the only supplier of networking products for embedded
systems to offer a single-vendor, standards-based solution which, in conjunction
with the physical interface and memory, consolidates all necessary networking
hardware and software subsystems onto a single semiconductor device. However,
the markets in which the Company operates are intensely competitive, and
characterized by rapidly changing technology, evolving industry standards,
declining average selling prices and frequent new product introductions. A
number of companies offer products that compete with one or more elements of the
Company's solution. The Company believes that the competitive factors affecting
the market for the Company's products include product performance, price and
quality; product functionality and features; the availability of

                                       46



<PAGE>

products for existing and future platforms; the ease of integration with other
hardware and software components of the customer's products; and the quality of
support services, product documentation and training. The relative importance of
each of these factors depends upon the specific customer involved. There can be
no assurance that the Company will be able to compete successfully against
current and future competitors, or that competitive factors faced by the Company
will not have a material adverse effect on the Company's business, results of
operations and financial condition.


The Company primarily competes with the internal development departments of
large OEM companies that have internally developed their own networking
solutions as well as established developers of embedded systems software and
chips such as Axis Communications, Inc., Echelon Corporation, Emulex
Corporation, H. Bollmann Manufacturers Limited (HBM), Hitachi, Ltd., Integrated
Systems, Inc., Intel Corporation, Milan Technology, a division of Digi
International Inc., Motorola, Inc., Peerless Systems Corporation, Samsung
Electronics Co., Ltd. and Wind River Systems, Inc. In addition, the Company is
aware of certain companies which have recently introduced products that address
the markets targeted by the Company. The Company has experienced and expects to
continue to experience increased competition from current and potential
competitors, many of whom have substantially greater financial, technical,
sales, marketing and other resources, as well as greater name recognition and
larger customer bases than the Company. In particular, established companies in
the networking or semiconductor industries may seek to expand their product
offerings by designing and selling products using competitive technology that
could render the Company's products obsolete or have a material adverse effect
on the Company's sales. The markets in which the Company competes currently are
subject to intense competition and the Company expects additional price and
product competition as other established and emerging companies enter these
markets and new products and technologies are introduced. Increased competition
may result in further price reductions, reduced gross margins and loss of market
share, any of which could have a material adverse effect on the Company's
business, results of operations and financial condition.


INTELLECTUAL PROPERTY, TRADEMARKS AND PROPRIETARY RIGHTS

The Company's ability to compete is dependent in part on its proprietary rights
and technology. The Company has no patents and relies primarily on a combination
of copyright, trademark laws, trade secrets, confidentiality procedures and
contract provisions to protect its proprietary rights. The Company generally
enters into confidentiality agreements with its employees, and sometimes with
its customers and potential customers and limits access to the distribution of
its software, hardware designs, documentation and other proprietary information.
In addition, pursuant to the Intercompany Agreement with Osicom, the Company
granted Osicom co-ownership rights to certain of its existing intellectual
property in connection with the Company's transfer of its Stand-Alone Print
Server Line to Osicom. Osicom's rights to such intellectual property are limited
to use in products manufactured by Osicom related to the Stand-Alone Print
Server Line. There can be no assurance that the steps taken by the Company in
this regard will be adequate to prevent the misappropriation of its technology.
While the Company has filed one patent application and plans to file various
additional applications, such applications may be denied. Any patents, once
issued, may be circumvented by the Company's competitors. Furthermore, there can
be no assurance that others will not develop technologies that are superior to
the Company's. Despite the Company's efforts to protect its proprietary rights,
unauthorized parties may attempt to copy aspects of the Company's products or to
obtain and use information that the Company regards as proprietary. In addition,
the laws of some foreign countries do not protect the Company's proprietary
rights as fully as do the laws of the United States. There can be no assurance
that the Company's means of protecting its proprietary rights in the United
States or abroad will be adequate or that competing companies will not
independently develop similar technology. Failure of the Company to adequately
protect its proprietary rights could have a material adverse effect on the
Company's business, results of operations and financial condition.

                                       47



<PAGE>

The Company also relies on certain software that it licenses from third parties,
including software that is integrated with internally developed software and
used in the Company's products to perform key functions. The Company's material
software license agreements are with Integrated Systems, Inc., which terminates
only if the Company defaults under the agreement; with Novell, Inc., which is
renewable annually at the option of both parties; and with Peerless Systems
Corporation, which expires in 2004 subject to year-to-year renewals thereafter
at the option of both parties. These third-party software licenses may not
continue to be available to the Company on commercially reasonable terms, and
the related software may not continue to be appropriately supported, maintained
or enhanced by the licensors. The loss of licenses to use, or the inability of
licensors to support, maintain and enhance any of such software could result in
increased costs, delays or reductions in product shipments until equivalent
software is developed or licensed, if at all, and integrated.

The Company exclusively licenses the right to use the NET+ARM trademark from ARM
Limited pursuant to a royalty-free agreement expiring in 2008. The Company
depends on ARM to enforce its rights to the trademark against third-party
infringement. There can be no assurance that ARM will promptly and adequately
enforce these rights which could have a material adverse effect on the Company's
business, results of operations and financial condition.

The semiconductor industry is characterized by frequent litigation regarding
patent and other intellectual property rights. Although the Company has not been
notified that its products infringe any third-party intellectual property
rights, there can be no assurance that the Company will not receive such
notification in the future. Any litigation to determine the validity of
third-party infringement claims, whether or not determined in the Company's
favor or settled by the Company, would at a minimum be costly and divert the
efforts and attention of the Company's management and technical personnel from
productive tasks, which could have a material adverse effect on the Company's
business, results of operations and financial condition. There can be no
assurance that any infringement claims by third parties or any claims for
indemnification by customers or end users of the Company's products resulting
from infringement claims will not be asserted in the future or that such
assertions, if proven to be true, will not materially adversely affect the
Company's business, results of operations or financial condition. In the event
of an adverse ruling in any such matter, the Company would be required to pay
substantial damages, cease the manufacture, use and sale of infringing products,
discontinue the use of certain processes or be required to obtain a license
under the intellectual property rights of the third party claiming infringement.
There can be no assurance that a license would be available on reasonable terms
or at all. Any limitations on the Company's ability to market its products, or
delays and costs associated with redesigning its products or payments of license
fees to third parties, or any failure by the Company to develop or license a
substitute technology on commercially reasonable terms could have a material
adverse effect on the Company's business, results of operations and financial
condition.

FACILITIES


The Company leases approximately 36,000 square feet of office space in Waltham,
Massachusetts, for its corporate headquarters. Activities at its Waltham
headquarters include administration, sales, product development, assembly, test
and support. The Company's lease provides for base rent of $34,175 per month and
the lease expires on September 30, 2001. The Company subleases 6,000 square feet
of this office space to Osicom through September 1999. The Company believes that
its current facilities are adequate to meet its needs for the foreseeable
future. See 'Certain Relationships and Related Party Transactions.'


EMPLOYEES


As of July 31, 1999, the Company had 106 full-time employees, which included 59
engaged in product development and manufacturing-related duties and 31 in sales
and marketing. The Company believes its future success will depend, in part, on
its continued ability to attract and


                                       48



<PAGE>


retain highly qualified personnel in a competitive market for experienced and
talented software engineers, chip designers and sales and marketing personnel.
None of the Company's employees are represented by a labor union or subject to a
collective bargaining agreement. The Company believes that its relations with
employees are good.


LEGAL PROCEEDINGS

There are currently no claims or actions pending against the Company.

                                       49






<PAGE>

                                   MANAGEMENT

The following table sets forth information with respect to each person who
serves as an executive officer or director or who has been nominated to serve as
a director of the Company and their ages as of January 31, 1999.


<TABLE>
<CAPTION>
NAME                                   AGE   POSITION
- -------------------------------------  ---   -----------------------------------------------
<S>                                    <C>   <C>
Cornelius 'Pete' Peterson VIII.......  62    Chairman of the Board of Directors, Chief
                                               Executive Officer, President(1)
John K. Brennan......................  45    Vice President, Manufacturing
Michael Evensen......................  34    Vice President, Industrial Automation, Embedded
                                               Markets Europe
William E. Peisel....................  55    Vice President, Engineering, Chief Technical
                                               Officer
Cornelius 'Neil' Peterson IX.........  38    Vice President, Imaging and Embedded Markets,
                                               Asia
Daniel J. Sullivan...................  42    Vice President, Finance, Chief Financial
                                               Officer
Mark C. Taylor.......................  48    Vice President, Marketing
David Yager..........................  43    Vice President, Embedded Markets, North America
Francis E. Girard....................  60    Director(1)
William Johnson......................  57    Director(2)
Edward B. Roberts, Ph.D. ............  63    Director(3)
F. Grant Saviers.....................  54    Director(1)(3)
Michael Keith Ballard................  44    Director Nominee(1)(2)(4)
</TABLE>

- ---------------------------
(1) Member of the Executive Committee

(2) Member of the Audit Committee

(3) Member of the Compensation Committee

(4) Will become a director upon completion of the offering.

EXECUTIVE OFFICERS AND DIRECTORS

Cornelius 'Pete' Peterson VIII has served as President and Director of the
Company since founding the Company in 1984, and as Chairman of the Board of
Directors since July 1999. Prior to founding NETsilicon, Mr. Peterson founded
Distribution Management Systems, Inc., a supplier of distribution systems for
Fortune 100 companies, which was sold in 1981 to Cullinet Corporation.
Mr. Peterson was also a founder of Softech, a leading supplier of computer
language and software development and services. Mr. Peterson holds a B.S. and an
M.S. from the Massachusetts Institute of Technology. Mr. Peterson is the father
of Neil Peterson, Vice President, Sales and Marketing of the Company.

John K. Brennan joined the Company in 1996 as Vice President, Manufacturing.
From January 1996 to July 1996, Mr. Brennan served as a Vice President of
Manufacturing for Leaf Systems, Inc., a manufacturer of high-end digital
cameras. From 1995 to 1996, Mr. Brennan served as Director of Materials for
MA-Com, Inc., a division of Amp, Inc. From 1993 to 1995, Mr. Brennan served as
Director of Materials of Leaf Systems, Inc. From 1986 to 1993, Mr. Brennan
served as Manufacturing Operations Manager for Whistler Corporation, a consumer
electronics manufacturer in the automotive industry. He holds a B.S. from
Merrimack College and an M.B.A. from Boston University.

Michael Evensen has been Vice President, Industrial Automation, Embedded Markets
Europe of the Company since October 1998. From September 1997 to September 1998,
Mr. Evensen was Director of Business Development at Richard Hirschmann
Electronics UK Ltd., where he was

                                       50



<PAGE>

responsible for Hirschmann's entry into the industrial automation market. From
July 1995 to September 1998, Mr. Evensen served as Director of Anite Systems
Ltd. From March 1991 to July 1995, Mr. Evensen served as OEM Business Manager
for Cray Communications, Ltd. in Europe, the United States and Asia. Prior to
Cray Communications, Mr. Evensen was a Sales Engineer for Dataco De Rex, Inc.,
where he was responsible for European sales. Mr. Evensen holds a B.S. from
Copenhagen University.

William E. Peisel joined the Company in 1987, becoming Vice President,
Engineering in 1989 and Chief Technical Officer in 1995. From 1985 to 1987,
Mr. Peisel served as Vice President, Engineering for EnMass Computer
Corporation, a manufacturer of fault tolerant transaction processing computers.
From 1983 to 1985, Mr. Peisel served as Director of Engineering for Computer
Design and Application, and from 1981 to 1983, Director of Engineering for
Honeywell Information Systems. He holds a B.S.E.E. from Pratt Institute and an
M.S.E.E. from Northeastern University.

Cornelius 'Neil' Peterson IX joined the Company in 1986 and has served as Vice
President, Imaging and Embedded Markets, Asia since 1993. From 1986 to 1993, Mr.
Peterson served as Regional Manager and Vice President of Commercial Sales.
Mr. Peterson has over 14 years of sales and management experience handling major
accounts in the OEM, systems integrator, reseller, distributor, and direct sales
channels. From 1984 to 1986, Mr. Peterson served in the Major Account Sales
Division for Unisys Corporation (formerly Burroughs). He holds a B.S. from Roger
Williams University. Mr. Peterson is the son of Pete Peterson, Chairman, Chief
Executive Officer and President of the Company.

Daniel J. Sullivan has been Vice President, Finance, and Chief Financial Officer
since August 1998. Mr. Sullivan was Vice President, Finance and Operations at
ITK International (formerly Telebit) from 1996 to August 1998. From 1995 to
1996, Mr. Sullivan served as Corporate Controller and from 1989 to 1995 as
Operations Controller, of ITK. From 1985 to 1989, Mr. Sullivan served as
Corporate Manufacturing Financial Planning Manager at Apollo Computers. He holds
a B.S. from Merrimack College and an M.B.A. from New Hampshire College.


Mark C. Taylor has been Vice President, Marketing since July 1999. Mr. Taylor
was Vice President, Marketing of Agranat Systems, Inc. from July 1998 to
July 1999. From 1995 to 1998, Mr. Taylor served as Product Marketing Manager for
Raptor Systems, Inc. From 1983 through 1995, Mr. Taylor served as Product
Marketing Manager for Apollo Computer, which was acquired by Hewlett Packard Co.
in 1989. Mr. Taylor holds a B.A. from St. Francis College.


David Yager joined the Company in June 1999 as Vice President of Sales. Mr.
Yager was Director of Sales & Business Development at Echelon Corporation since
1991. He was responsible for building the direct sales force in North America as
well as Echelon's entry into the Industrial Automation, Transportation and
Utility markets. Mr. Yager served as Director of Sales, Strategic Accounts at
Advanced Micro Devices from 1985 to 1990 and Regional Sales Manager from 1980 to
1985. Mr. Yager has over 20 years of sales and management experience in major
accounts, new account development, systems integrator, indirect and direct sales
channels. Mr. Yager holds a B.S.E.E. from Northeastern University.


Francis E. Girard has been a Director of the Company since July 1999. He has
been Chief Executive Officer of Comverse Network Systems, Inc. since
January 1998 and a member of the Board of Directors of Comverse Technology,
Inc., the parent corporation of Comverse Network Systems, Inc., since
January 1998. From May 1996 through January 1998, he was President, Chief
Executive Officer and a Director of Boston Technology, Inc., which merged into
Comverse Network Systems, Inc. in January 1998. From 1989 through May 1996, he
served in various senior executive positions with Boston Technology, Inc., most
recently as Executive Vice President of World Sales. Mr. Girard is a Director of
Artisoft, Inc. and the Massachusetts Telecommunications Council and a member of
the International Engineering Consortium. He holds a B.A. from Merrimack
College.


                                       51



<PAGE>

William Johnson has been a Director of the Company since July 1999. Mr. Johnson
has been Vice President and General Manager, Networks & Access Communications
Division of Compaq Computer Corp. since July 1998, and served in other
capacities with Compaq since July 1997. From December 1996 through May 1997, he
was a principal in J & J Consulting, and he served as President and Chief
Executive Officer of Crosscomm Corp. from March through October 1996. He was
General Manager, Networking Hardware Division for International Business
Machines Corporation from 1993 through 1996. Mr. Johnson holds an M.S.E.E. and
an M.B.A. from Northeastern University.

Edward B. Roberts, Ph.D. has been a Director of the Company since July 1999.
Dr. Roberts is the David Sarnoff Professor of Management of Technology at the
Massachusetts Institute of Technology, where he serves as Chairman of the Sloan
School's Management of Technological Innovation & Entrepreneurship Research and
Education Programs. In 1991, he founded, and now currently chairs the MIT
Entrepreneurship Center. He also co-founded the MIT Enterprise Forum in 1979 and
also currently chairs this Forum. Dr. Roberts is a Director of Advanced
Magnetics, Inc., Pegasystems, Inc. and Selfcare, Inc., as well as several
privately held companies. In 1969, he founded and is now currently a member of
the Board of Directors of Medical Information Technology, Inc. and a General
Partner of the Zero Stage Capital Group of Venture Capital Funds. Dr. Roberts
holds four degrees from Massachusetts Institute of Technology, including a Ph.D.
in Economics.

F. Grant Saviers has been a Director of the Company since July 1999.
Mr. Saviers was the Chairman of the Board, Chief Executive Officer, and
previously President and Chief Operating Officer of Adaptec Inc. from 1992
through 1998. Prior to that, he was employed in various capacities by Digital
Equipment Corporation for 24 years, most recently as Vice President for
PC Systems and Peripherals. Mr. Saviers is a Director of Analog Devices, Inc.
and Chaparral Network Storage, Inc. He is a Director of The Computer Museum
History Center and a member of the Advisory Boards of the College of Engineering
at the University of California, Berkeley and Leavey School of Business, Santa
Clara University.

Michael Keith Ballard will become a Director of the Company upon completion of
the offering. Mr. Ballard is a partner in Aragon Ventures, LLC, a private
investment fund. Mr. Ballard has also been the President and Chief Executive
Officer of Savannah-Chanel Vineyards since 1997. He was the Director of the
Dial-Up Technology Division of Cisco Systems, Inc. from 1996 to 1997 and was
Vice President of Business Development for Telebit Corporation from 1994 through
1996. He was the Chief Operating Officer of UUNET Technologies, Inc. from 1993
to 1994. Mr. Ballard held various positions with Telebit Corporation prior to
1993. Mr. Ballard holds a B.F.A. from the University of Utah.

The Company is authorized to have six directors and currently has five
directors. The Company expects to appoint a sixth director following the
completion of this offering. The terms of the Board of Directors are divided
into three classes: Class I, whose term will expire at the annual meeting of
stockholders to be held in 2000; Class II, whose term will expire at the annual
meeting of stockholders to be held in 2001; and Class III, whose term will
expire at the annual meeting of stockholders to be held in 2002. The Class I
director is Mr. Johnson and Mr. Ballard will be a Class I director upon becoming
a member of the Board; the Class II directors are Mr. Saviers and Mr. Girard and
the Class III directors are Mr. Peterson and Dr. Roberts. At each annual meeting
of stockholders, the successors to directors whose terms then expire will be
elected to serve from the time of election and qualification until the third
annual meeting following election. This classification of the Board of Directors
may have the effect of delaying or preventing changes in control or management
of the Company. Officers of the Company are elected by the Company's Board and
serve at the Board's discretion.

                                       52



<PAGE>

COMMITTEES OF THE BOARD OF DIRECTORS

  Executive Committee

The Board of Directors of the Company has appointed an Executive Committee,
which currently consists of Mr. Peterson, Mr. Saviers and Mr. Girard. Mr.
Ballard will be appointed to the Executive Committee upon his election to the
Board. The Executive Committee's duties include reviewing all financial budgets,
performance targets and business plans and objectives.

  Audit Committee

The Board of Directors of the Company has appointed an Audit Committee, which
currently consists of Mr. Johnson. Mr. Ballard will be appointed to the Audit
Committee upon his election to the Board. The Audit Committee's duties include
engaging and discharging the Company's independent accountants; reviewing and
approving the engagement of the independent accountants for audit and non-audit
services requested; reviewing with the independent accountants the scope and
timing of the audit and non-audit services; reviewing the completed audit with
the independent accountants regarding their report, the conduct of the audit,
accounting adjustments, recommendations for improving internal accounting and
auditing procedures with the Company's financial staff; and initiating and
supervising any special investigations it deems necessary.

  Compensation Committee

The Board of Directors of the Company has also appointed a Compensation
Committee which currently consists of Mr. Saviers and Dr. Roberts. The
Compensation Committee's duties include reviewing and making recommendations to
the Board of Directors regarding compensation and benefit plan matters,
including executive officer compensation, director compensation, employee stock
option grants, 401(k) plan matters, employee stock purchase plan matters and
other defined benefit plan matters.

  Compensation of Directors

The Company compensates each director who is not an employee of the Company
$1,000 for each meeting of the Board or a committee attended in person or by
telephone. The Chairman of each committee is compensated $1,500 for each
committee meeting attended in person. The Company reimburses the out-of-pocket
expenses incurred by directors for attendance at Board or committee meetings.

Pursuant to the Company's Director Stock Option Plan, the Company will grant
options to purchase 25,000 shares of Common Stock per year to each independent
director, initially upon completion of the offering and thereafter annually
immediately following the annual meeting of the Company's stockholders. The
initial grant will have an exercise price equal to the offer price set forth on
the cover page of this prospectus, and future grants will be at an exercise
price equal to the market price per share on the date of such grant.

EXECUTIVE COMPENSATION

The following table summarizes all compensation awarded to, earned by, or paid
to (i) all individuals who served or functioned as the Company's Chief Executive
Officer during the fiscal years 1999 and 1998; and (ii) the Company's four most
highly compensated executive officers who were serving at the end of fiscal
years 1999 and 1998 whose annual salaries and bonuses exceeded $100,000 (all of
the foregoing individuals are hereinafter referred to collectively as the 'Named
Executive Officers'), for services rendered in all capacities to the Company and
its subsidiaries for the Company's fiscal years 1999 and 1998.

                                       53



<PAGE>

                           SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>
                                                                  ANNUAL COMPENSATION
                                                              ----------------------------
                                                              FISCAL    SALARY    BONUS(1)
NAME AND PRINCIPAL POSITION                                    YEAR      ($)        ($)
- ---------------------------                                   ------   --------   --------
<S>                                                           <C>      <C>        <C>
Cornelius 'Pete' Peterson, .................................   1999    $150,000        --
  Chief Executive Officer, President                           1998     149,221        --
William E. Peisel, .........................................   1999     150,600   $12,425
  Executive Vice President, Chief Technical Officer            1998     135,835        --
John K. Brennan, ...........................................   1999     113,523        --
  Vice President, Manufacturing                                1998     101,139    10,000
Cornelius 'Neil' Peterson, .................................   1999     136,295    88,023
  Vice President, Sales & Marketing                            1998      80,002    69,995
</TABLE>
- ---------------------------
(1) Bonus represents commissions paid on the basis of sales achieved during the
    fiscal year.

STOCK OPTION PLAN


The Company has established an incentive and non-qualified stock option plan
(the 'Stock Option Plan') to become effective upon the closing of the offering.
The Stock Option Plan is to be administered by the Compensation Committee (the
'Committee') of the Board of Directors. References herein to the 'Board' mean
the Board of Directors or the Committee, as the case may be. A total of
6,000,000 shares of common stock is reserved for issuance under the Stock Option
Plan. It is anticipated that the Company will grant options to purchase
approximately 3,006,000 shares under the Stock Option Plan after the
consummation of this offering.


The purpose of the Stock Option Plan is to advance the Company's interests by
enhancing its ability to attract and retain key employees and consultants. All
grants will be made at the discretion of the Board to such individuals and in
such amounts as the Board deems advantageous for compensation and incentive
purposes. The Company's employees are all eligible for the grant of options.

The Stock Option Plan will provide for the grant of both incentive stock options
as defined in Section 422 of the Internal Revenue Code of 1986, as amended (the
'Code') and non-qualified options subject to the rules contained in Section 83
of the Code. No options may be granted under the Stock Option Plan more than ten
years after the closing date of the offering. All options under the Stock Option
Plan will be non-transferable except upon death. The exercise price of a stock
option granted under the Stock Option Plan may not be less than 100% (110% in
the case of incentive stock options granted to owners of more than 10% of the
total combined voting power of all classes of stock of the Company and its
subsidiaries) of the fair market value of the underlying stock at the time of
grant.

The term of each option will be set by the Board but cannot exceed ten years
from grant (five years from grant, in the case of an incentive stock option
granted to someone owning more than 10% of the total combined voting power of
all classes of stock of the Company and its subsidiaries). Each option will
become exercisable in four installments: on each of the first, second, third and
fourth anniversaries of the date of grant as to 25% of the shares covered by the
option. The Board has the authority to grant options with shorter or longer
vesting schedules, including options that vest immediately as well as placing
other restrictions on vesting. The exercise price of an option may be paid
either in cash, certified check, bank draft or money order or, if the Board so
permits, by delivery of previously owned common stock or a promissory note or a
combination of the foregoing.

If a participant's employment with the Company terminates by reason of death,
each option held by the participant immediately prior to death will be
exercisable, to the extent it was then exercisable, for 12 months after death or
until the end of the option period if earlier. The options

                                       54



<PAGE>

which were not exercisable at the time of death will immediately terminate upon
death. If a participant's employment terminates for any other reason all of the
participant's options that are not then exercisable will immediately terminate.
The participant's options that were then exercisable will continue to be
exercisable for three months, unless the participant is discharged for cause, as
determined in the Board's sole discretion. In such a case, all previously vested
options shall be forfeited immediately.

Options granted under the Stock Option Plan may also terminate in the event of
certain mergers, consolidations or sales of assets of the Company. However, in
such instances, the Stock Option Plan also provides that at least 30 days in
advance of such an event all outstanding vested and non-vested options shall
become exercisable for a period of 30 days. Options not exercised during that
time period shall be forfeited.

The Board retains the right to amend the Stock Option Plan as to non-qualified
stock options and to amend any outstanding non-qualified option. However, any
amendment relating to incentive stock options will require stockholder approval.
An amendment adversely affecting the rights of an employee under a previously
granted option requires the employee's consent, and certain Stock Option Plan
amendments, including any increase in the number of shares available under the
Stock Option Plan, a change in the group of eligible employees, a reduction in
the minimum option price for incentive stock options, an extension of the term
of the Stock Option Plan, or amendments affecting the status of already granted
incentive stock options, require stockholder approval.

The number of shares reserved for issuance under the Stock Option Plan, as well
as the number of shares subject to outstanding options, option price, and other
option provisions, including where relevant the kind of shares subject to
options, is subject to adjustment in the event of a stock dividend, stock split
or similar capital change or to take into consideration material changes in
accounting practice or principles or certain corporate transactions. The Board
may, at any time, discontinue granting options under the Stock Option Plan.

DIRECTOR STOCK OPTION PLAN

The Company has established a stock option plan for the independent members of
its Board of Directors (the 'Director Stock Option Plan') to become effective
upon the closing of the offering. The purpose of the Director Stock Option Plan
is to attract and retain the best available personnel for service as independent
directors of the Company. All grants under the Director Stock Option Plan are
automatic and nondiscretionary. A total of 800,000 shares of common stock is
reserved for issuance under the Director Stock Option Plan, none of which
options are outstanding as of the date of this prospectus. It is anticipated
that the Company will grant options to purchase 125,000 shares under the
Director Stock Option Plan after the consummation of this offering.

The Director Stock Option Plan will provide for the grant of non-qualified
options subject to the rules contained in Section 83 of the Code. No options may
be granted under the Director Stock Option Plan more than ten years after the
closing date of the offering. All options under the Director Stock Option Plan
will be non-transferable except upon death. The exercise price of a stock option
granted under the Director Stock Option Plan may not be less than 100% of the
fair market value of the underlying stock at the time of grant.

The term of each option will be ten years from grant. Each option will become
exercisable in two installments: six months following the date of grant as to
50%, and twelve months following the date of grant as to the remaining 50%. The
exercise price of an option may be paid either in cash, certified check, bank
draft or money order or, if the Board so permits, by delivery of previously
owned common stock or a promissory note or a combination of the foregoing.

                                       55



<PAGE>

If a director's status as a member of the Board of Directors terminates by
reason of death, each option held by the director immediately prior to death
will be exercisable, to the extent it was then exercisable, for the remaining
term of the option. The options which were not exercisable at the time of death
will immediately terminate upon death. If a director's status as a member of the
Board of Directors terminates for any other reason, all of the director's
options that are not then exercisable will immediately terminate. The director's
options that were then exercisable will continue to be exercisable for the
remaining term of the option.

Options granted under the Director Stock Option Plan may also terminate in the
event of certain mergers, consolidations or sales of assets of the Company.
However, in such instances, the Director Stock Option Plan also provides that at
least 30 days in advance of such an event all outstanding vested and non-vested
options shall become exercisable for a period of 30 days. Options not exercised
during that time period shall be forfeited.

The Board retains the right to amend the Director Stock Option Plan or any
outstanding option. An amendment adversely affecting the rights of a director
under a previously granted option requires the director's consent, and certain
Director Stock Option Plan amendments, including any increase in the number of
shares available under the Director Stock Option Plan, and an extension of the
term of the Director Stock Option Plan, require stockholder approval.

The number of shares reserved for issuance under the Director Stock Option Plan,
as well as the number of shares subject to outstanding options, option price,
and other option provisions, including where relevant the kind of shares subject
to options, is subject to adjustment in the event of a stock dividend, stock
split or similar capital change or to take into consideration material changes
in accounting practice or principles or certain corporate transactions. The
Board may, at any time, discontinue granting options under the Director Stock
Option Plan.

OSICOM STOCK OPTIONS

Osicom has historically granted options under stock option plans to executive
officers and employees of the Company. No further options will be granted to
executive officers or employees under the Osicom stock option plans.

EMPLOYMENT AGREEMENTS

The Company entered into an employment agreement with Michael Evensen on
October 1, 1998. The agreement provides for a base salary subject to annual
review by the Compensation Committee. Currently, the base salary of Mr. Evensen
is $125,000 per annum. In addition to the base salary, Mr. Evensen is entitled
to receive up to $125,000 per annum in additional compensation as commissions
upon the attainment of business and performance goals and targets which are
mutually agreed upon each year by the Company and Mr. Evensen.

Mr. Evensen receives additional employment benefits in the form of reimbursed
business expenses, travel expenses, health, medical, dental, life and disability
benefits, and other benefits provided by the Company to all employees.
Mr. Evensen is also entitled to three weeks paid vacation for each year of full
employment, exclusive of legal holidays.

The employment agreement provides that upon the completion of this offering,
Mr. Evensen will receive options to purchase 142,487 shares of common stock of
the Company, of which 12.5% will vest immediately, 12.5% will vest one year
after completion of this offering, and 25% will vest on each of the second,
third and fourth anniversaries of the offering. Mr. Evensen's stock options
shall be exercisable at the initial public offering price. Mr. Evensen is
eligible to participate in any additional option programs instituted for senior
employees of the Company.

Mr. Evensen may be terminated by the Company at any time without cause, upon six
months notice. If the Company were to terminate Mr. Evensen's employment for
cause, the Company would have no further obligation to Mr. Evensen except to pay
all accrued and unpaid base salary

                                       56



<PAGE>

and vacation pay to the date of termination. Mr. Evensen may voluntarily
terminate his employment at any time upon three months notice to the Company.

Mr. Evensen has agreed not to compete with the Company's present or contemplated
business, to solicit or encourage any other person to terminate a relationship
with the Company, or enter into any agreement which conflicts with his duties to
the Company. Mr. Evensen is also subject to a Company Confidential Information
and Invention Assignment Agreement, which survives the termination of the
employment agreement for any reason. The agreement is governed by the laws of
Germany.

The Company has agreed with Pete Peterson, its Chairman, Chief Executive Officer
and President, that in the event that the Company is sold to, or merges with, a
company unaffiliated with the Company or Osicom, all of his stock options being
granted at the closing of this offering will vest immediately, regardless of
whether any performance or time criteria otherwise applicable to vesting have
been satisfied. The Company also agreed that if Mr. Peterson's employment is
terminated or not renewed without cause, or if he is disabled or dies, his
options will remain in full force and effect and any performance-based criteria
will be deemed satisfied notwithstanding the Company's actual financial results.

The Company has agreed with Daniel Sullivan, its Vice President, Finance and
Chief Financial Officer, that if his employment is terminated without cause, the
Company will pay him one year's base salary and all of his unvested Osicom and
NETsilicon stock options will immediately vest.

The Company has no other employment agreements with any of its employees.

LONG-TERM INCENTIVE PLANS

The Company has no long-term incentive plans other than the Stock Option Plan
and the Director Stock Option Plan.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

The members of the Compensation Committee are Mr. Saviers and Dr. Roberts. There
are currently no compensation committee interlocks with other entities or
insider participation on the Compensation Committee.

                                       57



<PAGE>

                       PRINCIPAL AND SELLING STOCKHOLDERS

The following table sets forth certain information regarding the beneficial
ownership of the common stock as of the date of this prospectus and as adjusted
to reflect the sale of the shares offered thereby by (i) each person known to
own beneficially 5.0% or more of the outstanding shares of common stock;
(ii) each director of the Company; (iii) each executive officer; and (iv) all
executive officers and directors as a group. None of the executive officers or
directors own or have the right to acquire within 60 days of the date of this
prospectus any shares of common stock of the Company. Except the stockholders
have sole voting and investment power as to shares shown. Of the shares owned by
Osicom prior to the offering, 9,000,000 shares are shares of non-voting common
stock. Following the offering, Osicom will own 8,000,000 shares of non-voting
common stock and no shares of voting common stock. Each stockholder listed below
other than Osicom has an address c/o NETsilicon, Inc., 411 Waverley Oaks Road,
Suite 227, Waltham, Massachusetts 02454. The shares listed for each shareholder
other than Osicom represent shares which such individual will have the right to
acquire within 60 days of the date of this prospectus pursuant to stock options
to be granted after the completion of this offering.


<TABLE>
<CAPTION>
                                         BENEFICIAL OWNERSHIP                       BENEFICIAL OWNERSHIP
                                         PRIOR TO THE OFFERING         NUMBER        AFTER THE OFFERING
                                      ---------------------------    OF SHARES     -----------------------
                                        NUMBER                         BEING        NUMBER
NAME OF BENEFICIAL HOLDER             OF SHARES        PERCENTAGE     OFFERED      OF SHARES    PERCENTAGE
- -------------------------             ----------       ----------   ------------   ---------    ----------
<S>                                   <C>              <C>          <C>            <C>          <C>
    Osicom Technologies, Inc........  10,000,000         100.0%      2,000,000     8,000,000       61.5%
       2800 28th Street
       Suite 100
       Santa Monica, CA 90405
    Cornelius 'Pete' Peterson VII...          --            --              --       113,342         *
    John K. Brennan.................          --            --              --        17,810         *
    Michael Evensen.................          --            --              --        17,810         *
    William E. Peisel...............          --            --              --        40,479         *
    Cornelius 'Neil' Peterson IX....          --            --              --        32,383         *
    Daniel J. Sullivan..............          --            --              --        32,383         *
    Mark C. Taylor..................          --            --              --        14,375         *
    David Yager.....................          --            --              --        14,375         *
    Francis E. Girard...............          --            --              --            --         *
    William Johnson.................          --            --              --            --         *
    Edward B. Roberts, Ph.D.........          --            --              --            --         *
    F. Grant Saviers................          --            --              --            --         *
    All officers and directors as a
       group (11 persons)...........          --            --              --       282,957        2.2
</TABLE>

- ---------------------------
*   less than 1%.

                                       58



<PAGE>

              CERTAIN RELATIONSHIPS AND RELATED PARTY TRANSACTIONS

The Company entered into three agreements with Osicom, which govern the business
relationship between the Company and Osicom.

The Company and Osicom entered into the Intercompany Agreement on May 1, 1998,
which provides for the terms and conditions of the transfer by the Company to
Osicom of the right to manufacture and sell certain products relating to the
Stand-Alone Print Server Line. The Intercompany Agreement provides that Osicom
shall have the right to manufacture and sell the Company's stand-alone print
servers to distributors who will then market such products directly to the
consumer. The Intercompany Agreement provides that the Company assign certain
accounts receivables accruing after July 31, 1998, computer software and
furniture, fixtures, equipment and trademarks to Osicom. The Company also sold
at cost its remaining inventory of stand-alone print servers to Osicom. The
Intercompany Agreement also requires the Company to provide certain
manufacturing and engineering support to Osicom, for which Osicom shall pay a
charge equal to the direct cost of such support plus 10% overhead of such
support to the Company. The Intercompany Agreement provides that certain
software licenses are to be transferred by the Company to Osicom and that Osicom
shall assume license payments under such licenses. It also requires Osicom to
assign all its rights in the trademark NET+ARM to the Company. The Intercompany
Agreement further requires Osicom to use its best efforts to obtain a consent in
writing from ARM Limited to the assignment of the rights to NET+ARM. Pursuant to
the Intercompany Agreement, the Company granted Osicom co-ownership rights to
certain of its existing intellectual property in connection with the Company's
transfer of the Stand-Alone Print Server Line to Osicom. Osicom's rights in such
intellectual property are limited to use in certain products manufactured by
Osicom related to the Stand-Alone Print Server Line, and cannot be transferred,
resold, licensed or assigned by Osicom. Pursuant to the Intercompany Agreement,
Osicom assumed responsibility for manufacturing the Stand-Alone Print Server
Line on May 1, 1999. Osicom assumed responsibility for providing engineering
support to the Stand-Alone Print Server Line on July 1, 1999. As of July 1,
1999, the Company does not provide contracted services to Osicom with respect to
the Stand-Alone Print Server Line.

The Company entered into a supply agreement, effective May 1, 1998 (the 'Supply
Agreement') with Osicom pursuant to which the Company sells to Osicom several
products, including the NET+ARM semiconductor device at fixed gross margins for
use in the Stand-Alone Print Server Line. The Supply Agreement also provides
that Osicom through its subsidiary, Uni-Precision Industrial, Ltd., manufactures
products for the Company at Osicom's best price, as determined by agreement
between Osicom and the Company from time to time. The Supply Agreement has a
term of five years and does not obligate Osicom to purchase any products from
the Company or the Company to utilize Osicom for manufacturing. In addition, in
the ordinary course of business, Uni-Precision manufactures and assembles
products for the Company on a competitive bid basis.


The Company and Osicom entered into a sublease agreement dated as of August 1,
1998, for the sublease by the Company to Osicom of approximately 6,000 square
feet of space at the Company's offices in Waltham, Massachusetts (the
'Sublease'). The Sublease provides for the payment by Osicom to the Company of
rent in the amount of $88,000 per year, payable each October 1, January 1,
April 1 and July 1. The Sublease will expire in September 1999.



From time to time the Company has received non-interest bearing advances from
Osicom. As of January 31, 1998, Osicom began accruing interest on the
outstanding balance at the prime rate plus three percent per annum. As of
July 31, 1999, the balance of such advances was $5.8 million.


                                       59



<PAGE>

                          DESCRIPTION OF CAPITAL STOCK

The authorized capital stock of the Company consists of 35,000,000 shares of
common stock, par value $0.01 per share, and 5,000,000 shares of preferred
stock, par value $0.01 per share. As of the date of this prospectus, there were
10,000,000 shares of common stock and no shares of preferred stock issued and
outstanding.

COMMON STOCK

The holders of common stock are entitled to receive dividends when, as and if
declared by the Company's Board of Directors out of funds legally available for
the payment thereof, subject to any preferential dividend rights of outstanding
preferred stock. Upon the liquidation, dissolution or winding up of the Company,
holders of common stock are entitled to receive ratably the net assets of the
Company available for distribution after preferred distributions, if any, to the
holders of preferred stock. The shares of common stock that will be outstanding
upon the consummation of the offering will be, when issued and paid for, fully
paid and nonassessable. The rights, preferences and privileges of holders of
common stock are subject to, and may be adversely affected by, the rights of the
holders of shares of any series of preferred stock which the Company may
designate and issue in the future. See 'Risk Factors -- Anti-Takeover
Provisions' and ' -- Preferred Stock.'

Holders of common stock do not have any preemptive or subscription rights, nor
any redemption or conversion rights.

  Voting Common Stock

Holders of voting common stock are entitled to one vote for each share held of
record on all matters to be voted on by the stockholders and do not have
cumulative voting rights. The election of directors is determined by a plurality
of the votes cast. Except as otherwise required by law and as may be required by
the terms of the preferred stock, all other matters are determined by a majority
of the votes cast.

  Non-Voting Common Stock

Holders of non-voting common stock are not entitled to vote on the election of
directors or any other matter submitted to the shareholders for approval except
for any proposal that would change the terms of the non-voting common stock. As
of the date of this prospectus, Osicom owns all of the outstanding 9,000,000
shares of non-voting common stock. Upon the sale or transfer of any shares of
non-voting common stock to a non-affiliate of Osicom, such shares automatically
convert to shares of voting common stock. Osicom and its affiliates have agreed
not to accept a proxy to vote any of the Company's voting common stock. An
affiliate of Osicom is any person or entity controlling, controlled by or under
common control with Osicom.

PREFERRED STOCK

The Company has authorized 5,000,000 shares of preferred stock which the
Company's Board has discretion to issue in such series and with such preferences
and rights as it may designate without the approval of the holders of common
stock. Such preferences and rights may be superior to those of the holders of
common stock. For example, the holders of preferred stock may be given a
preference in payment upon liquidation of the Company or for the payment or
accumulation of dividends before any distributions are made to the holders of
common stock. As of the date of this prospectus, no preferred stock has been
designated or issued by the Company, and the Company has no plans, agreements or
understandings for the issuance of preferred stock. For a description of the
possible anti-takeover effects of the preferred stock, see 'Risk Factors --
Anti-Takeover Provisions' and ' -- Certain Anti-Takeover Provisions.'

                                       60



<PAGE>

LIMITATION ON LIABILITY

The Articles of Organization of the Company limit or eliminate the liability of
the Company's directors or officers to the Company or its stockholders for
monetary damages to the fullest extent permitted by the Massachusetts General
Corporation Law, as amended (the 'MGCL'). The MGCL provides that a director of
the Company shall not be personally liable to the Company or its stockholders
for monetary damages for a breach of fiduciary duty as a director, except for
liability (i) for any breach of such person's duty of loyalty; (ii) for acts or
omissions not in good faith or involving intentional misconduct or a knowing
violation of law; (iii) for the payment of unlawful dividends and certain other
actions prohibited by Massachusetts corporate law; and (iv) for any transaction
resulting in receipt by such person of an improper personal benefit.

The Company has directors' and officers' liability insurance to provide its
directors and officers with insurance coverage for losses arising from claims
based on breaches of duty, negligence, error and other wrongful acts. See
'Business -- Legal Proceedings' for a discussion of pending litigation.

CERTAIN ANTI-TAKEOVER PROVISIONS

The ability of the Company's Board to establish the rights of, and to issue,
substantial amounts of preferred stock without the need for stockholder
approval, upon such terms and conditions, and having such rights, privileges and
preferences as the Company's Board may determine in the exercise of its business
judgment, may, among other things, be used to create voting impediments with
respect to changes in control of the Company or to dilute the stock ownership of
holders of common stock seeking to obtain control of the Company. The rights of
the holders of common stock will be subject to, and may be adversely affected
by, any preferred stock that may be issued in the future. The issuance of
preferred stock, while providing desirable flexibility in connection with
possible acquisitions, financings and other corporate transactions, may have the
effect of discouraging, delaying or preventing a change in control of the
Company. The Company has no present plans to issue any shares of preferred
stock. In addition, the classification of the Company's Board of Directors may
deter a stockholder from voting to remove incumbent directors and gaining
control of the Board of Directors. See 'Risk Factors -- Anti-Takeover
Provisions,' 'Management,' ' -- Common Stock' and ' -- Preferred Stock.'

TRANSFER AGENT AND REGISTRAR

The transfer agent and registrar for the common stock is American Stock Transfer
and Trust Company, 40 Wall Street, New York, New York 10005.

                                       61



<PAGE>

                        SHARES ELIGIBLE FOR FUTURE SALE


Prior to the offering, there has been no public market for the securities of the
Company. Upon completion of the offering, the Company will have outstanding
13,000,000 shares of common stock (assuming no exercise of the underwriters'
over-allotment option or options outstanding under the Company's stock option
plans). Of these shares, the 5,000,000 shares sold in the offering will be
freely tradable without restriction or further registration under the Securities
Act of 1933, as amended, unless they are purchased by 'affiliates' of the
Company as that term is defined in Rule 144 under the Securities Act (which
sales would be subject to certain limitations and restrictions described below).
The remaining 8,000,000 shares, which are held by Osicom, are 'restricted
shares' under Rule 144 (the 'Restricted Shares'). Restricted Shares may be sold
in the public market only if registered under the Securities Act or if they
qualify for an exemption from registration under Rule 144, Rule 144(k) or
Rule 701 promulgated under the Securities Act. Osicom has agreed for a period of
365 days after the date of this prospectus and each director, executive officer
and employee of the Company has agreed for a period of 180 days after the date
of this prospectus without the prior written consent of CIBC World Market Corp.
not to offer, pledge, sell, offer to sell, contract to sell, sell any option or
contract to purchase, purchase any option or contract to sell, grant any option,
right or warrant to purchase or otherwise transfer or dispose of, directly or
indirectly any shares of common stock or any securities convertible into or
exercisable or exchangeable for shares of common stock. As a result of the
contractual restrictions described herein and the provisions of Rule 144,
Rule 144(k) and Rule 701, the Restricted Shares will be available for sale in
the public market as follows: (i) no shares will be available for immediate sale
on the date of this prospectus, (ii) 435,100 shares of common stock subject to
options will be subject to lock-up agreements prohibiting the sale or other
disposition of such shares until 180 days after the date of this prospectus
without the prior written consent of CIBC World Markets Corp. and
(iii) 8,000,000 shares of common stock beneficially owned by Osicom which will
be subject to lock-up agreements prohibiting the sale or other disposition of
such shares until 365 days after the date of this prospectus without the prior
written consent of CIBC World Markets Corp. CIBC World Market Corp. in its sole
discretion and without notice may earlier release for sale in the public market
all or any portion of the shares subject to the lock-up agreement. As a result,
no shares other than those offered by this prospectus are available for
immediate sale on the date of this prospectus, 435,100 shares of common stock
subject to options and 8,000,000 shares of common stock beneficially owned by
Osicom will become eligible for sale 180 days and 365 days after the date of
this prospectus, respectively.


In general, under Rule 144 as currently in effect, beginning 90 days after the
date of this prospectus, a person (or persons whose shares are aggregated) who
has beneficially owned shares for at least one year (including the holding
period of any prior owner except an affiliate) is entitled to sell in 'brokers'
transactions' or to market makers, within any three-month period a number of
shares that does not exceed the greater of: (i) one percent of the number of
shares of common stock then outstanding (130,000 shares immediately after the
offering) or (ii) the average weekly trading volume in the common stock during
the four calendar weeks preceding the required filing of a Form 144 with respect
to such sale. Sales under Rule 144 are subject to the availability of current
public information about the Company. Under Rule 144(k), a person who is not
deemed to have been an affiliate of the Company at any time during the 90 days
preceding a sale, and who has beneficially owned the shares proposed to be sold
for at least two years, is entitled to sell such shares without having to comply
with the manner of sale, public information, volume limitation or notice filing
provisions of Rule 144. Unless otherwise restricted, '144(k) shares' may
therefore be sold immediately upon the completion of the offering. Under
Rule 701 under the Securities Act, persons who purchase shares upon exercise of
options granted prior to the offering are entitled to sell such shares 90 days
after the offering in reliance on Rule 144, without having to comply with the
holding period requirements of Rule 144 and, in the case of non-affiliates,
without having to comply with the volume limitation or notice filing provisions
of Rule 144.

                                       62



<PAGE>

After the completion of this offering, but not prior to 180 days after the
completion of this offering, the Company intends to file a Registration
Statement on Form S-8 under the Securities Act to register the 6,000,000 shares
of common stock reserved for issuance under the Stock Option Plan and the
800,000 shares of common stock under the Director Stock Option Plan. After the
date of such filing, if not otherwise subject to a lock-up agreement, shares
purchased pursuant to such plans and options generally would be available for
resale in the public market.

LOCK-UP AGREEMENTS

Osicom and the Company have each agreed with the underwriters that it will not
sell or otherwise dispose of any shares of common stock until 365 days from the
date of the prospectus without the prior written consent of CIBC World Markets
Corp. Furthermore, the Company has agreed not to file a registration statement
on Form S-8 covering any shares of common stock prior to 180 days after the
completion of this offering. Therefore, no employee of the Company will be able
to sell or otherwise dispose of any shares of common stock issued pursuant to
the Stock Option Plan prior to 180 days from the date of this prospectus.
Currently, no employee beneficially owns any shares of the Company's common
stock other than through options granted under the Stock Option Plan. Each
officer, director and employee of the Company has agreed that he will not sell
or otherwise dispose of any shares of common stock prior to 180 days of the date
of the prospectus without the prior written consent of CIBC World Markets Corp.
In addition, Osicom has agreed not to (and to not permit any subsidiary other
than the Company to) purchase any shares of common stock until 365 days from the
date of the prospectus.

                                       63



<PAGE>

                                  UNDERWRITING

NETsilicon and Osicom have entered into an underwriting agreement with the
underwriters named below. CIBC World Markets Corp. and U.S. Bancorp Piper
Jaffray are acting as representatives of the underwriters.

The underwriting agreement provides for the purchase of a specific number of
shares of voting common stock by each of the underwriters. The underwriters'
obligations are several, which means that each underwriter is required to
purchase a specified number of shares, but is not responsible for the commitment
of any other underwriter to purchase shares. Subject to the terms and conditions
of the underwriting agreement, each underwriter has severally agreed to purchase
the number of shares of common stock set forth opposite its name below:

<TABLE>
<CAPTION>
UNDERWRITER                                                   NUMBER OF SHARES
- -----------                                                   ----------------
<S>                                                           <C>
    CIBC World Markets Corp. ...............................
    U.S. Bancorp Piper Jaffray..............................



                                                                 ---------
          Total.............................................
                                                                 ---------
                                                                 ---------
</TABLE>

This is a firm commitment underwriting. This means that the underwriters have
agreed to purchase all of the shares offered by this prospectus (other than
those covered by the over-allotment option described below) if any are
purchased. Under the underwriting agreement, if an underwriter defaults in its
commitment to purchase shares, the commitments of non-defaulting underwriters
may be increased or the underwriting agreement may be terminated, depending on
the circumstances.

The shares should be ready for delivery on or about             , 1999 against
payment in immediately available funds. The representatives have advised
NETsilicon and Osicom that the underwriters propose to offer the shares directly
to the public at the public offering price that appears on the cover page of
this prospectus. In addition, the representatives may offer some of the shares
to other securities dealers at such price less a concession of $     per share.
The underwriters may also allow, and such dealers may reallow, a concession not
in excess of $     per share to other dealers. After the shares are released for
sale to the public, the representatives may change the offering price and other
selling terms at various times.

NETsilicon and Osicom have granted the underwriters an over-allotment option.
This option, which is exercisable for up to 30 days after the date of this
prospectus, permits the underwriters to purchase a maximum of 750,000 additional
shares (250,000 from NETsilicon and 500,000 from Osicom) to cover
over-allotments. If the underwriters exercise all or part of this option, they
will purchase shares covered by the option at the initial public offering price
that appears on the cover page of this prospectus, less the underwriting
discount. If this option is exercised in full, the total price to public will be
$             , the total proceeds to NETsilicon will be $             and the
total proceeds to Osicom will be $             . The underwriters have severally
agreed that, to the extent the over-allotment option is exercised, they will
each purchase a number of additional shares proportionate to the underwriter's
initial amount reflected in the foregoing table.

                                       64



<PAGE>

The following table provides information regarding the amount of the discount to
be paid to the underwriters by NETsilicon and Osicom:

<TABLE>
<CAPTION>
                                                              TOTAL WITHOUT            TOTAL WITH
                                                               EXERCISE OF          FULL EXERCISE OF
                                              PER SHARE   OVER-ALLOTMENT OPTION   OVER-ALLOTMENT OPTION
                                              ---------   ---------------------   ---------------------
<S>                                           <C>         <C>                     <C>
    NETsilicon..............................   $               $                       $
    Osicom..................................
                                                               -----------             -----------
          Total........................................        $                       $
</TABLE>

NETsilicon and Osicom estimate that their portions of the total expenses of the
offering, excluding the underwriting discount, will be approximately $600,000
and $400,000, respectively. Upon the completion of the offering, Osicom will pay
to Tucker Anthony Cleary Gull, a fee in the amount of $250,000 and expenses of
approximately $90,000 in connection with financial advisory services provided to
Osicom related to NETsilicon.

NETsilicon and Osicom have agreed to indemnify the underwriters against certain
liabilities, including liabilities under the Securities Act of 1933.


NETsilicon and Osicom have each agreed to a 365-day 'lock up' with respect to
shares of NETsilicon common stock that they beneficially own, including
securities that are convertible into shares of common stock and securities that
are exchangeable or exercisable for shares of common stock. This means that, for
a period of 365 days following the date of this prospectus, neither NETsilicon
nor Osicom may offer, sell, pledge or otherwise dispose of these NETsilicon
securities without the prior written consent of CIBC World Markets Corp.
NETsilicon's executive officers, directors and employees have agreed to a
180-day 'lock up' with respect to securities that are exercisable for an
aggregate of 372,600 shares of NETsilicon common stock that they beneficially
own, including securities that are convertible into shares of common stock and
securities that are exchangeable or exercisable for shares of common stock. This
means that for a period of 180 days following the date of this prospectus,
NETsilicon's executive officers and directors and certain other stockholders,
may not offer, sell, pledge or otherwise dispose of these NETsilicon securities
without the prior written consent of CIBC World Markets Corp.


The representatives have informed NETsilicon that they do not expect
discretionary sales by the underwriters to exceed five percent of the shares
offered by this prospectus.

There is no established trading market for the shares. The offering price for
the shares has been determined by NETsilicon, Osicom and the representatives,
based on the following factors: prevailing market and economic conditions,
revenues and earnings of NETsilicon, the state of NETsilicon's business
operations, an assessment of NETsilicon's management and consideration of the
above factors relative to market valuation of companies in related businesses.

Rules of the Securities and Exchange Commission may limit the ability of the
underwriters to bid for or purchase shares before the distribution of the shares
is completed. However, the underwriters may engage in the following activities
in accordance with the rules:

    Stabilizing transactions -- The representatives may make bids or purchases
    for the purpose of pegging, fixing or maintaining the price of the shares,
    so long as stabilizing bids do not exceed a specified maximum.

    Over-allotments and syndicate covering transactions -- The underwriters may
    create a short position in the shares by selling more shares than are set
    forth on the cover page of this prospectus. If a short position is created
    in connection with the offering, the representatives may engage in syndicate
    covering transactions by purchasing shares in the open market. The
    representatives may also elect to reduce any short position by exercising
    all or part of the over-allotment option.

                                       65



<PAGE>

    Penalty bids -- If the representatives purchase shares in the open market in
    a stabilizing transaction or syndicate covering transaction, they may
    reclaim a selling concession from the underwriters and selling group members
    who sold those shares as part of this offering.

Stabilization and syndicate covering transactions may cause the price of the
shares to be higher than it would be in the absence of such transactions. The
imposition of a penalty bid might also have an effect on the price of the shares
if it discourages resales of the shares.

Neither NETsilicon nor the underwriters makes any representation or prediction
as to the effect that the transactions described above may have on the price of
the shares. These transactions may occur on the Nasdaq National Market or
otherwise. If such transactions are commenced, they may be discontinued without
notice at any time.

                                 LEGAL MATTERS

The validity of the shares of common stock offered hereby will be passed upon
for the Company by Greenbaum, Rowe, Smith, Ravin, Davis & Himmel LLP,
Woodbridge, New Jersey. Certain legal matters in connection with this offering
are being passed upon for the underwriters by Morgan, Lewis & Bockius LLP,
Philadelphia, Pennsylvania.

                                    EXPERTS

The financial statements of the Company as of January 31, 1999 and 1998 and for
each of the three years in the period ended January 31, 1999 included in this
prospectus have been audited by BDO Seidman, LLP, independent certified public
accountants, and have been so included in reliance on its reports, given upon
its authority as an expert in accounting and auditing.

                      WHERE YOU CAN FIND MORE INFORMATION

This prospectus, which constitutes a part of a registration statement on
Form S-1 (including all amendments thereto, the 'Registration Statement') filed
by the Company with the SEC under the Act, omits certain of the information set
forth in the Registration Statement. Reference is hereby made to the
Registration Statement and to the exhibits thereto for further information with
respect to the Company and the securities offered hereby. Copies of the
Registration Statement and the exhibits thereto are on file at the offices of
the SEC and may be obtained upon payment of the prescribed fee or may be
examined without charge at the public reference facilities of the SEC described
below.

Statements contained herein concerning the provisions of documents are
necessarily summaries of such documents, and each statement is qualified by
reference to the copy of the applicable document filed with the SEC.

The Company is subject to certain of the informational reporting requirements of
the Securities Exchange Act of 1934, as amended and, in accordance therewith,
files reports and other information with the SEC. Such reports and other
information can be inspected and copied at the public reference facility
maintained by the SEC at Room 1024, 450 Fifth Street, N.W., Washington, D.C.
20549-1004 and at the regional offices of the SEC located at Seven World Trade
Center, New York, New York 10048 and 500 West Madison Street, Suite 1400,
Chicago, Illinois 60661. Copies of such materials may also be obtained in person
from the Public Reference Section of the SEC at its principal office located at
450 Fifth Street, N.W., Washington, D.C. 20549-1004 at prescribed rates.
Additionally, such material may be obtained at the web site the SEC maintains at
http://www.sec.gov which contains reports, proxy and information statements and
other information regarding registrants that file electronically with the SEC.

                                       66






<PAGE>

                                NETSILICON, INC.

                         INDEX TO FINANCIAL STATEMENTS


<TABLE>
<CAPTION>
                                                              PAGE
                                                              ----
<S>                                                           <C>
Report of Independent Certified Public Accountants..........   F-2
Balance Sheets as of January 31, 1998 and 1999 and July 31,
  1999 (unaudited)..........................................   F-3
Statements of Operations for the Years Ended January 31,
  1997, 1998 and 1999 and the Six Months Ended July 31, 1998
  and 1999 (unaudited)......................................   F-4
Statements of Stockholder's Equity (Deficit) for the Years
  Ended January 31, 1997, 1998 and 1999 and the Six Months
  Ended July 31, 1999 (unaudited)...........................   F-5
Statements of Cash Flows for the Years Ended January 31,
  1997, 1998 and 1999 and the Six Months Ended July 31, 1998
  and 1999 (unaudited)......................................   F-6
Notes to Financial Statements...............................   F-7
</TABLE>


                                      F-1






<PAGE>

               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

The Board of Directors of
NETsilicon, Inc.

     We have audited the accompanying balance sheets of NETsilicon, Inc. (the
'Company') as of January 31, 1998 and 1999 and the related statements of
operations, stockholder's equity (deficit) and cash flows for each of the three
years in the period ended January 31, 1999. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audits.

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

     In our opinion the financial statements referred to above present fairly,
in all material respects, the financial position of NETsilicon, Inc. as of
January 31, 1998 and 1999, and the results of its operations and its cash flows
for each of the three years in the period ended January 31, 1999 in conformity
with generally accepted accounting principles.

                                                   /s/ BDO SEIDMAN, LLP
                                           .....................................
                                                     BDO SEIDMAN, LLP

Boston, Massachusetts
February 26, 1999, except for notes
I (ii) and (iii) which are
as of June 30, 1999

                                      F-2






<PAGE>

                                NETSILICON, INC.

                                 BALANCE SHEETS


<TABLE>
<CAPTION>
                                                                 JANUARY 31,
                                                           ------------------------    JULY 31,
                                                              1998         1999          1999
                                                           ----------   -----------   -----------
                                                                                      (Unaudited)
<S>                                                        <C>          <C>           <C>
                         ASSETS
CURRENT ASSETS:
     Cash...............................................   $  185,100   $   582,600   $   514,100
     Accounts receivable, net (Notes D and S)...........    3,595,300     4,204,500     2,399,800
     Due from affiliate (Note F)........................           --     1,218,300     2,956,600
     Inventory, net (Notes B, D and S)..................    2,607,400     3,769,300     4,248,800
     Prepaid expenses and other current assets..........      172,600       238,600       169,800
                                                           ----------   -----------   -----------
          TOTAL CURRENT ASSETS..........................    6,560,400    10,013,300    10,289,100
                                                           ----------   -----------   -----------
PROPERTY AND EQUIPMENT, NET (Notes C, D and E)..........      773,900       685,200       949,800
                                                           ----------   -----------   -----------
OTHER ASSETS:
     Capitalized software, net (Note B).................      221,400       470,400       689,400
     Capitalized software of discontinued operations,
       net (Note A).....................................      330,100            --            --
     Other assets.......................................       47,600       479,500       620,000
                                                           ----------   -----------   -----------
          TOTAL OTHER ASSETS............................      599,100       949,900     1,309,400
                                                           ----------   -----------   -----------
TOTAL ASSETS............................................   $7,933,400   $11,648,400   $12,548,300
                                                           ----------   -----------   -----------
                                                           ----------   -----------   -----------

     LIABILITIES AND STOCKHOLDER'S EQUITY (DEFICIT)

CURRENT LIABILITIES:
     Short-term debt (Note D)...........................   $2,987,100   $ 3,191,500   $ 2,446,600
     Short-term portion of capital lease obligation
       (Note E).........................................       17,900            --        78,000
     Accounts payable...................................    1,777,300     2,789,800     2,830,600
     Due to affiliates (Note F).........................    2,171,000     6,423,100     6,700,900
     Other current liabilities..........................      394,000     1,080,100     1,850,600
                                                           ----------   -----------   -----------
          TOTAL CURRENT LIABILITIES.....................    7,347,300    13,484,500    13,906,700
CAPITAL LEASE OBLIGATION, less current portion..........           --            --       154,300
                                                           ----------   -----------   -----------
          TOTAL LIABILITIES.............................    7,347,300    13,484,500    14,061,000
                                                           ----------   -----------   -----------
COMMITMENTS AND CONTINGENCIES (Note G)
STOCKHOLDER'S EQUITY (DEFICIT) (Notes I, J and K):
     Preferred stock, $0.01 par value; 5,000,000
       authorized; none issued..........................           --            --            --
     Common stock, $0.01 par value; 35,000,000
       authorized; Issued and outstanding:
          Voting, 1,000,000 shares......................       10,000        10,000        10,000
          Nonvoting, 9,000,000 shares...................       90,000        90,000        90,000
     Additional paid-in capital.........................    2,463,000     2,463,000     2,463,000
     Accumulated deficit................................   (1,976,900)   (4,399,100)   (4,075,700)
                                                           ----------   -----------   -----------
          TOTAL STOCKHOLDER'S EQUITY (DEFICIT)..........      586,100    (1,836,100)   (1,512,700)
                                                           ----------   -----------   -----------
TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY (DEFICIT)....   $7,933,400   $11,648,400   $12,548,300
                                                           ----------   -----------   -----------
                                                           ----------   -----------   -----------
</TABLE>


                See accompanying notes to financial statements.

                                      F-3






<PAGE>

                                NETSILICON, INC.

                            STATEMENTS OF OPERATIONS


<TABLE>
<CAPTION>
                                                                                                SIX MONTHS ENDED
                                                       FISCAL YEAR ENDED JANUARY 31,                JULY 31,
                                                  ---------------------------------------   ------------------------
                                                     1997          1998          1999          1998         1999
                                                  -----------   -----------   -----------   ----------   -----------
                                                                                                  (Unaudited)
<S>                                               <C>           <C>           <C>           <C>          <C>
NET SALES.......................................  $ 7,444,500   $ 7,920,300   $13,373,000   $5,383,900   $13,329,600

COST OF SALES (Note F)..........................    4,293,600     4,060,200     7,270,400    2,534,400     6,834,900
                                                  -----------   -----------   -----------   ----------   -----------

     GROSS PROFIT...............................    3,150,900     3,860,100     6,102,600    2,849,500     6,494,700
                                                  -----------   -----------   -----------   ----------   -----------

OPERATING EXPENSES:
     Selling and marketing......................    1,562,700     1,809,600     3,336,400    1,254,300     3,054,200
     Engineering, research and development......    1,027,700     1,482,600     2,152,500      949,900     1,303,600
     General and administrative.................    1,502,300     1,795,400     2,194,400      757,300     1,400,500
                                                  -----------   -----------   -----------   ----------   -----------
          TOTAL OPERATING EXPENSES..............    4,092,700     5,087,600     7,683,300    2,961,500     5,758,300
                                                  -----------   -----------   -----------   ----------   -----------

OPERATING INCOME (LOSS) FROM CONTINUING
  OPERATIONS....................................     (941,800)   (1,227,500)   (1,580,700)    (112,000)      736,400

     Interest expense...........................     (136,200)     (118,500)     (551,700)    (137,100)     (413,000)
                                                  -----------   -----------   -----------   ----------   -----------

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE
  INCOME TAX BENEFIT............................   (1,078,000)   (1,346,000)   (2,132,400)    (249,100)      323,400

     Income tax benefit (Note L)................      968,600       493,000            --           --            --
                                                  -----------   -----------   -----------   ----------   -----------

INCOME (LOSS) FROM CONTINUING OPERATIONS........     (109,400)     (853,000)   (2,132,400)    (249,100)      323,400

INCOME (LOSS) FROM DISCONTINUED OPERATIONS NET
  OF INCOME TAX of $968,600, $493,000 and $0 in
  1997, 1998 and 1999, respectively and $0 and
  $0 in the six months ended July 31, 1998 and
  1999, respectively (Notes A and L)............    1,329,500       676,600      (289,800)    (310,700)           --
                                                  -----------   -----------   -----------   ----------   -----------

NET INCOME (LOSS)...............................  $ 1,220,100   $  (176,400)  $(2,422,200)  $ (559,800)  $   323,400
                                                  -----------   -----------   -----------   ----------   -----------
                                                  -----------   -----------   -----------   ----------   -----------

NET INCOME (LOSS) PER SHARE (Notes K and M)

     BASIC AND DILUTED:

          NET INCOME (LOSS) PER COMMON SHARE:
               From continuing operations.......  $     (0.01)  $     (0.09)  $     (0.21)  $    (0.03)  $      0.03
               From discontinued operations.....         0.16          0.07         (0.03)       (0.03)           --
                                                  -----------   -----------   -----------   ----------   -----------
               Net income (loss) per common
                 share..........................  $      0.15   $     (0.02)  $     (0.24)  $    (0.06)  $      0.03
                                                  -----------   -----------   -----------   ----------   -----------
                                                  -----------   -----------   -----------   ----------   -----------
          WEIGHTED AVERAGE COMMON SHARES
            OUTSTANDING.........................    8,285,000    10,000,000    10,000,000   10,000,000    10,000,000
</TABLE>


                See accompanying notes to financial statements.

                                      F-4



<PAGE>

                                NETSILICON, INC.

                  STATEMENTS OF STOCKHOLDER'S EQUITY (DEFICIT)


<TABLE>
<CAPTION>
                                                                                                             TOTAL
                                    COMMON STOCK          PREFERRED STOCK     ADDITIONAL                 STOCKHOLDER'S
                                ---------------------   -------------------    PAID-IN     ACCUMULATED      EQUITY
                                  SHARES      AMOUNT     SHARES     AMOUNT     CAPITAL       DEFICIT       (DEFICIT)
                                ----------   --------   --------   --------   ----------   -----------   -------------
<S>                             <C>          <C>        <C>        <C>        <C>          <C>           <C>
Balance at January 31, 1996...   7,197,300   $ 72,000    141,700   $ 14,200   $2,476,800   $(3,020,600)   $  (457,600)

Stock option exercises........      32,800        300         --         --         (300)           --             --

Cashless exercise of options
  and warrants (Note J).......     900,300      9,000         --         --       (9,000)           --             --

Preferred stock conversion....   1,869,600     18,700   (141,700)   (14,200)      (4,500)           --             --

Net income....................          --         --         --         --           --     1,220,100      1,220,100
                                ----------   --------   --------   --------   ----------   -----------    -----------

Balance at January 31, 1997...  10,000,000    100,000         --         --    2,463,000    (1,800,500)       762,500

Net loss......................          --         --         --         --           --      (176,400)      (176,400)
                                ----------   --------   --------   --------   ----------   -----------    -----------

Balance at January 31, 1998...  10,000,000    100,000         --         --    2,463,000    (1,976,900)       586,100

Net loss......................          --         --         --         --           --    (2,422,200)    (2,422,200)
                                ----------   --------   --------   --------   ----------   -----------    -----------

Balance at January 31, 1999...  10,000,000    100,000         --         --    2,463,000    (4,399,100)    (1,836,100)

Net income....................          --         --         --         --           --       323,400        323,400
                                ----------   --------   --------   --------   ----------   -----------    -----------

Balance at July 31, 1999
  (unaudited).................  10,000,000   $100,000         --   $     --   $2,463,000   $(4,075,700)   $(1,512,700)
                                ----------   --------   --------   --------   ----------   -----------    -----------
                                ----------   --------   --------   --------   ----------   -----------    -----------
</TABLE>


                See accompanying notes to financial statements.

                                      F-5



<PAGE>

                                NETSILICON, INC.

                            STATEMENTS OF CASH FLOWS
                                    (NOTE O)


<TABLE>
<CAPTION>
                                                                                             SIX MONTHS ENDED
                                                    FISCAL YEAR ENDED JANUARY 31,                JULY 31,
                                               ---------------------------------------   -------------------------
                                                  1997          1998          1999          1998          1999
                                               -----------   -----------   -----------   -----------   -----------
                                                                                                (Unaudited)
<S>                                            <C>           <C>           <C>           <C>           <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
     Net income (loss).......................  $ 1,220,100   $  (176,400)  $(2,422,200)  $  (559,800)  $   323,400
     Adjustments to reconcile net income
       (loss) to net cash provided by (used
       in) operating activities
          Depreciation and amortization......      674,200       580,500       644,100       224,300       495,600
          Intangible assets valuation
            allowance........................           --       237,900            --            --            --
     Changes in current assets and
       liabilities:
          (Increase) decrease in accounts
            receivable.......................   (1,037,100)     (169,300)     (609,200)     (380,800)    1,804,700
          (Increase) decrease in
            inventories......................      560,300        55,400    (1,161,900)   (1,521,000)     (479,500)
          (Increase) decrease in other
            current assets...................      105,600       (87,000)      (66,000)     (112,400)       68,800
          Increase (decrease) in accounts
            payable..........................   (1,562,600)     (168,000)    1,012,500       967,100        40,800
          Increase (decrease) in other
            current liabilities..............     (497,900)     (227,800)      686,100        88,700       770,500
                                               -----------   -----------   -----------   -----------   -----------
               NET CASH PROVIDED BY (USED IN)
                 OPERATING ACTIVITIES........     (537,400)       45,300    (1,916,600)   (1,293,900)    3,024,300
                                               -----------   -----------   -----------   -----------   -----------
CASH FLOWS USED IN INVESTING ACTIVITIES:
     Purchases of property and equipment.....     (138,600)     (604,800)     (328,100)     (232,000)     (470,400)
     Software development costs (Note B).....     (369,500)     (556,000)     (723,600)     (192,000)     (508,800)
     Capitalized software transferred to
       Osicom (Note A).......................           --            --       577,400            --            --
     Other assets............................       (2,700)       16,100      (431,900)       47,600      (140,500)
                                               -----------   -----------   -----------   -----------   -----------
               NET CASH USED IN INVESTING
                 ACTIVITIES..................     (510,800)   (1,144,700)     (906,200)     (376,400)   (1,119,700)
                                               -----------   -----------   -----------   -----------   -----------
CASH FLOWS PROVIDED BY FINANCING ACTIVITIES:
     Proceeds (repayments) of affiliates
       advances..............................      947,500       854,400     3,033,800     1,572,000    (1,460,500)
     Proceeds (repayments) of short-term
       debt, net (including short-term
       portion of capital lease
       obligation)...........................      917,000       291,000       204,400       491,700      (666,900)
     Proceeds (repayments) of long-term debt,
       net (including capital lease
       obligation)...........................     (441,900)     (254,700)      (17,900)       (6,900)      154,300
                                               -----------   -----------   -----------   -----------   -----------
               NET CASH PROVIDED BY (USED IN)
                 FINANCING ACTIVITIES........    1,422,600       890,700     3,220,300     2,056,800    (1,973,100)
                                               -----------   -----------   -----------   -----------   -----------
INCREASE (DECREASE) IN CASH..................      374,400      (208,700)      397,500       386,500       (68,500)

CASH -- BEGINNING OF PERIOD..................       19,400       393,800       185,100       185,100       582,600
                                               -----------   -----------   -----------   -----------   -----------

CASH -- END OF PERIOD........................  $   393,800   $   185,100   $   582,600   $   571,600   $   514,100
                                               -----------   -----------   -----------   -----------   -----------
                                               -----------   -----------   -----------   -----------   -----------
</TABLE>


                See accompanying notes to financial statements.

                                      F-6






<PAGE>


                                NETSILICON, INC.
                         NOTES TO FINANCIAL STATEMENTS
             (Information for July 31, 1998 and 1999 is unaudited)


     NETsilicon, Inc. (the 'Company') develops and markets semiconductor devices
and software solutions designed to meet the networking requirements of embedded
systems. The Company's products are incorporated into the design of embedded
systems to provide them with the ability to communicate over standards-based
local-area networks ('LANs'), wide-area networks ('WANs') and the Internet,
enabling the development of new embedded systems applications. The Company
believes that it offers the first comprehensive solution that, in conjunction
with the physical interface and memory, encompasses all of the hardware and
software necessary to network enable embedded systems. The Company's technology
is designed to have broad applicability and therefore may add network
functionality to many embedded systems. The Company's products are currently
contained in a broad array of imaging products, including printers, scanners,
fax machines, copiers and multi-function peripherals manufactured by 22 original
equipment manufacturers ('OEMs'). The Company's products are also in various
stages of being incorporated into the design of products in additional markets,
such as industrial automation equipment, communication devices, data acquisition
and test equipment, Internet devices and utility monitoring equipment.

     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates that affect
the reported amounts of assets, liabilities, revenues and expenses. Actual
results could differ from these estimates.

     The accompanying financial statements are the responsibility of the
management of the Company.

A. THE COMPANY AND BASIS OF PRESENTATION

     The Company, incorporated in Massachusetts on April 17, 1984 under the name
of Digital Products, Inc. is a wholly-owned subsidiary of Osicom Technologies,
Inc. ('Osicom') and operates as a product line unit. In September 1996, Osicom
acquired the Company through a merger with a newly-formed corporation for Osicom
common stock in a transaction accounted for as a pooling of interests. The
accompanying financial statements represent only the assets, liabilities,
operations and financial position of the Company.

     The Company was comprised of two product lines: OEM and Stand-Alone Print
Server. The Company developed both board and system-level products to satisfy
the specific design needs of OEMs and stand-alone solutions for end-user
customers. The end-user customers were addressed through value-added resellers
and distributors; this sales activity is referred to as 'Stand-Alone Print
Server Line sales.' The Company has decided to focus its resources on the future
development of its NET+Works family of products within the OEM line.

     As a result, in May 1998, the Company sold its Stand-Alone Print Server
Line to Osicom, which consisted principally of specific sales employees and
capitalized software related to Stand-Alone Print Server products. Based on this
transaction, the Company has accounted for the Stand-Alone Print Server Line as
a discontinued operation. Capitalized software related to the Stand-Alone Print
Server Line of business has been separately stated on the balance sheets
presented. The Company did not experience a gain or loss on disposal as Osicom
purchased the capitalized software and other miscellaneous assets at their book
value as of the date of purchase. Due to the similar nature of the raw materials
utilized in the manufacturing of products within each business line, Osicom also
has been granted the option to purchase existing Company inventory at cost for a
period of nine months. Sales, cost of sales, selling, marketing, engineering,
general and administrative, research and development expenses included in
discontinued operations within the Company's historical Statements of Operations
represent only those transactions specific to the Stand-Alone Print Server Line.
See Note Q.

                                      F-7



<PAGE>


                                NETSILICON, INC.
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
             (Information for July 31, 1998 and 1999 is unaudited)


     General and administrative expenses include an amount that management
considers to be a reasonable allocation of general corporate expenses.
Management and administrative salaries are allocated based upon estimated time
devoted to Company's operations; all other allocations of general corporate
expenses, including public company costs, were based upon specific
identification of the relationship of Company's operations to the total
operations of Osicom. Management believes that such allocated general expenses
are representative of the expenses the Company will incur as a separate public
company. Included in selling and marketing and general and administrative
expenses are $80,000, $202,900, and $50,000 of allocated corporate overhead
expenses for the years, ended January 31, 1999, 1998 and 1997, respectively.

B. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Use of Estimates -- The financial statements are prepared in conformity
with generally accepted accounting principles which require management to make
estimates that affect the reported amounts of assets, liabilities, revenues and
expenses, the disclosure of contingent assets and liabilities and the values of
purchased assets and assumed liabilities in acquisitions. Actual results could
differ from these estimates.

     Accounts and Notes Receivable -- In the normal course of business, the
Company extends unsecured credit to its customers related to the sales of
various products. Typically credit terms require payment within thirty days from
the date of shipment. The Company evaluates and monitors the creditworthiness of
each customer on a case-by-case basis.

     Allowance for Doubtful Accounts -- The Company provides an allowance for
doubtful accounts based on its continuing evaluation of its customers' credit
risk. The Company generally does not require collateral from its customers.

     Inventory -- Inventory, comprised of raw materials, work in process,
finished goods and spare parts, is stated at the lower of cost (first-in,
first-out method) or market. Inventories consisted of:


<TABLE>
<CAPTION>
                                                 JANUARY 31,
                                           -----------------------    JULY 31,
                                              1998         1999         1999
                                           ----------   ----------   -----------
                                                                     (Unaudited)
<S>                                        <C>          <C>          <C>
Raw material.............................  $1,350,400   $1,603,400   $1,932,800
Work in process..........................   1,273,400    2,150,100    2,192,400
Finished goods...........................     175,600      140,400      493,400
                                           ----------   ----------   ----------
                                            2,799,400    3,893,900    4,618,600
Less: Valuation reserve..................     192,000      124,600      369,800
                                           ----------   ----------   ----------
                                           $2,607,400   $3,769,300   $4,248,800
                                           ----------   ----------   ----------
                                           ----------   ----------   ----------
</TABLE>


     Fair Value of Financial Instruments -- The fair value of financial
instruments is determined by reference to various market data and other
valuation techniques as appropriate. Except for financial instruments issued in
conjunction with related party transactions management believes that there are
no material differences between the recorded book values of its financial
instruments and their estimated fair value. It is not practicable to estimate
the fair value of related party notes payable or notes receivable of the Company
due to their related party nature.

     Property and Equipment -- Property and equipment are recorded at historical
cost. Depreciation and amortization are provided over the estimated useful lives
of the individual assets or the terms of the leases if shorter using accelerated
and straight-line methods. Useful lives for property and

                                      F-8



<PAGE>


                                NETSILICON, INC.
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
             (Information for July 31, 1998 and 1999 is unaudited)


equipment range from three to seven years. Depreciation of leasehold
improvements is computed using the straight-line method over five years.

     Capitalized leases are initially recorded at the present value of the
minimum payments at the inception of the contracts, with an equivalent liability
categorized as appropriate under current or non-current liabilities. Such assets
are depreciated on the same basis as described above. Interest expense, which
represents the difference between the minimum payments and the present value of
the minimum payments at the inception of the lease, is allocated to accounting
periods using a constant rate of interest over the lease.

     Property and equipment are reviewed for impairment whenever events or
circumstances indicate that the asset's undiscounted expected cash flows are not
sufficient to recover its carrying amount. The Company measures impairment loss
by comparing the fair market value, calculated as the present value of expected
future cash flows, to its net book value. Impairment losses, if any, are
recorded currently.


     Software Development -- Software development costs where technological
feasibility has not been established are expensed in the period in which they
occurred, otherwise, development costs that will become an integral part of the
Company's products are deferred in accordance with Statement of Financial
Accounting Standards Nos. 2 and 86. The deferred costs are amortized using the
straight-line method over the remaining estimated 3 year economic life of the
product or the ratio that current revenues for the product bear to the total of
current and anticipated future revenues for that product. Amortization expense
for the fiscal years ended January 31, 1997, 1998 and 1999 and the six months
ended July 31, 1998 and 1999, was $321,900, $277,300, $227,300, $58,500 and
$289,800, respectively. Accumulated amortization was $132,200, $206,200 and
$496,000 as of January 31, 1998, 1999 and July 31, 1999, respectively.


     The recoverability of capitalized software costs are reviewed on an ongoing
basis primarily based upon projections of discounted future operating cash flows
from each software product line. The excess amount, if any, of the remaining net
book value over the calculated amount is fully reserved. During the quarter
ended July 31, 1997, the Company recorded a reduction to the net book value of
its capitalized software development costs of $237,900 to reflect the decline in
the net realizable value of these assets as the result of changing market
conditions.

     Revenue Recognition -- The Company generally recognizes product revenue
upon shipment to its OEM customers. Revenue from service obligations is deferred
and recognized over the lives of the contracts. The Company accrues for warranty
costs, sales returns and other allowances at the time of shipment.

     Income Taxes -- Income taxes are accounted for in accordance with Statement
of Financial Accounting Standards No. 109 'Accounting for Income Taxes.' The
statement employs an asset and liability approach for financial accounting and
reporting of deferred income taxes generally allowing for recognition of
deferred tax assets in the current period for future benefit of net operating
loss and research credit carryforwards as well as items for which expenses have
been recognized for financial statement purposes but will be deductible in
future periods. A valuation allowance is recognized, if on the weight of
available evidence it is more likely than not that some portion or all of the
deferred tax assets will not be realized.

     Advertising -- The Company expenses advertising expenditures as incurred.
Advertising expenses of the Company consist of allowances given to customers as
well as direct expenditures by the Company.

                                      F-9



<PAGE>


                                NETSILICON, INC.
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
             (Information for July 31, 1998 and 1999 is unaudited)


     Income and Loss Per Common Share -- In 1997, the Financial Accounting
Standards Board issued Statement of Financial Accounting Standards ('SFAS')
No. 128, 'Earnings Per Share' effective for financial statements issued for
period ending after December 15, 1997, including interim periods. SFAS 128
requires dual presentation of basic and diluted earnings per share ('EPS') on
the face of the income statement. It also requires a reconciliation of the
numerator and denominator of the basic EPS computation to the numerator and
denominator of the diluted EPS computation. (See Note M). This statement also
requires restatement of all prior-period EPS data presented. The adoption had no
effect on the calculation of EPS. Basic income and loss per common share is
computed by dividing net income or loss available to common shareholders by the
weighted average number of common shares outstanding during each period
presented. Diluted EPS is based on the weighted average number of common shares
outstanding as well as dilutive potential common shares, which in the Company's
case consist of convertible securities outstanding, warrants to acquire common
stock and shares issuable under stock benefit plans. Potential common shares are
not included in the diluted loss per share computation for all periods presented
as they would be anti-dilutive.

     Stock-Based Compensation -- The Company has adopted SFAS No. 123,
'Stock-Based Compensation' as of February 1, 1996. SFAS No. 123 also encourages,
but does not require companies to record compensation cost for stock-based
employee compensation. The Company has chosen to continue to account for
stock-based compensation utilizing the intrinsic value method prescribed in
Accounting Principles Board Opinion No. 25, 'Accounting for Stock Issued to
Employees.' Accordingly, compensation cost for stock options issued to employees
is measured as the excess, if any, of the fair market price of the Company's
stock at the date of grant over the amount an employee must pay to acquire the
stock. (See Note K.)


     Unaudited Information -- The financial statements include the unaudited
balance sheet as of July 31, 1999 and the related statements of operations,
changes in shareholders' equity (deficit) and cash flows for the six months
ended July 31, 1998 and 1999. This unaudited information has been prepared by
the Company on the same basis as the audited financial statements and, in
management's opinion, reflects all adjustments (consisting only of normal
recurring accruals) necessary for a fair presentation of the financial
information, in accordance with generally accepted accounting principles, for
the periods presented. Results for interim periods are not necessarily
indicative of the results to be expected for the entire year.


     Capital Structure -- SFAS No. 129, 'Disclosure of Information about Capital
Structure' is effective for financial statement issued for periods ending after
December 15, 1997. The new standard reinstates various securities disclosure
requirements previously in effect under Accounting Principles Board Opinion
No. 15, which has been superseded by SFAS No. 128. The adoption of SFAS No. 129
had no effect on the Company's financial position or results of operations.

     Comprehensive Income -- SFAS No. 130, 'Reporting Comprehensive Income' is
effective for financial statements with fiscal years beginning after
December 15, 1997. Earlier application is permitted. SFAS No. 130 establishes
standards for reporting and display of comprehensive income and its components
in a full set of general purpose financial statements. The adoption of SFAS
No. 130 had no material effect on the Company's financial position or results of
operations.

     Segment Reporting -- SFAS No. 131, 'Disclosure about Segments of an
Enterprise and Related Information' is effective for financial statements with
fiscal years beginning after December 15, 1997. The new standard requires that
public business enterprises report certain information about operating segments
in complete sets of financial statements of the enterprise and in condensed
financial statements of interim periods issued to shareholders. It also requires
that public business

                                      F-10



<PAGE>


                                NETSILICON, INC.
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
             (Information for July 31, 1998 and 1999 is unaudited)


enterprises report certain information about their products and services, the
geographic areas in which they operate and their major customers. The adoption
of SFAS No. 131 did not have a material effect on its results of operations.

     Pensions and Postretirement Benefits -- SFAS No. 132, 'Employers'
Disclosures about Pensions and Other Postretirement Benefits' is effective for
financial statements with fiscal years beginning after December 15, 1997;
earlier application is permitted. The new standard revises employers'
disclosures about pension and other postretirement benefit plans but does not
change the measurement or recognition of those plans. SFAS No. 132 standardizes
the disclosure requirements for pensions and other postretirement benefits to
the extent practicable, requires additional information on changes in the
benefit obligations and fair values of plan assets that will facilitate
financial analysis, and eliminates certain disclosures previously required when
no longer useful. The adoption of SFAS No. 132 did not have an effect on its
financial position or results of operations.

     Derivative Instruments -- In June 1998, the FASB issued Statement No. 133,
Accounting for Derivative Instruments and Hedging Activities ('SFAS 133').
SFAS 133 provides a comprehensive and consistent standard for the recognition
and measurement of derivatives and hedging activities and requires all
derivatives to be recorded on the balance sheet at fair value. SFAS 133 is
effective for years beginning after June 15, 2000. Adoption of SFAS 133 is not
expected to have a material impact on the Company's results of operations,
financial position or cash flows.

     Software Revenue Recognition -- The Accounting Standards Executive
Committee issued Statement of Position ('SOP') No. 97-2 'Software Revenue
Recognition' which superceded Statement of Position No. 91-1 'Software Revenue
Recognition' effective for transactions entered into in fiscal years beginning
after December 15, 1997. During 1998, SOP No. 98-9 was issued. The provisions of
SOP No. 98-9 amend certain provisions of SOP No. 98-4 and SOP 97-2. The adoption
of these standards had no material effect on the Company's financial position or
results of operations.

C. PROPERTY AND EQUIPMENT

     Property and equipment of the Company consisted of the following
components:


<TABLE>
<CAPTION>
                                                JANUARY 31,           JULY 31,
                                          ------------------------   -----------
                                             1998          1999         1999
                                          -----------   ----------   -----------
                                                                     (Unaudited)
<S>                                       <C>           <C>          <C>
Manufacturing, engineering and plant
  equipment and software................  $ 2,931,800   $3,240,700   $ 3,432,200
Office furniture and fixtures...........      313,800      313,800       332,200
Leasehold and building improvements.....      138,900      158,100       167,300
                                          -----------   ----------   -----------
     Total property and equipment.......    3,384,500    3,712,600     3,931,700
Less: Accumulated depreciation..........   (2,610,600)  (3,027,400)   (2,981,900)
                                          -----------   ----------   -----------
     Net book value.....................  $   773,900   $  685,200   $   949,800
                                          -----------   ----------   -----------
                                          -----------   ----------   -----------
</TABLE>



     Depreciation expense was $352,300, $303,200, $416,800, $165,800 and
$205,800 for the fiscal years ended January 31, 1997, 1998, 1999, and the six
month periods ended July 31, 1998 and 1999, respectively.


                                      F-11



<PAGE>


                                NETSILICON, INC.
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
             (Information for July 31, 1998 and 1999 is unaudited)


D. SHORT-TERM DEBT

     Short-term debt consisted of the following:


<TABLE>
<CAPTION>
                                                 JANUARY 31,          JULY 31,
                                           -----------------------   -----------
                                              1998         1999         1999
                                           ----------   ----------   -----------
                                                                     (Unaudited)
<S>                                        <C>          <C>          <C>
Floating interest rate loan (2.5% over
  lender's prime rate) secured by all the
  tangible assets of the Company;
  weighted average interest rate for the
  years ended January 31, 1998, 1999 and
  the six months ended July 31, 1999 was
  11.8%, 10.5% and 10.5%, respectively...
                                           $2,987,100   $3,191,500   $2,446,600
                                           ----------   ----------   ----------
                                           ----------   ----------   ----------
</TABLE>



     On October 11, 1996, the Company obtained a $3,000,000 line of credit from
Coast Business Credit which was increased to $5,000,000 subsequent to
January 31, 1998. The line of credit is collateralized by substantially all the
assets of the Company and a guarantee by Osicom. Advances are limited to 80% of
eligible receivables and 30% of eligible inventory. The loan bears interest at
2.5% over the bank's prime rate but not less than 8% (10.5% at July 31, 1999).
The proceeds of this loan were used to repay the line of credit outstanding at
the acquisition of the Company by Osicom under which the interest rate was 4%
over the lender's prime rate. The highest amount and average amounts of debt
outstanding were $2,987,100 and $2,298,000 during the year ended January 31,
1998, $3,478,000 and $2,614,900 during the year ended January 31, 1999, and
$4,021,000 and $3,289,000 for the six months ended July 31, 1999.


E. LONG-TERM DEBT

     The Company had various notes payable to certain of its former shareholders
which were due December 1997 with interest only payable monthly. The holder of
the note payable due to a former shareholder and present officer of the Company
received 46,023 shares of Osicom's common stock in satisfaction of principal and
accrued interest of $369,100 during October 1997 and January 1998.


     The Company was obligated under capital leases that expired on October 1,
1998. At January 31, 1998, the net book value of equipment under capital leases
was $18,900. Remaining principal due was $17,900. In addition, the Company
entered a capital lease in July, 1999 that expires in June, 2002. At July 31,
1999, the net book value of equipment under capital lease is $240,200 and
remaining principal due is $224,400.


                                      F-12



<PAGE>


                                NETSILICON, INC.
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
             (Information for July 31, 1998 and 1999 is unaudited)


F. DUE FROM OR TO AFFILIATES


     Due from affiliates at January 31, and July 31, 1999 represents a
receivable from an Osicom subsidiary. Charges to this subsidiary for
manufactured goods and other expenses, including charges related to the sale of
the Company's Stand-Alone Print Server Line, for the year ended January 31, 1999
and the six months ended July 31, 1999 were approximately $1,410,500 and
$1,808,300, respectively.


     Due to affiliates consist of:


<TABLE>
<CAPTION>
                                                 JANUARY 31,          JULY 31,
                                           -----------------------   -----------
                                              1998         1999         1999
                                           ----------   ----------   -----------
                                                                     (Unaudited)
<S>                                        <C>          <C>          <C>
Due to Osicom............................  $1,812,200   $5,884,800   $5,825,300
Due to Uni-Precision.....................     358,800      538,300      875,600
                                           ----------   ----------   ----------
                                           $2,171,000   $6,423,100   $6,700,900
                                           ----------   ----------   ----------
                                           ----------   ----------   ----------
</TABLE>



     From time to time the Company has received non-interest bearing advances,
including payments of expenses on behalf of the Company, from Osicom which are
subordinate to bank debt. As of January 31, 1998, Osicom began accruing interest
on the outstanding balance at prime plus 3% per year (11.0% at July 31, 1999).



     In the ordinary course of business a wholly-owned subsidiary of Osicom,
Uni-Precision Industrial, Ltd. ('Uni-Precision'), manufactured and assembled
products for the Company on a competitive bid basis. During the years ended
January 31, 1998 and 1999 and the six months ended July 31, 1998 and 1999
purchases from Uni-Precision were $775,600, $1,557,200, $765,000 and $2,304,300
of which $358,800, $538,300 and $875,600 were unpaid at January 31, 1998, 1999
and July 31, 1999.


G. LEASES AND OTHER COMMITMENTS

  (i) Leases


     Rental expense under operating leases was $291,600, $330,800 and $460,500
for the years ended January 31, 1997, 1998 and 1999, respectively. Rent expense
for the six months ended July 31, 1998 and 1999 was $211,000 and $266,300,
respectively. The table below sets forth minimum payments under operating leases
with remaining terms in excess of one year, at January 31, 1999:


<TABLE>
<CAPTION>
                                                               OPERATING
                                                                 LEASES
                                                               ---------
     <S>                                                       <C>
     2000....................................................  $  410,100
     2001....................................................     410,100
     2002....................................................     273,400
                                                               ----------
                                                               $1,093,600
                                                               ----------
                                                               ----------
</TABLE>

  (ii) Employment Contract

     The company has an employment contract with its Vice President, Industrial
Automation, Embedded Markets Europe with an indefinite term. Either party can
terminate the agreement with six month notice. The contract provides for base
compensation of $125,000 per year plus commissions up to $125,000 per year.

                                      F-13



<PAGE>


                                NETSILICON, INC.
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
             (Information for July 31, 1998 and 1999 is unaudited)


H. LITIGATION

     The Company is not aware of any claims or actions pending against it.

I. STOCKHOLDERS' EQUITY

     (i) The Company amended its Certificate of Incorporation in August 1998 to
authorize the issuance of the following shares:

        35,000,000 shares of Common Stock ($0.01 par value)
         5,000,000 shares of Preferred Stock ($0.01 par value)

     The Company's Board of Directors has discretion to issue preferred stock in
such series and with such preferences as it may designate without the approval
of the holders of common shares. As of January 31, 1999 no such designations
have been made.

     (ii) On June 30, 1999, the Company effected a 100,000-for-one stock split
resulting in 10,000,000 shares being issued and outstanding post-split. In
connection with the split, Osicom exchanged its 10,000,000 shares of common
stock for 9,000,000 shares of non voting and 1,000,000 shares of voting common
stock.

     All shareholder's equity accounts have been retroactively restated to
reflect these changes.


     (iii) Upon consummation of the offering, the Company will grant options to
officers, employees and directors for the purchase of approximately 3,131,000
shares. The exercise price will be the same as the offering price to the public.


J. OTHER CAPITAL STOCK TRANSACTIONS AND BUSINESS ACQUISITIONS

     Options and Warrants -- During September 1996, options and warrants to
acquire 505,700 Class A common shares at prices ranging from $0.10 to $0.75 were
exercised in 'cashless' transactions. In satisfaction of the $346,700 liability
representing the difference between the agreed upon value of the Company's
common stock in connection with the acquisition by Osicom of $1.27 and the
exercise price due upon exercise, the Company issued 299,200 shares of Class A
common stock to the holders.

K. STOCK OPTION PLANS AND STOCK AWARD PLAN

     The Company adopted two stock option plans in August 1998: The 1998
Incentive and Non-Qualified Stock Option Plan and the 1998 Director Option Plan.
The purpose of these plans is to attract, retain, motivate and reward officers,
directors, employees and consultants of the Company to maximize their
contribution towards the Company's success. All options will be granted at
prices not less than fair value at the date of grant and will have terms varying
up to 10 years.

     Additionally, the employees of the Company hold options granted under
Osicom's stock option plans. All stock options are granted at not less than the
fair market value on the date of grant. Under the plans, options generally vest
over a two-year period from the date of grant.

                                      F-14



<PAGE>


                                NETSILICON, INC.
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
             (Information for July 31, 1998 and 1999 is unaudited)


     The following table summarizes the activity in the Osicom stock option
plans as it relates to the employees of the Company:


<TABLE>
<CAPTION>
                                                                 WEIGHTED AVERAGE
                                              NUMBER OF SHARES    EXERCISE PRICE
                                              ----------------    --------------
<S>                                           <C>                <C>
Shares under option at January 31, 1996.....           --                 --
  Granted...................................       98,054             $30.48
  Exercised.................................           --                 --
  Canceled..................................           --                 --
                                                  -------
Shares under option at January 31, 1997.....       98,054              30.48
  Granted...................................       41,407              28.76
  Exercised.................................        5,812              31.88
  Canceled..................................        4,191              24.72
                                                  -------
Shares under option at January 31, 1998.....      129,458              30.06
  Granted...................................      187,737              11.63
  Exercised.................................        5,091              31.88
  Canceled..................................       39,272              33.96
                                                  -------
Shares under option at January 31, 1999.....      272,832              16.78
  Granted...................................       79,925              15.56
  Exercised.................................          259              31.88
  Canceled..................................       33,561              22.48
                                                  -------
Shares under option at July 31, 1999
  (unaudited)...............................      318,937              15.86
                                                  -------
                                                  -------
</TABLE>



     Additional information about outstanding options to purchase Osicom common
stock held by employees of the Company at July 31, 1999 is as follows:



<TABLE>
<CAPTION>
                                          OUTSTANDING
                            ---------------------------------------          EXERCISABLE
                                            WEIGHTED AVERAGE          --------------------------
      EXERCISE PRICE                  -----------------------------             WEIGHTED AVERAGE
        PER SHARE           SHARES    LIFE (YEARS)   EXERCISE PRICE   SHARES     EXERCISE PRICE
        ---------           -------   ------------   --------------   -------   ----------------
<S>                         <C>       <C>            <C>              <C>       <C>
$4.78 to $9.39............  118,045       9.2            $ 6.82            --            --
$10.88 to $19.31..........  121,880       8.1             15.59        21,229        $16.07
$20.81 to $32.25..........   79,012       2.6             29.78        79,012         29.78
                            -------                                   -------
$4.78 to $32.25...........  318,937       7.2             15.86       100,241         26.87
                            -------                                   -------
                            -------                                   -------
</TABLE>



     All stock options issued to employees have an exercise price not less than
the fair market value of the Osicom's Common Stock on the date of grant, and in
accordance with the accounting for such options utilizing the intrinsic value
method there is no related compensation expense recorded in the Company's
financial statements. Had compensation cost for stock-based compensation been
determined based on the fair value at the grant dates in accordance with the
method delineated in SFAS No. 123, the Company's income (loss) and per share
amounts for the years ended January 31, 1997, 1998, 1999 and the six months
ended July 31, 1998 and 1999, would have been revised to the pro forma amounts
presented below:


                                      F-15



<PAGE>


                                NETSILICON, INC.
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
             (Information for July 31, 1998 and 1999 is unaudited)



<TABLE>
<CAPTION>
                                   JANUARY 31,                      JULY 31,
                       ------------------------------------   --------------------
                          1997        1998         1999         1998        1999
                       ----------   ---------   -----------   ---------   --------
                                                                  (Unaudited)
<S>                    <C>          <C>         <C>           <C>         <C>
Net income (loss):
  As reported........  $1,220,100   $(176,400)  $(2,422,200)  $(559,800)  $323,400
  Pro forma..........  $  627,900   $(528,300)  $(2,702,200)  $(640,400)  $173,900
Basic income (loss)
  per share:
  As reported........  $     0.15   $   (0.02)  $     (0.24)  $   (0.06)  $   0.03
  Pro forma..........  $     0.08   $   (0.05)  $     (0.27)  $   (0.06)  $   0.02
</TABLE>



     The fair value of option grants is estimated on the date of grant utilizing
the Black-Scholes option-pricing model with the following weighted average
assumptions for grants during the year ended January 31, 1997: expected life of
option 3 years, expected volatility of 45%, risk-free interest rate of 6.25% and
a 0% dividend yield. The fair value, at date of grant, using these assumptions
was $7.67 to $11.74 per option and the weighted average was $11.23. The
assumptions for the year ended January 31, 1998 were: expected life of option
3 years, expected volatility of 45%, risk-free interest rate of 5.35% and a 0%
dividend yield. The fair value, at date of grant, using these assumptions was
$2.04 to $11.44 and the weighted average was $5.27. The assumptions for the year
ended January 31, 1999 and the six months ended July 31, 1998 and 1999 were:
expected life of option of 3 years, expected volatility of 45%, risk-free
interest rate of 5.28% and a 0% dividend yield. The fair value, at date of
grant, using these assumptions was $1.23 to $9.52 per option and the weighted
average was $3.11, $4.88, and $5.57 for the year ended January 31, 1999, and the
six months ended July 31, 1998 and 1999, respectively.


L. INCOME TAXES

     The Company's provision for taxes on income consists of for the fiscal
years ended January 31:

<TABLE>
<CAPTION>
                                                     1997       1998     1999
                                                   --------   --------   ----
<S>                                                <C>        <C>        <C>
Income taxes:
  Current........................................  $     --   $     --   $ --
  Deferred.......................................        --         --     --
                                                   --------   --------   ----
       Total.....................................        --         --     --
  Allocation of tax expense to discontinued
     operations..................................   968,600    493,000     --
                                                   --------   --------   ----
  Income tax benefit.............................  $968,600   $493,000   $ --
                                                   --------   --------   ----
                                                   --------   --------   ----
</TABLE>

     The Company's operations generate permanent and temporary differences for
depreciation, amortization and valuation allowances. The Company has recorded a
100% valuation allowance against its deferred tax assets, including net
operating loss and research credit carryforwards, in accordance with the
provisions of Statement of Financial Accounting Standards No. 109. Such
allowance is recognized if, based on the weight of available evidence, it is
more likely than not that some portion or all of the deferred tax assets will
not be realized.

     Deferred income taxes reflect the impact of temporary differences between
the amount of assets and liabilities recognized for financial reporting purposes
and such amounts recognized for tax purposes. Deferred tax assets and
liabilities are comprised of the following at January 31:

                                      F-16



<PAGE>


                                NETSILICON, INC.
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
             (Information for July 31, 1998 and 1999 is unaudited)



<TABLE>
<CAPTION>
                                                     JANUARY 31,
                                               -----------------------
                                                 1998         1999
                                               ---------   -----------
<S>                                            <C>         <C>
Deferred tax assets:
  Valuation allowances.......................  $  88,200   $   178,900
  Research and development credits...........    210,000       210,200
  Tax loss carryforward......................    656,900     1,582,200
  Other......................................     34,400        39,800
                                               ---------   -----------
     Gross deferred tax assets...............    989,500     2,011,100
  Less: valuation allowance..................   (757,300)   (1,812,800)
                                               ---------   -----------
     Deferred tax asset......................    232,200       198,300
                                               ---------   -----------
Deferred tax liabilities:
  Software development costs.................   (232,200)     (198,300)
                                               ---------   -----------
     Deferred tax liabilities................   (232,200)     (198,300)
                                               ---------   -----------
     Net deferred tax asset (liability)......  $      --   $        --
                                               ---------   -----------
                                               ---------   -----------
</TABLE>

     At January 31, 1999, the Company has federal net operating losses ('NOL')
of approximately $3,753,700 and research and development credits of $210,200
which may be available to reduce future taxable income; these carryforwards
expire at various dates through 2014. The Internal Revenue Code of 1986, as
amended ('Code'), reduces the extent to which NOLs and tax credit carryforwards
may be utilized in a single taxable year in the event there has been an
'ownership change' of a company as defined by applicable Code provisions. The
acquisition of the Company by Osicom in September 1996 resulted in such an
ownership change. $558,900 of the Company's NOLs expiring in years ending
January 31, 2008 through 2010 are subject to annual limitation of approximately
$290,000. Further ownership changes, as defined by the Code, may reduce the
extent to which any net operating losses and credits may be utilized. These
carryforwards expire as follows:

<TABLE>
<CAPTION>
                                                           NOL       CREDITS
                                                           ---       -------
<S>                                                     <C>          <C>
2008..................................................  $  170,100   $ 54,800
2009..................................................         400    102,300
2010..................................................     389,800     53,100
2013..................................................     998,100         --
2014..................................................   2,195,300         --
                                                        ----------   --------
                                                        $3,753,700   $210,200
                                                        ----------   --------
                                                        ----------   --------
</TABLE>

     The reconciliation between income tax expense and a theoretical United
States tax computed by applying a rate of 35% for the fiscal years ended
January 31, 1999, 1998 and 1997 is as follows:

<TABLE>
<CAPTION>
                                            1997          1998          1999
                                         -----------   -----------   -----------
<S>                                      <C>           <C>           <C>
Loss before income taxes from
  continuing operations................  $(1,078,000)  $(1,346,000)  $(2,132,400)
                                         -----------   -----------   -----------
                                         -----------   -----------   -----------
Theoretical tax expense (benefit) at
  35%..................................  $  (377,300)  $  (471,100)  $  (746,300)
Impact of non-qualified stock
  options..............................           --       (60,000)      (24,300)
Impact of state taxes and other........     (164,300)      (83,600)     (284,900)
Change in valuation allowance..........     (427,000)      121,700     1,055,500
                                         -----------   -----------   -----------
Tax benefit............................  $  (968,600)  $  (493,000)  $        --
                                         -----------   -----------   -----------
                                         -----------   -----------   -----------
</TABLE>

                                      F-17



<PAGE>


                                NETSILICON, INC.
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
             (Information for July 31, 1998 and 1999 is unaudited)


M. EARNINGS PER SHARE CALCULATION

     The following data show the amounts used in computing basic earnings per
share.


<TABLE>
<CAPTION>
                                                                                  SIX MONTHS
                                           YEAR ENDED JANUARY 31,               ENDED JULY 31,
                                    -------------------------------------   -----------------------
                                       1997         1998         1999          1998         1999
                                    ----------   ----------   -----------   ----------   ----------
                                                                                  (Unaudited)
<S>                                 <C>          <C>          <C>           <C>          <C>
Net income (loss).................  $1,220,100   $ (176,400)  $(2,422,200)  $ (559,800)  $  323,400
Less: preferred dividends.........          --           --            --           --           --
                                    ----------   ----------   -----------   ----------   ----------
Net income (loss) available to
  common shareholders used in
  basic EPS.......................  $1,220,100   $ (176,400)  $(2,422,200)  $ (559,800)  $  323,400
                                    ----------   ----------   -----------   ----------   ----------
                                    ----------   ----------   -----------   ----------   ----------
Average number of common shares
  used in basic EPS...............   8,285,000   10,000,000    10,000,000   10,000,000   10,000,000
                                    ----------   ----------   -----------   ----------   ----------
                                    ----------   ----------   -----------   ----------   ----------
</TABLE>



     The Company had a net loss for the fiscal years ending January 31, 1998 and
1999 and for the six month period ended July 31, 1998. Accordingly, the effect
of dilutive securities including warrants to acquire common stock and stock
options, vested and nonvested, are not included in the calculations of EPS
because their effect would be antidilutive. The following data shows the
effect on income and the weighted average number of shares of dilutive
potential common stock.




<TABLE>
<CAPTION>
                                                                                 SIX MONTHS
                                         YEAR ENDED JANUARY 31,                ENDED JULY 31,
                                  -------------------------------------   -------------------------
                                     1997         1998         1999          1998          1999
                                  ----------   ----------   -----------   -----------   -----------
                                                                                 (Unaudited)
<S>                               <C>          <C>          <C>           <C>           <C>
Net income (loss) available to
  common shareholders used in
  basic EPS.....................  $1,220,100   $ (176,400)  $(2,422,200)  $  (559,800)  $   323,400
Adjustments.....................          --           --            --            --            --
                                  ----------   ----------   -----------   -----------   -----------
Net income (loss) available to
  common shareholders after
  assumed conversions of
  dilutive securities...........  $1,220,100   $ (176,400)  $(2,422,200)  $  (559,800)  $   323,400
                                  ----------   ----------   -----------   -----------   -----------
                                  ----------   ----------   -----------   -----------   -----------
Average number of common shares
  used in basic EPS.............   8,285,000   10,000,000    10,000,000    10,000,000    10,000,000
Effect of dilutive securities:
     Convertible preferred
       stock....................   1,149,300           --            --            --            --
     Warrants...................     517,600           --            --            --            --
     Stock benefit plans........      48,100           --            --            --            --
                                  ----------   ----------   -----------   -----------   -----------
Average number of common shares
  and dilutive potential common
  stock used in diluted EPS.....  10,000,000   10,000,000    10,000,000    10,000,000    10,000,000
                                  ----------   ----------   -----------   -----------   -----------
                                  ----------   ----------   -----------   -----------   -----------
</TABLE>



     The shares issuable upon exercise of options and warrants represent the
quarterly average of the shares issuable at exercise net of the shares assumed
to have been purchased, at the average market price for the period, with the
assumed exercise proceeds. Accordingly, options with exercise prices in excess
of the average market price for the period are excluded because their effect
would


                                      F-18



<PAGE>


                                NETSILICON, INC.
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
             (Information for July 31, 1998 and 1999 is unaudited)



be antidilutive. The average market price for the periods presented has
been assumed to be equal to the offering price of the shares to be issued in
connection with the Company's planned initial public offering. All options
outstanding during the periods presented are exercisable at prices equal to or
greater than this price and are therefore excluded from diluted income per share
as they would be antidilutive.


N. OTHER RELATED PARTY TRANSACTIONS

     Summarized below are all material related party transactions entered into
by the Company and its subsidiaries during the periods presented not otherwise
disclosed in these notes.

     The Company had outstanding indebtedness to former shareholders and a
current officer of the Company as more fully described in Note E. During the
fiscal years ended January 31, 1997 and 1998 the interest expense incurred on
these notes was $22,300 and $27,100, respectively.

O. SUPPLEMENTAL CASH FLOW DISCLOSURES

     The stock issued by Osicom in satisfaction of a note payable including
accrued interest to a current officer and former shareholder of the Company
neither provided nor used cash. Accordingly, the values assigned to such stock
have been excluded from the statements of cash flows.


     Interest paid approximated the related expenses for the fiscal years ended
January 31, 1997, and 1998. Interest paid for the fiscal year ended January 31,
1999 was approximately $262,800. Interest paid was $148,200 and $189,200 for the
six month periods ended July 31, 1998 and 1999, respectively.



     No income taxes were paid for the years ended January 31, 1997, 1998 and
1999 or the six month period ended July 31, 1999.


P. CONCENTRATIONS OF CREDIT RISK

     Financial instruments that potentially subject the Company to
concentrations of credit risk consist primarily of temporary cash investments
and trade receivables. As regards the former, the Company places its temporary
cash investments with high credit financial institutions and limits, by policy,
the amount of credit exposure to any one institution. No accounts at a single
bank accounted for more than 10% of current assets.

     Substantially all of the Company's OEM customers in the imaging market are
headquartered in Japan. The current economic conditions existing in many Asian
countries, including Japan, are uncertain and may have a significant effect on
the business operations of such OEM customers. Consequently, the Company's
dependence on its OEM customers in the imaging market in Japan and the uncertain
factors affecting Japan's economic condition could have a material adverse
effect on the Company's business, operating results, cash flows and financial
condition.

     Although the Company is directly affected by the economic well being of its
significant customers listed in the following tables, management does not
believe that significant credit risk exists at January 31, 1999. The Company
performs ongoing credit evaluations of its customers' financial condition and
does not require collateral.

                                      F-19



<PAGE>


                                NETSILICON, INC.
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
             (Information for July 31, 1998 and 1999 is unaudited)


     The following data shows the customers accounting for more than 10% of net
receivables:


<TABLE>
<CAPTION>
                                                               JANUARY 31,       JULY 31,
                                                              -------------     -----------
                                                              1998     1999        1999
                                                              ----     ----     -----------
                                                                                (Unaudited)
<S>                                                           <C>      <C>      <C>
Customer A..................................................   2.0%    18.5%       32.0%
Customer B..................................................    --      7.3        16.0
Customer C..................................................    --     13.7         6.0
Customer D..................................................    --     19.7         6.0
Customer E..................................................  18.6      4.0         3.0
Customer F..................................................  26.6       --          --
Customer G..................................................  17.0       --          --
</TABLE>


     The following data shows that sales to major customers as a percentage of
net sales:


<TABLE>
<CAPTION>
                                                                                        SIX MONTHS
                                                        YEARS ENDED JANUARY 31,       ENDED JULY 31,
                                                       -------------------------     ----------------
                                                       1997      1998      1999      1998        1999
                                                       -----     -----     -----     ----        ----
                                                                                       (Unaudited)
<S>                                                    <C>       <C>       <C>       <C>         <C>
Customer C........................................       --%       --%      4.3%       --%       38.1%
Customer A........................................       --       2.9       9.6       4.7        14.9
Customer B........................................       --       7.1      11.6       5.0        11.2
Customer D........................................       --       8.8      11.4       5.6         5.5
Customer E........................................      6.7       8.7      11.6      20.2         2.2
Customer K........................................      3.2      13.8       7.2      11.5         1.7
Customer I........................................     21.0      33.7       7.9      11.1         1.5
Customer J .......................................       --        --       7.4      15.1         1.5
Customer L........................................      0.4      10.8       3.5       2.3         1.1
Customer M........................................     10.4       2.3        --       1.3         0.4
Customer N........................................     33.3       5.3        --        --          --
</TABLE>


Q. DISCONTINUED OPERATION

     Effective May 1, 1998 the Company sold its Stand-Alone Print Server Line to
Osicom as described in Note A. The agreement provides for the terms and
conditions of the transfer by the Company to Osicom of the right to manufacture
and sell Stand-Alone Print Server products. The agreement provides that Osicom
shall have the right to manufacture and sell the Company's Stand-Alone Print
Servers to distributors who will then market such products directly to the
consumer. The Company has assigned accounts receivables accruing after July 31,
1998, computer software and furniture, fixtures, equipment, software licenses
and trademarks to Osicom. Any future licensing fees will be paid by Osicom.
Osicom has the option to acquire inventory of Stand-Alone Print Servers at the
Company's cost during the period of the agreement. The agreement requires the
Company to provide certain engineering support to Osicom, for which Osicom shall
pay 100% of the actual cost of such support to the Company. It also requires
Osicom to assign all its rights in the trademark NET+ARM to the Company and
requires Osicom to use its best efforts to obtain a consent in writing from ARM
Limited to the assignment of the rights to NET+ARM. The agreement is for one
year unless earlier terminated by mutual agreement. Lastly, Osicom has agreed to
cause certain intellectual property previously owned by Osicom to be co-owned by
the Company and Osicom.

                                      F-20



<PAGE>


                                NETSILICON, INC.
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
             (Information for July 31, 1998 and 1999 is unaudited)


     The Company entered into a supply agreement with Osicom pursuant to which
the Company sells to Osicom several products, including the NET+ARM chips for
fixed prices. The prices are subject to change consistent with any changes in
the Company's costs for such products. The agreement also provides that Osicom
manufactures products for the Company at Osicom's best price, as determined by
mutual agreement. The agreement has a term of five years and does not obligate
Osicom to purchase any products from the Company or the Company to utilize
Osicom for manufacturing.


     The Company and Osicom entered into a one year sublease agreement for
approximately 6,000 square feet of office space at the Company's facilities for
an annual rental of $88,000 per year payable quarterly. The sublease will
terminate September 1999.


R. SEGMENT INFORMATION

     Information in the table below is presented on the same basis utilized by
the Company to manage its business. Export sales and certain income and expense
items are reported in the geographic area where the final sale to customers is
made, rather than where the transaction originates.


<TABLE>
<CAPTION>
                                                                               SIX MONTHS ENDED
                                          YEARS ENDED JANUARY 31,                  JULY 31,
                                   -------------------------------------   ------------------------
                                      1997         1998         1999          1998         1999
                                   ----------   ----------   -----------   ----------   -----------
                                                                                 (Unaudited)
<S>                                <C>          <C>          <C>           <C>          <C>
Net sales:
  United States..................  $6,934,200   $5,653,500   $ 6,604,600   $2,074,100   $ 8,733,400
  Asia...........................          --    1,150,700     5,277,400    2,534,700     4,060,500
  Europe.........................     510,300    1,089,500     1,475,000      750,800       488,300
  Other..........................          --       26,600        16,000       24,300        47,400
                                   ----------   ----------   -----------   ----------   -----------
     Total net sales.............  $7,444,500   $7,920,300   $13,373,000   $5,383,900   $13,329,600
                                   ----------   ----------   -----------   ----------   -----------
                                   ----------   ----------   -----------   ----------   -----------
</TABLE>


     Other net sales includes sales to Australia and Canada for each period
presented. There were no long-lived assets at any foreign locations during the
years presented.

                                      F-21



<PAGE>


                                NETSILICON, INC.
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
             (Information for July 31, 1998 and 1999 is unaudited)


S. VALUATION AND QUALIFYING ACCOUNTS

   Changes in the inventory valuation reserve were as follows:


<TABLE>
<S>                                                           <C>
Balance at January 31, 1996.................................  $ 297,000
  Additions charged to costs and expenses...................    156,000
  Amounts used during year..................................    (62,000)
                                                              ---------
Balance at January 31, 1997.................................    391,000
  Additions charged to costs and expenses...................    146,000
  Amounts used during year..................................   (345,000)
                                                              ---------
Balance at January 31, 1998.................................    192,000
  Additions charged to costs and expenses...................    131,800
  Amounts used during year..................................   (199,200)
                                                              ---------
Balance at January 31, 1999.................................    124,600
  Additions charged to costs and expenses...................    290,000
  Amounts used during the six months........................    (44,800)
                                                              ---------
Balance at July 31, 1999....................................  $ 369,800
                                                              ---------
                                                              ---------
</TABLE>


   Changes in the accounts receivable valuation reserve were as follows:


<TABLE>
<S>                                                           <C>
Balance at January 31, 1996.................................  $ 416,500
  Additions charged to costs and expenses...................     --
  Amounts used during year..................................   (136,500)
                                                              ---------
Balance at January 31, 1997.................................    280,000
  Additions charged to costs and expenses...................     22,600
  Amounts used during year..................................   (285,500)
                                                              ---------
Balance at January 31, 1998.................................     17,100
  Additions charged to costs and expenses...................    312,000
  Amounts used during year..................................    (29,100)
                                                              ---------
Balance at January 31, 1999.................................    300,000
  Additions charged to costs and expenses...................    428,900
  Amounts used during the six months........................     --
                                                              ---------
Balance at July 31, 1999....................................  $ 728,900
                                                              ---------
                                                              ---------
</TABLE>


     Note: See Management's Discussion and Analysis of Financial Condition and
Results of Operations.

                                      F-22



<PAGE>






                 (This page has been intentionally left blank.)








<PAGE>







                 (This page has been intentionally left blank.)








<PAGE>


                                   [GRAPHIC]

Graphic titled The NET+Works Comprehensive Solution. The graphic depicts a three
dimensional, four color box divided into quarters. Each quarter is connected to
the clockwise adjacent quarter by an arrow. The four quarters of the box are
labeled as follows (clockwise from lower right): 'NET+Works Development Tools
and Support', Fully Integrated by NETsilicon', 'NET+ARM Hardware', 'NET+Works
Software'. Below the box is a listing of the following NET+ product categories:
NET+ Drivers, NET+Protocols, NET+Services, NET+Industry Applications,
NET+APIs, NET+ DMA. NETsilicon, Inc.'s logo is located in the lower right hand
corner of the graphic.







<PAGE>

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

            [NETsilicon LOGO]

                                                CIBC WORLD MARKETS

             NETSILICON, INC.

             5,000,000 SHARES

              COMMON STOCK

                                             U.S. BANCORP PIPER JAFFRAY

       ---------------------------
                PROSPECTUS
       ---------------------------




                       , 1999


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

YOU SHOULD RELY ONLY ON THE INFORMATION CONTAINED IN THIS PROSPECTUS. NO DEALER,
SALESPERSON OR OTHER PERSON IS AUTHORIZED TO GIVE INFORMATION THAT IS NOT
CONTAINED IN THIS PROSPECTUS. THIS PROSPECTUS IS NOT AN OFFER TO SELL NOR IS IT
SEEKING AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR
SALE IS NOT PERMITTED. THE INFORMATION CONTAINED IN THIS PROSPECTUS IS CORRECT
ONLY AS OF THE DATE OF THIS PROSPECTUS, REGARDLESS OF THE TIME OF THE DELIVERY
OF THIS PROSPECTUS OR ANY SALE OF THESE SECURITIES.

UNTIL                , 1999 (25 DAYS AFTER THE COMMENCEMENT OF THE OFFERING),
ALL DEALERS THAT EFFECT TRANSACTIONS IN THESE SECURITIES, WHETHER OR NOT
PARTICIPATING IN THIS OFFERING, MAY BE REQUIRED TO DELIVER A PROSPECTUS. THIS IS
IN ADDITION TO THE DEALERS' OBLIGATION TO DELIVER A PROSPECTUS WHEN ACTING AS
UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.






<PAGE>

                                    PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 13. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

The estimated expenses (other than underwriting discounts and commissions)
payable in connection with this offering of the shares of Common Stock offered
hereby are as follows:


<TABLE>
<CAPTION>
                                                                 AMOUNT
                                                                 ------
<S>                                                           <C>
Securities and Exchange Commission registration fee.........  $   19,821.40
NASD filing fee.............................................       4,985.00
Nasdaq filing fee...........................................      48,000.00
Printing and engraving expenses.............................     400,000.00
Legal fees and expenses.....................................     250,000.00
Accounting fees and expenses................................     150,000.00
Blue Sky fees and expenses (including legal fees)...........      15,000.00
Transfer agent and registrar fees and expenses..............      25,000.00
Miscellaneous...............................................      87,193.60
                                                              -------------
     Total..................................................  $1,000,000.00
                                                              -------------
                                                              -------------
</TABLE>


ITEM 14. INDEMNIFICATION OF DIRECTORS AND OFFICERS

The Registrant's Articles of Organization permit indemnification to the fullest
extent permitted by Massachusetts law. The Registrant's By-laws require the
Registrant to indemnify any person who was or is an authorized representative of
the Registrant, and who was or is a party or is threatened to be made a party to
any corporate proceeding, by reason of the fact that such person was or is an
authorized representative of the Registrant, against expenses, judgments,
penalties, fines and amounts paid in settlement actually and reasonably incurred
by such person in connection with such third party proceeding if such person
acted in good faith and in a manner such person reasonably believed to be in, or
not opposed to, the best interests of the Registrant and, with respect to any
criminal third party proceeding (including any action or investigation which
could or does lead to a criminal third party proceeding) had no reasonable cause
to believe such conduct was unlawful. The Registrant shall also indemnify any
person who was or is an authorized representative of the Registrant and who was
or is a party or is threatened to be made a party to any corporate proceeding by
reason of the fact that such person was or is an authorized representative of
the Registrant, against expenses actually and reasonably incurred by such person
in connection with the defense or settlement of such corporate action if such
person acted in good faith and in a manner reasonably believed to be in, or not
opposed to, the best interests of the Registrant, except that no indemnification
shall be made in respect of any claim, issue or matter as to which such person
shall have been adjudged to be liable to the Registrant unless and only to the
extent that the Massachusetts Court of Chancery or the court in which such
corporate proceeding was pending shall determine upon application that, despite
the adjudication of liability but in view of all the circumstances of the case,
such authorized representative is fairly and reasonably entitled to indemnity
for such expenses which the Court of Chancery or such other court shall deem
proper. Such indemnification is mandatory under the Registrant's By-laws as to
expenses actually and reasonably incurred to the extent that an authorized
representative of the Registrant has been successful on the merits or otherwise
in defense of any third party or corporate proceeding or in defense of any
claim, issue or matter therein.

The determination of whether an individual is entitled to indemnification may be
made by a majority of disinterested directors, independent legal counsel in a
written legal opinion or the stockholders. Massachusetts law also permits
indemnification in connection with a proceeding brought by or in the right of
the Registrant to procure a judgment in its favor. Insofar as indemnification
for liabilities arising under the Act may be permitted to directors, officers or
persons controlling the Registrant pursuant to the foregoing provisions, the
Registrant has been informed that in the opinion of the Securities and Exchange
Commission such indemnification is against public policy as expressed in that
Act and is

                                      II-1



<PAGE>

therefore unenforceable. The Registrant expects to obtain a directors and
officers liability insurance policy prior to the effective date of this
Registration Statement.

The Underwriting Agreement provides that the underwriters are obligated, under
certain circumstances, to indemnify directors, officers and controlling persons
of the Registrant against certain liabilities, including liabilities under the
Act. Reference is made to Section 8 of the form of Underwriting Agreement which
will be filed by amendment as Exhibit 1.1 hereto.

ITEM 15. RECENT SALES OF UNREGISTERED SECURITIES

     Not applicable.

ITEM 16. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

     (a) Exhibits:


<TABLE>
<CAPTION>
EXHIBIT NO.                            DESCRIPTION                          PAGE NO.
- ----------                             -----------                          -------
<S>           <C>                                                          <C>
     1.1  -- Form of Underwriting Agreement.
    *3.1  -- Restated Articles of Organization of the Company.........
    *3.3  -- Amended and Restated By-laws of the Company..............
    *4.   -- Specimen of stock certificate for shares of common
             stock.....................................................
    *5.1  -- Opinion of Greenbaum, Rowe, Smith, Ravin, Davis & Himmel
             LLP.......................................................
   *10.1  -- NETsilicon, Inc. Amended and Restated 1998 Incentive and
             Nonqualified Stock Option Plan............................
   *10.2  -- NETsilicon, Inc. 1998 Amended and Restated Director Stock
             Option Plan...............................................
   *10.3  -- Supply Agreement between Osicom Technologies, Inc. and
             the Company dated as of May 1, 1998.......................
   *10.4  -- Intercompany Agreement between Osicom Technologies, Inc.
             and the Company dated as of May 1, 1998...................
   *10.5  -- Agreement of Sublease between Osicom Technologies, Inc.
             and the Company dated as of August 1, 1998................
   *10.6  -- Loan and Security Agreement between the Company and Coast
             Business Credit dated October 11, 1996, as amended........
   *10.7  -- Amendment No. 2 to the Loan and Security Agreement
             between the Company and Coast Business Credit dated
             October 28, 1998..........................................
   *10.8  -- Employment Agreement between the Company and Michael
             Evensen dated October 1, 1998.............................
   *10.10 -- Trademark License Agreement between ARM Limited and
             Osicom Technologies Inc. dated July 14, 1998..............
   *10.11 -- Software License Agreement between Integrated Systems,
             Inc. and Osicom Technologies Inc. dated November 14, 1997,
             as amended................................................
   *10.12 -- License Agreement between Peerless Systems Corporation
             and Osicom Technologies Incorporated, DPI Print Server
             Division for Peerless Standard Input/Output (PSIO) dated
             August 10, 1998...........................................
   *10.13 -- Novell Embedded Systems Technology Master Agreement
             between Novell, Inc. and Digital Products, Inc., dated
             December 1, 1995, as amended..............................
   *10.14 -- Letter Agreement Amendment to Intercompany Agreement
             between Osicom Technologies, Inc. and the Company.........
   *10.15 -- Letter Agreement between the Company and Cornelius
             Peterson VIII.............................................
    23.1  -- Consent of BDO Seidman, LLP..............................
   *23.3  -- Consent of Greenbaum, Rowe, Smith, Ravin, Davis & Himmel
             LLP (included in Exhibit 5.1).............................
   *24.1  -- Power of Attorney (included on signature page)...........
    27.1  -- Financial Data Schedule..................................
</TABLE>

- ------------
*   Previously filed.

                                      II-2



<PAGE>

     (b) Financial statement schedules

All schedules for which provision is made in the applicable accounting
regulations of the Securities and Exchange Commission are either included in the
financial statements or are not required under the related instructions or are
inapplicable, and therefore have been omitted.

ITEM 17. UNDERTAKINGS

The undersigned registrant hereby undertakes:

     (1) To file, during any period in which offers or sales are being made, a
     post-effective amendment to this registration statement:

        (i) To include any prospectus required by section 10(a)(3) of the
        Securities Act of 1933;

        (ii) To reflect in the prospectus any facts or events arising after the
        effective date of the registration statement (or the most recent
        post-effective amendment thereof) which, individually or in the
        aggregate, represent a fundamental change in the information set forth
        in the registration statement. Notwithstanding the foregoing, any
        increase or decrease in volume of securities offered (if the total
        dollar value of securities offered would not exceed that which was
        registered) and any deviation from the low or high and of the estimated
        maximum offering range may be reflected in the form of prospectus filed
        with the Commission pursuant to Rule 424(b) if, in the aggregate, the
        changes in volume and price represent no more than 20 percent change in
        the maximum aggregate offering price set forth in 'Calculation of
        Registration Fee' table in the effective registration statement;

        (iii) To include any material information with respect to the plan of
        distribution not previously disclosed in the registration statement or
        any material change to such information in the registration statement;
        and

        (iv) To reflect the results of this offering.

     (2) That, for the purpose of determining any liability under the Securities
     Act of 1933, each such post-effective amendment shall be deemed to be a new
     registration statement relating to the securities offered therein, and the
     offering of such securities at that time shall be deemed to be the initial
     bona fide offering thereof.

     (3) To remove from registration by means of a post-effective amendment any
     of the securities being registered which remain unsold at the termination
     of the offering.

Insofar as indemnification for liabilities arising under the Act may be
permitted to directors, officers and controlling persons of the registrant
pursuant to provisions described in Item 14 above, or otherwise, the registrant
has been advised that in the opinion of the Securities and Exchange Commission
such indemnification is against public policy as expressed in the Act and is,
therefore, unenforceable. In the event that a claim for indemnification against
such liabilities (other than the payment by the registrant of expenses incurred
or paid by a director, officer or controlling person of the registrant in the
successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the registrant will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.

The undersigned registrant hereby undertakes (1) to provide to the underwriters
at the closing specified in the underwriting agreement certificates in such
denominations and registered in such names as required by the underwriters to
permit prompt delivery to each purchaser; (2) that for purposes of determining
any liability under the Act, the information omitted from the form of prospectus
filed as part of a registration statement in reliance upon Rule 430A and
contained in the form of prospectus

                                      II-3



<PAGE>

filed by the registrant pursuant to Rule 424(b)(1) or (4) or 497(h) under the
Act shall be deemed to be part of this registration statement as of the time it
was declared effective; and (3) that for the purpose of determining any
liability under the Act, each post-effective amendment that contains a form of
prospectus shall be deemed to be a new registration statement relating to the
securities offered therein, and the offering of such securities at that time
shall be deemed to be the initial bona fide offering thereof.

The undersigned registrant hereby undertakes to supplement the prospectus, after
the expiration of the subscription period, to set forth the results of the
subscription offer, the transactions by the underwriters during the subscription
period, the amount of unsubscribed securities to be purchased by the
underwriters, and the terms of any subsequent reoffering thereof. If any public
offering by the underwriters is to be made on terms differing from those set
forth on the cover page of the prospectus, a post-effective amendment will be
filed to set forth the terms of such offering.

                                      II-4






<PAGE>

                                   SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, the registrant
duly caused this Amendment No. 5 to the Registration Statement to be signed on
its behalf by the undersigned, thereunto duly authorized, in Waltham,
Massachusetts on August 31, 1999.


                                          NETSILICON, INC.



                                         By:       /s/ CORNELIUS PETERSON
                                            ...................................
                                                  CORNELIUS PETERSON VIII
                                            CHAIRMAN OF THE BOARD, PRESIDENT AND
                                                  CHIEF EXECUTIVE OFFICER

     Pursuant to the requirements of the Securities Act of 1933, this Amendment
No. 5 to the Registration Statement has been signed by the following persons in
the capacities and on the dates indicated.



<TABLE>
<CAPTION>
                SIGNATURES                                 TITLE(S)                       DATE
                ----------                                 --------                       ----
<S>                                         <C>                                      <C>
          /s/ CORNELIUS PETERSON            Chairman of the Board, President and     August 31, 1999
 .........................................    Chief Executive Officer
         CORNELIUS PETERSON VIII

          /s/ DANIEL J. SULLIVAN            Vice President -- Finance, Chief         August 31, 1999
 .........................................    Financial Officer
            DANIEL J. SULLIVAN

                    *                       Director                                 August 31, 1999
 .........................................
            FRANCIS E. GIRARD

                    *                       Director                                 August 31, 1999
 .........................................
             WILLIAM JOHNSON

                    *                       Director                                 August 31, 1999
 .........................................
         EDWARD B. ROBERTS, Ph.D.

                    *                       Director                                 August 31, 1999
 .........................................
             F. GRANT SAVIERS

 *By      /s/ CORNELIUS PETERSON
    ......................................
            CORNELIUS PETERSON
             ATTORNEY-IN-FACT
</TABLE>


                                      II-5







<PAGE>

                                 EXHIBIT INDEX


<TABLE>
<CAPTION>
EXHIBIT NO.                       DESCRIPTION                           PAGE NO.
- -----------                       -----------                           --------
<S>       <C>                                                           <C>
     1.1  -- Form of Underwriting Agreement...........................
    *3.1  -- Restated Articles of Organization of the Company.........
    *3.3  -- Amended and Restated By-laws of the Company..............
    *4    -- Specimen of stock certificate for shares of common
             stock.....................................................
    *5.1  -- Opinion of Greenbaum, Rowe, Smith, Ravin, Davis & Himmel
             LLP.......................................................
   *10.1  -- NETsilicon, Inc. Amended and Restated 1998 Incentive and
             Nonqualified Stock Option Plan............................
   *10.2  -- NETsilicon, Inc. 1998 Amended and Restated Director Stock
             Option Plan...............................................
   *10.3  -- Supply Agreement between Osicom Technologies, Inc. and
             the Company dated as of May 1, 1998.......................
   *10.4  -- Intercompany Agreement between Osicom Technologies, Inc.
             and the Company dated as of May 1, 1998...................
   *10.5  -- Agreement of Sublease between Osicom Technologies, Inc.
             and the Company dated as of August 1, 1998................
   *10.6  -- Loan and Security Agreement between the Company and Coast
             Business Credit dated October 11, 1996, as amended........
   *10.7  -- Amendment No. 2 to the Loan and Security Agreement
             between the Company and Coast Business Credit dated
             October 28, 1998..........................................
   *10.8  -- Employment Agreement between the Company and Michael
             Evensen dated October 1, 1998.............................
   *10.10 -- Trademark License Agreement between ARM Limited and
             Osicom Technologies Inc. dated July 14, 1998..............
   *10.11 -- Software License Agreement between Integrated Systems,
             Inc. and Osicom Technologies Inc. dated November 14, 1997,
             as amended................................................
   *10.12 -- License Agreement between Peerless Systems Corporation
             and Osicom Technologies Incorporated, DPI Print Server
             Division for Peerless Standard Input/Output (PSIO) dated
             August 10, 1998...........................................
   *10.13 -- Novell Embedded Systems Technology Master Agreement
             between Novell, Inc. and Digital Products, Inc., dated
             December 1, 1995, as amended..............................
   *10.14 -- Letter Agreement Amendment to Intercompany Agreement
             between Osicom Technologies, Inc. and the Company.........
   *10.15 -- Letter Agreement between the Company and Cornelius
             Peterson VIII.............................................
    23.1  -- Consent of BDO Seidman, LLP..............................
   *23.3  -- Consent of Greenbaum, Rowe, Smith, Ravin, Davis & Himmel
             LLP (included in Exhibit 5.1).............................
   *24.1  -- Power of Attorney (included on signature page)...........
    27.1  -- Financial Data Schedule..................................
</TABLE>

- ------------
*   Previously filed.



                          STATEMENT OF DIFFERENCES
                          ------------------------

The trademark symbol shall be expressed as ........................... 'TM'







<PAGE>




                                                             ML&B DRAFT 1/JUL/99

                                5,750,000 Shares

                                NETsilicon, Inc.

                                  Common Stock

                             UNDERWRITING AGREEMENT

                                                                   July __, 1999

CIBC World Markets Corp.
U.S. Bancorp Piper Jaffray Inc.
c/o CIBC World Markets Corp.
One World Financial Center
New York, New York  10281

On behalf of the Several
Underwriters named on
Schedule I attached hereto.

Ladies and Gentlemen:

               NETsilicon, Inc., a Massachusetts corporation (the "Company"),
and Osicom Technologies, Inc., a New Jersey corporation and the sole stockholder
of the Company (the "Selling Stockholder"), propose, subject to the terms and
conditions contained herein, to sell to you and the other underwriters named on
Schedule I to this Agreement (the "Underwriters") for whom you are acting as
Representatives (the "Representatives"), an aggregate of 5,000,000 shares (the
"Firm Shares") of the Company's Voting Common Stock, $0.01 par value per share
(the "Common Stock"). Of the 5,000,000 Firm Shares, 3,000,000 Firm Shares are to
be issued and sold by the Company and 2,000,000 Firm Shares are to be sold by
the Selling Stockholder. The respective amounts of the Firm Shares to be
purchased by each of the several Underwriters are set forth opposite their names
on Schedule I hereto. In addition, the Selling Stockholder proposes to grant to
the Underwriters an option to purchase up to an additional 500,000 shares of
Common stock from it and the Company proposes to grant the Underwriters an
option to purchase 250,000 shares of Common Stock from it (the 500,000 shares
together with the 500,000 shares are collectively the "Option Shares") for the
purpose of covering over-allotments in connection with the sale of the Firm
Shares. The Firm Shares and the Option Shares are together called the "Shares."


                                        1









<PAGE>




               As part of the offering contemplated by this Underwriting
Agreement (the "Agreement") the Representatives have agreed to reserve out of
the Firm Shares purchased by them up to          shares (the "Directed Shares")
for sale to the Company's directors, officers, employees and other parties
associated with the Company (each, individually a "Participant" and
collectively, the "Participants") under the terms of the friends and family
directed sales program (the "Friends and Family Program"). Shares to be sold
pursuant to the Friends and Family Program shall be sold pursuant to this
Agreement at the public offering price. Any Directed Shares not [orally]
confirmed for purchase by a Participant by [5:00 p.m. New York time] on the
date of this Agreement will be offered to the public by the Representatives as
set forth in the Prospectus (as such term is hereinafter defined).

               1.      Sale and Purchase of the Shares.

               On the basis of the representations, warranties and agreements
contained in, and subject to the terms and conditions of, this Agreement:

               (a) The Company agrees to sell to each of the Underwriters, and
        each of the Underwriters agrees, severally and not jointly, to purchase
        from the Company, at a price of $____ per share (the "Initial Price"),
        the number of Firm Shares of Common Stock set forth opposite the name of
        such Underwriter under the column "Number of Firm Shares to be Purchased
        from the Company" on Schedule I to this Agreement, subject to adjustment
        in accordance with Section 11 hereof. The Selling Stockholder agrees to
        sell to each of the Underwriters, and each of the Underwriters agrees,
        severally and not jointly, to purchase from the Selling Stockholder, at
        the "Initial Price", the number of Firm Shares of Common Stock set forth
        opposite the name of such Underwriter under the column "Number of Firm
        Shares to be Purchased from the Selling Stockholder" on Schedule I to
        this Agreement, subject to adjustment in accordance with Section 11
        hereof.

               (b) The Company and the Selling Stockholder each grant
        individually to the several Underwriters an option to purchase,
        severally and not jointly, all or any part of the Option Shares at the
        Initial Price. The number of Option Shares to be purchased by each
        Underwriter shall be the same percentage (adjusted by the
        Representatives to eliminate fractions) of the total number of Option
        Shares to be purchased by the Underwriters as such Underwriter is
        purchasing of the Firm Shares. Such options may be exercised only to
        cover over-allotments in the sales of the Firm Shares by the
        Underwriters and may be exercised in whole or in part at any time and
        from time to time on or before 12:00 noon, New York City time, on the
        business day before the Firm Shares Closing Date (as defined below), and
        thereafter, within thirty (30) days, from time to time after the date of
        this Agreement, in each case upon written or telegraphic notice, or
        verbal or telephonic notice confirmed by written or telegraphic notice,
        by the Representatives to the Company no later than 12:00 noon, New York
        City time, on the business day before the Firm Shares Closing Date or at
        least two business days before an Option Shares Closing Date (as defined
        below), as the case may be, setting forth the number of Option Shares to
        be purchased and the time and date (if other than the Firm Shares
        Closing Date) of each such purchase.

               2. Delivery and Payment. Delivery by the Company and the Selling
        Stockholder of the Firm Shares to the Representatives for the respective
        accounts of the Underwriters, and payment of the purchase price by
        certified or official bank check or checks payable in New York Clearing
        House (same day) funds drawn to the order of the Company for the shares
        purchased from the Company, or by wire transfer to the Company, and
        drawn to the order of the Selling Stockholder for the shares purchased
        from the Selling Stockholder, or by wire transfer to the Selling
        Stockholder against delivery of the respective certificates therefor to
        the Representatives, shall take place at the offices of CIBC World
        Markets Corp., at One World Financial Center, New York, New York 10281,
        at 10:00 a.m., New York City time,


                                        2








<PAGE>




        on the third business day following the date of this Agreement, or at
        such time on such other date, not later than ten (10) business days
        after the date of this Agreement, as shall be agreed upon by the Company
        and the Representatives (such time and date of delivery and payment are
        called the "Firm Shares Closing Date").

               In the event the options with respect to the Option Shares are
exercised, delivery by the Selling Stockholder and the Company of the Option
Shares to the Representatives for the respective accounts of the Underwriters
and payment of the purchase price by certified or official bank check or checks
payable in New York Clearing House (same day) funds to the order of the Company
for the shares purchased from the Company or by wire transfer to the Company,
and drawn to the order of the selling Stockholder for the shares purchased from
the Selling Stockholder or by wire transfer to the Selling Stockholder shall
take place at the offices of CIBC World Markets Corp. specified above at the
time and on the date (which may be the same date as, but in no event shall be
earlier than, the Firm Shares Closing Date) specified in the notice referred to
in Section l(b) (each such time and date of delivery and payment is called an
"Option Shares Closing Date"). The Firm Shares Closing Date and each Option
Shares Closing Date are called, individually, a "Closing Date" and, together,
the "Closing Dates."

               Certificates evidencing the Shares shall be registered in such
names and shall be in such denominations as the Representatives shall request at
least two full business days before the Firm Shares Closing Date or, in the case
of Option Shares, on the day of notice of exercise of the option as described in
Section l(b) and shall be made available to the Representatives for checking and
packaging, at such place as is designated by the Representatives, on the full
business day before the Firm Shares Closing Date (or the Option Shares Closing
Date in the case of the Option Shares).

               3. Registration Statement and Prospectus; Public Offering. The
        Company has prepared and filed in conformity with the requirements of
        the Securities Act of 1933, as amended (the "Securities Act"), and the
        published rules and regulations thereunder (the "Rules") adopted by the
        Securities and Exchange Commission (the "Commission") a Registration
        Statement (as hereinafter defined) on Form S-1 (No. 333-62231),
        including a preliminary prospectus relating to the Shares, and such
        amendments thereof as may have been filed prior to the date of this
        Agreement. Copies of such Registration Statement (including all
        amendments thereof) and of the related Preliminary Prospectus (as
        hereinafter defined) have heretofore been delivered by the Company to
        you. The term "Preliminary Prospectus" means any preliminary prospectus
        (as described in Rule 430 of the Rules) included at any time as a part
        of the Registration Statement or filed with the Commission by the
        Company with the consent of the Representatives pursuant to Rule 424(a)
        of the Rules. The term "Registration Statement" as used in this
        Agreement means the initial registration statement (including all
        exhibits and financial schedules), as amended at the time and on the
        date it becomes effective (the "Effective Date") and as thereafter
        amended by post-effective amendments. If the Company has filed an
        abbreviated registration statement to register additional Shares
        pursuant to Rule 462(b) under the Rules (the "462(b) Registration
        Statement"), then any reference herein to the Registration Statement
        shall also be deemed to include such 462(b) Registration Statement. The
        term "Prospectus" as used in this Agreement means the prospectus in the
        form included in the Registration Statement at the


                                        3









<PAGE>




        time of effectiveness or, if Rule 430A of the Rules is relied on, the
        term Prospectus shall also include the final prospectus filed with the
        Commission pursuant to Rule 424(b) of the Rules.

               The Company and the Selling Stockholder understand that the
Underwriters propose to make a public offering of the Shares, as set forth in
and pursuant to the Prospectus, as soon after the Effective Date and the date of
this Agreement as the Representatives deem advisable. The Company and the
Selling Stockholder hereby confirm that the Underwriters and dealers have been
authorized to distribute or cause to be distributed each Preliminary Prospectus
and are authorized to distribute the Prospectus (as from time to time amended or
supplemented if the Company furnishes amendments or supplements thereto to the
Underwriters).

               4. Representations and Warranties of the Company and the Selling
        Stockholder. The Company and the Selling Stockholder hereby, jointly and
        severally, represent and warrant to each Underwriter as follows:

               (a) On the Effective Date, the Registration Statement complied,
        and on the date of the Prospectus, the date any post-effective amendment
        to the Registration Statement becomes effective, the date any supplement
        or amendment to the Prospectus is filed with the Commission and each
        Closing Date, the Registration Statement and the Prospectus (and any
        amendment thereof or supplement thereto) will comply, in all material
        respects, with the applicable provisions of the Securities Act and the
        Rules and the rules and regulations of the Commission thereunder. The
        Registration Statement did not, as of the Effective Date, contain any
        untrue statement of a material fact or omit to state any material fact
        required to be stated therein or necessary in order to make the
        statements therein not misleading; and on the other dates referred to
        above, neither the Registration Statement nor the Prospectus, nor any
        amendment thereof or supplement thereto, contained or will contain any
        untrue statement of a material fact or omitted or will omit to state any
        material fact required to be stated therein or necessary in order to
        make the statements therein not misleading. When any related preliminary
        prospectus was first filed with the Commission (whether filed as part of
        the Registration Statement or any amendment thereto or pursuant to Rule
        424(a) of the Rules) and when any amendment thereof or supplement
        thereto was first filed with the Commission, such preliminary prospectus
        as amended or supplemented complied in all material respects with the
        applicable provisions of the Securities Act and the Rules and did not
        contain any untrue statement of a material fact or omit to state any
        material fact required to be stated therein or necessary in order to
        make the statements therein not misleading. Notwithstanding the
        foregoing, none of the representations and warranties in this paragraph
        4(a) shall apply to statements in, or omissions from, the Registration
        Statement or the Prospectus made in reliance upon, and in conformity
        with, information herein or otherwise furnished in writing by the
        Representatives on behalf of the several Underwriters for use in the
        Registration Statement or the Prospectus. With respect to the preceding
        sentence, the Company acknowledges that the only information furnished
        in writing by the Representatives on behalf of the several Underwriters
        for use in the Registration Statement or the Prospectus are the
        statements contained in paragraph four (but not the first sentence),


                                        4








<PAGE>




        paragraph ten and paragraph twelve (collectively the "Underwriters'
        Information") under the caption "Underwriting"in the Prospectus.

               (b) The Registration Statement is effective under the Securities
        Act and no stop order preventing or suspending the effectiveness of the
        Registration Statement or suspending or preventing the use of the
        Prospectus has been issued and no proceedings for that purpose have been
        instituted or are threatened under the Securities Act; any required
        filing of the Prospectus and any supplement thereto pursuant to Rule
        424(b) of the Rules has been or will be made in the manner and within
        the time period required by such Rule 424(b).

               (c) The financial statements of the Company (including all notes
        and schedules thereto) included in the Registration Statement and
        Prospectus present fairly the financial position, the results of
        operations, the statements of cash flows and the statements of
        stockholders' equity and the other information purported to be shown
        therein of the Company at the respective dates and for the respective
        periods to which they apply; and such financial statements and related
        schedules and notes have been prepared in conformity with generally
        accepted accounting principles, consistently applied throughout the
        periods involved, and all adjustments necessary for a fair presentation
        of the results for such periods have been made. The summary financial
        data and selected financial data included in the Prospectus present
        fairly the information shown therein at the respective dates and for the
        respective periods specified and the summary and selected financial data
        have been presented on a basis consistent with the financial statements
        so set forth in the Prospectus and other financial information.

               (d) BDO Seidman, LLP, whose reports are filed with the Commission
        as a part of the Registration Statement, are and, during the periods
        covered by their reports, are independent public accountants as required
        by the Securities Act and the Rules.

               (e) Each of the Company and the Selling Stockholder is a
        corporation duly organized, validly existing and in good standing under
        the laws of the jurisdiction of its incorporation. The Company has no
        subsidiary or subsidiaries and does not control, directly or indirectly,
        any corporation, partnership, joint venture, association or other
        business organization. The Company is duly qualified to do business and
        is in good standing as a foreign corporation in each jurisdiction in
        which the nature of the business conducted by it or location of the
        assets or properties owned, leased or licensed by it requires such
        qualification, except for such jurisdictions where the failure to so
        qualify would not have a material adverse effect on the assets or
        properties, business, results of operations, financial condition or
        prospects of the Company (a "Material Adverse Effect"). The Company has
        all requisite corporate power and authority, and all necessary
        authorizations, approvals, consents, orders, licenses, certificates and
        permits of and from all governmental or regulatory bodies or any other
        person or entity (collectively, the "Permits"), to own, lease and
        license its assets and properties and conduct its business, all of which
        are valid and in full force and effect, as described in the Registration
        Statement and the Prospectus, except where the lack of such Permits
        would not have a Material Adverse Effect; the Company has fulfilled and


                                        5








<PAGE>




        performed in all material respects all of its material obligations with
        respect to such Permits and no event has occurred that allows, or after
        notice or lapse of time would allow, revocation or termination thereof
        or results in any other material impairment of the rights of the Company
        thereunder. Except as may be required under the Securities Act and state
        and foreign Blue Sky laws, no other Permits are required to enter into,
        deliver and perform this Agreement and to issue and sell the Shares.

               (f) The Company owns or possesses adequate and enforceable rights
        to use all trademarks, trademark applications, trade names, service
        marks, copyrights, copyright applications, licenses, know-how and other
        similar rights and proprietary knowledge (collectively, "Intangibles")
        described in the Prospectus as being necessary for the conduct of its
        business. The Company has not received any notice of, or is not aware
        of, any infringement of or conflict with asserted rights of others with
        respect to any Intangibles.

               (g) The Company has good and marketable title in fee simple to
        all items of real property and good and marketable title to all personal
        property described in the Prospectus as being owned by it and any real
        property and buildings described in the Prospectus as being held under
        lease by the Company is held by it under valid, existing and enforceable
        leases, free and clear of all liens, encumbrances, claims, security
        interests and defects, except such as are described in the Registration
        Statement and the Prospectus or would not have a Material Adverse
        Effect.

               (h) There are no litigation matters or governmental proceedings
        to which the Company is subject or which is pending or, to the knowledge
        of the Company, threatened against the Company, which might have a
        Material Adverse Effect, affect the consummation of this Agreement or
        which is required to be disclosed in the Registration Statement and the
        Prospectus and is not so disclosed.

               (i) Subsequent to the respective dates as of which information is
        given in the Registration Statement and the Prospectus, except as
        described therein, (i) there has not been any material adverse change
        with regard to the assets or properties, business, results of
        operations, financial condition, or prospects of the Company; (ii) the
        Company has not sustained any loss of or interference with its assets,
        businesses or properties (whether owned or leased) from fire, explosion,
        earthquake, flood or other calamity, whether or not covered by
        insurance, or from any labor dispute or any court or legislative or
        other governmental action, order or decree which would have a Material
        Adverse Effect; and (iii) since the date of the latest balance sheet
        included in the Registration Statement and the Prospectus, except as
        reflected therein, the Company has not (i) issued any securities or
        incurred any liability or obligation, direct or contingent, for borrowed
        money, except such liabilities or obligations incurred in the ordinary
        course of business, (ii) entered into any transaction not in the
        ordinary course of business or (iii) declared or paid any dividend or
        made any distribution on any shares of its stock or redeemed, purchased
        or otherwise acquired or agreed to redeem, purchase or otherwise acquire
        any shares of its stock.


                                        6








<PAGE>




               (j) There is no document, contract or other agreement of a
        character required to be described in the Registration Statement or
        Prospectus or to be filed as an exhibit to the Registration Statement
        which is not described or filed as required by the Securities Act or
        Rules. Each description of a contract, document or other agreement in
        the Registration Statement and the Prospectus accurately reflects in all
        respects the terms of the underlying document, contract or agreement.
        Each agreement described in the Registration Statement and Prospectus or
        listed in the Exhibits to the Registration Statement is in full force
        and effect and is valid and enforceable by and against the Company in
        accordance with its terms. Neither the Company, nor to the Company's
        knowledge, any other party is in default in the observance or
        performance of any term or obligation to be performed by it under any
        such agreement, and no event has occurred which with notice or lapse of
        time or both would constitute such a default, in any such case which
        default or event would have a Material Adverse Effect. No default
        exists, and no event has occurred which with notice or lapse of time or
        both would constitute a default, in the due performance and observance
        of any term, covenant or condition, by the Company of any other
        agreement or instrument to which the Company is a party or by which it
        or its properties or business may be bound or affected which default or
        event would have a Material Adverse Effect.

               (k) The Company is not in violation of any term or provision of
        its charter, articles of organization, or bylaws or of any franchise,
        license, permit, judgment, decree, order, statute, rule or regulation,
        which would have a Material Adverse Effect.

               (l) Neither the execution, delivery and performance of this
        Agreement by the Company nor the consummation of any of the transactions
        contemplated hereby (including, without limitation, the issuance and
        sale by the Company of the Shares) will give rise to a right to
        terminate or accelerate the due date of any payment due under, or
        conflict with or result in the breach of any term or provision of, or
        constitute a default (or an event which with notice or lapse of time or
        both would constitute a default) under, or require any consent or waiver
        under, or result in the execution or imposition of any lien, charge or
        encumbrance upon any properties or assets of the Company pursuant to the
        terms of, any indenture, mortgage, deed of trust or other agreement or
        instrument to which the Company is a party or by which it or any of its
        properties or businesses is bound, or any franchise, license, permit,
        judgment, decree, order, statute, rule or regulation applicable to the
        Company or violate any provision of the charter, articles of
        organization, or bylaws of the Company, except for such consents or
        waivers which have already been obtained and are in full force and
        effect.

               (m) The Company has authorized and outstanding capital stock as
        set forth under the caption "Capitalization" in the Prospectus. The
        certificates evidencing the Shares are in due and proper legal form and
        those to be issued by the Company have been duly authorized for issuance
        by the Company. All of the issued and outstanding shares of Common Stock
        have been duly and validly issued and are fully paid and nonassessable.
        There are no statutory preemptive or other similar rights to subscribe
        for or to purchase or acquire any shares of Common Stock of the Company
        or any such rights pursuant to its charter, articles


                                        7








<PAGE>



        of organization, or bylaws or any agreement or instrument to or by which
        the Company is a party or bound. The Shares, when issued in the case of
        the shares to be issued by the Company and sold pursuant to this
        Agreement, will be duly and validly issued, fully paid and nonassessable
        and none of them will be issued in violation of any preemptive or other
        similar right. There is no outstanding option, warrant or other right
        calling for the issuance of, any share of stock of the Company or any
        security convertible into, or exercisable for, such stock. There is no
        commitment, plan or arrangement to issue, any share of stock of the
        Company or any security convertible into, or exercisable or exchangeable
        for, such stock, except as disclosed in the Prospectus. The Common Stock
        conforms in all material respects to all statements in relation thereto
        contained in the Registration Statement and the Prospectus.

               (n) No holder of any security of the Company has the right to
        have any security owned by such holder included in the Registration
        Statement or to demand registration of any security owned by such holder
        during the period ending one hundred eighty (180) days after the date of
        this Agreement. Each director, executive officer, and employee of the
        Company has delivered to the Representatives his enforceable written
        agreement that he will not, for a period of one hundred eighty (180)
        days after the date of this Agreement, without the prior written consent
        of CIBC World Markets Corp., make any offer, sale, assignment, transfer,
        encumbrance or contract to sell, grant an option to purchase or other
        disposition of any Common Stock or any securities convertible into or
        exercisable or exchangeable for Common Stock or enter into any swap or
        other agreement that transfer in whole or in part any of the economic
        consequences of ownership of the shares of Common Stock or any
        securities exercisable or exchangeable for Common Stock ("Lock-Up
        Agreement"). Notwithstanding the foregoing, any Directed Shares issued
        pursuant to the Friends and Family Program to employees who are not
        directors, officers or "insiders" (as such term is defined in the
        Securities Act and the Rules) of the Company are not restricted by the
        terms of the Lock-Up Agreement.

               (o) All necessary corporate action has been duly and validly
        taken by the Company and the Selling Stockholder to authorize the
        execution, delivery and performance of this Agreement and the issuance
        and sale of the Shares, by the Company. This Agreement has been duly and
        validly authorized, executed and delivered by the Company and constitute
        and will constitute legal, valid and binding obligations of the Company
        enforceable against the Company in accordance with its terms, except (i)
        as the enforceability thereof may be limited by bankruptcy, insolvency,
        reorganization, moratorium or other similar laws affecting the
        enforcement of creditors' rights generally and by general equitable
        principles and (ii) to the extent that rights to indemnity or
        contribution under this Agreement may be limited by Federal and state
        securities laws or the public policy underlying such laws.

               (p) The Company is not involved in any labor dispute nor, to the
        knowledge of the Company, is any such dispute threatened, which dispute
        would have a Material Adverse Effect. The Company is not aware of any
        existing or imminent labor disturbance by the employees of any of its
        principal suppliers or contractors which would have a Material Adverse
        Effect. The Company is not aware of any threatened or pending litigation
        between the Company and any of its officers which, if adversely
        determined, could have a Material Adverse Effect and has no reason to
        believe that such officers will not remain in the employment of the
        Company.



                                        8








<PAGE>




               (q) No transaction has occurred between or among the Company and
        any of its officers or directors or five percent shareholders or any
        affiliate or affiliates of any such officer or director or five percent
        shareholders that is required to be described in and is not described in
        the Registration Statement and the Prospectus.

               (r) The Company has not taken, nor will it take, directly or
        indirectly, any action designed to or which might reasonably be expected
        to cause or result in, or which has constituted or which might
        reasonably be expected to constitute, the stabilization or manipulation
        of the price of the Common Stock to facilitate the sale or resale of any
        of the Shares.

               (s) The Company has filed all Federal, state, local and foreign
        tax returns which are required to be filed by it through the date
        hereof, or has received extensions thereof, and has paid all taxes shown
        on such returns and all assessments received by it to the extent that
        the same are material and have become due, and there are no tax audits
        or investigations pending, which if adversely determined would have a
        Material Adverse Effect; nor are there any material proposed additional
        tax assessments against the Company.

               (t) The Shares have been duly authorized for quotation on the
        National Market Segment of The Nasdaq Stock Market, subject to official
        Notice of Issuance, and a registration statement has been filed on Form
        8-A pursuant to Section 12 of the Securities Exchange Act of 1934, as
        amended (the "Exchange Act"), which registration statement complies in
        all material respects with the Exchange Act.

               (u) The books, records and accounts of the Company accurately and
        fairly reflect, in reasonable detail, the transactions in, and
        dispositions of, the assets of, and the results of operations of, the
        Company. The Company maintains a system of internal accounting controls
        sufficient to provide reasonable assurances that (i) transactions are
        executed in accordance with management's general or specific
        authorizations, (ii) transactions are recorded as necessary to permit
        preparation of financial statements in accordance with generally
        accepted accounting principles and to maintain asset accountability,
        (iii) access to assets is permitted only in accordance with management's
        general or specific authorization and (iv) the recorded accountability
        for assets is compared with the existing assets at reasonable intervals
        and appropriate action is taken with respect to any differences.

               (v) The Company is insured by insurers of recognized financial
        responsibility against such losses and risks and in such amounts as are
        customary in the businesses in which it is engaged or propose to engage
        after giving effect to the transactions described in the Prospectus; and
        the Company has no reason to believe that it will not be able to renew
        its existing insurance coverage as and when such coverage expires or to
        obtain similar coverage from similar insurers as may be necessary to
        continue its business at a cost that would not have a Material Adverse
        Effect. The Company has not been denied any insurance coverage which it
        has sought or for which it has applied.


                                        9








<PAGE>




               (w) Each approval, consent, order, authorization, designation,
        declaration or filing of, by or with any regulatory, administrative or
        other governmental body necessary in connection with the execution and
        delivery by the Company of this Agreement and the consummation of the
        transactions herein contemplated required to be obtained or performed by
        the Company (except such additional steps as may be required by the
        National Association of Securities Dealers, Inc. (the "NASD") or may be
        necessary to qualify the Shares for public offering by the Underwriters
        under the state securities or Blue Sky laws) has been obtained or made
        and is in full force and effect.

               (x) There are no affiliations with the NASD among the Company's
        officers, directors or any five percent or greater stockholder of the
        Company, except as set forth in the Registration Statement or otherwise
        disclosed in writing to the Representatives of the Underwriters.

               (y) (i) The Company is in compliance in all material respects
        with all rules, laws and regulation relating to the use, treatment,
        storage and disposal of toxic substances and protection of health or the
        environment ("Environmental Law") which are applicable to its business;
        (ii) the Company has not received any notice from any governmental
        authority or third party of an asserted claim under Environmental Laws;
        (iii) the Company has received all permits, licenses or other approvals
        required of it under applicable Environmental Laws to conduct its
        business and is in compliance with all terms and conditions of any such
        permit, license or approval; (iv) to the Company's knowledge, no facts
        currently exist that will require the Company to make future material
        capital expenditures to comply with Environmental Laws; and (v) no
        property which is or has been owned, leased or occupied by the Company
        has been designated as a Superfund site pursuant to the Comprehensive
        Environmental Response, Compensation of Liability Act of 1980, as
        amended (42 U.S.C. Section 9601, et. seq.) or otherwise designated as a
        contaminated site under applicable state or local law.

               (z) The Company is not and, after giving effect to the offering
        and sale of the Shares and the application of proceeds thereof as
        described in the Prospectus, will not be an "investment company" within
        the meaning of the Investment Company Act of 1940, as amended (the
        "Investment Company Act").

               (aa) Neither the Company nor any other person associated with or
        acting on behalf of the Company including, without limitation, any
        director, officer, agent or employee of the Company has, directly or
        indirectly, while acting on behalf of the Company (i) used any corporate
        funds for unlawful contributions, gifts, entertainment or other unlawful
        expenses relating to political activity; (ii) made any unlawful payment
        to foreign or domestic government officials or employees or to foreign
        or domestic political parties or campaigns from corporate funds; (iii)
        violated any provision of the Foreign Corrupt Practices Act of 1977, as
        amended; or (iv) made any other unlawful payment.

               (bb) Neither the Company or Selling Stockholder nor any other
        person associated with or acting on behalf of the Company or Selling
        Stockholder including, without limitation, any director, officer, agent
        or employee of the Company or Selling Stockholder has offered or caused
        the Underwriters to offer any of the Shares to any person pursuant to
        the Friends and Family Program with the specifc intent to unlawfully
        influence (i) a customer or supplier of the Company to alter the
        customer's or supplier's level or type of business with the Company or
        (ii) a trade journalist or publication to write or publish favorable
        information about the Company or its products.


                                       10








<PAGE>




               5. Representations and Warranties of the Selling Stockholder. The
        Selling Stockholder hereby represents and warrants to each Underwriter
        as follows:

               (a) This Agreement has been duly authorized, executed and
        delivered by or on behalf of the Selling Stockholder and, assuming due
        authorization, execution and delivery by the other parties hereto,
        constitutes the valid and legally binding agreement of the Selling
        Stockholder, enforceable against the Selling Stockholder in accordance
        with its terms, except (i) as the enforceability thereof may be limited
        by bankruptcy, insolvency, reorganization, moratorium, or other similar
        laws affecting the enforcement of creditors rights generally and by
        general equitable principles and (ii) to the extent that rights to
        indemnity or contribution under this Agreement may be limited by federal
        and state securities laws or the public policy underlying such laws.

               (b) The execution and delivery by the Selling Stockholder of this
        Agreement and the performance by the Selling Stockholder of its
        obligations under this Agreement (i) will not contravene any provision
        of applicable law, statute, regulation or filing or any agreement or
        other instrument binding upon the Selling Stockholder or any judgment,
        order or decree of any governmental body, agency or court having
        jurisdiction over the Selling Stockholder, (ii) does not require any
        consent, approval, authorization or order of or registration or filing
        with any court or governmental agency or body having jurisdiction over
        it, except such as may be required by the Blue Sky laws of the various
        states in connection with the offer and sale of the Shares which have
        been or will be effected in accordance with this Agreement, (iii) does
        not and will not violate any statute, law, regulation or filing or
        judgment, injunction, order or decree applicable to the Selling
        Stockholder or (iv) will not result in the creation or imposition of any
        lien, charge or encumbrance upon any property or assets of the Selling
        Stockholder pursuant to the terms of any agreement or instrument to
        which the Selling Stockholder is a party or by which the Selling
        Stockholder may be bound or to which any of the property or assets of
        the Selling Stockholder is subject.

               (c) The Selling Stockholder has, and on the Closing Date will
        have, valid and marketable title to the Shares to be sold by the Selling
        Stockholder on such Closing Date free and clear of any lien, claim,
        security interest or other encumbrance, including, without limitation,
        any restriction on transfer, except as otherwise described in the
        Registration Statement and Prospectus.

               (d) The Selling Stockholder has, and on each Closing Date will
        have, full legal fight, power and authorization, and any approval
        required by law, to sell, assign, transfer and deliver the Shares to be
        sold by the Selling Stockholder on such Closing Date in the manner
        provided by this Agreement.

               (e) Upon delivery of and payment for the Shares to be sold by the
        Selling Stockholder pursuant to this Agreement, the several Underwriters
        will receive valid and marketable title to such Shares free and clear of
        any lien, claim, security interest or other encumbrance.


                                       11








<PAGE>





               (f) On the Effective Date, the Registration Statement complied,
        and on the date of the Prospectus, the date any post-effective amendment
        to the Registration Statement becomes effective, the date any supplement
        or amendment to the Prospectus is filed with the Commission and each
        Closing Date, the Registration Statement and the Prospectus (and any
        amendment thereof or supplement thereto) will comply, in all material
        respects, with the applicable provisions of the Securities Act and the
        Rules and the rules and regulations of the Commission thereunder. The
        Registration Statement did not, as of the Effective Date, contain any
        untrue statement of a material fact or omit to state any material fact
        required to be stated therein or necessary in order to make the
        statements therein not misleading; and on the other dates referred to
        above, neither the Registration Statement nor the Prospectus, nor any
        amendment thereof or supplement thereto, contained or will contain any
        untrue statement of a material fact or omitted or will omit to state any
        material fact required to be stated therein or necessary in order to
        make the statements therein not misleading. When any related preliminary
        prospectus was first filed with the Commission (whether filed as part of
        the Registration Statement or any amendment thereto or pursuant to Rule
        424(a) of the Rules) and when any amendment thereof or supplement
        thereto was first filed with the Commission, such preliminary prospectus
        as amended or supplemented complied in all material respects with the
        applicable provisions of the Securities Act and the Rules and did not
        contain any untrue statement of a material fact or omit to state any
        material fact required to be stated therein or necessary in order to
        make the statements therein not misleading. Notwithstanding the
        foregoing, none of the representations and warranties in this paragraph
        5(f) shall apply to statements in, or omissions from, the Registration
        Statement or the Prospectus made in reliance upon, and in conformity
        with the Underwriters' Information.

               (g) The sale of Shares by the Selling Stockholder pursuant to
        this Agreement is not prompted by the Selling Stockholder's knowledge of
        any material information concerning the Company which is not set forth
        in the Prospectus.

               (h) The Selling Stockholder has not taken and will not take,
        directly or indirectly, any action designed to or that might reasonably
        be expected to cause or result in stabilization or manipulation of the
        price of any security of the Company to facilitate the sale or resale of
        the Shares.

               (i) The Selling Stockholder has no actual knowledge that any
        representation or warranty of the Company set forth in Section 4 above
        is untrue or inaccurate in any material respect.

               (j) The Selling Stockholder has filed all Federal, state, local
        and foreign tax returns which are required to be filed by it through the
        date hereof, or has received extensions thereof, and has paid all taxes
        shown on such returns and all assessments received by it to the extent
        that the same are material and have become due, and there are no tax
        audits or investigations pending, which if adversely determined would
        have a Material Adverse Effect;


                                       12








<PAGE>




        nor are there any material proposed additional tax assessments against
        the Selling Stockholder.

               6. Conditions of the Underwriters' Obligations. The obligations
        of the Underwriters under this Agreement are several and not joint. The
        respective obligations of the Underwriters to purchase the Shares are
        subject to each of the following terms and conditions:

               (a) Notification that the Registration Statement has become
        effective shall have been received by the Representatives and the
        Prospectus shall have been timely filed with the Commission in
        accordance with Section 7(a) of this Agreement.

               (b) No order preventing or suspending the use of any preliminary
        prospectus or the Prospectus shall have been or shall be in effect and
        no order suspending the effectiveness of the Registration Statement
        shall be in effect and no proceedings for such purpose shall be pending
        before or threatened by the Commission, and any requests for additional
        information on the part of the Commission (to be included in the
        Registration Statement or the Prospectus or otherwise) shall have been
        complied with to the satisfaction of the Commission and the
        Representatives.

               (c) The representations and warranties of the Company and the
        Selling Stockholder contained in this Agreement and in the certificates
        delivered pursuant to Sections 6(d) and 6(e) shall be true and correct
        when made and on and as of each Closing Date as if made on such date and
        the Company and the Selling Stockholder shall have performed all
        covenants and agreements and satisfied all the conditions contained in
        this Agreement required to be performed or satisfied by them at or
        before such Closing Date.

               (d) The Representatives shall have received on each Closing Date
        a certificate, addressed to the Representatives and dated such Closing
        Date, of the chief executive officer or chief operating officer and the
        chief financial officer or chief accounting officer of the Company to
        the effect that (i) the signers of such certificate have carefully
        examined the Registration Statement, the Prospectus and this Agreement
        and that the representations and warranties of the Company in this
        Agreement are true and correct on and as of such Closing Date with the
        same effect as if made on such Closing Date and the Company has
        performed all covenants and agreements and satisfied all conditions
        contained in this Agreement required to be performed or satisfied by it
        at or prior to such Closing Date, and (ii) no stop order suspending the
        effectiveness of the Registration Statement has been issued and to the
        best of their knowledge, no proceedings for that purpose have been
        instituted or are pending under the Securities Act.

               (e) The Representatives shall have received on each Closing Date
        a certificate, addressed to the Representatives and dated such Closing
        Date, of the Selling Stockholder, to the effect that the Selling
        Stockholder has carefully examined the Registration Statement,


                                       13








<PAGE>




        the Prospectus and this Agreement and that the representations and
        warranties of the Company and the Selling Stockholder in this Agreement
        are true and correct on and as of such Closing Date with the same effect
        as if made on such Closing Date and each of the Company and the Selling
        Stockholder has performed all covenants and agreements and satisfied all
        conditions contained in this Agreement required to be performed or
        satisfied by it at or prior to such Closing Date.

               (f) The Representatives shall have received on the Effective
        Date, at the time this Agreement is executed and on each Closing Date a
        signed letter from BDO Seidman LLP addressed to the Representatives and
        dated, respectively, the Effective Date, the date of this Agreement and
        each such Closing Date, in form and substance reasonably satisfactory to
        the Representatives, confirming that they are independent accountants
        within the meaning of the Securities Act and the Rules, that the
        response to Item 10 of the Registration Statement is correct insofar as
        it relates to them and stating in effect that:

                       (i) in their opinion the audited financial statements and
               financial statement schedules included in the Registration
               Statement and the Prospectus and reported on by them comply as to
               form in all material respects with the applicable accounting
               requirements of the Securities Act and the Rules;

                       (ii) on the basis of a reading of the amounts included in
               the Registration Statement and the Prospectus under the headings
               "Summary Financial Data" and "Selected Financial Data," carrying
               out certain procedures (but not an examination in accordance with
               generally accepted auditing standards) which would not
               necessarily reveal matters of significance with respect to the
               comments set forth in such letter, a reading of the minutes of
               the meetings of the stockholders and directors of the Company,
               and inquiries of certain officials of the Company who have
               responsibility for financial and accounting matters of the
               Company as to transactions and events subsequent to the date of
               the latest audited financial statements, except as disclosed in
               the Registration Statement and the Prospectus, nothing came to
               their attention which caused them to believe that:

                              (A) the amounts in "Summary Financial Data," and
                       "Selected Financial Data" included in the Registration
                       Statement and the Prospectus do not agree with the
                       corresponding amounts in the audited and unaudited
                       financial statements from which such amounts were
                       derived; or

                              (B) with respect to the Company, there were, at a
                       specified date not more than five business days prior to
                       the date of the letter, any increases in the current
                       liabilities and long-term liabilities of the Company or
                       any decreases in net income or in working capital or the
                       stockholders' equity in the Company, as compared with the
                       amounts shown on the Company's audited balance sheet for
                       the fiscal year January 31, 1999 and the three months
                       ended April 30, 1999 included in the Registration
                       Statement; and


                                       14








<PAGE>





                       (iii) they have performed certain other procedures as may
               be permitted under Generally Acceptable Auditing Standards,
               including a review under Statement of Accounting Standards No. 71
               of unaudited financial information included in the Prospectus, as
               a result of which they determined that certain information of an
               accounting, financial or statistical nature (which is limited to
               accounting, financial or statistical information derived from the
               general accounting records of the Company) set forth in the
               Registration Statement and the Prospectus and reasonably
               specified by the Representatives agrees with the accounting
               records of the Company.

                       (iv) based upon the procedures set forth in clauses (ii)
               and (iii) above and a reading of the amounts included in the
               Registration Statement under the headings "Summary Financial
               Data" and "Selected Financial Data" included in the Registration
               Statement and Prospectus and a reading of the financial
               statements from which certain of such data were derived, nothing
               has come to their attention that gives them reason to believe
               that the "Summary Financial Data" and "Selected Financial Data"
               included in the Registration Statement and Prospectus do not
               comply as to the form in all material respects with the
               applicable accounting requirements of the Securities Act and the
               Rules or that the information set forth therein is not fairly
               stated in relation to the financial statements included in the
               Registration Statement or Prospectus from which certain of such
               data were derived are not in conformity with generally accepted
               accounting principles applied on a basis substantially consistent
               with that of the audited financial statements included in the
               Registration Statement and Prospectus.

                       References to the Registration Statement and the
               Prospectus in this paragraph (f) are to such documents as amended
               and supplemented at the date of the letter.

               (g) The Representatives shall have received on each Closing Date
        from Greenbaum, Rowe, Smith, Ravin, Davis & Himmel LLP, counsel for the
        Company, an opinion, addressed to the Representatives and dated such
        Closing Date, and stating in effect that:

                       (i) The Company has been duly organized and is validly
               existing as a corporation in good standing under the laws of the
               Commonwealth of Massachusetts. To the best of such counsel's
               knowledge, the Company has no subsidiary and does not control,
               directly or indirectly, any corporation, partnership, joint
               venture, association or other business organization. The Company
               is duly qualified and in good standing as a foreign corporation
               in each jurisdiction in which the character or location of its
               assets or properties (owned, leased or licensed) or the nature of
               its businesses makes such qualification necessary, except for
               such jurisdictions where the failure to so qualify would not have
               a Material Adverse Effect.


                                       15








<PAGE>




                       (ii) The Company has all requisite corporate power and
               authority to own, lease and license its assets and properties and
               conduct its business as now being conducted and as described in
               the Registration Statement and the Prospectus and to enter into,
               deliver and perform this Agreement and to issue and sell the
               Shares other than those required under the Securities Act and
               state and foreign Blue Sky laws.

                       (iii) The Company has authorized and issued capital stock
               as set forth in the Registration Statement and the Prospectus
               under the caption "Capitalization"; the certificates evidencing
               the Shares are in due and proper legal form and have been duly
               authorized for issuance by the Company; all of the outstanding
               shares of Common Stock of the Company have been duly and validly
               authorized and issued and are fully paid and nonassessable and
               none of them was issued in violation of any preemptive or other
               similar right. The Shares when issued and sold pursuant to this
               Agreement will be duly and validly issued, outstanding, fully
               paid and nonassessable and none of them will have been issued in
               violation of any preemptive or other similar right. To the best
               of such counsel's knowledge, except as disclosed in the
               Registration Statement and the Prospectus, there are no
               preemptive rights or any restriction upon the voting or transfer
               of any securities of the Company pursuant to the Company's
               charter, articles of organization, or bylaws or other governing
               documents or any other instrument to which the Company is a party
               or by which it may be bound. To the best of such counsel's
               knowledge, except as disclosed in the Registration Statement and
               the Prospectus, there is no outstanding option, warrant or other
               right calling for the issuance of, and no commitment, plan or
               arrangement to issue, any share of stock of the Company or any
               security convertible into, exercisable for, or exchangeable for
               stock of the Company.

                       (iv) All necessary corporate action has been duly and
               validly taken by the Company to authorize the execution, delivery
               and performance of this Agreement, and the issuance and sale of
               the Shares. This Agreement has been duly and validly authorized,
               executed and delivered by the Company and constitutes the legal,
               valid and binding obligation of the Company and the Selling
               Stockholder enforceable against the Company and the Selling
               Stockholder in accordance with its terms except (A) as such
               enforceability may be limited by applicable bankruptcy,
               insolvency, reorganization, moratorium or other similar laws
               affecting the enforcement of creditors' rights generally and by
               general equitable principles and (B) to the extent that rights to
               indemnity or contribution under this Agreement may be limited by
               Federal or state securities laws or the public policy underlying
               such laws.

                       (v) Neither the execution, delivery and performance of
               this Agreement by the Company nor the consummation of any of the
               transactions contemplated hereby (including, without limitation,
               the issuance and sale by the Company of the Shares) will give
               rise to a right to terminate or accelerate the due date of any
               payment due under, or conflict with or result in the breach of
               any term or provision of, or constitute a default (or any event
               which with notice or lapse of time, or both, would


                                       16








<PAGE>




               constitute a default) under, or require consent or waiver under,
               or result in the execution or imposition of any lien, charge or
               encumbrance upon any properties or assets of the Company pursuant
               to the terms of any indenture, mortgage, deed trust, note or
               other agreement or instrument of which such counsel is aware and
               to which the Company is a party or by which it or any of its
               properties or businesses is bound, or any franchise, license,
               permit, judgment, decree, order, statute, rule or regulation of
               which such counsel is aware or violate any provision of the
               charter, articles of organization, or bylaws of the Company.

                       (vi) To the best of such counsel's knowledge, no default
               exists, and no event has occurred which with notice or lapse of
               time, or both, would constitute a default, in the due performance
               and observance of any term, covenant or condition by the Company
               of any indenture, mortgage, deed of trust, note or any other
               agreement or instrument to which the Company is a party or by
               which it or any of its assets or properties or businesses may be
               bound or affected, where the consequences of such default would
               have a Material Adverse Effect.

                       (vii) To the best of such counsel's knowledge, the
               Company is not in violation of any term or provision of its
               charter, articles of organization, or bylaws or any franchise,
               license, permit, judgment, decree, order, statute, rule or
               regulation, where the consequences of such violation would have a
               Material Adverse Effect.

                       (viii) No consent, approval, authorization or order of
               any court or governmental agency or regulatory body is required
               for the execution, delivery of performance of this Agreement by
               the Company or the consummation of the transactions contemplated
               hereby or thereby, except such as have been obtained under the
               Securities Act and such as may be required under state securities
               or Blue Sky laws in connection with the purchase and distribution
               of the Shares by the several Underwriters.

                       (ix) To the best of such counsel's knowledge, there is no
               litigation or governmental or other proceeding or investigation,
               before any court or before or by any public body or board pending
               or threatened against, or involving the assets, properties or
               businesses of, the Company which would have a Material Adverse
               Effect.

                       (x) The statements in the Prospectus under the captions
               "Description of Capital Stock," "The Company," "Management's
               Discussion and Analysis of Financial Condition and Results of
               Operations Liquidity and Capital Resources,"
               "Business-Intellectual Property, Trademarks and Proprietary
               Rights" "Shares Eligible for Future Sale," "Management-Employment
               Agreements," "Management-Stock Option Plan, ""Management-Director
               Stock Option Plan, " " Management-Osicom Stock Options" and
               "Certain Relationships and Related Party Transactions," insofar
               as such statements constitute a summary of documents referred to
               therein or matters


                                       17









<PAGE>




               of law, are fair summaries in all material respects and
               accurately present the information called for with respect to
               such documents and matters. Accurate copies of all contracts and
               other documents required to be filed as exhibits to, or described
               in, the Registration Statement have been so filed with the
               Commission or are fairly described in the Registration Statement,
               as the case may be.

                       (xi) The Registration Statement, all preliminary
               prospectuses and the Prospectus and each amendment of supplement
               thereto (except for the financial statements and schedules and
               other financial and statistical data included therein, as to
               which such counsel expresses no opinion) comply as to form in all
               material respects with the requirements of the Securities Act and
               the Rules.

                       (xii) The Registration Statement is effective under the
               Securities Act, and no stop order suspending the effectiveness of
               the Registration Statement has been issued and no proceedings for
               that purpose have been instituted or are threatened, pending or
               contemplated. Any required filing of the Prospectus and any
               supplement thereto pursuant to Rule 424(b) under the Securities
               Act has been made in the manner and within the time period
               required by such Rule 424(b).

                       (xiii) The Shares have been approved for listing on the
               Nasdaq National Market.

                       (xiv) The capital stock of the Company conforms in all
               material respects to the description thereof contained in the
               Prospectus under the caption "Description of Capital Stock."

                       (xv) The Company is not an "investment company" or an
               entity controlled by an "investment company" as such terms are
               defined in the Investment Company Act of 1940, as amended.

                       (xvi) To the best of such counsel's knowledge, (A) The
               Company is in compliance in all material respects with any and
               all applicable Environmental Laws; (B) the Company has not
               received any notice from any governmental authority or third
               party of an asserted claim under any Environmental Law; (C) the
               Company has received all permits, licenses or other approvals
               required of it under applicable Environmental Laws to conduct its
               business and is in compliance with all terms and conditions of
               any such permit, license or approval, except where such failure
               to receive required permits, licenses or other approvals or
               failure to comply with the terms and conditions of such permits,
               licenses or other approvals would not, singly or in the
               aggregate, have a Material Adverse Effect; and (D) no property
               which is or has been owned, leased or occupied by the Company has
               been designated as a Superfund site pursuant to the Comprehensive
               Environmental Response, Compensation of Liability Act of 1980, as
               amended (42 U.S.C. Section 9601, et


                                       18








<PAGE>




               seq.), or otherwise designated as a contaminated site under
               applicable state or local law.

                       To the extent deemed advisable by such counsel, they may
rely as to matters of fact on certificates of responsible officers of the
Company and public officials and on the opinions of other counsel satisfactory
to the Representatives as to matters which are governed by laws other than the
laws of the State of New York, and the Federal laws of the United States;
provided that such counsel shall state that in their opinion the Underwriters
and they are justified in relying on such other opinions. Copies of such
certificates and other opinions shall be furnished to the Representatives and
counsel for the Underwriters.

                       In addition, such counsel shall state that such counsel
has participated in conferences with officers and other representatives of the
Company, representatives of the Representatives and representatives of the
independent certified public accountants of the Company, at which conferences
the contents of the Registration Statement and the Prospectus and related
matters were discussed and, although such counsel is not passing upon and does
not assume any responsibility for the accuracy, completeness or fairness of the
statements contained in the Registration Statement and the Prospectus (except as
specified in the foregoing opinion), on the basis of the foregoing, no facts
have come to the attention of such counsel which lead such counsel to believe
that the Registration Statement at the time it became effective and on the date
of the opinion (except with respect to the financial statements and notes and
schedules thereto and other financial data, as to which such counsel need
express no belief) contained any untrue statement of a material fact or omitted
to state a material fact required to be stated therein or necessary to make the
statements therein not misleading, or that the Prospectus as amended or
supplemented (except with respect to the financial statements, notes and
schedules thereto and other financial data, as to which such counsel need make
no statement) on the date thereof and on the date of the opinion contained any
untrue statement of a material fact or omitted to state a material fact
necessary in order to make the statements therein, in the light of the
circumstances under which they were made, not misleading.

               (h) The Representatives shall have received on each Closing Date
        from Greenbaum, Rowe, Smith, Ravin, Davis & Himmel LLP, counsel for the
        Selling Stockholder, an opinion, addressed to the Representatives and
        dated such Closing Date. and stating in effect that:

                       (i) This Agreement has been duly and validly executed and
               delivered by or on behalf of the Selling Stockholder.

                       (ii) This Agreement constitutes the legal, valid and
               binding obligation of the Selling Stockholder enforceable against
               the Selling Stockholder in accordance with its terms except (A)
               as such enforceability may be limited by applicable bankruptcy,
               insolvency, reorganization, moratorium or other similar laws
               affecting the enforcement of creditors' rights generally and by
               general equitable principles and (B) to the extent that rights to
               indemnity or contribution under this Agreement may be limited by
               Federal or state securities laws or the public policy underlying
               such


                                       19








<PAGE>




               laws; and the Selling Stockholder has full legal right and
               authority to enter into this Agreement and to sell, transfer and
               deliver in the manner provided in this Agreement, the Shares to
               be sold by the Selling Stockholder hereunder.

                       (iii) The transfer and sale by the Selling Stockholder of
               the Shares to be sold by the Selling Stockholder as contemplated
               by this Agreement will not conflict with, result in a breach of,
               or constitute a default under any agreement or instrument known
               to such counsel to which the Selling Stockholder is a party or by
               which the Selling Stockholder or any of its properties may be
               bound, or any franchise, license, permit, judgment, decree,
               order, statute, rule or regulation.

                       (iv) All of the Selling Stockholder's rights in the
               Shares to be sold by the Selling Stockholder pursuant to this
               Agreement, have been transferred to the Underwriters who have
               severally purchased such Shares pursuant to this Agreement, free
               and clear of adverse claims, assuming for purposes of this
               opinion that the Underwriters purchased the same in good faith
               without notice of any adverse claims.

                       (v) No consent, approval, authorization, license,
               certificate, permit or order of any court, governmental or
               regulatory agency, authority or body or financial institution is
               required in connection with the performance of this Agreement by
               the Selling Stockholder or the consummation of the transactions
               contemplated hereby, including the delivery and sale of the
               Shares to be delivered and sold by the Selling Shareholder,
               except such as may be required under state securities or blue sky
               laws in connection with the purchase and distribution of the
               Shares by the several Underwriters.

        To the extent deemed advisable by such counsel, they may rely as to
matters of fact on certificates of the Selling Stockholder and on the opinions
of other counsel satisfactory to the Representatives as to matters which are
governed by laws other than the laws of the State of New York, the laws of the
State of New Jersey or the Federal laws of the United States; provided that such
counsel shall state that in their opinion the Underwriters and they are
Justified in relying on such other opinions. Copies of such certificates and
other opinions shall be furnished to the Representatives and counsel for the
Underwriters.

               (i) All proceedings taken in connection with the sale of the Firm
        Shares and the Option Shares as herein contemplated shall be reasonably
        satisfactory in form and substance to the Representatives and their
        counsel, and the Underwriters shall have received from Morgan, Lewis &
        Bockius LLP a favorable opinion, addressed to the Representatives and
        dated such Closing Date, with respect to the Shares, the Registration
        Statement and the Prospectus, and such other related matters, as the
        Representatives may reasonably request, and the Company shall have
        furnished to Morgan, Lewis & Bockius LLP such documents as they may
        reasonably request for the purpose of enabling them to pass upon such
        matters.


                                       20








<PAGE>




               (j) The Representatives shall have received copies of the Lock-up
        Agreements executed by each entity or person described in Section 4(n).

               (k) The Company and the Selling Stockholder shall have furnished
        or caused to be furnished to the Representatives such further
        certificates or documents as the Representatives shall have reasonably
        requested.

               7. Covenants of the Company and the Selling Stockholder.

               (a)     The Company covenants and agrees as follows:

                       (i) The Company shall prepare the Prospectus in a form
               approved by the Representatives and file such Prospectus pursuant
               to Rule 424(b) under the Securities Act not later than the
               Commission's close of business on the second business day
               following the execution and delivery of this Agreement, or, if
               applicable, such earlier time as may be required by Rule
               430A(a)(3) under the Securities Act.

                       (ii) The Company shall promptly advise the
               Representatives in writing (A) when any amendment to the
               Registration Statement shall have become effective, (B) of any
               request by the Commission for any amendment of the Registration
               Statement or the Prospectus or for any additional information,
               (C) of the prevention or suspension of the use of any preliminary
               prospectus or the Prospectus or of the issuance by the Commission
               of any stop order suspending the effectiveness of the
               Registration Statement or the institution or threatening of any
               proceeding for that purpose and (D) of the receipt by the Company
               of any notification with respect to the suspension of the
               qualification of the Shares for sale in any jurisdiction or the
               initiation or threatening of any proceeding for such purpose. The
               Company shall not file any amendment of the Registration
               Statement or supplement to the Prospectus unless the Company has
               furnished the Representatives a copy for its review prior to
               filing and shall not file any such proposed amendment or
               supplement to which the Representatives reasonably object. The
               Company shall use its best efforts to prevent the issuance of any
               such stop order and, if issued, to obtain as soon as possible the
               withdrawal thereof.

                       (iii) If, at any time when a prospectus relating to the
               Shares is required to be delivered under the Securities Act and
               the Rules, any event occurs as a result of which the Prospectus
               as then amended or supplemented would include any untrue
               statement of a material fact or omit to state any material fact
               necessary to make the statements therein in the light of the
               circumstances under which they were made not misleading, or if it
               shall be necessary to amend or supplement the Prospectus to
               comply with the Securities Act or the Rules, the Company promptly
               shall prepare and file with the Commission, subject to the second
               sentence of paragraph (ii) of this Section 7(a), an amendment or
               supplement which shall correct such statement or omission or an
               amendment which shall effect such compliance.


                                       21








<PAGE>





                       (iv) The Company shall make generally available to its
               security holders and to the Representatives as soon as
               practicable, but not later than forty-five (45) days after the
               end of the twelve month period beginning at the end of the fiscal
               quarter of the Company during which the Effective Date occurs (or
               ninety (90) days if such twelve month period coincides with the
               Company's fiscal year), an earning statement (which need not be
               audited) of the Company, covering such twelve month period, which
               shall satisfy the provisions of Section 11(a) of the Securities
               Act or Rule 158 of the Rules.

                       (v) The Company shall furnish to the Representatives and
               counsel for the Underwriters, without charge, signed copies of
               the Registration Statement (including all exhibits thereto and
               amendments thereof) and to each other Underwriter a copy of the
               Registration Statement (without exhibits thereto) and all
               amendments thereof and, so long as delivery of a prospectus by an
               Underwriter or dealer may be required by the Securities Act or
               the Rules, as many copies of any preliminary prospectus and the
               Prospectus and any amendments thereof and supplements thereto as
               the Representatives may reasonably request.

                       (vi) The Company shall cooperate with the Representatives
               and their counsel in endeavoring to qualify the Shares for offer
               and sale in connection with the offering under the laws of such
               jurisdictions as the Representatives may designate and shall
               maintain such qualifications in effect so long as required for
               the distribution of the Shares; provided, however, that the
               Company shall not be required in connection therewith, as a
               condition thereof, to qualify as a foreign corporation or to
               execute a general consent to service of process in any
               Jurisdiction or subject itself to taxation as doing business in
               any jurisdiction.

                       (vii) The Company will comply with all applicable
               securities laws and other applicable laws, rules and regulations
               in each foreign jurisdiction in which the Directed Shares are
               offered in connection with the Friends and Family Program.

                       (viii) For a period of five years after the date of this
               Agreement, the Company shall supply to the Representatives, and
               to each other Underwriter who may so request in writing, copies
               of such financial statements and other periodic and special
               reports as the Company may from time to time distribute generally
               to the holders of any class of its capital stock and to furnish
               to the Representatives a copy of each annual or other report it
               shall be required to file with the Commission (including the
               Report on Form SR required by Rule 463 of the Rules).

                       (ix) Without the prior written consent of CIBC World
               Markets Corp., for a period of three hundred sixty-five (365)
               days after the date of this Agreement, the Company shall not
               issue, sell or register with the Commission (other than on Form
               S-8 or on any successor form), or otherwise dispose of, directly
               or indirectly, any equity securities of the Company (or any
               securities convertible into, exercisable for or exchangeable for
               equity securities of the convertible Company), except for the
               issuance of the Shares pursuant to the Registration Statement and
               the issuance of shares pursuant to the Company's existing stock
               option plans as described in the


                                       22








<PAGE>




               Registration Statement and the Prospectus. In the event that
               during this period, (i) any shares are issued pursuant to the
               Company's existing stock option plans that are exercisable during
               such three hundred sixty-five (365) day period or (ii) any
               registration is effected on Form S-8 or on any successor form
               relating to shares that are exercisable during such three hundred
               sixty-five (365) day period, the Company shall obtain the written
               agreement of such grantee or purchaser or holder of such
               registered securities that, for a period of one hundred eighty
               (180) days after the date of this Agreement, such person will
               not, without the prior written consent of CIBC World Markets
               Corp., offer for sale, sell, distribute, grant any option for the
               sale of, or otherwise dispose of, directly or indirectly, or
               exercise any registration rights with respect to, any shares of
               Common Stock (or any securities convertible into, exercisable
               for, or exchangeable for any shares of Common Stock) owned by
               such person. Without the prior written consent of CIBC World
               Markets Corp., the Company shall not file any registration
               statement on Form S-8 or any successor form with the Commission
               for a period of one hundred eighty (180) days after the date of
               this Agreement.

                       (x) On or before completion of this offering, the
               Company shall make all filings required under applicable
               securities laws and by the Nasdaq National Market (including any
               required registration under the Exchange Act).

                       (xi) The Company will apply the net proceeds from the
               offering of the Shares in the manner set forth under "Use of
               Proceeds" in the Prospectus.


               (b) The Company agrees to pay, or reimburse if paid by the
        Representatives, whether or not the transactions contemplated hereby are
        consummated or this Agreement is terminated, all costs, fees,
        disbursements and expenses incident to the public offering of the
        Shares and the performance of the obligations of the Company under
        this Agreement including those relating to: (i) the preparation,
        printing, filing and distribution of the Registration Statement
        including all exhibits thereto, each preliminary prospectus, the
        Prospectus, all amendments and supplements to the Registration
        Statement and the Prospectus, and the printing, filing and distribution
        of this Agreement; (ii) the preparation and delivery of certificates
        for the Shares to the Underwriters; (iii) the registration or
        qualification of the Shares for offer and sale under the securities
        or Blue Sky laws of the various jurisdictions referred to in Section
        7(a)(vi), including the reasonable fees and disbursements of counsel for
        the Underwriters in connection with such registration and qualification
        and the preparation, printing, distribution and shipment of preliminary
        and supplementary Blue Sky memoranda; (iv) the furnishing (including
        costs of shipping and mailing) to the Representatives and to the
        Underwriters of copies of each preliminary prospectus, the Prospectus
        and all amendments or supplements to the Prospectus, and of the several
        documents required by this Section to be so furnished, as may be
        reasonably requested for use in connection with the offering and sale of
        the Shares by the Underwriters or by dealers to whom Shares may be sold;
        (v) the filing fees of the NASD in connection with its review of the
        terms of the public offering and reasonable fees and disbursements of
        counsel for the Underwriters in connection with such review; (vi) the

                                       23








<PAGE>




        furnishing (including costs of shipping and mailing) to the
        Representatives and to the Underwriters of copies of all reports and
        information required by Section 7(a)(vii); (vii) inclusion of the Shares
        for quotation on the Nasdaq National Market; and (viii) all transfer
        taxes, if any, with respect to the sale and delivery of the Shares by
        the Company to the Underwriters; and (ix) payments to counsel for costs
        incurred by the Underwriters in connection with the Friends and Family
        Program and payment of any stamp duties, similar taxes or duties or
        other taxes, if any, incurred by the Underwriters in connection with the
        Friends and Family Program. Subject to the provisions of Section 10,
        the Underwriters agree to pay, whether or not the transactions
        contemplated hereby are consummated or this Agreement is terminated, all
        costs and expenses incident to the performance of the obligations of the
        Underwriters under this Agreement not payable by the Company pursuant to
        the preceding sentence, including, without limitation, the fees and
        disbursements of counsel for the Underwriters.

               (c) The Selling Stockholder agrees that without the prior written
        consent of CIBC World Markets Corp., the Selling Stockholder will not
        directly or indirectly, (i) make any offer, sale, assignment, transfer,
        encumbrance or contract to sell, grant an option to purchase or other
        disposition of any Common Stock or any securities convertible into or
        exercisable or exchangeable for Common Stock or (ii) enter into any swap
        or other agreement that transfers in whole or in part any of the
        economic consequences of ownership of the shares of Common Stock or any
        securities convertible into, or exercisable or exchangeable for, shares
        of Common Stock beneficially owned (within the meaning of Rule 13d-3
        promulgated under the Exchange Act) by the undersigned on the date
        hereof or hereafter acquired for a period of 365 days subsequent to
        the date of the Underwriting Agreement. The Selling Stockholder further
        agrees with the Underwriters that, for a period of 365 days subsequent
        to the date of the Underwriting Agreement, neither it nor any of its
        subsidiaries, but not including the Company, shall acquire any shares
        of Voting Common Stock of the Company or engage in any transaction that
        would result in the Selling Stockholder or any of its subsidiaries,
        but not including the Company, holding Voting Common Stock of the
        Company.

               8.      Indemnification.

               (a) The Company and the Selling Stockholder agree, jointly and
        severally, to indemnify and hold harmless each Underwriter and each
        person, if any, who controls any Underwriter within the meaning of
        Section 15 of the Securities Act or Section 20 of the Exchange Act
        against any and all losses, claims, damages and liabilities, joint or
        several (including any reasonable investigation, legal and other
        expenses incurred in connection with, and any amount paid in settlement
        of, any action, suit or proceeding or any claim asserted), to which
        they, or any of them, may become subject under the Securities Act, the
        Exchange Act or other Federal or state law or regulation, at common law
        of otherwise, insofar as such losses, claims, damages or liabilities
        arise out of or are based upon (i) any untrue statement or alleged
        untrue statement of a material fact contained in any preliminary
        prospectus, the Registration Statement or the Prospectus or any
        amendment thereof or supplement thereto, or arise out of or are based
        upon any omission or alleged omission to state therein a material fact
        required to be stated therein or necessary to make the statements
        therein not misleading, (ii) in whole or in part any breach of the
        representations and


                                       24








<PAGE>



        warranties set forth in Section 4 hereof, or (iii) in whole or in part
        any failure of the Company or the Selling Stockholder to perform any of
        its respective obligations hereunder or under law; provided, however,
        that such indemnity shall not inure to the benefit of any Underwriter
        (or any person controlling such Underwriter) on account of any losses,
        claims, damages or liabilities arising from the sale of the Shares to
        any person by such Underwriter if such untrue statement or omission or
        alleged untrue statement or omission was made in such preliminary
        prospectus, the Registration Statement or the Prospectus, or such
        amendment or supplement, in reliance upon and in conformity with the
        Underwriters' Information.

               (b) The Company agrees to indemnify and hold harmless the
        Representatives and each person, if any, who controls any Representative
        within the meaning of Section 15 of the Securities Act or Section 20
        of the Exchange Act against any and all losses, claims, damages,
        expenses and liabilities (including any reasonable investigation, legal
        and other expenses incurred in connection with, and any amount paid in
        settlement of, any action, suit or proceeding or any claim asserted)
        in connection with any Shares otherwise reserved for Participants under
        the Friends and Family Program and not sold to the public pursuant to
        the second paragraph of this Underwriting Agreement (i) arising out of
        or based upon any untrue statement or alleged untrue statement of a
        material fact contained in any material prepared by or with the consent
        of the Company for distribution to Participants in connection with the
        Friends and Family Program or arising out of or based upon any omission
        or alleged omission to state therein a material fact required to be
        stated therein or necessary to make the statements therein not
        misleading, (ii) arising out of or based upon the failure of any
        Participant to pay for and accept delivery of Directed Shares otherwise
        reserved for such Participant pursuant to the Friends and Family
        Program, and (iii) related to, arising out of, or in connection with the
        Friends and Family Program, other than losses, claims, damages or
        liabilities (or expenses relating thereto) that are finally judicially
        determined to have resulted from the bad faith or gross negligence of
        the Representatives.

               (c) Each Underwriter agrees, severally and not jointly, to
        indemnify and hold harmless the Company, the Selling Stockholder and
        each person, if any, who controls the Company within the meaning of
        Section 15 of the Securities Act or Section 20 of the Exchange Act, each
        director of the Company, and each officer of the Company who signs the
        Registration Statement, to the same extent as the foregoing indemnity
        from the Company and the Selling Stockholder to each Underwriter, but
        only insofar as such losses, claims, damages or liabilities arise out of
        or are based upon any untrue statement or omission or alleged untrue
        statement or omission which was made in any preliminary prospectus, the
        Registration Statement or the Prospectus, or any amendment thereof or
        supplement thereto in reliance upon or in conformity with the
        Underwriters' Information under the caption "Underwriting" in the
        Prospectus; provided, however, that the obligation of each Underwriter
        to indemnify the Company or the Selling Stockholder (including any
        controlling person, director or officer thereof) shall be limited to the
        net proceeds received by the Company from such Underwriter.

               (d) Any party that proposes to assert the right to be indemnified
        under this Section will, promptly after receipt of notice of
        commencement of any action, suit or proceeding against such party in
        respect of which a claim is to be made against an indemnifying party or
        parties under this Section, notify each such indemnifying party of the
        commencement of such action, suit or proceeding, enclosing a copy of all
        papers served. No indemnification provided for in Section 8(a) or 8(b)
        shall be available to any party who shall fail to give notice as
        provided in this Section 8(c) if the party to whom notice was not given
        was unaware of the proceeding to which such notice would have related
        and was prejudiced by the failure to give such notice but the omission
        so to notify such indemnifying party of any such action, suit or
        proceeding shall not relieve it from any liability that it may have to
        any indemnified party for contribution or otherwise than under this
        Section. In case any such action, suit or proceeding shall be brought
        against any indemnified party and it shall notify the indemnifying party
        of the commencement thereof, the indemnifying party shall be entitled to
        participate in, and, to the extent that it shall wish, jointly with any
        other indemnifying party similarly notified, to assume the defense
        thereof, with counsel reasonably satisfactory to such indemnified party,
        and after notice from the indemnifying party to such indemnified party
        of its election so to assume the defense thereof and the approval by the
        indemnified party of such counsel, the indemnifying party shall not be
        liable to such indemnified party for any legal or other expenses, except
        as provided below and except for


                                       25








<PAGE>




        the reasonable costs of investigation subsequently incurred by such
        indemnified party in connection with the defense thereof. The
        indemnified party shall have the right to employ its counsel in any such
        action, but the fees and expenses of such counsel shall be at the
        expense of such indemnified party unless (i) the employment of counsel
        by such indemnified party has been authorized in writing by the
        indemnifying parties, (ii) the indemnified party shall have reasonably
        concluded that there may be a conflict of interest between the
        indemnifying parties and the indemnified party in the conduct of the
        defense of such action (in which case the indemnifying parties shall not
        have the right to direct the defense of such action on behalf of the
        indemnified party) or (iii) the indemnifying parties shall not have
        employed counsel to assume the defense of such action within a
        reasonable time after notice of the commencement thereof, in each of
        which cases the fees and expenses of counsel shall be at the expense of
        the indemnifying parties. An indemnifying party shall not be liable for
        any settlement of any action, suit, proceeding or claim effected without
        its written consent, which consent shall not be unreasonably withheld or
        delayed.

               9. Contribution. In order to provide for just and equitable
        contribution in circumstances in which the indemnification provided for
        in Section 8(a) or 8(b) is due in accordance with its terms but for any
        reason is held to be unavailable to or insufficient to hold harmless an
        indemnified party under Section 8(a) or 8(b), then each indemnifying
        party shall contribute to the aggregate losses, claims, damages and
        liabilities (including any investigation, legal and other expenses
        reasonably incurred in connection with, and any amount paid in
        settlement of, any action, suit or proceeding or any claims asserted,
        but after deducting any contribution received by any person entitled
        hereunder to contribution from any person who may be liable for
        contribution) to which the indemnified party may be subject in such
        proportion as is appropriate to reflect the relative benefits received
        by the Company and the Selling Stockholder on the one hand and the
        Underwriters on the other from the offering of the Shares or, if such
        allocation is not permitted by applicable law or indemnification is not
        available as a result of the indemnifying party not having received
        notice as provided in Section 8 hereof, in such proportion as is
        appropriate to reflect not only the relative benefits referred to above
        but also the relative fault of the Company and the Selling Stockholder
        on the one hand and the Underwriters on the other in connection with the
        statements or omissions which resulted in such losses, claims, damages,
        liabilities or expenses, as well as any other relevant equitable
        considerations. The relative benefits received by the Company, the
        Selling Stockholder and the Underwriters shall be deemed to be in the
        same proportion as (x) the total proceeds from the offering (net of
        underwriting discounts but before deducting expenses) received by the
        Company or the Selling Stockholder, as set forth in the table on the
        cover page of the Prospectus, bear to (y) the underwriting discounts
        received by the Underwriters, as set forth in the table on the cover
        page of the Prospectus. The relative fault of the Company and the
        Selling Stockholder or the Underwriters shall be determined by reference
        to, among other things, whether the untrue or alleged untrue statement
        of a material fact related to information supplied by the Company and
        the Selling Stockholder or the Underwriters and the parties' relative
        intent, knowledge, access to information and opportunity to correct or
        prevent such statement or omission. The Company, the Selling Stockholder
        and the Underwriters agree that it would not be just and


                                       26








<PAGE>




        equitable if contribution pursuant to this Section 9 were determined by
        pro rata allocation (even if the Underwriters were treated as one entity
        for such purpose) or by any other method of allocation which does not
        take account of the equitable considerations referred to above.
        Notwithstanding the provisions of this Section 9, (i) in no case shall
        any Underwriter (except as may be provided in the Agreement Among
        Underwriters) be liable or responsible for any amount in excess of the
        underwriting discount applicable to the Shares purchased by such
        Underwriter hereunder and (ii) the Company and the Selling Stockholder
        shall be liable and responsible for any amount in excess of such
        underwriting discount; provided, however, that no person guilty of
        fraudulent misrepresentation (within the meaning of Section 11(f) of the
        Securities Act) shall be entitled to contribution from any person who
        was not guilty of such fraudulent misrepresentation. For purposes of
        this Section 9, each person, if any, who controls an Underwriter within
        the meaning of Section 15 of the Securities Act or Section 20(a) of the
        Exchange Act shall have the same rights to contribution as such
        Underwriter, and each person, if any, who controls the Company within
        the meaning of the Section 15 of the Securities Act or Section 20(a) of
        the Exchange Act, each officer of the Company who shall have signed the
        Registration Statement and each director of the Company shall have the
        same rights to contribution as the Company, subject in each case to
        clauses (i) and (ii) in the immediately preceding sentence of this
        Section 9. Any party entitled to contribution will, promptly after
        receipt of notice of commencement of any action, suit or proceeding
        against such party in respect of which a claim for contribution may be
        made against another party or parties under this Section, notify such
        party or parties from whom contribution may be sought, but the omission
        so to notify such party or parties from whom contribution may be sought
        shall not relieve the party or parties from whom contribution may be
        sought from any other obligation it or they may have hereunder or
        otherwise than under this Section. No party shall be liable for
        contribution with respect to any action, suit, proceeding or claim
        settled without its written consent. The Underwriter's obligations to
        contribute pursuant to this Section 9 are several in proportion to their
        respective underwriting commitments and not joint.

               10. Termination. This Agreement may be terminated with respect to
        the Shares to be purchased on a Closing Date by the Representatives by
        notifying the Company and the Selling Stockholder at any time

               (a) in the absolute discretion of the Representatives at or
        before any Closing Date: (i) if on or prior to such date, any domestic
        or international event or act or occurrence has materially disrupted, or
        in the opinion of the Representatives will in the future materially
        disrupt, the securities markets; (ii) if there has occurred any new
        outbreak or material escalation of hostilities or other calamity or
        crisis the effect of which on the financial markets of the United States
        is such as to make it, in the judgment of the Representatives,
        inadvisable to proceed with the offering; (iii) if there shall be such a
        material adverse change in general financial, political or economic
        conditions or the effect of international conditions on the financial
        markets in the United States is such as to make it, in the judgment of
        the Representatives, inadvisable or impracticable to market the Shares;
        (iv) if trading in the Shares has been suspended by the Commission or
        trading generally on the New York Stock


                                       27








<PAGE>




        Exchange, Inc., on the American Stock Exchange, Inc. or the Nasdaq
        National Market has been suspended or limited, or minimum or maximum
        ranges for prices for securities shall have been fixed, or maximum
        ranges for prices for securities have been required, by said exchanges
        or by order of the Commission, the National Association of Securities
        Dealers, Inc., or any other governmental or regulatory authority; or (v)
        if a banking moratorium has been declared by any state or Federal
        authority; or (vi) if, in the judgment of the Representatives, there has
        occurred a Material Adverse Effect, or

               (b) at or before any Closing Date, that any of the conditions
        specified in Section 6 shall not have been fulfilled when and as
        required by this Agreement.

               If this Agreement is terminated pursuant to any of its
provisions, neither the Company nor the Selling Stockholder shall be under any
liability to any Underwriter, and no Underwriter shall be under any liability to
the Company, except that (y) if this Agreement is terminated by the
Representatives or the Underwriters because of any failure, refusal or inability
on the part of the Company or the Selling Stockholder to comply with the terms
or to fulfill any of the conditions of this Agreement, the Company will
reimburse the Underwriters for all out-of-pocket expenses (including the
reasonable fees and disbursements of their counsel) incurred by them in
connection with the proposed purchase and sale of the Shares or in contemplation
of performing their obligations hereunder and (z) no Underwriter who shall have
failed or refused to purchase the Shares agreed to be purchased by it under this
Agreement, without some reason sufficient hereunder to justify cancellation or
termination of its obligations under this Agreement, shall be relieved of
liability to the Company, the Selling Stockholder or to the other Underwriters
for damages occasioned by its failure or refusal.

               11. Substitution of Underwriters. If one or more of the
        Underwriters shall fail (other than for a reason sufficient to justify
        the cancellation or termination of this Agreement under Section 10) to
        purchase on any Closing Date the Shares agreed to be purchased on such
        Closing Date by such Underwriter or Underwriters, the Representatives
        may find one or more substitute underwriters to purchase such Shares or
        make such other arrangements as the Representatives may deem advisable
        or one or more of the remaining Underwriters may agree to purchase such
        Shares in such proportions as may be approved by the Representatives, in
        each case upon the terms set forth in this Agreement. If no such
        arrangements have been made by the close of business on the business day
        following such Closing Date:

               (a) if the number of Shares to be purchased by the defaulting
        Underwriters on such Closing Date shall not exceed 10% of the Shares
        that all the Underwriters are obligated to purchase on such Closing
        Date, then each of the nondefaulting Underwriters shall be obligated to
        purchase such Shares on the terms herein set forth in proportion to
        their respective obligations hereunder; provided, that in no event shall
        the maximum number of Shares that any Underwriter has agreed to purchase
        pursuant to Section 1 be increased pursuant to this Section 11 by more
        than one-ninth of such number of Shares without the written consent of
        such Underwriter, or


                                       28








<PAGE>





               (b) if the number of Shares to be purchased by the defaulting
        Underwriters on such Closing Date shall exceed 10% of the Shares that
        all the Underwriters are obligated to purchase on such Closing Date,
        then the Company shall be entitled to one additional business day within
        which it may, but is not obligated to, find one or more substitute
        underwriters reasonably satisfactory to the Representatives to purchase
        such Shares upon the terms set forth in this Agreement.

               In any such case, either the Representatives or the Company shall
have the right to postpone the applicable Closing Date for a period of not more
than five business days in order that necessary changes and arrangements
(including any necessary amendments or supplements to the Registration Statement
or Prospectus) may be effected by the Representatives and the Company. If the
number of Shares to be purchased on such Closing Date by such defaulting
Underwriter or Underwriters shall exceed 10% of the Shares that all the
Underwriters are obligated to purchase on such Closing Date, and none of the
nondefaulting Underwriters or the Company shall make arrangements pursuant to
this Section within the period stated for the purchase of the Shares that the
defaulting Underwriters agreed to purchase, this Agreement shall terminate with
respect to the Shares to be purchased on such Closing Date without liability on
the part of any nondefaulting Underwriter to the Company or the Selling
Stockholder and without liability on the part of the Company, except in both
cases as provided in Sections 7(b), 8, 9 and 10. The provisions of this Section
shall not in any way affect the liability of any defaulting Underwriter to the
Company or the nondefaulting Underwriters arising out of such default. A
substitute underwriter hereunder shall become an Underwriter for all purposes of
this Agreement.

               12. Miscellaneous. The respective agreements, representations,
        warranties, indemnities and other statements of the Company or its
        officers, of the Selling Stockholder and of the Underwriters set forth
        in or made pursuant to this Agreement shall remain in full force and
        effect, regardless of any investigation made by or on behalf of any
        Underwriter or the Company or the Selling Stockholder or any of the
        officers, directors or controlling persons referred to in Sections 8 and
        9 hereof, and shall survive delivery of and payment for the Shares. The
        provisions of Sections 7(b), 8, 9 and 10 shall survive the termination
        or cancellation of this Agreement.

        This Agreement has been and is made for the benefit of the Underwriters,
the Company and the Selling Stockholder and their respective successors and
assigns, and, to the extent expressed herein, for the benefit of persons
controlling any of the Underwriters, or the Company, and directors and officers
of the Company, and their respective successors and assigns, and no other person
shall acquire or have any right under or by virtue of this Agreement. The term
"successors and assigns" shall not include any purchaser of Shares from any
Underwriter merely because of such purchase. The obligations of the Selling
Stockholder shall be valid, binding and enforceable obligations of the Selling
Stockholder notwithstanding any bankruptcy, receivership, or liquidation
proceedings that may commence with regard to the Selling Stockholder or its
assets.


                                       29








<PAGE>




               All notices and communications hereunder shall be in writing and
mailed or delivered or by telephone or telegraph if subsequently confirmed in
writing, (a) if to the Representatives, c/o CIBC World Markets Corp., One World
Financial Center, New York, New York 10281, Attention: ________________________,
with a copy to Morgan, Lewis & Bockius LLP, 1701 Market Street, Philadelphia,
Pennsylvania 19103, Attention: N. Jeffrey Klauder, Esq. and (b) if to the
Company, to its agent for service as such agent's address appears on the cover
page of the Registration Statement with a copy to ___________________and (c) if
to the Selling Stockholder to Osicom Technologies, Inc., 2800 25th Street,
Suite 100, Santa Monica, California 90405, Attention: John H. Gorman with a copy
to Greenbaum, Rowe, Smith, Ravin, Davis & Himmell, LLP, P.O. Box 5600,
Woodbridge, New Jersey 07095, Attention: W. Raymond Felton, Esq.

               This Agreement shall be governed by and construed in accordance
with the laws of the State of New York without regard to principles of conflict
of laws.

               This Agreement may be signed in any number of counterparts, each
of which shall be an original, with the same effect as if the signatures thereto
and hereto were upon the same instrument.






                                       30









<PAGE>




Please confirm that the foregoing correctly sets forth the agreement among us.

                                             Very truly yours,

                                             NETSILICON, INC.




                                             By
                                               _________________________________
                                               Title:


                                             OSICOM TECHNOLOGIES, INC.




                                             By
                                               _________________________________
                                               Title:

Confirmed:

CIBC WORLD MARKETS CORP.
U.S. BANCORP PIPER JAFFRAY INC.

Acting severally on behalf of itself
and as representative of the several
Underwriters named in Schedule I annexed hereto.

By CIBC WORLD MARKETS CORP.

By
  _________________________________
  Title:



                                       31









<PAGE>



                                   SCHEDULE I


<TABLE>
<CAPTION>

                                                                                       Number of
                                                                                   Firm Shares to
                                                                                    Be Purchased
                                                                                    ------------

Name
- ----
<S>                                                                               <C>
CIBC World Markets Corp.
U.S. Bancorp Piper Jaffray Inc.










                                                                                   _________

                                                                           Total   5,000,000
                                                                                   =========

</TABLE>






                                       32








<PAGE>

                                                                    EXHIBIT 23.1


              CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


NETsilicon, Inc.
Waltham, Massachusetts

     We hereby consent to the inclusion in the Prospectus constituting a part of
this Registration Statement on Form S-1 of our report dated February 26, 1999
(except for note I (ii) and (iii) as to which the date is June 30, 1999) on the
financial statements of NETsilicon, Inc. (the 'Company'), as of January 31, 1998
and 1999, and for each of the three years in the period then ended. We also
consent to the references to us under the headings 'Selected Financial Data' and
'Experts' in the Prospectus which are part of such Registration Statement.

                                          BDO SEIDMAN, LLP


Boston, Massachusetts
August 30, 1999





<TABLE> <S> <C>

<ARTICLE>                              5
<RESTATED>

<S>                                    <C>
<PERIOD-TYPE>                          12-MOS
<FISCAL-YEAR-END>                      JAN-31-1999
<PERIOD-START>                         FEB-01-1998
<PERIOD-END>                           JAN-31-1999
<CASH>                                     582,600
<SECURITIES>                                     0
<RECEIVABLES>                            4,204,500
<ALLOWANCES>                               300,000
<INVENTORY>                              3,769,300
<CURRENT-ASSETS>                        10,013,300
<PP&E>                                     685,200
<DEPRECIATION>                           3,027,400
<TOTAL-ASSETS>                          11,648,400
<CURRENT-LIABILITIES>                   13,484,500
<BONDS>                                          0
<COMMON>                                   100,000
                            0
                                      0
<OTHER-SE>                              (1,936,100)
<TOTAL-LIABILITY-AND-EQUITY>            11,648,400
<SALES>                                 13,373,000
<TOTAL-REVENUES>                        13,373,000
<CGS>                                    7,270,400
<TOTAL-COSTS>                            7,683,300
<OTHER-EXPENSES>                                 0
<LOSS-PROVISION>                                 0
<INTEREST-EXPENSE>                         551,700
<INCOME-PRETAX>                         (2,132,400)
<INCOME-TAX>                                     0
<INCOME-CONTINUING>                     (2,132,400)
<DISCONTINUED>                            (289,800)
<EXTRAORDINARY>                                  0
<CHANGES>                                        0
<NET-INCOME>                            (2,422,200)
<EPS-BASIC>                                 (.24)
<EPS-DILUTED>                                 (.24)





<TABLE> <S> <C>

<ARTICLE>                              5

<S>                                    <C>
<PERIOD-TYPE>                          6-MOS
<FISCAL-YEAR-END>                      JAN-31-2000
<PERIOD-START>                         FEB-01-1999
<PERIOD-END>                           JUL-31-1999
<CASH>                                     514,100
<SECURITIES>                                     0
<RECEIVABLES>                            2,399,800
<ALLOWANCES>                               728,900
<INVENTORY>                              4,248,800
<CURRENT-ASSETS>                        10,289,100
<PP&E>                                     949,800
<DEPRECIATION>                           2,981,900
<TOTAL-ASSETS>                          12,548,300
<CURRENT-LIABILITIES>                   13,906,700
<BONDS>                                          0
<COMMON>                                   100,000
                            0
                                      0
<OTHER-SE>                              (1,612,700)
<TOTAL-LIABILITY-AND-EQUITY>            12,548,300
<SALES>                                 13,329,600
<TOTAL-REVENUES>                        13,329,600
<CGS>                                    6,834,900
<TOTAL-COSTS>                            5,758,300
<OTHER-EXPENSES>                                 0
<LOSS-PROVISION>                                 0
<INTEREST-EXPENSE>                         413,000
<INCOME-PRETAX>                            323,400
<INCOME-TAX>                                     0
<INCOME-CONTINUING>                        323,400
<DISCONTINUED>                                   0
<EXTRAORDINARY>                                  0
<CHANGES>                                        0
<NET-INCOME>                               323,400
<EPS-BASIC>                                 (.03)
<EPS-DILUTED>                                 (.03)


</TABLE>


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