CTC COMMUNICATIONS GROUP INC
10-Q, 2000-02-11
TELEPHONE INTERCONNECT SYSTEMS
Previous: TAUNUS CORP, SC 13G, 2000-02-11
Next: MIRACOM INDUSTRIES INC, 10SB12G/A, 2000-02-11




      SECURITIES AND EXCHANGE COMMISSION
            Washington, DC 20549

                 FORM 10-Q

  QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
   OF THE SECURITIES AND EXCHANGE ACT OF 1934

For Quarter ended December 31, 1999.

Commission File Number 0-27505.

              CTC COMMUNICATIONS GROUP, INC.
(Exact name of registrant as specified in its charter)

 Delaware                               04-3469590

(State or other jurisdiction of        (IRS Employer
incorporation or organization)      Identification No.)

220 Bear Hill Rd., Waltham, Massachusetts       02451
(Address of principal executive offices)     (Zip Code)

                   (781) 466-8080
 (Registrant's telephone number including area code)

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

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

      APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the Issuer's
classes of Common Stock, as of the latest practicable date:

As of February 11, 2000, 15,228,660 shares of Common Stock were outstanding.


<PAGE>
                         CTC COMMUNICATIONS GROUP, INC.
                                FORM 10-Q
                                  INDEX

<TABLE>
<CAPTION>
<S>         <C>         <C>                                            <C>
Part I                  FINANCIAL STATEMENTS                            PAGE NO.

            Item 1.     Financial Statements

                        Condensed Consolidated Unaudited Balance Sheets
                        as of December 31 and March 31, 1999            3

                        Condensed Consolidated Unaudited
                            Statements of Operations
                        Three Months Ended December 31, 1999 and 1998   4

                        Condensed Consolidated Unaudited
                            Statements of Operations
                        Nine Months Ended December 31, 1999 and 1998    5

                        Condensed Consolidated Unaudited
                            Statements of Cash Flows
                        Nine Months Ended December 31, 1999 and 1998    6

                        Notes to Condensed Consolidated Unaudited
                        Financial Statements                            7-9

            Item 2.     Management's Discussion and Analysis of
                        Financial Condition and Results of Operations   10-15

            Item 3.     Quantitative and Qualitative
                        Disclosures About Market Risk                   16

Part II                 OTHER INFORMATION

            Item 1.     Legal Proceedings                               Inapplicable

            Item 2.     Changes in Securities                           17

            Item 3.     Default Upon Senior Securities                  Inapplicable

            Item 4.     Submission of Matters to a
                        Vote of Security Holders                        Inapplicable

            Item 5.     Other Information                               Inapplicable

            Item 6.     Exhibits and Reports on Form 8-K                17

</TABLE>



                                  2




<PAGE>
CTC COMMUNICATIONS GROUP, INC.
CONDENSED CONSOLIDATED UNAUDITED BALANCE SHEETS
<TABLE>
<CAPTION>
	December 31,		 March 31,
	    1999		  1999
			(Restated)
	-------------		------------
<S>	<C>		<C>
ASSETS
Current assets:
Cash and cash equivalents	$ 15,522,224		$ 2,254,258
Accounts receivable, net	  33,307,698		 19,200,931
Prepaid expenses and other current assets	   7,479,189		  5,890,840
	-------------		------------
Total current assets	  56,309,111		 27,346,029

Furniture, fixtures and equipment	  90,829,187		 49,417,689
  Less accumulated depreciation	 (22,296,441)		(10,615,766)
	-------------		-------------
Total furniture, fixtures and equipment	  68,532,746		 38,801,923

Deferred financing costs and other assets	   1,903,557  		  3,333,950
	-------------		------------

       Total Assets	$126,745,414 		$69,481,902
	=============		============


LIABILITIES AND STOCKHOLDERS' DEFICIT

Current liabilities:
Accounts payable and accrued expenses	$ 40,326,709  		$27,439,488
Accrued salaries and related taxes	   1,850,012  		  1,656,367
Current portion of obligations under
    capital leases	   4,627,047  		  3,230,077
Current portion of note payable 	   1,243,775  		  1,705,141
	-------------		------------
Total current liabilities	  48,047,543  		 34,031,073

Obligations under capital leases,
    net of current portion	   8,262,861  		  8,004,366
Notes payable, net of current portion	  71,312,452  		 51,918,492
	-------------		------------
Total long-term debt	  79,575,313		 59,922,858

Series A redeemable convertible
    preferred stock	  13,712,329  		 12,671,797

Stockholders' deficit:
Common stock	     146,105  		    103,525
Additional paid in capital	  73,467,518  		  8,386,816
Deferred compensation	    (132,910)		   (212,410)
Retained deficit	 (88,060,111)		(45,390,732)
	-------------		-------------
	 (14,579,398)		(37,112,801)
Amounts due from stockholders	     (10,373)		    (31,025)
	-------------		-------------
Total stockholders' deficit	 (14,589,771)		(37,143,826)
	-------------		------------
Total Liabilities and
    Stockholders' Deficit	$126,745,414  		$69,481,902
	=============		============
</TABLE>
The accompanying notes are an integral part of these financial statements.

3


<PAGE>
CTC COMMUNICATIONS GROUP, INC.
CONDENSED CONSOLIDATED UNAUDITED STATEMENTS OF OPERATIONS
<TABLE>
<CAPTION>
	       Three Months Ended
	December 31,		December 31,
	   1999 		   1998
			(Restated)
	--------------		-------------
<S>	<C>		<C>
Telecommunications revenues	$40,369,021		 $19,024,531

Costs and expenses
      Cost of telecommunications revenues
         excluding depreciation	 30,409,039 		  16,429,094
      Selling, general and administrative expenses	 14,277,715 		  12,428,522
      Depreciation and amortization	  5,924,366		   1,058,000
	------------		-------------
Total costs and expenses	 50,611,120 		  29,915,616
	------------		-------------
Loss from operations	(10,242,099)		 (10,891,085)

Other income (expense)
     Interest income	    391,138		      12,405
     Interest expense	 (4,262,574)		  (1,468,817)
     Other income/(expense)	   (102,996)		       3,472
	------------		-------------
Total other expense	 (3,974,432)		  (1,452,940)
	------------		------------
Loss before income taxes	(14,216,531)		 (12,344,025)

Income tax benefit	          0 		     864,000
	------------		-------------
Net loss 	($14,216,531)		($11,480,025)
	=============		============
Net  loss per common share:
     Basic and diluted	      ($1.00)		      ($1.15)
	=============		=============

Weighted average number of common shares:
     Basic and diluted	  14,575,350 		  10,260,932
	=============		=============
</TABLE>

The accompanying notes are an integral part of these financial statements.

4


<PAGE>
CTC COMMUNICATIONS GROUP, INC.
CONDENSED CONSOLIDATED UNAUDITED STATEMENTS OF OPERATIONS
<TABLE>
<CAPTION>
	        Nine Months Ended
	December 31,		December 31,
	   1999 		   1998
			(Restated)
	--------------		-------------
<S>	<C>		<C>
Telecommunications revenues	$106,525,027		 $46,376,407

Costs and expenses
      Cost of telecommunications revenues
         excluding depreciation	  83,896,482 		  40,426,058
      Selling, general and administrative expenses	  41,196,154 		  33,566,645
      Depreciation and amortization	  11,680,675		   2,173,000
	-------------		-------------
Total costs and expenses	 136,773,311 		  76,165,703
	-------------		-------------
Loss from operations	 (30,248,284)		 (29,789,296)

Other income (expense)
     Interest income	     865,259		     183,237
     Interest expense	 (12,254,341)		  (2,948,063)
     Other	       8,518		      36,473
	-------------		-------------
Total other expense	 (11,380,564)		  (2,728,353)
	-------------		------------
Loss before income taxes	 (41,628,848)		 (32,517,649)

Income tax benefit	           0 		   2,276,000
	------------		-------------
Net loss 	($41,628,848)		($30,241,649)
	==============		=============
Net  loss per common share:
     Basic and diluted	      ($3.31)		      ($3.08)
	=============		=============

Weighted average number of common shares:
     Basic and diluted	  12,891,960 		  10,080,465
	=============		=============
</TABLE>

The accompanying notes are an integral part of these financial statements.

5


<PAGE>
CTC COMMUNICATIONS GROUP, INC.
CONDENSED CONSOLIDATED UNAUDITED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
		       Nine Months Ended
		 December 31,     December 31,
		    1999 		     1998
				  (Restated)
		-------------		------------
<S>		<C>		<C>
OPERATING ACTIVITIES
Net loss		$(41,628,848)		$(30,241,649)

Adjustments to reconcile net loss to
 net cash  used  by operating activities:
    Depreciation and amortization		  11,680,675		   2,173,000
    Stock compensation expense 		   2,532,619		      79,500
    Interest related to warrants and certain fees		   2,514,234		     210,926

Changes in working capital items:
    Accounts receivable		 (14,106,767)		  (9,174,678)
    Other current assets		  (1,588,349)		  (5,522,115)
    Other assets		     (46,761)		  (1,261,898)
    Accounts payable		  12,887,221		  20,595,538
    Accrued salaries and related taxes		     193,645		   1,586,140
		-------------		-------------

Net cash used by operating activities		 (27,562,331)		 (21,555,236)

INVESTING ACTIVITIES

Network and related equipment		 (26,155,168)		 (14,198,266)
		-------------		-------------
Net cash used in investing activities		 (26,155,168)		 (14,198,266)

FINANCING ACTIVITIES

Proceeds from notes payable		  64,282,374		  36,770,000
Proceeds from the issuance of redeemable
   preferred stock		           0		  11,861,321
Repayments of note payable		 (55,958,505)		 (12,377,071)
Repayments under capital leases		  (4,029,220)		    (187,505)
Repayment of amount due from stockholders		      20,652		     (30,000)
Proceeds from the issuance of common stock		  62,670,164		     145,943
		-------------		-------------
Net cash provided by financing activities		  66,985,465		  36,182,688
		-------------		-------------

Increase in cash and cash equivalents		  13,267,966		     429,186
Cash at beginning of year		   2,254,258		   2,167,930
		-------------		-------------

Cash and cash equivalents at end of period		 $15,522,224		  $2,597,116
		=============		=============

NONCASH INVESTING AND FINANCING ACTIVITIES

Network and related equipment
  acquired under financing arrangements                  $15,256,331         $8,063,565
Common stock purchase warrants issued
  in connection with notes payable and
  Series A Redeemable Convertible Preferred Stock         $        0         $2,436,623
</TABLE>
The accompanying notes are an integral part of these financial statements.

6



<PAGE>
                       CTC COMMUNICATIONS GROUP, INC.
    NOTES TO CONDENSED CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

NOTE 1:  BASIS OF PRESENTATION

The accompanying condensed consolidated unaudited financial statements have
been prepared in accordance with the instructions to Form 10-Q and do not
include all the information and footnote disclosures required by generally
accepted accounting principles for complete financial statements. In the
opinion of management all adjustments (consisting of normal recurring
accruals) necessary for a fair presentation have been included.  Operating
results for the three and nine months ended December 31, 1999 are not
necessarily indicative of the results that may be expected for the fiscal
year ending March 31, 2000. These statements should be read in conjunction
with the financial statements and related notes included in the our Annual
Report on Form 10-K/A for the fiscal year ended March 31, 1999.

Restatement of Financial Statements

In our Quarterly Report on Form 10-Q for the quarter ended December 31,
1998, we reported a loss before taxes of $12,900,000 and recorded a tax
benefit of $903,000 for a net loss of $11,997,000 or $1.20 per share.  For
the nine months ended December 31, 1998, we reported a loss before taxes of
$33,238,600 and recorded a tax benefit of $2,327,000 for a net loss of
$30,911,600 or $3.15 per share.  We subsequently determined, in connection
with our July 1999 public offering of common stock that the legal costs
accrued in fiscal year 1998 related to the Bell Atlantic litigation should
have been recorded as incurred throughout fiscal year 1999.  Accordingly,
an adjustment was made to fiscal years 1999 and 1998.  The depreciation
method on certain assets was also adjusted for the fiscal year 1999.
Accordingly, the effect of these adjustments on the quarter ended December
31, 1998 have been included in the December 31, 1998 statement of
operations decreasing the net loss by $517,000 to $11,480,000 or $1.15 per
share.  The effect of these adjustments on the nine months ended December
31, 1998 have been included in the accompanying December 31, 1998 statement
of operations decreasing the net loss by $670,000 to $30,241,600 or $3.08
per share.  The total related to the restatement adjustments resulted in an
increase to the stockholders' equity of $2,345,500 as of March 31, 1999.

NOTE 2:  COMMITMENTS AND CONTINGENCIES

We are a party to suits arising in the normal course of business which our
management believes are not material individually or in the aggregate.








7


<PAGE>
NOTE 3.  NET LOSS PER SHARE
The following tables set forth the computation of basic and diluted
net loss per share:
<TABLE>
<CAPTION>
                                             Three Months Ended
                                                December 31,
                                             1999         1998
                                          ----------------------------
Numerator:
<S>                                       <C>            <C>
Net loss                                  $(14,216,531)  $(11,480,025)
Accretion to redemption value on
  redeemable preferred stock                  (351,148)      (302,200)
Numerator for basic net loss
  per share and diluted net               ----------------------------
  loss per share                          $(14,567,679)  $(11,782,225)
                                          ============================
Denominator:
Denominator for basic net loss
  per share-weighted average shares         14,575,350     10,260,932

Effect of dilutive securities:
Employee stock options                               0              0

Denominator for diluted net               ----------------------------
  loss per share-weighted-average shares    14,575,350     10,260,932
                                          ============================
Basic and diluted net loss per share            $(1.00)        $(1.15)
                                          ============================
<CAPTION>
                                            Nine Months Ended
                                               December, 31,
                                             1999         1998
                                          ----------------------------
Numerator:
<S>                                       <C>            <C>
Net loss                                  $(41,628,848)  $(30,241,649)
Accretion to redemption value on
  redeemable preferred stock                (1,040,532)      (840,252)
Numerator for basic net loss
  per share and diluted net                ---------------------------
  loss per share                          $(42,669,380)  $(31,081,901)
                                          ============================
Denominator:
Denominator for basic net loss
  per share-weighted average shares         12,891,960     10,080,465

Effect of dilutive securities:
Employee stock options                               0              0

Denominator for diluted net                ---------------------------
  loss per share-weighted-average shares    12,891,960     10,080,465
                                          ============================
Basic and diluted net loss per share            $(3.31)        $(3.08)
                                          ============================
</TABLE>


8


<PAGE>

NOTE 4  SUBSEQUENT EVENTS

On January 25, 2000, we obtained a commitment from Toronto Dominion Bank to
underwrite a $225 million senior secured credit facility to fund our base
plan for expansion of our branch sales offices and our Integrated
Communications Network.  The proceeds will also be used to retire our
current $75 million senior secured credit facility upon which there is an
outstanding balance of approximately $43 million.  The Toronto Dominion
facility includes a $50 million senior secured 7-1/2 year revolving credit
facility, a $100 million senior secured 7-1/2 year delayed draw term loan
and a $75 million senior secured 8 year term loan.  The entire $225 million
will be available following the closing which we anticipate will occur
prior to March 31, 2000.  The funding of the Toronto Dominion facility is
subject to the execution of a formal agreement embodying all of the terms
of the commitment and certain other legal matters.































9


<PAGE>

Part I

Item 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
          CONDITION AND RESULTS OF OPERATIONS

The following discussion should be read in conjunction with the
Financial Statements and Notes set forth elsewhere in this Report.

OVERVIEW

	We are a rapidly growing single-source provider of voice and data
telecommunications services, or integrated communications provider, with 15
years of marketing, sales and service experience. We target predominantly
medium and larger-sized business customers who seek greater capacity for
voice and data traffic, a single provider for their telecommunications
requirements and improved levels of service. We have a large, experienced
sales force consisting of 194 sales people supported by 119 network
coordinators. Our sales force is located close to our customers in 28 sales
branches primarily in New England and New York State.

	We are currently deploying our own state-of-the-art network facilities
to carry telecommunications traffic.  Our network uses packet-switching, a
technology which transmits data in discrete packages.  It also uses
internet protocol, which is a method that allows computers with different
architectures and operating systems to communicate over the internet, and
asynchronous transfer mode, or ATM, architecture, which allows the network
to transmit multiple types of media, such as voice, data and video.  The
first phase of our network includes 22 Cisco Systems, or Cisco, advanced
data switches and two network operations centers.  We are interconnecting
our facilities with leased transmission capacity over fiber optic cable
strands from Level 3 Communications and NorthEast Optic Network. Cisco has
reviewed and approved our network design and has designated our network as
a Cisco Powered Network.  In May 1999, we began the testing of our network
with some of our customers.  In September 1999, we began providing
commercial service on our network and by December 31, 1999, we were
servicing 238 customers on our network.

	We became an integrated communications provider, or ICP, in January
1998. Prior to that, we were the largest independent sales agent for NYNEX
Corp. (now Bell Atlantic), based on agency revenues.  At the end of 1997,
before leaving the Bell Atlantic agency program, we were managing
relationships for approximately 7,000 customers, representing over 280,000
local access lines and over $200 million in annual local telecommunications
spending.  As of December 31, 1999, after only 24 months as an integrated
communications provider, we were serving over 12,000 customers and had
269,468 access lines and equivalent circuits, or ALEs.  ALEs are the total
number of voice circuits and equivalent data circuits we have in service.
Voice circuits are the actual number of voice circuits purchased by our
customers, while equivalent data circuits represent the data transmission
capacity purchased by our customers divided by 64 kilobits per second,
which is the capacity necessary to carry one voice circuit.

10

<PAGE>
Our Services

	We offer the following services:

Local Telephone Services.   We offer connections between customers'
telecommunications equipment and the local telephone network, which we
currently lease from incumbent local exchange carriers.  For large
customers or customers with specific requirements, we integrate their
private systems with analog or digital connections. We also provide all
associated call processing features as well as continuously connected
private lines for both voice and data applications.

Long Distance Telephone Services.   We offer a full range of domestic and
international long distance services, including "1+" outbound calling,
inbound toll free service, standard and customized calling plans. We also
offer related services such as calling cards, operator assistance and
conference calling.

High Speed Data Services.   We offer a wide array of both continuously
connected and switched high speed digital data services. Switched or high
speed digital data services include ISDN, frame relay and ATM products.

Internet Services.   We offer high speed, continuously connected internet
access and services through various digital connections.  In addition, we
offer switched digital access to the internet via ISDN. We provide the
necessary communications hardware, configuration support and other support
services on a 24-hour, 7-day a week basis.

Wholesale Services to Internet Service Providers.   We provide a full array
of local services to internet service providers including telephone numbers
and switched and continuously connected access to the internet.

Future Service Offerings.   Following deployment of the network, we may
offer the following additional services: hosting of web-sites, electronic
commerce over the internet, data security and storage services, systems
integration, consulting and network monitoring services, customized private
networks and other data, and voice and sophisticated network products.

Prior to deploying the Integrated Communications Network, or ICN, we are
building a base of installed access lines through reselling the network
services of other telecommunications carriers to targeted customers who can
later be transitioned to our network, or "on-net.".

We bill our customers for local and long distance usage based on the type
of local service utilized, the number, time and duration of calls, the
geographic location of the terminating phone numbers and the applicable
rate plan in effect at the time of the call.


11


<PAGE>
During the period in which we resell the services of other
telecommunications carriers prior to deploying our ICN, cost of services
includes the cost of local and long distance services charged by carriers
for recurring charges, per minute usage charges and feature charges, as
well as the cost of fixed facilities for dedicated services and special
regional calling plans.  Following the deployment of the ICN, the cost of
services for "on-net" customers will include the leasing costs associated
with transmission, co-location and access facilities, depreciation charges
and costs associated with our network and related equipment.

We have experienced significant growth in the past and, depending on the
extent of our future growth, we may experience a significant strain on
management, personnel and information systems.  To accommodate this growth,
we intend, subject to the availability of adequate financing, to continue
to implement and improve operational, financial and management information
systems.  Since implementing our ICP strategy, we have expanded our staff
to include three additional senior executives and 189 additional employees.
We are also expanding our information systems to provide enhanced
recordkeeping for customer information and management of uncollectible
accounts and fraud control.


RESULTS OF OPERATIONS - THREE AND NINE MONTHS ENDED DECEMBER 31, 1999
AS COMPARED TO THE THREE AND NINE MONTHS ENDED DECEMBER 31, 1998.

Total revenues for the third fiscal quarter were $40,369,000, as compared
to $19,024,500 for the same period of the preceding fiscal year, or an
increase of 112%. Total revenues for the nine months ended December 31,
1999 were $106,525,000, as compared to $46,376,000 for the same period of
the preceding fiscal year.  The December quarter revenues also represented
an increase of 15% over the September 1999 quarter revenues of $35,109,000.
Revenues for local, Internet access and data services increased a combined
16% on a sequential quarter basis due primarily to the addition of new
customer relationships.

A common basis for measurement of an ICP's progress is the growth in ALEs.
During the quarter ended December 31, 1999, we provisioned 43,089 net
access line equivalents, bringing the total lines in service to 269,468.
Net lines provisioned during the quarter ended December 31, 1999
represented a 19% sequential increase over net lines provisioned during the
quarter ended September 30, 1999.  We experienced the strongest growth in
data ALEs with an approximately 24% sequential increase from the quarter
ended September 30, 1999, which brings data ALEs in service to 57,713, or
21% of total ALEs as of December 31, 1999.

Costs of telecommunications revenues, excluding depreciation, for the
quarter ended December 31, 1999 were $30,409,000, as compared to
$16,429,100 for the same period of the preceding fiscal year, and for the
nine months ended December 31, 1999, were $83,896,500, as compared to
$40,426,100 for the same period of the preceding fiscal year.  As a
percentage of telecommunications revenues, cost of telecommunications
revenues was 75% for the quarter ended December 31,1999, as compared to 78%
for the quarter ended September 30, 1999.  The decrease in the percentage
of the cost of the telecommunications revenues primarily reflects lower
rates obtained from our major suppliers, Bell Atlantic and Frontier
Communications.
12


<PAGE>
Selling expense consists of the costs of providing sales and other support
services for customers including salaries, commissions and bonuses to
salesforce personnel.  General and administrative expense consists of the
costs of the billing and information systems and personnel required to
support our operations and growth.

For the quarter ended December 31, 1999, selling, general and
administrative expenses (SG&A) increased 15% to $14,278,000 from
$12,428,000 for the same period of the preceding fiscal year, and for the
nine months ended December 31, 1999 increased 23% to $41,196,000 from
$33,567,000 for the same period of the preceding fiscal year.  This
increase was due to the opening of additional branch sales offices and the
associated increased number of sales and service employees hired in
connection with the transition to the ICP platform.  As of December 31,
1999, we employed 496 people including 194 account executives and 119
network coordinators in 28 branch locations throughout New England and New
York.  In addition, SG&A expenses increased due to a $2.2 million non-cash
compensation expense recognized in the first quarter in conjunction with
the extension of certain stock options to a former employee.  Depreciation
and amortization expense increased to $5,924,000 in the quarter ended
December 31, 1999 from $1,058,000 for the quarter ended December 30, 1998,
and for the nine months ended December 31, 1999, increased to $11,681,000
from $2,173,000 for the same period of the preceding fiscal year.  These
increases are attributable to the increases in capital expenditures
primarily related to the ICN.

Interest expense increased to $4,263,000 and $12,254,000 for the three and
nine months ended December 31, 1999, respectively.  The increases are due
to increased borrowings to fund our operating cost and working capital
requirements and the investment in the ICN, the fees associated with the
credit facility and vendor financing facility, and the amortization of the
interest expense associated with the warrants and financing fees issued to
our lenders under the credit facility.

As a result of the above factors, the net losses were $14,217,000 for the
three months ended December 31, 1999 and $41,629,000 for the nine months
ended December 31, 1999.

Liquidity and Capital Resources

Working capital at December 31, 1999 was $8.2 million compared to a working
capital deficit of $6.7 million at March 31, 1999, an increase of $14.9
million.   Cash balances at December 31, 1999 and March 31, 1999 totaled
$15,522,000 and $2,254,000, respectively.

The increase in working capital is due primarily to the net proceeds
realized as a result of the July 20, 1999 public offering in which we sold
4,025,000 shares, including 525,000 shares issued upon exercise of the
underwriters' over-allotment option. After underwriting discounts and
estimated expenses related to the offering, we realized net proceeds of
$61,800,000, of which $6.2 million was used to repay the principal and
interest due under the $30 million credit facility provided by Toronto
Dominion (Texas), Inc. in March 1999, which credit facility was terminated
following repayment of the outstanding balance.

13


<PAGE>
We will continue to use the balance of the proceeds realized from the
public offering for general corporate purposes including, capital
expenditures, working capital and operating losses associated with the
continued deployment of our network, further penetration of our existing
region and our expansion into new markets throughout the Boston -
Washington, D.C. corridor.  Until utilized, the net proceeds from the
offering are invested in short-term, interest-bearing instruments and other
investment-grade securities.

In April 1998, we received $12.0 million from a private placement of our
Series A redeemable convertible preferred stock and warrants to Spectrum
Equity Investors II, L.P.  The preferred stock is convertible at anytime by
the holder and we may effect the conversion of the preferred stock under
certain circumstances.  The principal plus accrued dividends, if not
converted, is redeemable by the holder on or after April 9, 2003.

In September 1998, we entered into a three-year $75 million senior secured
credit facility with Goldman Sachs Credit Partners and Fleet National Bank.
As of December 31, 1999, we had availability under the credit facility of
$25,000 and had borrowed approximately $42.9 million.  As of September 30,
1999 and December 31, 1999, we were not in compliance with the minimum
revenue financial covenant under the credit facility and have entered into
an amendment to the loan and security agreement covering such credit
facility under the terms of which the lenders waived non-compliance.  We
also agreed to reduce the outstanding balance of our loan by $15 million,
pay an amendment fee of $187,500 (for each quarter) to be charged against
our loan account and have entered into a security agreement to perfect the
lenders' security interest in our cash depository accounts.

Since September 30, 1998, we have entered into various lease and vendor
financing agreements which provide for the acquisition of equipment and
software. As of December 31, 1999, the aggregate amount borrowed under
these agreements was approximately $22.3 million.

In October 1998, we obtained a $25 million vendor financing facility from
Cisco Capital and as of December 31, 1999, we had utilized the entire
facility.











14


<PAGE>

In January 2000, we obtained a commitment from Toronto Dominion Bank to
underwrite a $225 million senior secured credit facility to fund our base
plan for expansion of our branch sales offices and our Integrated
Communications Network.  The proceeds will also be used to retire our
current $75 million senior secured credit facility upon which there is an
outstanding balance of approximately $43 million.  The Toronto Dominion
facility includes a $50 million senior secured 7-1/2 year revolving credit
facility, a $100 million senior secured 7-1/2 year delayed draw term loan
and a $75 million senior secured 8 year term loan.  The entire $225 million
will be available following the closing which we anticipate will occur
prior to March 31, 2000.  The funding of the Toronto Dominion facility is
subject to the execution of a formal agreement embodying all of the terms
of the commitment letter and certain other legal matters.

The Toronto Dominion facility funds our base plan for branch and network
expansion and provides us with a solid financial foundation for executing
additional growth initiatives.  As a starting point, we intend to initiate
the expansion of our network coverage southward to include Washington D.C.,
and implement our branch office expansion to cover the same geography.

We cannot assure you that in addition to the Toronto Dominion credit
facility, additional financing will be available on terms acceptable to us
when we need it. If we are unable to obtain such financing when we need it,
we may postpone or abandon our development and expansion plans which could
have a material adverse effect on our business, results of operations and
financial condition. The actual timing and amount of our capital
requirements may be materially affected by various factors, including the
timing and actual cost of the network, the timing and cost of our expansion
into new markets, the extent of competition and pricing of
telecommunications services by others in our markets, the demand by
customers for our services, technological change and potential
acquisitions.

Year 2000 Compliance

Our information technology systems and non-information systems were year
2000 compliant prior to the end of 1999.  We did not incur any year 2000
problems in our non-information systems that required any corrective
actions and did not experience any interruptions in service as a result of
the year 2000 compliance status of any of our vendors.  Our systems and
applications are effectively processing information in order to support
ongoing operations in the year 2000 and beyond.

Overall, we incurred approximately $900,000 in total costs related
specifically to year 2000 issues.





15



<PAGE>

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

	Our exposure to financial risk, including changes in interest rates,
relates primarily to outstanding debt obligations. We utilize our senior
secured credit facility to fund a substantial portion of our capital
requirements. This facility bears interest at a variable interest rate,
which is subject to market changes. We have not entered into any interest
rate swap agreements, or other instruments to minimize our exposure to
interest rate increases but will investigate such options should changes in
market conditions occur. We have not had any derivative instruments in the
past and do not plan to in the future, other than possibly to reduce our
interest rate exposure as described above.

For purposes of specific risk analysis we use sensitivity analysis to
determine the impacts that market risk exposure may have on the fair value
of our outstanding debt obligations. To perform sensitivity analysis, we
assess the risk of loss in fair values from the impact of hypothetical
changes in interest rates on market sensitive instruments. We compare the
market values for interest risk based on the present value of future cash
flows as impacted by the changes in the rates. We selected discount rates
for the present value computations based on market interest rates in effect
at December 31, 1999. We compared the market values resulting from these
computations with the market values of these financial instruments December
31, 1999. The differences in the comparison are the hypothetical gains or
losses associated with each type of risk. As a result of our analysis we
determined at December 31, 1999 a 10% decrease in the levels of interest
rates with all other variables held constant would result in an increase in
the fair value of our fixed rate debt obligations by approximately $2.3
million.  A 10% increase in the levels of interest rates with all other
variables held constant would result in a decrease in the fair value of our
outstanding fixed rate debt obligations by approximately $2.7 million. With
respect to our variable rate debt obligations a 10% increase in interest
rates would result in increased interest expense and cash expenditures for
interest of approximately $536,000 in Q3 fiscal 2000. A 10% decrease in
interest rates would result in reduced interest expense and cash
expenditures of approximately $536,000 in Q3 fiscal 2000.











16



<PAGE>
Part II
Item 2.  Changes in Securities

(c)  During the quarter ended December 31, 1999, we issued a total of
53,831 shares of common stock for an aggregate consideration of $96,297
pursuant to the exercise of stock options by 19 individuals.  The shares
were issued in reliance upon the exemption from registration provided by
Section 4(2) of the Securities Act of 1933, as amended, as transactions by
an issuer not involving a public offering.  The recipients of the
securities represented their intention to acquire the securities for
investment only and not with a view to or for sale in connection with any
distribution thereof and appropriate legends were attached to the shares
certificates and stop transfer orders given to our transfer agent.  All
recipients had adequate access to information regarding our company.

Item 6 - Exhibits and Reports on Form 8-K

(a) The following exhibits are included herein:

27     Financial Data Schedule
99.1   Risk Factors

(b) Reports on Form 8-K

	We filed the following reports on Form 8-K during the quarter ended
December 31, 1999:

	Date		Items Reported
    -------        -----------------------------------------------------------

1.	October 1, 1999		Announcement of our reorganization into a Delaware
			holding company structure.

2.	November 16, 1999	Announcement of our expansion into Pennsylvania
				and New Jersey.

3.	November 29, 1999		Announcement of our introduction of comprehensive
			unified messaging capabilities for our growing
			base of customers on our Integrated Communications
			Network, IntelliNET(sm).

4.	December 17, 1999		Announcement of the installation of 200 customers
			on our IntelliNET(sm) ahead of schedule.



17








<PAGE>
                          SIGNATURES


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


                                       CTC COMMUNICATIONS GROUP, INC.


Date:  February 11, 2000            /S/  ROBERT J. FABBRICATORE
                                    ----------------------------
                                         Robert J. Fabbricatore
                                         Chairman and CEO


Date:  February 11, 2000              /S/  JOHN D. PITTENGER
                                   -----------------------------
                                         John D. Pittenger
                                         Executive Vice President,
                                         and Chief Financial
                                         Officer





<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000

<S>                         <C>
<PERIOD-TYPE>               9-MOS
<FISCAL-YEAR-END>                   MAR-31-2000
<PERIOD-END>                        DEC-31-1999
<CASH>                             15,522
<SECURITIES>                            0
<RECEIVABLES>                      35,996
<ALLOWANCES>                        2,689
<INVENTORY>                             0
<CURRENT-ASSETS>                   56,309
<PP&E>                             90,829
<DEPRECIATION>                     22,296
<TOTAL-ASSETS>                    126,745
<CURRENT-LIABILITIES>              48,047
<BONDS>                                 0
                   0
                        13,712
<COMMON>                              146
<OTHER-SE>                        (14,736)
<TOTAL-LIABILITY-AND-EQUITY>      126,745
<SALES>                           106,525
<TOTAL-REVENUES>                  106,533
<CGS>                              83,896
<TOTAL-COSTS>                     136,773
<OTHER-EXPENSES>                        0
<LOSS-PROVISION>                        0
<INTEREST-EXPENSE>                 12,254
<INCOME-PRETAX>                   (41,629)
<INCOME-TAX>                            0
<INCOME-CONTINUING>               (41,629)
<DISCONTINUED>                          0
<EXTRAORDINARY>                         0
<CHANGES>                               0
<NET-INCOME>                      (41,629)
<EPS-BASIC>                       (3.31)
<EPS-DILUTED>                       (3.31)


</TABLE>

                                           EXHIBIT 99.1

RISK FACTORS

	From time to time we have made, and may in the future make, forward-
looking statements, based on our then-current expectations, including
statements made in Securities and Exchange Commission filings, in press
releases and oral statements.  These forward-looking statements are made
pursuant to the safe harbor provisions of the Private Securities Litigation
Reform Act of 1995. All forward-looking statements involve risks and
uncertainties, and actual results could differ materially from those
expressed or implied in the forward- looking statements for a variety of
reasons.  These reasons include, but are not limited to, factors outlined
below.  We do not undertake to update or revise our forward-looking
statements publicly even if experience or future changes make it clear that
any projected results expressed or implied therein will not be realized.

BECAUSE OUR REVENUES PRIOR TO JANUARY 1998 RESULTED FROM A BUSINESS STRATEGY
WE ARE NO LONGER PURSUING, YOU MAY HAVE DIFFICULTY EVALUATING US.

	We began offering local services under our own brand name in January 1998
and have only begun testing our network online with customers in May of
1999.  As a result, we can only provide limited historical operating and
financial information about our current business strategy for you to
evaluate.

IF WE DO NOT SUCCESSFULLY EXECUTE OUR NEW BUSINESS STRATEGY, WE MAY BE
UNABLE TO COMPETE EFFECTIVELY.

	Our business strategy is complex and requires that we successfully
complete many tasks, a number of which we must complete simultaneously. If
we are unable to effectively implement or coordinate the implementation of
these multiple tasks, we may be unable to compete effectively in our markets
and our financial results may suffer.

OUR INCURRENCE OF NEGATIVE CASH FLOWS AND OPERATING LOSSES DURING THE NEXT
SEVERAL YEARS MAY ADVERSELY AFFECT THE PRICE OF OUR COMMON STOCK.

	During recent periods we have experienced substantial net losses,
operating losses and negative cash flow.  Our expenses have increased
significantly, and we expect our expenses to continue to increase as we
deploy our network and implement our business plan.  Accordingly, we expect
to incur significant operating losses, net losses and negative cash flow
during the next several years, which may adversely affect the price of our
common stock.

IF OUR NETWORK DOES NOT FUNCTION PROPERLY, WE WILL BE UNABLE TO PROVIDE THE
TELECOMMUNICATIONS SERVICES ON WHICH OUR FUTURE PERFORMANCE WILL IN LARGE
PART DEPEND.

	Because the design of our network has not been widely deployed, we cannot
assure you that our network will provide the functionality that we expect.
We also cannot be sure that we will be able to incorporate local dial tone
capabilities into our network because this technology has not been widely
implemented.  Without this capability we will not be able to provide on our
network all of our target customers' fixed line telecommunications services.

IF WE DO NOT OBTAIN INTERCONNECTION AGREEMENTS WITH OTHER CARRIERS, WE WILL
BE UNABLE TO PROVIDE ENHANCED SERVICES ON OUR NETWORK.

	Negotiation of interconnection agreements with incumbent local exchange
carriers can take considerable time, effort and expense, and these
agreements are subject to federal, state and local regulation. We may not be
able to effectively negotiate the necessary interconnection agreements.
Without these interconnection agreements, we will be unable to provide
enhanced connectivity to our network and local dial tone services and to
achieve the financial results we expect.

BECAUSE OF OUR LIMITED EXPERIENCE, WE MAY NOT BE ABLE TO PROPERLY OR TIMELY
DEPLOY, OPERATE AND MAINTAIN OUR NETWORK, WHICH COULD MATERIALLY ADVERSELY
AFFECT OUR FINANCIAL RESULTS.

	We have engaged a network services integrator to design, engineer and
manage the build out of our network in our existing markets. If the network
integrator is not able to perform these functions, we may experience delays
or additional costs in providing services and building the network. The
failure of our network equipment to operate as anticipated or the inability
of equipment suppliers to timely supply such equipment could materially and
adversely affect our financial results.

	Because we have limited experience operating and maintaining
telecommunications networks, we may not be able to deploy our network
properly or do so within the time frame we expect. In addition, we may
encounter unanticipated difficulties in operating and maintaining out
network.  If network implementation does not occur in a timely and effective
manner, our financial results could be adversely affected.

OUR HIGH LEVERAGE CREATES FINANCIAL AND OPERATING RISK THAT COULD LIMIT THE
GROWTH OF OUR BUSINESS.

	We have a significant amount of indebtedness. As of December 31, 1999, we
had approximately $85.4 million of total indebtedness outstanding. We do not
expect to generate sufficient cash flow from operations to repay our
existing credit and vendor facilities.  If the scheduled Toronto Dominion
facility does not close, we may need to sell assets, delay capital
expenditures or sell additional capital stock.  We cannot assure you that we
will be able to do so.

We expect to obtain substantial additional debt financing to fund our
business plan. Our high leverage could have important consequences to us,
including,

 .	limiting our ability to obtain necessary financing for future working
	capital, capital expenditures, debt service requirements or other
purposes;

 .	limiting our flexibility in planning for, or reacting to, changes in our
	business;

 .	placing us at a competitive disadvantage to competitors with less
leverage;

 .	increasing our vulnerability in the event of a downturn in our business
or
	the economy generally;

 .	requiring that we use a substantial portion of our cash flow from
	operations for debt service and not for other purposes.

WE MAY BE UNABLE TO OBTAIN THE ADDITIONAL CAPITAL WE WILL REQUIRE TO FUND
OUR OPERATIONS AND FINANCE OUR GROWTH ON ACCEPTABLE TERMS OR AT ALL, WHICH
COULD CAUSE US TO DELAY OR ABANDON OUR DEVELOPMENT AND EXPANSION PLANS.

	We will need significant additional capital to expand our business plan
and we plan to seek additional financing as soon as practicable.   We cannot
assure you that capital will be available to us when we need it or at all.
If we are unable to obtain capital when we need it, we may delay or abandon
our expansion plans. That could have a material adverse effect on our
business and financial condition.

OUR MARKET IS HIGHLY COMPETITIVE, AND WE MAY NOT BE ABLE TO COMPETE
EFFECTIVELY, ESPECIALLY AGAINST ESTABLISHED COMPETITORS WITH GREATER
FINANCIAL RESOURCES AND MORE EXPERIENCE.

	We operate in a highly competitive environment. We have no significant
market share in any market in which we operate. We will face substantial and
growing competition from a variety of data transport, data networking,
telephony service and integrated telecommunications service providers. We
also expect that the incumbent local exchange carriers ultimately will be
able to provide the range of services we currently offer. Many of our
competitors are larger and better capitalized than we are, are incumbent
providers with long-standing customer relationships, and have greater name
recognition. We may not be able to compete effectively against our
competitors.

OUR INFORMATION SYSTEMS MAY NOT PRODUCE ACCURATE AND PROMPT BILLS WHICH
COULD CAUSE A LOSS OR DELAY IN THE COLLECTION OF REVENUE AND COULD ADVERSELY
AFFECT OUR RELATIONS WITH OUR CUSTOMERS.

	We depend on our information systems to bill our customers accurately and
promptly.  Because of the deployment of our network and our expansion plans,
we are continuing to upgrade our information systems.  Our failure to
identify all of our information and processing needs or to adequately
upgrade our information systems could delay our collection efforts, cause us
to lose revenue and adversely affect our relations with our customers.

WE MAY NOT RECEIVE TIMELY AND ACCURATE CALL DATA RECORDS FROM OUR SUPPLIERS
WHICH COULD CAUSE A LOSS OR DELAY IN THE COLLECTION OF REVENUE AND COULD
ADVERSELY AFFECT OUR RELATIONS WITH OUR SUPPLIERS.

	Our billing and collection activities are dependent upon our suppliers
providing us with accurate call data records.  If we do not receive accurate
call data records in a timely manner, our collection efforts could suffer
and we could lose revenue. In addition, we pay our suppliers according to
our calculation of the charges based upon invoices and computer tape records
provided by these suppliers. Disputes may arise between us and our suppliers
because these records may not always reflect current rates and volumes. If
we do not pay disputed amounts, a supplier may consider us to be in arrears
in our payments until the amount in dispute is resolved, which could
adversely affect our relations with our suppliers.

WE DEPEND ON THE NETWORKS AND SERVICES OF THIRD PARTY PROVIDERS TO SERVE OUR
CUSTOMERS AND OUR RELATIONSHIPS WITH OUR CUSTOMERS COULD BE ADVERSELY
AFFECTED BY FAILURES IN THOSE NETWORKS AND SERVICES.

	We depend almost entirely on other carriers for the switching and
transmission of our customer traffic. After we complete deploying our
network, we will still rely to some extent on others for switching and
transmission of customer traffic. We cannot be sure that any third party
switching or transmission facilities will be available when needed or on
acceptable terms.

	Although we can exercise direct control of the customer care and support
we provide, most of the services we currently offer are provided by others.
These services are subject to physical damage, power loss, capacity
limitations, software defects, breaches of security and other factors which
may cause interruptions in service or reduced capacity for our customers.
These problems, although not within our control, could adversely affect
customer confidence and damage our relationships with our customers.

INCREASES IN CUSTOMER ATTRITION RATES COULD ADVERSELY AFFECT OUR OPERATING
RESULTS.

	Our customers may not continue to purchase local, long distance, data or
other services from us. Because we have been selling voice and data
telecommunications under our own brand name for a short time, our customer
attrition rate is difficult to evaluate. We could lose customers as a result
of national advertising campaigns, telemarketing programs and customer
incentives provided by major competitors as well as for other reasons not in
our control as well as a result of our own performance. Increases in
customer attrition rates could have a material adverse effect on our results
of operations.

WE MAY BE UNABLE TO EFFECTIVELY MANAGE OUR GROWTH, WHICH COULD MATERIALLY
ADVERSELY AFFECT ALL ASPECTS OF OUR BUSINESS.

	We are pursuing a business plan that will result in rapid growth and
expansion of our operations if we are successful. This rapid growth would
place significant additional demands upon our current management and other
resources. Our success will depend on our ability to manage our growth. To
accomplish this we will have to train, motivate and manage an increasing
number of employees. Our failure to manage growth effectively could have a
material adverse effect on our business, results of operations and financial
condition.

WE MAY BE UNABLE TO RETAIN OR REPLACE OUR SENIOR MANAGEMENT OR HIRE AND
RETAIN OTHER HIGHLY SKILLED  PERSONNEL UPON WHICH OUR SUCCESS WILL DEPEND.

	We believe that our continued success will depend upon the abilities and
continued efforts of our management, particularly members of our senior
management team. The loss of the services of any of these individuals could
have a material adverse effect on our business, results of operations and
financial condition. Our success will also depend upon our ability to
identify, hire and retain additional highly skilled sales, service and
technical personnel. Demand for qualified personnel with telecommunications
experience is high and competition for their services is intense. If we
cannot attract and retain the additional employees we need, we will be
unable to successfully implement our business strategy.

CHANGES TO THE REGULATIONS APPLICABLE TO OUR BUSINESS COULD INCREASE OUR
COSTS AND LIMIT OUR OPERATIONS.

	We are subject to federal, state, and local regulation of our local, long
distance, and data services.  The outcome of the various administrative
proceedings at the federal and state level and litigation in federal and
state courts relating to this regulation as well as federal and state
legislation may increase our costs, increase competition and limit our
operations.

RAPID TECHNOLOGICAL CHANGES IN THE TELECOMMUNICATIONS INDUSTRY COULD RENDER
OUR SERVICES OR NETWORK OBSOLETE FASTER THAN WE EXPECT OR REQUIRE US TO
SPEND MORE THAN WE CURRENTLY ANTICIPATE.

	The telecommunications industry is subject to rapid and significant
changes in technology.  Any changes could render our services or network
obsolete, require us to spend than we anticipate or have a material adverse
effect on our operating results and financial condition. Advances in
technology could also lead to more entities becoming our direct competitors.
 Because of this rapid change, our long-term success will increasingly
depend on our ability to offer advanced services and to anticipate or adapt
to these changes, such as evolving industry standards. We cannot be sure
that:

 .	we will be able to offer the services our customers require;

 .	our services will not be economically or technically outmoded by current
or
	future competitive technologies;

 .	our network or our information systems will not become obsolete;

 .	we will have sufficient resources to develop or acquire new technologies
or
	introduce new services that we need to effectively compete; or

 .	our cost of providing service will decline as rapidly as the costs of our
	competitors.

WE MAY PURSUE ACQUISITIONS WHICH COULD DISRUPT OUR BUSINESS AND MAY NOT
YIELD THE BENEFITS WE EXPECT.

	We may pursue strategic acquisitions as we expand. Acquisitions may
disrupt our business because we may:

 .	experience difficulties integrating acquired operations and personnel
into
	our operations;

 .	divert resources and management time;

 .	be unable to maintain uniform standards, controls, procedures and
policies

 .	enter markets or businesses in which we have little or no experience; and

 .	find that the acquired business does not perform as we expected.

OUR EXISTING PRINCIPAL STOCKHOLDERS, EXECUTIVE OFFICERS AND DIRECTORS
CONTROL A SUBSTANTIAL AMOUNT OF OUR VOTING SHARES AND WILL BE ABLE TO
SIGNIFICANTLY INFLUENCE ANY MATTER REQUIRING SHAREHOLDER APPROVAL.

	Our officers and directors and parties related to them now control
approximately 36% of the voting power of our outstanding capital stock.
Robert J. Fabbricatore, our Chairman and Chief Executive Officer, controls
approximately 18% of our voting power. Therefore, the officers and directors
are able to significantly influence any matter requiring shareholder
approval. In addition, Mr. Fabbricatore and some of his affiliates have
agreed to vote shares they control to elect to our board up to two persons
designated by the holders of a majority of our Series A preferred stock.

FLUCTUATIONS IN OUR OPERATING RESULTS COULD ADVERSELY AFFECT THE PRICE OF
OUR COMMON STOCK.

	Our annual and quarterly revenue and results could fluctuate as a result
of a number of factors, including:

 .	variations in the rate of timing of customer orders,

 .	variations in our provisioning of new customer services,

 .	the speed at which we expand our network and market presence,

 .	the rate at which customers cancel services, or churn,

 .	costs of third party services purchased by us, and

 .	competitive factors, including pricing and demand for competing services.

	Also, our revenue and results may not meet the expectations of securities
analysts and our stockholders.  As a result of fluctuations or a failure to
meet expectations, the price of our common stock could be materially
adversely affected.

OUR STOCK PRICE IS LIKELY TO BE VOLATILE.

	The trading price of our common stock is likely to be volatile. The stock
market in general, and the market for technology and telecommunications
companies in particular, has experienced extreme volatility. This volatility
has often been unrelated to the operating performance of particular
companies. Other factors that could cause the market price of our common
stock to fluctuate substantially include:

 .	announcements of developments related to our business, or that of our
	competitors, our industry group or our customers;

 .	fluctuations in our results of operations;

 .	hiring or departure of key personnel;

 .	a shortfall in our results compared to analysts' expectations and changes
	in analysts' recommendations or projections;

 .	sales of substantial amounts of our equity securities into the
marketplace;

 .	regulatory developments affecting the telecommunications industry or data
	services; and

 .	general conditions in the telecommunications industry or the economy as a
	whole.



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