COMARCO INC
10-K, 1996-04-29
ENGINEERING SERVICES
Previous: COLUMBIA GAS SYSTEM INC, U5S, 1996-04-29
Next: COMCAST CORP, DEF 14A, 1996-04-29



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                             -----------------------
                                    FORM 10-K

(Mark One)

[X]  Annual report  pursuant to Section 13 or 15(d) of the  Securities  Exchange
     Act of 1934 [Fee required]

For the fiscal year ended January 31, 1996 or

[ ]  Transition  report  pursuant  to  Section  13 or  15(d)  of the  Securities
     Exchange Act of 1934 [No Fee Required]


For the transition period from                          to
                                ------------------           -----------------

Commission File Number 0-5449

                                  COMARCO, INC.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)
             CALIFORNIA                                 95-2088894
    -------------------------------         ------------------------------------
    (State or other jurisdiction of         (I.R.S. Employer Identification No.)
    incorporation or organization)

  22800 Savi Ranch Parkway, Suite 214
        Yorba Linda, California                              92687
- ---------------------------------------                   ----------
(Address of principal executive office)                   (Zip Code)

                                 (714) 282-3832
              ----------------------------------------------------
              (Registrant's telephone number, including area code)

           Securities registered pursuant to Section 12(b) of the Act:

                                      none


           Securities registered pursuant to Section 12(g) of the Act:
                                  Common Stock
                                (Title of class)

     Indicate  by check mark  whether the  registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

                                            Yes      X        No

     Indicate by check mark if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K.   X

            Common stock outstanding at February 29, 1996 - 4,711,209
                                     shares.
                                                  Aggregate market value of
              Class                             shares held by non-affiliates

          Common Stock...............................     $36,901,061

     The total number of shares held by  non-affiliates on February 29, 1996 was
2,206,701.  This number was  multiplied  by $14.88 per share (the  closing  sale
price of the Common  Stock on February  29, 1996 in the NASDAQ  National  Market
System,  as reported  by NASDAQ) to  determine  the  aggregate  market  value of
non-affiliate  shares  set forth  above.  (The  assumption  is made,  solely for
purposes of the above computation,  that all Officers,  Directors and holders of
more than 5% of the  outstanding  Common Stock of  registrant  are  affiliates.)

                      DOCUMENTS INCORPORATED BY REFERENCE

     The Company  intends to file with the Securities and Exchange  Commission a
definitive  Proxy  Statement (the "1996 Proxy  Statement")  relating to its 1996
Annual Meeting of Stockholders, which meeting involves the election of directors
and  certain  related  matters.  The 1996 Proxy  Statement  is  incorporated  by
reference in Part III of this Form 10-K and shall be deemed to be a part hereof.
<PAGE>
                              CROSS REFERENCE SHEET

     The  following  table  indicates  the headings in the 1996 Proxy  Statement
under which the information required in Part III of this Form 10-K may be found.

<TABLE>
Form
10-K
Item
 No.                       Item in Form 10-K                         Item in 1996 Proxy Statement
- ------                   ----------------------                    ---------------------------------
<S>   <C>                                                         <C>
10.   "Directors and Executive Officers of the Registrant"......  "Election of Directors and Officers"
11.   "Executive Compensation"..................................  "Executive Compensation"
12.   "Security Ownership of Certain Beneficial Owners
        and Management".........................................  "Ownership of Securities"
13.   "Certain Relationships and Related Transactions"..........  "Executive Compensation"
</TABLE>

     Copies of all documents  incorporated  by reference  other than exhibits to
such  documents  will be provided  without  charge to each person who receives a
copy of this Annual Report on Form 10-K upon written request.
<PAGE>
                                    PART I

     This Annual Report on Form 10-K contains forward-looking  statements within
the meaning of Section 27A of the  Securities Act of 1933 and Section 21E of the
Securities  Exchange Act of 1934.  These are in paragraphs 6-8, 12-17, 20 and 34
of Business,  and  paragraphs 7, 11, 13 and 32 of  Management's  Discussion  and
Analysis of Results of Operations and Financial Condition.


ITEM 1.  Business

     COMARCO,  Inc.  and its  subsidiaries  (the  "Company",  "COMARCO",  or the
"registrant") is a California  corporation  whose common stock has been publicly
traded  since  1971  when  it was  spun-off  from  Genge  Industries,  Inc.  Two
subsidiaries,  Decisions and Designs, Inc. and International  Business Services,
Inc.,  were  acquired in late 1985 and early 1986. A third  subsidiary,  Comarco
Wireless Technologies,  Inc. ("Comarco Wireless"), was formed in January 1994 to
further  develop the Company's  wireless  communications  products  business.  A
fourth  subsidiary,  LCTI,  Inc.,  was  acquired in August 1994.  LCTI  develops
special  purpose  software  for military and  commercial  applications.  A fifth
subsidiary, Manufacturing Technology Training Center, Inc. (MTTC), was formed in
January 1996 to further develop the Company's technology training business.

BUSINESS AREAS

     The  business  and major  customer  information  provided in the  Company's
Consolidated  Financial  Statements  contained  in this report are  incorporated
herein by  reference.  In  particular,  see Note 1 of the Notes to  Consolidated
Financial Statements and Item 7, Management's Discussion and Analysis of Results
of Operations and Financial Condition.

     The  Company  has  historically   engaged  in  providing  support  services
(engineering,  technical,  and  airport  management)  to  agencies of the United
States Government,  government prime contractors, and local government agencies.
During the past two years, the Company, through its subsidiary, Comarco Wireless
Technologies,  Inc.,  has invested more of its resources in developing  products
for the wireless  communications  industry.  This effort has resulted in COMARCO
realizing well over 50% of its operating income from this business area.

Summarized  financial  information by business  segment for the Company's Fiscal
Year 1996, which ended January 31, 1996, is as follows:

<TABLE>
                      Wireless             Government
                   Communications        Contracting and     Corporate and Other
                      Products            Other Revenue                              Total
                --------------------------------------------------------------------------
                                          (Dollars in Thousands)

<S>                   <C>                   <C>                   <C>              <C>
Revenues              $14,352               $55,489               $     -          $69,841
Operating income        3,709                 1,885                   (49)           5,545
Identifiable assets     4,472                 6,510                19,007           29,989
</TABLE>

WIRELESS COMMUNICATIONS PRODUCTS
- --------------------------------

The Company's wireless  communications  products business is presently comprised
of  three  product  families:  field  measurement  products,  revenue  assurance
products and wireless applications products.

o    Field measurement  products provide a method for benchmarking and analyzing
     the  performance  of  wireless  system  networks as they are  perceived  by
     customers.  The field  measurement  product line includes the Generation II
     cellular  survey  system,  the NES250  real time RF tool,  the NRS  network
     readiness system, and a new line of CDPD data survey products.

o    The revenue  assurance  product line includes  system products and services
     that test the integrity of cellullar carriers' billing systems.

o    Wireless  applications  products  include  emergency  callbox  systems  and
     wireless data telemetry systems.  Emergency callbox systems are distributed
     through GTE with more than 18,000 units  produced,  of which  approximately
     1,000 were  produced in the last year.  The Cellular  Data Gateway is a new
     wireless  product that is used to transport  data and is optimized for wide
     area applications.

Comarco Wireless  Technologies' revenues increased to 20% of the Company's total
revenue  in  Fiscal  Year  1996,  a 58%  increase  over the prior  fiscal  year.
Operating  income  increased 91%  year-to-year  and represented 67% of Comarco's
consolidated  operating income for Fiscal Year 1996. Continued growth in Comarco
Wireless revenues and income is predicated on a number of factors, including the
continued success of the Company's product  development  efforts, a geographical
expansion to  international  markets and  continued  acceptance of the Company's
products by its customers, none of which can be assured.

PRODUCT DEVELOPMENT

As part of its  product  development  program,  the  Company is  continuing  its
software product  development program in its wireless  communications  business.
Because a common thread of technology runs through all Comarco  Wireless product
lines, the Company believes that it can leverage its investment and maintain the
focus and concentration of its technical and marketing resources. The Company in
general has been developing and continues to plan to develop  products that will
be compatible with all wireless  communications air interfaces  worldwide.  This
program resulted in five new product  offerings during Fiscal Year 1995, and six
new product  releases in Fiscal Year 1996.  The Company's  product life cycle is
estimated to be two to five years, depending on the product.

The Company  plans to continue to invest  substantially  in product  development
efforts.  Its  products  are  characterized  by rapidly  changing  technologies,
evolving standards,  and continuous  improvements in products and services.  The
Company's  future  prospects  will  depend in part on its ability to enhance the
functionality of its existing products in a timely and cost-effective manner and
to identify, develop, and achieve market acceptance of new products that address
new  technologies  and  standards  and  meet  customer  needs  in  the  wireless
communications  marketplace.  There can be no assurance that the Company will be
able to respond to technological advances, changes in customer requirements,  or
changes in regulatory  requirements or industry  standards,  and any significant
delays in development,  introduction or shipment of products,  or achievement of
acceptable  product costs, could have a material adverse effect on the Company's
business, operating results and financial condition.

As part of its  product  development  program,  the  Company is  continuing  its
software product  development program in its wireless  communications  business.
During  Fiscal  Year  1996  and  Fiscal  Year  1995,  the  Company   capitalized
approximately  $1.4  million and $1.4  million of software  product  development
costs,  respectively,  in  accordance  with  Statement of  Financial  Accounting
Standards Number 86,  Accounting for the Costs of Computer  Software to be Sold,
Leased,  or Otherwise  Marketed.  Of the amounts  capitalized,  $1.1 million and
$900,000,  respectively,  were  amortized  in Fiscal Years 1996 and 1995 against
product sales in accordance with Statement 86.

In addition,  during Fiscal Years 1996,  1995,  and 1994,  Comarco  Wireless had
expenditures of $1,800,000, $340,000 and $1,400,000,  respectively, for research
and development expenses (includes  Company-sponsored software development costs
prior to determination of technological  feasibility) on current and anticipated
products.

BACKLOG

The value of  unfilled  orders at Comarco  Wireless  as of January  31,  1996 is
approximately $4.4 million, compared to $1.7 million as of January 31, 1995. The
current year balance consists of $3.1 million of product orders and $1.3 million
of deferred revenue for basic and extended warranty  commitments.  Approximately
75% of this value will result in revenue  during  Fiscal Year 1997.  In general,
most of the  Company's  orders are filled  within months from the receipt of the
order.

SEASONALITY

Comarco  Wireless  has  experienced  in each of the past three  years a seasonal
fluctuation in wireless  communications products activity, with greater sales in
the third and fourth quarters of its fiscal year and lesser amounts in the first
and second quarters. This fluctuation may or may not continue due to a number of
factors, including: the timing,  cancellation,  or delay of customer orders; the
timing of new product introductions by the Company or its competitors;  the size
of customers'  capital  budgets,  which are the  traditional  source of customer
funding for the purchase of the  Company's  products;  market  acceptance of the
Company and its customers' products;  and other competitive factors.  Therefore,
the  nature of the  wireless  communications  products  business  is  inherently
unpredictable and sales and profits may fluctuate  significantly from quarter to
quarter.

MARKETING, SALES DISTRIBUTION

Comarco  Wireless  maintains its own internal  sales force for the marketing and
sales of the Company's  product  offerings in the United States.  The Company is
establishing a network of agents and  distributors for the coordination of sales
activity outside of the United States.  This product and geographical  expansion
into Europe is well  underway  and  expansion  into Asia is expected to begin in
earnest in the later part of Fiscal Year 1997.  This expansion  overseas faces a
number of inherent barriers,  including:  the need for export licenses;  tariffs
and  other  potential  trade  restrictions  (including  the  need to be  ISO9000
certified);  and changes in laws  governing the  imposition  of duties,  quotas,
taxes,  or other charges  relating to the import or export of its products.  The
Company currently has limited experience in penetrating the foreign  marketplace
and,  therefore,  companies having a presence or already doing business overseas
may have an advantage.

CAPITAL REQUIREMENTS

Comarco  Wireless'  working capital needs  primarily  consist of the cost of the
upfront  product  development  effort  required to expand the Company's  product
offerings,  inventory requirements  including long lead time materials,  and the
financing of accounts  receivable,  which will generally  become longer upon the
Company's  planned   geographical   expansion  into  Europe  and  Asia.  Certain
components used by the Company in its existing  products are only available from
single sources, and certain other components are presently available or acquired
only from a limited  number of  suppliers.  In the event  that any of its single
source  suppliers are unable to fulfill Company  requirements or discontinue the
manufacture of a key component,  the Company may experience an  interruption  in
production. The radio interface devices designed into the Company's products are
key  purchased  components  whose  lack of  availability  could  have a material
adverse impact on sales and profits.  Working capital  requirements are expected
to be financed from operations and the financial resources of the Company.

TECHNICAL REQUIREMENTS

Comarco  Wireless is selling its products into a market that is growing  rapidly
and  technological  obsolescence  and market timing of product  introductions is
critical for success.  In the development of new or expanded product  offerings,
the  Company's  access to the  technical  design  of air  interface  devices  is
essential  for  the  Company  to  anticipate  and  develop  compatible  wireless
communications  products.  The  inability to obtain the  technical  designs on a
timely basis will have a direct impact on product  design and schedule and could
have a material adverse effect on the Company's business, operating results, and
financial condition.

EMPLOYEES

As of April 1, 1996, Comarco Wireless employed  approximately 60 employees.  The
Company  believes  its  employee  relations  to be  good.  The  majority  of the
Company's  employees are professional or technical personnel having training and
experience in  engineering,  computer  science,  and  management.  The Company's
future  success  depends  in  large  part on the  continued  service  of its key
technical,  marketing,  and management personnel, and on its ability to continue
to attract and retain  qualified  employees,  particularly  those highly skilled
design, process, and test engineers involved in the development of new products.
The  competition  for such  personnel is intense,  and the loss of key employees
could  have a  material  adverse  effect on the  Company's  business,  operating
results,  and financial  condition.  Recognizing  this reality,  the Company has
instituted  a long-term  incentive  stock  option plan for key Comarco  Wireless
employees,  whereby  they will  directly  participate  in the success of Comarco
Wireless (see Note 12 of the Notes to Consolidated  Financial  Statements).  The
Company   obtains   its   employees   through  a  variety  of  means   including
advertisements, engineering recruiters, and engineering temporary help firms.

COMPETITION

Comarco Wireless competes in a small niche (field measurement  equipment) of the
wireless  communications  marketplace and believes it may be the domestic market
leader for most of its products. The business is competitive and there are other
companies,  many of which are larger and have greater financial  resources,  who
provide or could  provide the same type of products.  The ability of the Company
to compete successfully depends upon a number of factors,  including the rate at
which  customers  accept the  Company's  products in overseas  markets,  product
quality  and  performance,  experienced  sales and  marketing  personnel,  rapid
development of new products and features,  evolving industry standards,  and the
number and nature of the Company's  competitors.  The Company believes there are
companies  that  provide or have the ability to provide the products the Company
is planning for overseas  users.  Also,  companies  having a presence or already
doing business  overseas may have an advantage in knowing how to penetrate those
markets.  There can be no  assurance  that the  Company  will be able to compete
successfully in the future.

PROPRIETARY INFORMATION

The Company has one patent for its small power  adapter for  portable  computing
devices.  However,  the Company  currently  relies primarily on a combination of
trade secrets,  copyrights,  trademarks,  and contractual  rights to protect its
intellectual  property in the wireless  products area. There can be no assurance
that the steps taken by the Company  will be adequate to deter  misappropriation
or impede third-party  development of its technology.  In addition,  the laws of
certain  foreign  countries in which the  Company's  products may be sold do not
protect the Company's  intellectual property rights to the same extent as do the
laws of the United States. The failure of the Company to protect its proprietary
information  could have a material  adverse  effect on the  Company's  business,
operating results, and financial condition.


GOVERNMENT CONTRACTING AND OTHER REVENUE
- ----------------------------------------

These services are primarily in the fields of:

o    Information Technologies
o    Intelligent Instrumentation and Automated Test Systems
o    Ordnance and Weapon Systems Engineering Services
o    Airport Management Services
o    Manufacturing Training

     Approximately $55.5 million or 80% of the Company's revenues for the fiscal
year ended January 31, 1996,  were derived from contracts and  subcontracts  for
such services. In particular,  $7.5 million or 11% of the Company's revenues was
from a  multi-year  contract  with the Naval Air  Warfare  Center,  China  Lake,
California.   The  Company  provided  services  to  this  organization  and  its
predecessors  for 30 years,  and the Company's  contract expired on November 30,
1995 and will not  generate  any revenue in Fiscal  Year 1997.  The loss of this
contract  required  the Company to reduce its indirect  organization  supporting
this business area in Fiscal Year 1997.

INFORMATION TECHNOLOGIES

The Company specializes in the application of information technologies to
support agencies of the U.S. Department of Defense.  This includes:

o    Creating and operating computer-based  environments that simulate, emulate,
     and stimulate communications and target computer-based systems.

o    Designing,  building, and employing instrumentation for testing information
     systems.

o    Designing,   engineering,    integrating,   testing,   administering,   and
     maintaining local- and wide-area network and office automation systems.

o    Designing, populating, and maintaining complex databases.

o    Specifying, developing, testing, integrating, and supporting communications
     protocols, links, and application software.

o    Developing and employing data reduction and analysis techniques and records
     management systems, including image processing systems.

The Company also designs,  specifies,  acquires,  integrates,  tests,  installs,
operates, and maintains systems for its customers' uses.

Intelligent Instrumentation and Automated Test Systems

The  Company  also   specializes   in  the   development   and   application  of
computer-based test instruments and automated test systems with particular focus
on:

o    Interoperability testing of communications and information systems;

o    Developmental and operational testing of C4I, ordnance, tactical weapon and
     data systems; and o Automated Test Systems (ATS).

The  Company   provides   engineering   and  testing   support  to  assure  that
communications and computer-based systems interoperate effectively and reliably.

The Company  provides  design and  fabrication  of special  purpose test support
hardware  such as missile  launchers,  missile  guidance  and control  interface
electronics, and gun system platforms.

Through the Company's  software products business and its LEXSYSTM product line,
it  offers   computer-aided   software  engineering  tools  for  engineering  of
computer-based test program sets (TPSs) and related documentation. We also apply
ATS to  develop  test  program  sets  (TPSs)  and  interface  devices  (IDs) for
operational  performance  verification and failure diagnosis of mission-critical
electronic assemblies and subassemblies.

ORDNANCE AND WEAPON SYSTEMS ENGINEERING SERVICES

The Company offers U.S. military customers a variety of specialized  engineering
services applicable to ordnance and weaponry, including:

o    System  engineering for complex C4I, ordnance,  weapon and  weapon-platform
     integration concepts.

o    Design and test  engineering  of embedded  computers,  avionics,  software,
     lasers,  optics,  seekers,  guidance  and  control  systems,  interior  and
     exterior   ballistics,   airframes,   electronics,   energetic   materials,
     propulsion, warheads, fuses, and insensitive munitions.

o    Quality   assurance,   reliability,    maintainability,    system   safety,
     producibility, logistics, and standard engineering.

o    Documentation,  CAD/CAE (CALS and EDMICS compliant), configuration and data
     management, and records archiving and management services.

The Company is providing environmental and safety engineering including:

o    Pollution prevention studies

o    Evaluation of site developments for environmental compliance

o    Air, water, and soil sampling and analysis o Waste system analysis o Permit
     renewal preparation o Other environmental support

Current customers for information technologies,  intelligent instrumentation and
automated  test systems and ordnance and weapons  systems  engineering  services
include agencies of the U.S. Government and government prime contractors.

AIRPORT MANAGEMENT SERVICES

The Company provides airport management services for local government  agencies.
In Fiscal Year 1996, the Company had two contracts  supporting the  Metropolitan
Washington Airports Authority at Washington  National Airport. In addition,  the
Company has a long-term contract to manage five general aviation airports in Los
Angeles County. Support in this area inludes managing airport operations, ground
transportation services, computerized revenue collection, and general management
support  functions.  Business  in this area also  includes a contract to provide
management  support  to  Los  Angeles  County's  Fleet  Maintenance  Program  of
approximately 4,000 County vehicles.

MANUFACTURING TRAINING

Created under a Cooperative Research and Development  Agreement (CRADA) with the
Navy, the Company's  subsidiary,  MTTC, operates a school to provide training in
world-class electronics manufacturing. Specializing in both manual and automated
electronics  interconnection  methods,  the  Company  offers  certification  and
operator  training in accordance with the commercial  standard,  IPC A-610.  The
Company is  currently  one of three  authorized  IPC  electronics  manufacturing
training centers in the country.

SOFTWARE DEVELOPMENT

The Company,  through its software  products  business,  develops  software CASE
(Computer-Aided  Software Engineering) tools, that increase software engineering
productivity  for developers of government test programs.  The main customers in
this area are the U.S. Government and government prime contractors.  The Company
is currently  repositioning  its LEXSYSTM  product line, and in Fiscal Year 1996
and  1995  the  Company   capitalized   approximately   $512,000   and  $237,000
respectively, of software product development costs in accordance with Statement
of  Financial  Accounting  Standards  Number  86,  Accounting  for the  Costs of
Computer Software to be Sold, Leased, or Otherwise  Marketed.  Amounts amortized
were  $118,000  and  $21,000  for  Fiscal  Year 1996 and 1995  respectively.  In
addition,  during  Fiscal Year 1996 and 1995,  the Company had  expenditures  of
$987,000  and $180,000  respectively,  for  research  and  development  expenses
(includes   company-sponsored   software  product  development  costs  prior  to
determination of technological feasibility) in this business area.

BACKLOG

     The  Company's  backlog  from  Government  contracting  and  other  revenue
believed  to be firm as of January  31,  1996 was $31  million,  compared to $43
million as of January 31, 1995. The primary reason for the decrease year-to-year
is due to the  completion  of the  contract  with the Naval Air Warfare  Center,
China Lake, California,  as well as the fact that the Company had no other major
contract  recompetitions  during  Fiscal  Year  1996.  The  source of backlog is
primarily  contracts with the U.S. and local governments.  Government  contracts
normally  have a base  and  option  periods  totalling  three  to five  years in
duration.  In many  instances,  government  entities  must  issue  work  orders,
delivery  orders,  or task orders prior to the Company  commencing  work.  These
entities have the discretion to terminate any contract at their convenience, and
are normally  obligated only to pay for costs incurred to date under a contract.
In addition, these entities may elect to remove funding previously attached to a
contract.  Many of the  Company's  contracts  are  multi-year,  with  options to
provide services for additional periods of time. There can be no assurances that
the  government  entities  will  exercise the options,  will not withdraw  funds
already committed,  nor that the entities will fund the unfunded portions of the
Company's contracts. It is estimated that more than 99% of the firm backlog will
be realized in Fiscal Year 1997.

GOVERNMENT CONTRACTS

     The majority of the Company's  total revenues  (approximately  51% in FY96,
58% in FY95, and 62% in FY94) were derived from contracts with the United States
Government,  principally  agencies of the  Department of Defense.  A significant
portion of the Company's  revenue (29%) is derived from  contracts with the U.S.
Navy.  Should  changes in  procurement  policies  or  reductions  in  government
expenditures  occur,  revenue and the income of the Company  could be  adversely
affected (see Management's  Discussion and Analysis of Results of Operations and
Financial  Condition).  The  Company's  government  contracts  business  is  not
seasonal;  however  variations  may occur at the  expiration of major  contracts
until such contracts are renewed or new contracts obtained. In the course of the
Company's  business,  its contracts  are  periodically  opened for  competition.
Currently,  29% of the Company's  Fiscal Year 1996  Government  contracting  and
other revenues (after exclusion of the China Lake contract) are in recompetition
or are planned for recompetition in Fiscal Year 1997. In addition, the Company's
contract  with the Naval Air  Warfare  Center,  China  Lake,  California,  which
represented 11% of the Company's Fiscal Year 1996 revenues, ran through November
1995 and will not generate any revenue in Fiscal Year 1997. The Company plans to
aggressively  compete for its existing  work and  selectively  pursue other high
value  Government  procurements.  As of April 1996, the Company has  outstanding
proposals valued at approximately  $200 million for recompetition or new efforts
with Governmental  agencies.  There can be no assurance that the Company will be
selected and awarded work under these outstanding proposals.

COMPETITION

     In excess of 95% of the Company's Government  contracting and other revenue
business is awarded through  competitive  procurements.  Government  contracting
services industries consist of thousands of companies,  many of which are larger
and have greater financial resources than the Company,  who can provide the same
type of services.  The business is highly competitive.  The Company obtains much
of its  business  on the  basis  of  submitted  proposals  to new  and  existing
customers.  Competition generally centers on price, past performance,  technical
capability,  management  plan,  and  personnel.  There is no single company that
competes  directly  with  the  Company  on  all of the  Company's  services  and
products.

PROPRIETARY INFORMATION

     The United States  Government  has certain  proprietary  rights in software
programs and products  developed by the Company in its performance of government
contracts.

EMPLOYEES

     As of April 1, 1996, the Company employed  approximately 700 employees,  of
which 640 were part of the  Government  contracting  business  area. The Company
believes  its  employee  relations  to be good.  The  majority of the  Company's
employees are professional or technical personnel having training and experience
in  engineering,  computer  science,  and  management.  Approximately  45 of the
Company's  employees  are  represented  by  the  International   Brotherhood  of
Teamsters and are covered by a collective bargaining agreement. In addition, the
Company has entered negotiations with the International Brotherhood of Teamsters
concerning a collective  bargaining  agreement for  approximately 40 more of the
Company's employees.


ITEM 2.  Properties

     The  Company's  principal  facilities  on  January  31,  1996,  aggregating
approximately  77,000  square  feet,  are located in the cities of Yorba  Linda,
Irvine, Camarillo, and Ridgecrest,  California; Vienna and Petersburg, Virginia;
Sierra Vista,  Arizona;  Warner Robins,  Georgia;  Bloomfield and  Indianapolis,
Indiana;  and  Gaithersburg,  Maryland,  and are occupied under leases  expiring
prior to Fiscal Year 2002.  With the  exception of a 6,000 square foot area used
for light manufacturing, all facilities are used for office space. The Company's
aggregate  annual rent during Fiscal Year 1996 was  approximately  $1.2 million.
The aggregate  annual rent in the year ending January 31, 1997 is expected to be
approximately  $900,000.  Management  believes  that  all  facilities  currently
occupied by the  Company  provide  sufficient  space for the  Company's  present
needs, and that suitable additional space will be available,  if needed. Comarco
Wireless  operates  from a  single-site  manufacturing  operation.  Any material
disruption,  whether due to fire, natural disaster,  or otherwise,  could have a
material  adverse  effect on the  Company's  business,  operating  results,  and
financial condition.


ITEM 3.  Legal Proceedings

     The Company is subject to legal  proceedings  and claims which arise in the
ordinary  course of its business.  In the opinion of  management,  the amount of
ultimate  liability with respect to these actions will not materially affect the
financial condition of the Company.  In particular,  see Note 18 of the Notes to
Consolidated Financial Statements.


ITEM 4.  Submission of Matters to a Vote of Security Holders

     Not applicable.

<PAGE>

                                     PART II

ITEM 5.  Market for the Company's Common Equity and Related Stockholder Matters

     The Company's Common Stock is traded in the  over-the-counter  market under
the NASDAQ symbol CMRO. The following table sets forth the range of high and low
closing prices in the NASDAQ National Market System for the Common Stock for the
periods indicated,  as reported by the National  Quotation Bureau  Incorporated.
Prices represent actual reported sale prices.

                          Fiscal Years Ended January 31
<TABLE>
                                                               Price
                                                      ------------------------
                                                        High           Low
                                                      ---------      ---------
<S>                                                   <C>            <C>
1996
   First Quarter.................................     $ 11.50        $  8.13
   Second Quarter................................       11.75           8.88
   Third Quarter.................................       11.63           8.88
   Fourth Quarter................................       15.75           9.88
1995
   First Quarter.................................     $  5.13        $  4.56
   Second Quarter................................        5.75           4.88
   Third Quarter.................................        6.88           4.63
   Fourth Quarter................................        9.63           6.50
</TABLE>

     The Company had  approximately  722  shareholders of record on February 29,
1996.

     The terms of the Company's current bank loan agreement limit the payment of
dividends under certain  circumstances.  The Company  anticipates that dividends
will not be paid for the  foreseeable  future  and  that  all  earnings  will be
retained for use in the Company's business and for stock repurchases.

<PAGE>

ITEM 6.  Selected Financial Data

                             SELECTED FINANCIAL DATA
                (Figures in thousands, except per share amounts)

<TABLE>

                                                                    Years Ended January 31,
                                             -----------------------------------------------------------------------

                                                  1996          1995           1994          1993           1992
                                             -------------  ------------  -------------  ------------  -------------
<S>                                          <C>            <C>           <C>            <C>           <C>
Revenues:
   Contract revenues......................   $    54,278    $    58,796   $    59,500    $    79,051   $    80,333
   Product sales..........................        15,563          9,520         6,808          5,655            --
                                             -------------  ------------  -------------  ------------  -------------
                                                  69,841         68,316        66,308         84,706        80,333
                                             -------------  ------------  -------------  ------------  -------------
Direct costs:
   Contract costs.........................        36,540         39,271        39,553         53,188        51,272
   Cost of product sales..................         6,644          5,388         3,764          3,320            --
                                             -------------  ------------  -------------  ------------  -------------

                                                  43,184         44,659        43,317         56,508        51,272

Indirect costs............................        21,112         18,652        19,628         23,856        25,096
                                             -------------  ------------  -------------  ------------  -------------
                                                  64,296         63,311        62,945         80,364        76,368
                                             -------------  ------------  -------------  ------------  -------------

Operating income .........................         5,545          5,005         3,363          4,342         3,965
Interest expense..........................            44            231           333            436           482
Interest income...........................           541            298           349            284           123
                                             -------------  ------------  -------------  ------------  -------------

Income before income taxes and
   extraordinary item.....................         6,042          5,072         3,379          4,190         3,606

Income tax expense .......................         2,157          1,743           980            922           900
                                             -------------  ------------  -------------  ------------  -------------

Income before extraordinary item..........         3,885          3,329         2,399          3,268         2,706
Extraordinary item - gain on extinguishment
   of subordinated debentures, net of
   income tax expense.....................            --             --            --              4            26
                                             -------------  ------------  -------------  ------------  -------------
Net income ...............................   $     3,885    $     3,329   $     2,399    $     3,272   $     2,732
                                             =============  ============  =============  ============  =============
Earnings per share:
   Primary:
     Before extraordinary item............   $       .75    $       .68   $       .45    $       .60   $       .50
     Extraordinary item...................            --             --            --             --           .01
                                             -------------  ------------  -------------  ------------  -------------
     Net income...........................   $       .75    $       .68   $       .45    $       .60   $       .51
                                             =============  ============  =============  ============  =============
   Fully diluted:
     Before extraordinary item............   $       .73    $       .66   $       .45    $       .60   $       .49
     Extraordinary item...................            --             --            --             --           .01
                                             -------------  ------------  -------------  ------------  -------------
     Net income...........................   $       .73    $       .66   $       .45    $       .60   $       .50
                                             =============  ============  =============  ============  =============


Dividends declared per share..............          None           None          None           None          None
</TABLE>
<PAGE>

                             SELECTED FINANCIAL DATA
                                 (In thousands)

<TABLE>
                                                                          January 31,
                                             -----------------------------------------------------------------------

                                                 1996          1995           1994          1993           1992
                                             -------------  ------------  -------------  ------------  -------------

<S>                                          <C>            <C>           <C>            <C>           <C>
Working capital ..........................   $    16,049    $    12,394   $    14,879    $    13,829   $    11,503
Total assets..............................        29,989         25,810        24,891         25,147        23,598
Borrowings under bank line of credit......            --             --            --             --           ---
Long-term debt, including current
   maturities (1).........................           ---            844         2,984          3,384         4,293
Stockholders' equity .....................        21,738         17,203        15,144         14,406        11,216
</TABLE>
==================

(1)  Includes  Convertible  Subordinated  Debentures  of $844,000 at January 31,
     1995,  $2,984,000 at January 31, 1994,  $3,384,000 at January 31, 1993, and
     $4,293,000 at January 31, 1992.


ITEM 7.  Management's  Discussion  and  Analysis  of Results of  Operations  and
Financial Condition

Results of Operations

     The following tables set forth, for the periods  indicated,  the percentage
which certain items in the  Consolidated  Statements of Income bear to revenues,
and the percentage change from period to period of these items:


Percentage of Revenues
<TABLE>

                                              Years Ended January 31,
                                     -------------------------------------------
                                         1996            1995           1994
                                     -------------   -------------  ------------
<S>                                     <C>             <C>            <C>
Revenues..........................      100.0%          100.0%         100.0%
Operating income..................        7.9             7.3            5.1
Interest expense..................         .1              .3             .5
Interest income...................         .8              .4             .5
Income tax expense................        3.0             2.6            1.5
Net income........................        5.6             4.9            3.6
</TABLE>

Percentage Increase (Decrease)
<TABLE>
                                           Years Ended January 31,
                                     -------------------------------------

                                       1996-1995             1995-1994
                                     ---------------       ---------------

<S>                                      <C>                   <C>
Revenues..........................         2.2%                  3.0%
Operating income..................        10.8                  48.8
Interest expense..................       (81.0)                (30.6)
Interest income...................        81.5                 (14.6)
Income tax expense................        23.8                  77.9
Net income........................        16.7                  38.8
</TABLE>
<PAGE>
FISCAL YEAR ENDED JANUARY 31, 1996 COMPARED TO FISCAL YEAR ENDED
JANUARY 31, 1995


The  Company  is  involved  in two  distinct  business  areas:  development  and
manufacture  of  wireless  communications  products;  and  providing  Government
contracting services primarily to government entities.

Fiscal Year 1996  revenues  totaled  $69.8  million,  up 2% from the prior year.
Increased year-to-year revenue is primarily due to:

o    sales of the Company's wireless communications products,  including various
     field measurement and revenue assurance systems to major cellular telephone
     companies,

o    increased   efforts  providing  testing  of  C4I  systems  and  field  test
     instrumentation for the U.S. Armed Forces at various locations, and

o    increased  efforts in support of the Naval Surface Warfare Center at Crane,
     Indiana; partially offset by:

o    substantial  completion as of September 30, 1995, of the Company's contract
     with the Naval Air Warfare Center ("NAWC") at China Lake, California, and

o    reduction in activity as a subcontractor  in support of the Army's Software
     Development Center at Ft. Lee, Virginia.

 Wireless Communications Products

 Wireless  communications  products revenues  increased 58% to $14.4 million for
 Fiscal  Year  1996  from  $9.1   million   for  Fiscal   Year  1995.   Wireless
 communications products revenues comprised approximately 20.5% of total Company
 revenues  during Fiscal Year 1996, up from 13.3% in the prior fiscal year. This
 increase is due to increased  sales of the  Company's  network  evaluation  and
 revenue assurance systems to major cellular telephone carriers. During the year
 the Company  continued to broaden its product line with the introduction of its
 second generation of field measurement equipment, including products supporting
 the AMPS,  TDMA,  NAMPS,  ETACS and GSM air interfaces.  Revenues from sales of
 callboxes were minimal during Fiscal Year 1996 as states other than  California
 have not yet progressed past the field testing stage of these units.

 Operating   income  from  wireless   communications   products   increased  91%
 year-to-year,  comprising 67% of Comarco's  total  operating  income for Fiscal
 Year 1996.  Summary operating results for Comarco Wireless  Technologies,  Inc,
 the Company's wireless communications products subsidiary, are as follows:

<TABLE>
                                     January 31,              January 31,
                                        1996                     1995
                                  -------------------------------------------
  <S>                              <C>                      <C>
  Revenues.................        $   14,352,000           $    9,089,000
  Cost of products sold....             5,679,000                4,882,000
                                   ------------------       -----------------

  Gross margin.............             8,673,000                4,207,000
  Percentage ..............                 60.4%                    46.3%

  Indirect costs*..........             4,964,000                2,264,000
                                    ------------------       ----------------
  Operating income.........         $   3,709,000            $   1,943,000
                                    ==================       ================
</TABLE>

 *Indirect costs include selling,  general and administrative  expenses, as well
 as research and development expenses.

 The  increased  gross margin  percentage is due to the  incremental  benefit of
 spreading  the fixed costs of  operations  over a larger  activity base and the
 ability to obtain economic order buys on component materials.

 The increase in indirect costs,  excluding  research and development  expenses,
 are in line with the increase in revenues.  Research  and  development  expense
 totaled $1.8 million during Fiscal Year 1996, compared to $340,000 in the prior
 fiscal year. The substantial increase year-to-year is due to a concerted effort
 by the Company in Fiscal Year 1996,  to  accelerate  the  expansion of both its
 product  development  program and its efforts to upgrade its  existing  product
 line.  The  Company  continues  to view  the next  few  years  as a  window  of
 opportunity  to expand its  product  line to take  advantage  of the  worldwide
 growth in this market.  The Company plans to continue to invest  heavily in new
 product  development.  There  can be no  assurance  that  the  Company  will be
 successful in generating future revenues from such development efforts.

 Operating  income  increased  91% to $3.7 million in Fiscal Year 1996 from $1.9
 million in the prior fiscal year.  Operating income as a percentage of revenues
 is 25.8% for  Fiscal  Year 1996,  compared  to 21.4% for the  comparable  prior
 period. The increase is due to the improvement in gross margin percentage noted
 above,  which was  partially  offset  by an  increase  in  indirect  costs,  as
 discussed above.

 As part of its  product  development  program,  the Company is  continuing  its
 software product  development  program in it wireless  communications  products
 business.  In accordance with Financial  Accounting Standard No. 86, Accounting
 for the Costs of Computer Software to be Sold,  Leased, or Otherwise  Marketed,
 the  Company   capitalized   and  amortized  $1.4  million  and  $1.1  million,
 respectively,  during Fiscal Year 1996. The Company  capitalized  and amortized
 $1.4 million and $900,000 in Fiscal Year 1995, respectively.  These amounts are
 in addition to the research and development expense discussed above.

 The Company's orders for wireless communications products totaled $17.1 million
 for Fiscal Year 1996, up from $9.6 million  during Fiscal Year 1995.  The value
 of unfilled orders at January 31, 1996 totaled $3.1 million. An additional $1.3
 million of deferred revenue has been recorded for anticipated customer warranty
 obligations.

 The Company has experienced  fluctuations in wireless  communications  products
 activity in each of the past three years, with greater sales in the second half
 of its fiscal year and lesser amounts in the first half.  This trend may or may
 not continue as the Company broadens its product  offerings.  The nature of the
 wireless  communications products business is inherently less predictable (than
 the Company's traditional  Government contracting business) as the Company will
 normally  not have a  significant  amount  of  unfilled  orders at the end of a
 period.  Therefore,  sales levels and profits are more difficult to predict and
 may fluctuate significantly from quarter to quarter.

 Government Contracting and Other Revenue

 Revenues provided by the Company's traditional  Government contracting services
 business area decreased from $59.2 million in Fiscal Year 1995 to $55.5 million
 in Fiscal Year 1996.  Revenues for Government  contracting  services for Fiscal
 Year 1996 comprised 80% of the Company's  total  revenues  compared with 87% in
 the prior year.  This decrease is primarily due to the reduced  activity in the
 Company's contracts with the Naval Air Warfare Center at China Lake, California
 and the Army's Software Development Center at Ft. Lee, Virginia. The China Lake
 contract   substantially   ended  on  September  30,  1995  and  accounted  for
 approximately  11% of the Company's  total  revenues and  approximately  14% of
 total  Government  contracting  revenues  during  Fiscal Year 1996 and will not
 generate any revenue in Fiscal Year 1997.  This  contract  also  accounted  for
 approximately 11% of the Company's total operating income and approximately 21%
 of total Government  contracting  operating income during Fiscal Year 1996. The
 loss of this contract required the Company to reduce the indirect  organization
 supporting this business in line with the reduced revenue base.

 Sales to the U.S.  Government as well as to government  prime  contractors were
 43% and 51% of the Company's  total revenue  during the fourth  quarter and the
 fiscal  year  ended  January  31,  1996,  respectively.  In the  course  of the
 Company's  business,  its  government  contracts  are  periodically  opened for
 competition.  Approximately 29% of the Company's current Government contracting
 services revenues will either end or will be open for competition during Fiscal
 Year 1997.  The Company plans to  aggressively  compete for all work opened for
 competition to the extent  possible and  selectively  pursue certain high value
 Government  procurements.  As  of  April  1996,  the  Company  has  outstanding
 proposals valued at approximately $200 million for recompetition or new efforts
 with  Government  agencies.  There can be no assurance that the Company will be
 selected and awarded the work associated with these outstanding  proposals.  In
 addition, government agencies may terminate their contracts in whole or in part
 at  their  convenience.  Government  agencies  may  remove  funding  previously
 provided  or may  not  exercise  option  periods.  Therefore,  there  can be no
 assurance that the Government will fund the portions of existing contracts that
 are unfunded, or that the Governmental agencies will exercise any options.

 Operating income (revenues less direct costs,  indirect costs, and depreciation
 and amortization) for Government  contracting services is down 37% year-to-year
 from $3.0 million in Fiscal Year 1995 to $1.9 million in Fiscal Year 1996.  The
 reduced operating income is primarily due to the operating loss of $1.1 million
 incurred by the  Company's  software  products  line in Fiscal  Year 1996.  The
 operating loss is due to a concerted effort on the Company's part to complete a
 comprehensive repositioning of the CASE tool products. Because the project took
 longer and cost more than anticipated,  the Company believes sales were delayed
 awaiting  the release of new  product.  The  upgraded  product was  released on
 February  29, 1996.  In addition to  completing  the project,  the Company took
 other steps to  reorganize  this  product line during the latter part of Fiscal
 Year  1996  including  having  this  software  products  group  report  to  the
 government business organization.

 Net interest income (interest  income,  less amortization of offering costs and
 interest expense) for Fiscal Year 1996 totaled $497,000 compared to $67,000 for
 the prior fiscal year. The increase is principally due to the retirement of the
 Company's  remaining  convertible   subordinated   debentures  and  accelerated
 amortization  of  offering  costs  related  to the  Company's  purchase  of its
 convertible  subordinated  debentures during the first quarters of Fiscal Years
 1996 and 1995, as well as higher available  investable  balances  year-to-year.
 The Company  recorded  accelerated  offering cost  amortization  of $23,000 and
 $64,000 in Fiscal Years 1996 and 1995,  respectively.  The Company  retired the
 remaining  $844,000 of its  convertible  subordinated  debentures  on April 15,
 1995, leaving no outstanding debt as of January 31, 1996.

 The Company's effective tax rate is 35.7% for Fiscal Year 1996 versus 34.4% for
 the previous fiscal year. The increased  effective tax rate is due to a reduced
 level of  current  tax  credits  available  to offset  income  taxes on current
 taxable income.

 The overall  increase in net income from the prior year is primarily due to the
 significant increase in sales of wireless  communications  products at a higher
 operating income margin and increased investment net earnings, partially offset
 by the operating loss incurred by the Company's  software products business and
 a higher effective income tax rate.

 New Accounting Standards

 In March 1995, the Financial  Accounting  Standards  Board issued  Statement of
 Financial  Accounting  Standards,  No. 121,  Accounting  for the  Impairment of
 Long-Lived  Assets and for  Long-Lived  Assets to be  Disposed  of  ("Statement
 121"). Statement 121 requires that the Company review its long-lived assets for
 impairment  whenever events or circumstances  indicate that the carrying amount
 of an asset may not be recoverable.  To the extent that the future undiscounted
 net  cash  flows  expected  to be  generated  from an asset  are less  than the
 carrying  amount of the asset,  an impairment  loss is recognized  based on the
 difference  between the asset's  carrying amount and its fair market value. The
 Company is required  to adopt  Statement  121 as of  February  1, 1996.  In the
 opinion of Company  management,  the adoption of Statement  121 will not have a
 material impact on the Company's financial condition or results of operations.

 In October 1995, the Financial  Accounting  Standards Board issued Statement of
 Financial Accounting Standards No. 123, Accounting for Stock-based Compensation
 ("Statement 123"). Statement 123 recommends, but does not require, the adoption
 of a fair value based method of  accounting  for  stock-based  compensation  of
 employees,  including common stock options. Statement 123 requires a fair value
 based method of accounting for stock-based  compensation  to individuals  other
 than employees. The Company currently intends to continue recording stock-based
 compensation  to employees under the intrinsic value method and does not intend
 to adopt the fair value based method of accounting for stock-based compensation
 to employees as permitted by Statement 123. Certain pro forma  disclosures will
 be required in the Company's  financial  statements for the year ending January
 31, 1997 as if the fair value based method had been adopted.

Fiscal Year Ended  January 31,  1995  Compared to Fiscal Year Ended  January 31,
1994

The  Company  is  involved  in two  distinct  business  areas:  development  and
manufacture  of  wireless  communications  products;  and  providing  Government
contracting services primarily to government entities.

Fiscal Year 1995  revenues  totaled  $68.3  million,  up 3% from the prior year.
Increased year-to-year revenue is primarily due to:

o    sales of the Company's wireless communications products,  including various
     field measurement and revenue assurance systems to major cellular carriers,

o    increased   efforts  providing  testing  of  C4I  systems  and  field  test
     instrumentation  as part of joint  ventures  at the Joint  Interoperability
     Test  Command,  Ft.  Huachuca,  Arizona,  and the Test and  Experimentation
     Command, Ft. Hood and Ft. Bliss, Texas, and

o    increased   activity   providing   airport   management   services  to  the
     Metropolitan Washington Airports Authority at Washington National Airport;

partially offset by:

o    reduction in activity in support of the Naval Air Warfare  Centers at China
     Lake, California and Point Mugu, California, and

o    reduction in activity in support of the Army's Software  Development Center
     at Ft. Lee, Virginia.

 In August  1994,  the  Company  was  notified  that it was not  selected in the
 contract  competition with the Naval Air Warfare Center ("NAWC") at China Lake,
 California.  The Company and two other  companies  submitted  protests to their
 elimination  from  the  recompetition.   Based  on  these  protests,  the  Navy
 reinstated  all  of  the  protesting  companies,   including  COMARCO,  to  the
 competition. The Navy issued an extension on the Company's contract to continue
 work at the Naval Air Warfare  Center at China Lake  through May 1995,  with an
 option to extend through September 1995. The Company's current contract in this
 location  accounted for approximately  18% of the Company's  revenues in Fiscal
 Year 1995 and 15% of the Company's  Fiscal Year 1995 fourth  quarter  revenues.
 Since most of the costs associated with this contract are directly attributable
 to the  contract,  the  Company  currently  anticipates  that there will be few
 residual costs not reimbursed by the customer. If the Company is not successful
 in the  recompetition of this contract,  it will have a material adverse effect
 on operations which will require  appropriate  organizational  changes and cost
 reduction efforts.

 Wireless Communications Products

 Wireless  communications products revenues increased to $9.1 million for Fiscal
 Year 1995, up 34% from $6.8 million in the prior fiscal year.  This increase is
 due to  increased  sales  of  the  Company's  network  evaluation  and  revenue
 assurance systems to major cellular telephone carriers.  Revenues from sales of
 callboxes were minimal during Fiscal Year 1995, as states other than California
 were only at the field testing stage of these units. If these other states move
 forward  and  select the  Company's  units,  production  of units may return in
 Fiscal Year 1996,  although  there can be no  assurance  that  production  will
 resume.

 In accordance with Financial  Accounting  Standards No. 86,  Accounting for the
 Costs of Computer  Software to be Sold,  Leased,  or  Otherwise  Marketed,  the
 Company  capitalized and amortized $1.4 million and $.9 million,  respectively,
 of  software  product  development  costs  related to  wireless  communications
 products during Fiscal Year 1995. Orders for wireless  communications  products
 increased to $9.6  million  during  Fiscal Year 1995,  as compared to orders of
 $5.8 million  received during Fiscal Year 1994. The value of unfilled orders at
 January 31, 1995 totaled $1.7 million.

 Operating income (revenues less direct costs,  indirect costs, and depreciation
 and amortization)  from wireless  communications  products increased by 155% to
 $1.9 million for Fiscal Year 1995 from $.8 million in the prior year. Operating
 income as a percentage of revenue for Wireless  Communication products improved
 to 21.4% of revenue in Fiscal  Year 1995 from  11.2% in Fiscal  Year 1994.  The
 increased  operating  income margin is due to the impact of spreading the fixed
 costs of this operation over a larger revenue base.

 Government Contracting and Other Revenues

 The Company's  traditional  business of providing  engineering  services to the
 U.S.  Government and other government entities declined to 87% of the Company's
 revenues  in Fiscal  Year 1995 from 90% and 93% in Fiscal  Years 1994 and 1993,
 respectively.  The Company experienced a decline in defense-related activity of
 approximately  4%  during  Fiscal  Year  1995.  The  Company  anticipates  that
 continued  Government  budgetary  pressures will result in continued erosion in
 Fiscal Year 1996.  The  Company's  contract at the Naval Air Warfare  Center in
 China Lake,  California,  which has a current expiration date including options
 of September 1995, has experienced a decrease in activity of approximately  17%
 from last  fiscal  year.  This  decrease  in revenue is due to a  reduction  in
 Government  funding  available  for  projects at the Naval Air Warfare  Center.
 Notwithstanding  this decline in revenue,  the Company's  performance grades on
 many  government  contracts,  including  the  contract at the Naval Air Warfare
 Center,  China Lake,  California,  which determine the percentage of profit the
 Company  receives on the  contracts,  have steadily  improved.  Except as noted
 above,  the  Company's  other  defense-related  activity has been steady during
 Fiscal Year 1995.

 In  the  course  of  the  Company's  business,  its  government  contracts  are
 periodically opened for competition. The Company's contracts with the Naval Air
 Warfare Centers in China Lake and Point Mugu,  California are currently under a
 combined recompetition that includes these two contracts plus a number of other
 companies'  contracts.  These two contracts  accounted for approximately 22% of
 the  Company's  revenues  in Fiscal  Year 1995.  An award  decision is expected
 during the summer of 1995.  There can be no assurance  that the Company will be
 selected in this recompetition.  If the Company is not successful, it will have
 a  material  adverse  effect  on  operations  that  will  require   appropriate
 organizational changes and cost reduction efforts.

 Operating  income  (revenues less direct cost,  indirect costs and depreciation
 and  amortization)  remained  level at $3 million or 5%  operating  income as a
 percentage or revenue, on the same amount of revenues year-to-year.  Operations
 income for  defense-related  activity  declined in line with the  reduction  in
 revenue,  while, airport management operating income increased due to increased
 operating  efficiences  from its contract to manage the five  general  aviation
 airports in Los Angeles County, California.

 The  Company  recorded  net  interest  income for Fiscal  Year 1995 of $67,000,
 versus net interest  income of $16,000 from the prior fiscal year. The increase
 is due to a  continued  reduction  in debt and the  Company's  ability  to make
 short-term  investments  on a regular basis in the current  year,  resulting in
 interest  income.  The Company's only  indebtedness  at January 31, 1995 is its
 convertible  subordinated  debentures,  which totaled $844,000,  down from $3.0
 million at January 31,  1994.  The Company has elected to redeem the  remaining
 outstanding  balance of $844,000 of the debentures at par on April 15, 1995, in
 accordance with the provisions of the debenture agreement.

 The  Company's  effective tax rate is 34.4% for Fiscal Year 1995 versus 29% for
 the previous fiscal year. The increased  effective tax rate is due to a reduced
 level of  current  tax  credits  available  to offset  income  taxes on current
 taxable income.

 The overall  increase in net income from the prior fiscal year is primarily due
 to the significant increase in the sales of wireless communications products at
 higher operating  income margins  partially offset by a higher effective income
 tax rate.

 Liability and Capital Resources

 The Company signed a loan  agreement with a bank effective  September 26, 1994,
 which was amended effective  September 26, 1995. The loan agreement consists of
 (1) an $8 million  revolving credit facility,  which expires June 30, 1997, and
 (2) a $5 million  guidance  line of credit,  which  expires June 30, 1996.  The
 revolving  credit  facility  and the  guidance  line of  credit  are  unsecured
 provided that the Company maintains certain  covenants.  Currently,  management
 anticipates that cash flow will remain at a level which will enable the Company
 to avoid  utilizing the credit facility except to support letters of credit and
 acquisition  financing,   and  that  the  Company  will  be  able  to  purchase
 investments  on a regular basis.  The Company's  cash and  investment  balances
 averaged  $13.3 million  (includes  highly liquid  long-term  investments  with
 maturities of 12 to 36 months)  during the fourth  quarter of Fiscal Year 1996.
 However,   maintaining   such  cash  balances  is  predicated  on  the  Company
 maintaining  its  business  base and is  subject to the cost of  financing  new
 contracts, acquisitions, and software product development costs.

 During the fourth  quarter of Fiscal Year 1996,  the  Company's  average  days'
 sales in accounts  receivable have remained steady from the prior fiscal year's
 levels, at approximately 42 days.

 Several  additional key factors  indicating the Company's  financial  condition
include:
<TABLE>
                                               January 31,       January 31,
                                                  1996              1995
                                            ---------------   ----------------
  <S>                                       <C>               <C>
  Current Ratio...........................          3.09              2.66
  Working Capital.........................  $ 16,049,000      $ 12,394,000
  Debt to equity ratio....................             0               .05
  Book value per share....................  $       4.62      $       3.74
</TABLE>

 The  Company  continues  to  demonstrate  improvements  in the above  financial
 factors during Fiscal Year 1996,  primarily due to increased  operating margins
 from increased sales of wireless communications products.

 The Company has a significant  commitment for capital  expenditures  at January
 31, 1996 for Comarco Wireless Technologies,  Inc. The Company has developed and
 intends to continue to develop  numerous  new product line  extensions  for the
 wireless communications  industry. This software product development program is
 expected to be funded from the Company's  current working capital.  The amounts
 capitalized and amortized in accordance with Financial  Accounting  Standard No
 86,  Accounting  for the Costs of  Computer  Software  to be Sold,  Leased,  or
 Otherwise  Marketed,  totaled $1.9 million and $1.2 million,  respectively,  in
 Fiscal Year 1996.

 The Company's Board of Directors has authorized a stock re-purchase  program of
 up to 1,000,000 shares. As of January 31, 1996, the Company has repurchased and
 retired  approximately  796,000  shares.  The  average  price  paid  per  share
 re-purchased under the program was $4.75.

 The  Company  redeemed  the  remaining  $844,000  of  outstanding   convertible
 subordinated  debentures  in  accordance  with the  provisions of the debenture
 agreement on April 15, 1995.

 The  Company is  subject to legal  proceedings  and claims  which  arise in the
 ordinary  course of  business.  In the  opinion  of  management,  the amount of
 ultimate liability with respect to these actions will not materially affect the
 financial condition of the Company. In particular,  see Note 18 of the Notes to
 Consolidated Financial Statements.

 The Company  believes that its cash flow from  operations  and  available  bank
 borrowings  will be sufficient to satisfy the current and  anticipated  capital
 requirements for operations.
<PAGE>

Item 8.  Financial Statements and Supplementary Data


                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS


                                                                      Page
                                                                    --------
Independent Auditors' Report.......................................... 18
Financial Statements:
     Consolidated Balance Sheets, January 31, 1996
       and 1995....................................................... 19
     Consolidated Statements of Income, Years Ended
       January 31, 1996, 1995, and 1994............................... 20
     Consolidated Statements of Cash Flows, Years
       Ended January 31, 1996, 1995, and 1994......................... 21
     Notes to Consolidated Financial Statements....................... 22
Financial Statement Schedule:
     VIII  Reserves, Years Ended January 31, 1996,
       1995, and 1994................................................. 40

All other schedules are omitted because the required  information is not present
in amounts  sufficient  to require  submission  of the  schedule  or because the
information required is included in the consolidated financial statements or the
notes thereto.
<PAGE>

                          INDEPENDENT AUDITORS' REPORT

The Board of Directors and Stockholders
COMARCO, Inc.:

     We have audited the consolidated  financial statements of COMARCO, Inc. and
Subsidiaries as listed in the accompanying  index. In connection with our audits
of the  consolidated  financial  statements,  we also have audited the financial
statement  schedule  as listed in the  accompanying  index.  These  consolidated
financial statements and the financial statement schedule are the responsibility
of the  Company's  management.  Our  responsibility  is to express an opinion on
these  consolidated  financial  statements and the financial  statement schedule
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 that our audits provide a reasonable basis for our opinion.

     In our opinion,  the consolidated  financial  statements  referred to above
present fairly,  in all material  respects,  the financial  position of COMARCO,
Inc. and  Subsidiaries as of January 31, 1996 and 1995, and the results of their
operations and their cash flows for each of the years in the  three-year  period
ended  January 31,  1996,  in  conformity  with  generally  accepted  accounting
principles. Also, in our opinion, the related financial statement schedule, when
considered in relation to the basic consolidated financial statements taken as a
whole,  presents  fairly,  in all material  respects,  the information set forth
therein.




                                                           KPMG PEAT MARWICK LLP


McLean, Virginia
March 29, 1996
<PAGE>
                         COMARCO, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                             (Dollars in thousands)
<TABLE>
                                     ASSETS

                                                                            January 31,
                                                                  ---------------------------------

                                                                      1996               1995
                                                                  -------------      --------------
<S>                                                               <C>                <C> 
Current assets:
   Cash and cash equivalents...................................   $     11,801       $      7,968
   Short-term investments......................................          2,657              1,939
   Accounts receivable, net....................................          7,335              8,703
   Inventory...................................................          1,361                535
   Other current assets........................................            573                703
                                                                  -------------      --------------
     Total current assets......................................         23,727             19,848

Long-term investments..........................................            841              1,023

Property and equipment, net....................................          1,174                970
Software development costs, net................................          1,401                676

Intangible assets, net.........................................          2,578              3,011
Other assets...................................................            268                282
                                                                  -------------      --------------
                                                                  $     29,989       $     25,810
                                                                  =============      ==============


                      LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
   Accounts payable............................................   $        547       $        616
   Deferred revenue............................................          1,410              1,044
   Accrued liabilities.........................................          5,721              5,794
                                                                  -------------      --------------

     Total current liabilities.................................          7,678              7,454

Convertible subordinated debentures............................             -                 844
Deferred income taxes..........................................            573                309

Stockholders' equity:
   Common stock, $.10 par value, 33,705,000 shares
     authorized; shares outstanding of 4,707,709
     in 1996 and 4,602,009 in 1995.............................            471                460
   Paid-in capital.............................................          3,883              3,244
   Retained earnings...........................................         17,384             13,499
                                                                  -------------      --------------

     Total stockholders' equity................................         21,738             17,203

Commitments and contingencies (Notes  13 and 18)
                                                                  =============      ==============
                                                                  $     29,989       $     25,810
                                                                  =============      ==============
</TABLE>

           See accompanying notes to consolidated financial statements

<PAGE>


                         COMARCO, INC. AND SUBSIDIARIES

                        CONSOLIDATED STATEMENTS OF INCOME

                (Dollars in thousands, except per share amounts)

<TABLE>

                                                            Years Ended January 31,
                                         -----------------------------------------------------

                                              1996                1995               1994
                                         -------------       -------------      --------------

<S>                                      <C>                 <C>                <C>
Revenues:
   Contract revenues..................   $    54,278         $    58,796        $    59,500
   Product sales......................        15,563               9,520              6,808
                                         -------------       -------------      --------------
                                              69,841              68,316             66,308
                                         -------------       -------------      --------------
Direct costs:
   Contract costs.....................        36,540              39,271             39,553
   Cost of product sales..............         6,644               5,388              3,764
                                         -------------       -------------      --------------

                                              43,184              44,659             43,317
Indirect costs........................        21,112              18,652             19,628
                                         -------------       -------------      --------------

                                              64,296              63,311             62,945
                                         -------------       -------------      --------------

Operating income......................         5,545               5,005              3,363
Interest expense......................            44                 231                333
Interest income.......................           541                 298                349
                                         -------------       -------------      --------------

Income before income taxes............         6,042               5,072              3,379
Income tax expense....................         2,157               1,743                980
                                         -------------       -------------      --------------

Net income............................   $     3,885         $     3,329        $     2,399
                                         =============       =============      ==============

Earnings per common share:
   Primary:
     Net income.......................   $       .75         $       .68        $       .45
                                         =============       =============      ==============
   Fully diluted:
     Net income.......................   $       .73         $       .66        $       .45
                                         =============       =============      ==============
</TABLE>

           See accompanying notes to consolidated financial statements

<PAGE>
                         COMARCO, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (Dollars in thousands)
<TABLE>

                                                                             Years Ended January 31,
                                                               -----------------------------------------------------

                                                                   1996                1995               1994
                                                               -------------       -------------      --------------
<S>                                                            <C>                 <C>                <C>
Cash flows from operating activities:
   Net income...............................................   $     3,885         $     3,329        $     2,399
   Adjustments to reconcile net income to net cash provided
     by operating activities:
       Gain on disposal of property and equipment...........           (26)                ---                 (7)
       Depreciation and amortization........................         2,117               1,728                716
       Provision for doubtful accounts receivable...........            30                  12                 18
       Deferred income taxes................................           247                  83                 65
       Changes in  operating  assets and  liabilities,  net
        of effects  from the purchase of LCTI:
         Increases in investments...........................          (357)                ---                ---
         Decrease (increase) in accounts receivable.........         1,338                 513               (190)
         Increase in inventory..............................          (826)                (71)              (213)
         Decrease (increase) in other current assets........           147                 130               (246)
         Decrease in other assets...........................            14                  86                108
         Decrease in accounts payable.......................           (69)               (215)              (297)
         Increase in deferred revenue.......................           366                 442                602
         Increase (decrease) in accrued liabilities.........           (73)                 47               (700)
                                                               -------------       -------------      --------------
   Net cash provided by operating activities................         6,793               6,084              2,255

Cash flows from investing activities:
   Purchases of investments.................................        (1,903)             (3,038)               ---

   Proceeds from sales of investments.......................         1,724                  76                ---

   Purchases of property and equipment......................          (740)               (558)              (461)

   Proceeds from sale of property and equipment.............            53                   1                 27
   
   Software development costs...............................        (1,900)             (1,597)               ---
  
   Cost of acquisition of LCTI, net of cash acquired........            --                 (65)               ---
                                                               -------------       -------------      --------------

   Net cash used in investing activities....................        (2,766)             (5,181)              (434)

Cash flows from financing activities:
   Principal payments on long-term debt.....................            --                (821)               ---

   Purchase of convertible subordinated debentures..........          (844)             (2,140)              (400)

   Proceeds from issuance of common stock,
     including tax benefit..................................           650                 122                221
   Purchase of common stock.................................            --              (1,392)            (1,882)
                                                               -------------       -------------      --------------
   Net cash used in financing activities....................          (194)             (4,231)            (2,061)
                                                               -------------       -------------      --------------

Net increase (decrease) in cash and cash equivalents........         3,833              (3,328)              (240)

Cash and cash equivalents, beginning of year................         7,968              11,296             11,536
                                                               -------------       -------------      --------------

Cash and cash equivalents, end of year......................   $    11,801         $     7,968        $    11,296
                                                               =============       =============      ==============
</TABLE>
           See accompanying notes to consolidated financial statements


<PAGE>
                         COMARCO, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                       JANUARY 31, 1996 AND 1995 AND 1994


1.   Significant Accounting Policies

     a.  The  Company--COMARCO,  Inc.  and  its  subsidiaries'  (the  "Company")
traditional  business  area  consists  of  providing  a broad  range of  support
services  to  agencies  of  the  United  States  Government,   government  prime
contractors,  and local  governments,  primarily  in the  fields of  information
technologies;  intelligent  instrumentation and automated test systems; ordnance
and  weapon  system  engineering  services;  airport  management  services;  and
manufacturing training. The Company,  operating in a newer business area through
one of its  subsidiaries,  Comarco  Wireless  Technologies,  Inc.,  designs  and
develops products for the wireless communications  industry. Sales to the United
States  Government and government  prime  contractors  were 51%, 58%, and 62% of
revenues for the years ended January 31, 1996, 1995, and 1994, respectively.  In
August 1994, the Company acquired all of the outstanding  stock of LCTI, Inc. As
negotiated under the purchase agreement, the Company was not required to pay any
consideration  to the former owners of LCTI at the acquisition  date, but may be
required  to make  payments  to these  former  owners  based upon the results of
LCTI's  operations  over a five-year  period from the date of  acquisition.  The
acquisition was accounted for using the purchase method. There was no difference
between the estimated fair values of the acquired net tangible and  identifiable
intangible assets and the assumed liabilities. LCTI's results of operations have
been included in the  Company's  consolidated  results of  operations  since the
acquisition  date. The acquisition did not have a material  pro-forma  impact on
operations.

     b.  Principles  of  Consolidation--The  accompanying  financial  statements
include  the  accounts  of  the  Company  and  its  subsidiaries.  All  material
intercompany  balances,   transactions  and  profits  have  been  eliminated  in
consolidation.

     c. Use of Estimates--The  preparation of financial statements in conformity
with  generally  accepted  accounting  principles  requires  management  to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities  and disclosure of contingent  assets and liabilities at the date of
the  financial  statements  and the  reported  amounts of revenues  and expenses
during the reporting period. Actual results could differ from those estimates.

     d.  Revenues--Substantially  all of the  Company's  contract  revenues  are
earned   under    long-term    agreements    and   are   recorded    using   the
percentage-of-completion  method.  Contract  revenue  is  recorded  as costs are
incurred, and profit is recognized on each contract based on the percentage that
the  incurred  costs bear to  estimated  total  costs.  The fees  under  certain
government  contracts may be increased or decreased in  accordance  with cost or
performance  incentive  provisions  which  measure  actual  performance  against
established  targets or other  criteria.  Such incentive fee awards or penalties
are  included  in contract  revenues  at the time the amounts can be  reasonably
determined. Costs to complete are reviewed periodically and revised as required.
Provisions  are made for the full amount of anticipated  losses,  if any, on all
contracts in the period in which they are first determinable.

     Revenues from product sales are primarily  recorded as products are shipped
or when customers have accepted the products,  depending on the contract  terms.
The estimated sales value of post contract customer support which is included as
part of an initial  warranty  period is deferred and amortized over the warranty
period.  Revenues from extended warranty  agreements are recognized ratably over
the term of the agreement.

     e. Cash and Cash Equivalents--For  purposes of the consolidated  statements
of cash flows,  the Company  considers all highly liquid debt  instruments  with
original  maturities  of  three  months  or less to be  cash  equivalents.  Cash
equivalents  of $10.9  million  and $7.3  million at January  31, 1996 and 1995,
respectively, consist primarily of variable rate securities, money market funds,
and commercial paper.

     f.  Inventory--Inventory  is stated at the lower of cost or market. Cost is
determined using standard cost, which  approximates  actual costs on a first-in,
first-out (FIFO) method.

     g.  Property and  Equipment--Property  and equipment are stated at cost and
are depreciated  using the straight-line  method,  over useful lives of three to
seven years.

     h.  Software  Development  Costs--Capitalization  of  internally  developed
software  begins  upon  the   determination   by  the  Company  of  a  product's
technological feasibility.  Capitalized software development costs are amortized
over related sales on a per-unit basis based upon estimated total sales,  with a
minimum  amortization  based on a  straight-line  method over a two to five year
useful life. Capitalized software development costs and associated  amortization
expense were  approximately $1.9 million and $1.2 million  respectively,  in the
year  ended  January  31,  1996.  Capitalized  software  development  costs  and
associated  amortization  expense were  approximately $1.6 million and $921,000,
respectively, in the year ended January 1995. There were no capitalized software
development costs or amortization in the year ended January 31, 1994.

     i. Intangible Assets--Intangible assets are being amortized over periods of
five to thirty years. Costs in excess of net assets acquired are being amortized
over a forty-year period. All such amortization is computed on the straight-line
basis.

     j. Taxes on Income--Deferred  tax assets and liabilities are recognized for
the future tax  consequences  attributable to differences  between the financial
statement  carrying  amounts  of  existing  assets  and  liabilities  and  their
respective  tax bases.  Deferred tax assets and  liabilities  are measured using
enacted  tax rates  expected  to apply to  taxable  income in the years in which
those temporary  differences are expected to be recovered or settled. The effect
on deferred tax assets and liabilities of a change in tax rates is recognized in
income in the period that  includes  the  enactment  date.  Future tax  benefits
recognized as deferred tax assets must be reduced by a valuation allowance where
it is more likely than not that the benefits may not be realized.

     The  Company  adopted,  as of  February  1, 1993,  Statement  of  Financial
Accounting   Standards  No.  109,  Accounting  for  Income  Taxes.  The  Company
previously used the asset and liability  method under Statement 96. There was no
cumulative  effect  of  this  change  in  accounting  for  income  taxes  on the
consolidated financial statements.

     k. Per Share  Information--The  outstanding  shares used for  earnings  per
share  calculations for all years presented  include the weighted average effect
of common  shares  and common  share  equivalents  outstanding  during the year.
Common share  equivalents  include dilutive stock options and warrants  computed
using the treasury  stock method.  Convertible  subordinated  debentures are not
considered common stock equivalents and are not considered in the computation of
fully  diluted  earnings  per share  since  the  effect  would be  antidilutive.
Consolidated  net income of the Company used for earnings per share  purposes is
diluted as a result of stock options issued by the Company's  subsidiaries which
enable their holders to obtain the subsidiaries' common stock.

     l.  Reclassifications-Certain  reclassifications  of 1994 and 1995  amounts
have been made to conform with the 1996 presentation.


2.   Investments

Effective   February  1,  1994,  the  Company  adopted  Statement  of  Financial
Accounting  Standards No. 115,  Accounting  for Certain  Investments in Debt and
Equity Securities. Statement 115 prescribes how companies are to account for and
report  investments in equity  securities  that have readily  determinable  fair
values and for all investments in debt securities. The adoption of Statement 115
had no material impact on the Company's consolidated statement of income for the
years ended January 31, 1995 and 1996.

Securities  classified  as available for sale are as follows at January 31, 1996
and 1995:
<TABLE>
                                      Gross            Gross
                                      Unrealized       Unrealized     Aggregate
            Security                  Holding          Holding        Fair
Year        Type             Cost     Gains            Losses         Value
- ----        --------         ----     ----------       ----------     -----
                                       (Dollars in thousands)

<S>         <C>              <C>      <C>              <C>            <C> 
1996        Equity           $286     --               --             $286
1995        Equity           $649     --               --             $649
</TABLE>

Securities classified as held-to-maturity are as follows at January 31, 1996 and
1995:
<TABLE>
                                      Gross            Gross
                                      Unrealized       Unrealized     Aggregate
            Security     Amortized    Holding          Holding        Fair
Year        Type         Cost         Gains            Losses         Value
- ----        --------     ---------    ----------       ----------     ----------
                                       (Dollars in thousands)

<S>         <C>          <C>          <C>               <C>           <C>   
1996        Debt         $2,855       $17               $ 5           $2,867
1995        Debt         $2,313        --               $29           $2,284
</TABLE>

Maturities of debt securities  classified as held-to  maturity are as follows at
January 31, 1996:
<TABLE>
                                                          Aggregate
  Security                                                  Fair
  Type                             Cost                     Value
  --------                         ----                   ---------
                                        (Dollars in thousands)
  <S>                              <C>                    <C>        
  Tax-exempt obligations:
        Within one year            $2,014                 $2,013
        One through five years        841                    854
</TABLE>
Proceeds  from the sales of  available-for-sale  securities  in the years  ended
January  31,  1996 and 1995  were  $363,000  and  none,  respectively.  No gross
realized gains or losses were recorded on sales of available-for-sale securities
in the years ended January 31, 1996 and 1995.

Short-term  investments at January 31, 1996 and 1995 included restricted amounts
of  $357,000  and  none,  respectively,  related  to  balances  maintained  in a
non-qualified deferred compensation plan for Company executives.

The amount of net unrealized holding gains on trading securities recorded in the
years ended January 31, 1996 and 1995 were $25,000 and none, respectively.

3.   Accounts Receivable

Accounts receivable consist of the following:
<TABLE>
                                                       January 31,
                                               ----------------------------
                                                  1996             1995
                                               -----------      -----------

                                                 (Dollars in thousands)
<S>                                            <C>              <C>
U.S. Government
   Billed...................................   $  3,096         $  4,283
   Unbilled.................................      1,566            2,549
Commercial..................................      2,490            1,812
Other ......................................        439              395
                                               -----------      -----------
                                                  7,591            9,039
Less: Allowances for doubtful accounts......       (256)            (336)
                                               -----------      -----------
                                               $  7,335         $  8,703
                                               ===========      ===========
</TABLE>
Included in unbilled  accounts  receivable are retainages due upon completion of
contracts  of  approximately  $154,000  and  $282,000 as of January 31, 1996 and
1995, respectively.  Of total accounts receivable at January 31, 1996, there are
approximately  $758,000 of unbilled  receivables which, based upon the Company's
experience, may not be collected within the next fiscal year.


4.  Inventory

Inventory consists of the following:
<TABLE>
                                                 January 31,
                                         ----------------------------
                                            1996             1995
                                         -----------      -----------

                                           (Dollars in thousands)
<S>                                      <C>              <C>      
Raw materials.........................   $     830        $     233
Work-in-process.......................         278              107
Finished goods........................         253              195
                                         -----------      -----------
                                         $   1,361        $     535
                                         ===========      ===========
</TABLE>

5.   Property and Equipment

Property and equipment consist of the following:
<TABLE>
                                                            January 31,
                                                    ----------------------------
                                                       1996             1995
                                                    -----------      -----------

                                                      (Dollars in thousands)

<S>                                                 <C>              <C>      
Office furnishings and fixtures..................   $   1,056        $   1,134
Equipment........................................       2,281            2,829
Software.........................................         225              196
                                                    -----------      -----------
                                                        3,562            4,159
Less: Accumulated depreciation and amortization..      (2,388)          (3,189)
                                                    ===========      ===========
                                                    $   1,174        $     970
                                                    ===========      ===========
</TABLE>

6.  Intangible Assets

Intangible assets consist of the following:
<TABLE>

                                                        January 31,
                                                ----------------------------
                                                   1996             1995
                                                -----------      -----------
                                                  (Dollars in thousands)

<S>                                             <C>              <C>      
Costs in excess of net assets acquired.......   $   1,697        $   1,697
Other intangible assets, based on
 allocated purchase price....................       1,845            3,730
                                                -----------      -----------
                                                    3,542            5,427
Less: Accumulated amortization...............        (964)          (2,416)
                                                ===========      ===========
                                                $   2,578        $   3,011
                                                ===========      ===========
</TABLE>

Amortization  of intangible  assets for the years ended January 31, 1996,  1995,
and 1994 amounted to $433,000, $341,000, and $253,000, respectively.


7.  Bank Line of Credit

As a part  of a loan  agreement  with a  bank,  the  Company  has an $8  million
revolving  credit  facility,  which  expires  June 30,  1997,  and a $5  million
guidance  line of credit,  which  expires June 30, 1996.  The  revolving  credit
facility and the guidance line of credit are unsecured provided that the Company
maintains  certain  covenants.  Outstanding  loans  under  this  agreement  bear
interest at no less than the bank's prime rate or the London  Interbank  Offered
Rate (LIBOR) plus 150 basis points, at the Company's option.  The interest rates
can be  increased by the bank  dependent  upon the Company  maintaining  certain
financial  ratios.  The bank's prime rate was 8.50% at January 31,  1996.  There
were no  borrowings  under the line of credit at January 31,  1996 or 1995.  The
loan agreement also includes certain restrictive covenants.

8.  Accrued Liabilities

Accrued liabilities consist of the following:
<TABLE>
                                                          January 31,
                                                  ----------------------------
                                                     1996             1995
                                                  -----------      -----------
                                                    (Dollars in thousands)

<S>                                               <C>              <C>      
Accrued payroll and related expense..........     $   4,247        $   3,983
Other..........................................       1,474            1,811
                                                  -----------      -----------
                                                  $   5,721        $   5,794
                                                  ===========      ===========
</TABLE>

9.  Stockholders' Equity

Changes in the  components of  stockholders'  equity for the years ended January
31, 1994, 1995, and 1996 were as follows:
<TABLE>

                                                Common        Paid-in       Retained
                                                Stock         Capital       Earnings        Total
                                             -------------  ------------  -------------  -------------
                                                              (Dollars in thousands)

<S>                                          <C>            <C>           <C>            <C>        
Balance at January 31, 1993..............    $      519     $    6,116    $    7,771     $    14,406
   Net income............................            --             --         2,399           2,399
   Exercise of stock options, 70,000
     shares..............................             7            129            --             136
   Tax benefit from exercise of stock
     options.............................            --             85            --              85
   Purchase and retirement of common stock,
     407,850 shares......................           (41)        (1,841)           --          (1,882)
                                             -------------  ------------  -------------  -------------
                                     
Balance at January 31, 1994..............           485          4,489        10,170          15,144
   Net income............................            --             --         3,329           3,329
   Exercise of stock options and debenture             
     conversions, 35,271 shares..........             3             72            --              75
   Tax benefit from exercise of stock
     options.............................            --             47            --              47
   Purchase and retirement of common stock,
     282,364 shares......................           (28)        (1,364)           --          (1,392)
                                             -------------  ------------  -------------  -------------
Balance at January 31, 1995..............           460          3,244        13,499          17,203
   Net income............................            --             --         3,885           3,885
   Exercise of stock options, 105,700
     shares..............................            11            476            --             487
   Tax benefit from exercise of stock
     options.............................            --            163            --             163
                                             =============  ============  =============  =============
Balance at January 31, 1996..............    $      471     $    3,883    $   17,384     $    21,738
                                             =============  ============  =============  =============
</TABLE>

10.  Income Taxes

Income taxes consist of the following amounts:
<TABLE>
                                                      Years Ended January 31,
                                        -----------------------------------------------------

                                            1996               1995                1994
                                        -------------       -------------      --------------
                                                       (Dollars in thousands)
<S>                                     <C>                 <C>                <C>                
Federal income tax:
  Current............................   $    1,415          $   1,160          $     644
  Deferred...........................         206                  80                 40
State income taxes:
  Current............................         495                 500                271
  Deferred...........................          41                   3                 25
                                        -------------       -------------      --------------
                                        $   2,157           $   1,743          $     980
                                        =============       =============      ==============
</TABLE>

Deferred  income taxes reflect the impact of temporary  differences  between the
amount of assets and liabilities  recognized for financial  statement  reporting
purposes and such amounts  recognized  for tax filing  purposes.  The  principal
items making up the deferred tax  provision in the years ended  January 31, 1996
and 1995 were differing  depreciation  methods, the amortization of intangibles,
accrued vacation, and prepaid expenses.

The differences  between the effective income tax rate and the statutory federal
income tax rates for the years ended  January 31,  1996,  1995,  and 1994 are as
follows:
<TABLE>

                                                                     Years Ended January 31,
                                               --------------------------------------------------------------------
                                                      1996                    1995                    1994
                                               --------------------    --------------------   ---------------------
                                                           Percent                Percent                 Percent
                                                           Pretax                 Pretax                  Pretax
                                               Amount      Income      Amount     Income      Amount      Income
                                               --------    --------    --------   ---------   ---------   ---------

                                                                     (Dollars in thousands)
<S>                                            <C>         <C>         <C>        <C>         <C>         <C>
Computed "expected" tax on income before
   extraordinary items and income taxes...     $ 2,115       35.0%     $ 1,775      35.0%     $ 1,149       34.0%
Surtax exemption..........................         (60)      (1.0)                  (1.0)          --         --
                                                                           (51)
State tax, net of federal benefit.........         354        5.9          332       6.5          195        5.8
Change in valuation allowance.............        (170)      (2.8)        (300)                  (400)     (11.8)
                                                                                    (5.9)
Other, net................................         (82)      (1.4)         (13)      (.2)          36        1.0
                                               --------    --------    --------   ---------   ---------   ---------
Taxes on income...........................     $ 2,157       35.7%     $ 1,743      34.4%     $   980       29.0%
                                               ========    ========    ========   =========   =========   =========
</TABLE>


The tax effects of temporary  differences that give rise to significant portions
of the deferred tax assets and deferred tax  liabilities at January 31, 1996 and
1995 are presented below:
<TABLE>

                                                                        January 31,
                                                              ----------------------------             

                                                                  1996           1995
                                                              ---------------------------

                                                                 (Dollars in thousands)
<S>                                                               <C>            <C>
Deferred tax assets:
   Accounts receivable....................................        $ 328          $ 505
   Property and equipment, principally due to differing
    depreciation methods..................................           70              8
   Employee benefits, principally due to accrual for
    financial reporting purposes..........................          409            446
   Other..................................................           35             28
                                                                  ------         ------ 
   Total gross deferred tax assets........................          842            987
   Less valuation allowance...............................          530            700
                                                                  ------         ------ 
   Net deferred tax assets................................        $ 312          $ 287
                                                                  ------         ------ 
 
 Deferred tax liabilities:
   Prepaid expenses.......................................        $ 110          $ 156
   Property and equipment, principally due to differing
    depreciation methods..................................           73             --
   Software development costs.............................          530            277
   Intangible assets, principally due to differing
    amortization methods..................................           --             26
                                                                  ------         ------ 
   Total gross deferred tax liabilities...................        $ 713          $ 459
                                                                  ------         ------ 
   
    Net deferred tax liability............................        $ 401          $ 172
                                                                  ======         ====== 
</TABLE>
The  valuation  allowance  for  deferred  tax assets as of  February 1, 1995 was
$700,000.  The net change in the valuation  allowance for the year ended January
31, 1996 was a decrease of $170,000.


11.  Convertible Subordinated Debentures

At  January  31,  1996  and  1995,  the  Company  had  outstanding   convertible
subordinated debentures of none and $844,000,  respectively. The debentures bore
interest at a rate of 9.75%,  were due April 15, 2000,  and were  convertible to
shares of the Company's common stock at $11.50 per share.

For the  years  ended  January  31,  1996 and 1995,  the  Company  redeemed  and
purchased $844,000 and $2,140,000, respectively, of the debentures at par.


12.  Stock Options

The Company has two stock  option plans under which  officers and key  employees
may be granted  options to purchase shares of common stock of the Company at not
less  than  100% of the  fair  market  value at the date of  grant,  unless  the
optionee is a 10%  shareholder of the Company,  in which case the price must not
be less than 110% of the fair  market  value.  The options  are  exercisable  in
installments  determined by the compensation committee of the Company's Board of
Directors,  however no option may be exercised  prior to one year  following the
grant of the option.  The options expire as determined by the committee,  but no
later  than ten years and one week after the date of grant  (five  years for 10%
shareholders).  Transactions and other information relating to this plan for the
three years ended January 31, 1996 are summarized below:
<TABLE>

                                                       Outstanding Options
                                          ----------------------------------------------
                                             Number of              Exercise Price
                                                Shares                 Per Share
                                          -------------     ----------------------------

<S>                                           <C>             <C>             <C>    
Balance, January 31, 1993..............        463,325        $  1.88   to    $  6.25
   Options granted.....................         91,000        $  4.56
   Options canceled or expired.........        (81,000)       $  1.88   to    $  6.25
   Options exercised...................        (37,500)       $  1.88   to    $  2.13
                                              ---------

Balance, January 31, 1994..............        435,825        $  1.88   to    $  6.25
   Options canceled or expired.........         (5,375)       $  1.88   to    $  6.25
   Options exercised...................        (34,750)       $  1.88   to    $  2.13
                                              ---------

Balance, January 31, 1995..............        395,700        $  1.88   to    $  6.25
   Options granted.....................        109,000        $  8.63
   Options canceled or expired.........        (20,250)       $  4.56   to    $  6.25
   Options exercised...................       (105,700)       $  1.88   to    $  6.25
                                              ---------

Balance, January 31, 1996..............        378,750        $  1.88   to    $  8.63
                                              =========
</TABLE>

Stock  options  exercisable  at January 31, 1996,  1995,  and 1994 were 214,625,
264,825, and 227,075,  respectively.  Shares available under the plan for future
grants at January 31, 1996, 1995, and 1994 were 403,230,  142,105,  and 137,105,
respectively.

The Company  also has a Director  Stock  Option Plan under which  members of the
Board of Directors  may be granted  options to purchase up to 425,000  shares of
common stock of the Company.  These options become exercisable ratably over four
years from the date of issuance.

Transactions  and other  information  relating to the Director Stock Option Plan
for the three years ended January 31, 1996 are summarized below:
<TABLE>
                                                        Outstanding Options
                                           --------------------------------------------  
                                            Number of              Exercise Price
                                               Shares               Per Share
                                           -----------      --------------------------- 
<S>                                           <C>             <C>             <C>
Balance, January 31, 1993..............       152,500         $  1.88
   Options granted.....................        15,000         $  5.25
   Options exercised...................       (32,500)        $  1.88
   Options canceled or expired.........            --
                                              --------

Balance, January 31, 1994..............       135,000         $  5.25
   Options granted.....................        25,000         $  5.13
   Options canceled or expired.........        (8,000)        $  5.13   to    $  5.25
                                              --------

Balance, January 31, 1995..............       152,000         $  1.88   to    $  5.25
   Options granted.....................        20,000         $ 11.50
   Options canceled or expired.........            --
                                              --------
                                           
Balance, January 31, 1996..............       172,000         $  1.88   to    $ 11.50
                                              ========
</TABLE>

Stock  options  exercisable  at January 31, 1996,  1995,  and 1994 were 131,000,
123,000, and 120,000,  respectively.  Shares available under the plan for future
grants at January 31, 1996,  1995, and 1994 were 135,500,  155,500,  and 47,500,
respectively.

One of the Company's  subsidiaries,  Comarco Wireless Technologies,  Inc. (CWT),
also has a stock option plan under which  officers and key  employees of CWT may
be granted options to purchase up to 60,000 shares of common stock of CWT at not
less than 100% of the fair market value at the date of grant.  As of January 31,
1996,  all  300,000  outstanding  shares  of CWT  common  stock are owned by the
Company.  The fair  market  value of the  shares and the  exercise  dates of the
options are determined by the  compensation  committee of the Company's Board of
Directors,  however no option may be exercised  prior to one year  following the
grant of the option. The options expire as determined by the committee,  but not
later  than ten years and one week after the date of grant.  In the fiscal  year
ended  January 31, 1995,  24,000  options  were granted at an exercise  price of
$25.33.  In the fiscal year ended January 31, 1996,  14,000 options were granted
at exercise prices ranging from $43.00 to $119.73.  Stock options exercisable at
January 31, 1996 and 1995 were 6,000 and none,  respectively.  Shares  available
under the plan for future  grants at January  31,  1996 and 1995 were 22,000 and
36,000, respectively.

13.  Lease Commitments

Rental  commitments under  noncancelable  operating  leases,  principally on the
Company's office space, equipment and automobiles were $1,677,000 at January 31,
1996, payable as follows: $615,000,  $490,000, $415,000, $146,000 and $11,000 in
the years ended  January 31, 1997,  1998,  1999,  2000,  and 2001  respectively.
Certain of the rental  commitments  are subject to increases based on the change
in the Consumer  Price  Index.  Rental  expense for the years ended  January 31,
1996, 1995, and 1994 was $1,361,000, $1,456,000, and $1,982,000, respectively.

14.  Employee Benefit Plans

The  Company  has a Savings  and  Retirement  Plan which  provides  benefits  to
eligible  employees.  Under the Plan,  as  amended  effective  January  1, 1993,
employees  who have been with the  Company in excess of three  months and are at
least 20 1/2 years of age may participate by contributing  between 1% and 15% of
earnings.  Company  contributions  match  employee  contributions  at  levels as
specified  in the Plan  document.  In  addition,  the Company may  contribute  a
portion of its net  profits as  determined  by the Board of  Directors.  Company
contributions, which consist of matching contributions, with respect to the Plan
for the  years  ended  January  31,  1996,  1995,  and 1994  were  approximately
$560,000, $553,000, and $565,000, respectively.

15.  Supplemental Disclosures of Cash Flow Information

<TABLE>
                                                      Years Ended January 31,
                                        -----------------------------------------------------

                                            1996               1995                1994
                                        -------------       -------------      --------------
                                                       (Dollars in thousands)
<S>                                        <C>                 <C>                <C>     
Cash paid during the year for:
   Interest..........................      $   44              $  212             $  313
   Income taxes......................      $2,209              $1,468             $  735
</TABLE>

In August 1994,  the Company  acquired all of the common stock of LCTI,  Inc. No
cash was  paid  for the  acquisition  of the  stock.  In  connection  with  this
acquisition,  the Company acquired tangible assets with a fair value of $615,000
and assumed liabilities of $1,059,000.  The difference between the fair value of
the tangible assets acquired and the liabilities assumed was assigned to certain
intangible assets.


16.  Research and Development Costs

The Company incurred research and development costs (includes  Company-sponsored
software development costs prior to determination of technological  feasibility)
of  approximately  $2,800,000,  $520,000,  and  $1,400,000,  in the years  ended
January  31,  1996,   1995,   and  1994,   respectively,   related  to  wireless
communications  products and  development  of software  tools.  These costs were
expensed as incurred.


17.  Business Segment Information

The Company's operations have been classified into two business areas:  Wireless
communications  products  and  Government  contracting  services.  The  wireless
communications  products  area  develops,  produces,  and  markets a variety  of
products  and  services  used  in  the  wireless  communications  industry.  The
Government  contracting  services  area  provides  services to Federal and local
government and commercial customers pursuant to established contracts. Corporate
and other consists  primarily of cash and cash  equivalents,  fixed assets,  and
other assets.


Summarized financial  information by business segment for Fiscal Year 1996 is as
follows:
<TABLE>

                               Wireless          Government            
                            Communications     Contracting and         Corporate and             
                               Products        Other Revenues              Other            Total
                        ----------------------------------------------------------------------------
                                             (Dollars in thousands)
<S>                          <C>                  <C>                   <C>                <C>    
Revenues                     $14,352              $55,489                   ---            $69,841
Operating income               3,709                1,885               $   (49)             5,545
Identifiable assets            4,472                6,510                19,007             29,989
Depreciation and
   amortization                1,258                  512                   347              2,117
Capital expenditures             470                  221                    49                740


Summarized financial  information by business segment for Fiscal Year 1995 is as
follows:

 
                               Wireless          Government            
                            Communications     Contracting and         Corporate and             
                               Products        Other Revenues              Other            Total
                        ----------------------------------------------------------------------------
                                             (Dollars in thousands)

Revenues                      $9,089              $59,227                   ---            $68,316
Operating income               1,943                3,001               $    61              5,005
Identifiable assets            2,788                7,791                15,231             25,810
Depreciation and
   amortization                1,108                  185                   435              1,728
Capital expenditures             284                  200                    74                558

</TABLE>

18.  Commitments and Contingencies

The  Company is  subject to legal  proceedings  and  claims  which  arise in the
ordinary course of its business.  In the opinion of management and the Company's
legal  counsel,  the amount of ultimate  liability with respect to these actions
will not materially affect the financial condition of the Company.

Costs under  cost-reimbursable  contracts  are subject to audit by the  customer
upon contract completion.  Therefore,  all contract costs,  including direct and
indirect  costs,   are  potentially   subject  to  adjustment   prior  to  final
reimbursement.  Based on the results of audits conducted,  the Company currently
has open issues regarding certain costs charged to  cost-reimbursable  contracts
on which the Company is awaiting final decisions from contracting officers.  The
amounts which are subject to this review by the Government  total  approximately
$1.7 million.  The Company  believes that it has  meritorious  defenses,  and if
necessary,  the Company intends to vigorously  defend its positions  through the
appeals and claims process.  Management  believes that  sufficient  reserves are
available to offset any potential adjustments.


19.  Quarterly Financial Data (Unaudited)

Unaudited summarized financial data by quarter for Fiscal Years 1996 and 1995 is
as follows (in thousands, except per share data):
<TABLE>

Fiscal Year 1996                                                   Quarter Ended
                                            ------------------------------------------------------------

                                               April 30         July 30     October 29     January 31
                                            --------------  -------------  -------------  --------------

<S>                                         <C>             <C>            <C>            <C>        
Revenues.................................   $    17,329     $    17,245    $    18,486    $    16,781
Operating income.........................         1,306           1,210          1,417          1,612
Net income...............................           838             838          1,020          1,189

                                            --------------  -------------  -------------  --------------
Primary earnings per common share........   $       .17     $       .16    $       .20    $       .22
                                            ==============  =============  =============  ==============

                                            --------------  -------------  -------------  --------------
Fully diluted earnings per common share..   $       .17     $       .16    $       .20    $       .20
                                            ==============  =============  =============  ==============



Fiscal Year 1995                                                   Quarter Ended
                                            ------------------------------------------------------------

                                                  May 2        August 1     October 31     January 31
                                            --------------  -------------  -------------  --------------

Revenues.................................   $    15,668     $    16,014    $    18,278    $    18,356
Operating income.........................         1,016           1,043          1,417          1,529
Net income...............................           635             699            952          1,043

                                            --------------  -------------  -------------  --------------
Primary earnings per common share........   $       .13     $       .14    $       .20    $       .21
                                            ==============  =============  =============  ==============
 
                                            --------------  -------------  -------------  --------------
Fully diluted earnings per common share..   $       .13     $       .14    $       .19    $       .20
                                            ==============  =============  =============  ==============
</TABLE>


ITEM  9.  Changes  in and  Disagreements  with  Accountants  on  Accounting  and
Financial Disclosure

     None.


                                    PART III

ITEM 10.  Directors and Executive Officers of the Registrant

     Information  concerning  Directors and Executive Officers of the Company is
incorporated  herein by reference from the Company's  definitive proxy statement
for the 1996 annual meeting of  shareholders,  which the Company expects to file
with the SEC.

ITEM 11.  Executive Compensation

     Information  regarding executive  compensation is incorporated by reference
from the Company's  definitive  proxy  statement for the 1996 annual  meeting of
shareholders, which the Company expects to file with the SEC.

ITEM 12.  Security Ownership of Certain Beneficial Owners and Management

     The information  regarding  Security Ownership is incorporated by reference
from the section entitled "Ownership of Securities" in the Company's  definitive
proxy statement for the 1996 annual meeting of  shareholders,  which the Company
expects to file with the SEC.

ITEM 13.  Certain Relationships and Related Transactions

     The information  concerning certain  relationships and related transactions
of the  Registrant  is  incorporated  by  reference  from the  section  entitled
"Executive  Compensation"  in the Company's  definitive  proxy statement for the
1995 annual meeting of shareholders,  which the Company expects to file with the
SEC.

                                     PART IV

ITEM 14.  Exhibits, Financial Statement Schedules, and Reports on Form 8-K

(a)  1.  Financial Statements (See Item 8)

     2.  Financial Statement Schedule:

          The  following  additional  information  for the  fiscal  years  ended
          January 31, 1996, 1995, and 1994 is submitted herewith:

           VIII Reserves

         All other schedules are omitted because the required information is not
         present in amounts  sufficient to require submission of the schedule or
         because  the  information  required  is  included  in the  consolidated
         financial statements or the notes thereto.


     3.  Exhibits

          3.1  Articles of  Incorporation.  The  Articles of  Incorporation  are
               incorporated  herein by reference  from the  Company's  report on
               Form 8 filed  with the  Securities  and  Exchange  Commission  on
               November 16, 1988.

          3.2  By-Laws.  The  By-Laws are  incorporated  by  reference  from the
               Company's  report on Form  10-Q for the  quarter  ended  July 31,
               1986.


     10. Material Contracts

         10.1     1982 Stock Option Plan. The restated 1982 Stock Option Plan is
                  incorporated  herein  by  reference  from  Exhibit  C  to  the
                  Company's definitive Proxy Materials filed with the Securities
                  and Exchange Commission on June 25, 1986.

         10.2     Lease relating to Bloomfield,  Indiana facility dated February
                  1,  1988   between  the   Company  and  Laverne   Rollison  is
                  incorporated  by reference  from the Company's  report on Form
                  10-K for the year ended January 31, 1988.

         10.3     Director Stock Option Plan dated July 1, 1987 is  incorporated
                  by reference  from the  Company's  report on Form 10-K for the
                  year ended January 31, 1988.

         10.4     United States Navy Contract  dated October 1, 1988 between the
                  Company and the Naval Weapons Center at China Lake, California
                  is incorporated by reference from the Company's report on Form
                  10-K for the year ended January 31, 1989.

         10.5     Contract  dated  January 22, 1991  between the Company and the
                  County of Los Angeles for the  operation  and  maintenance  of
                  County-owned  general  aviation  airports is  incorporated  by
                  reference from the Company's  report on Form 10-K for the year
                  ended January 31, 1991.

         10.6     United  States Navy Contract  dated  February 21, 1991 between
                  the Company and the Pacific  Missile Test Center,  Point Mugu,
                  California  is  incorporated  by reference  from the Company's
                  report on Form 10-Q for the quarter ended May 5, 1991.

         10.7     Agreement  dated April 16, 1991 between the Company and Don M.
                  Bailey,  President  and  Chief  Executive  Officer,  regarding
                  employment  termination in the event of a change in control of
                  the Company is  incorporated  by reference  from the Company's
                  report on Form 10-K for the year ended January 31, 1992.

         10.8     Agreement  dated  December  14,  1989  between the Company and
                  ManTech Engineering Corporation to establish the Interop Joint
                  Venture is incorporated by reference from the Company's report
                  on Form 10-K for the year ended January 31, 1992.

         10.9     Agreement dated January 4, 1993 between the Company,  DynCorp,
                  and Electronic Warfare Associates to establish the Tesco Joint
                  Venture is incorporated by reference from the Company's report
                  on Form 10-K for the year ended January 31, 1993.

         10.10    Business Loan Agreement  dated  September 26, 1994 between the
                  Company and  NationsBank  of  Virginia,  N.A.  to  establish a
                  $5,000,000  Guidance Line of Credit and an  $8,000,000  Master
                  Line of Credit is incorporated by reference from the Company's
                  report on Form 10-Q for the quarter ended October 30, 1994.

         10.11    Guidance Line of Credit Note for  $5,000,000  dated  September
                  26, 1994 between the Company and NationsBank of Virginia, N.A.
                  is incorporated by reference from the Company's report on Form
                  10-Q for the quarter ended October 30, 1994.

         10.12    Master Line of Credit for $8,000,000  dated September 26, 1994
                  between the  Company  and  NationsBank  of  Virginia,  N.A. is
                  incorporated  by reference  from the Company's  report on Form
                  10-Q for the quarter ended October 30, 1994.

         10.13    Nonqualified Employee Stock Option Plan for Comarco Wireless
                  Technologies,  Inc.  dated  August 1994 is  incorporated  by
                  reference  from the  Company's  report  on Form 10-Q for the
                  quarter ended October 30, 1994.

         10.14    Primary Stock Purchase  Agreement among COMARCO,  Inc. and the
                  prior  shareholders  of LCTI,  Inc.,  dated  August 9, 1994 is
                  incorporated  by reference  from the Company's  report on Form
                  10-Q for the quarter ended October 30, 1994.

         10.15    Second Stock Purchase  Agreement  among COMARCO,  Inc. and the
                  prior  shareholders  of LCTI,  Inc.,  dated  August 9, 1994 is
                  incorporated  by reference  from the Company's  report on Form
                  10-Q for the quarter ended October 30, 1994.

         10.16    First  Amendment to Loan  Agreement  dated  September 26, 1995
                  between the  Company  and  NationsBank  of  Virginia,  N.A. is
                  incorporated  by reference  from the Company's  report on Form
                  10-Q for the quarter ended October 29, 1995.

         10.17    Amended and Restated  Master Line of Credit Note dated October
                  31, 1995 between the Company and NationsBank of Virginia, N.A.
                  is incorporated by reference from the Company's report on Form
                  10-Q for the quarter ended October 29, 1995.

         10.18    Amended  and  Restated  Guidance  Line of  Credit  Note  dated
                  October 31,  1995  between  the  Company  and  NationsBank  of
                  Virginia, N.A. is incorporated by reference from the Company's
                  report on Form 10-Q for the quarter ended October 29, 1995.

         11.      Computation of Number of Shares of Common Stock used in the
                  Computation of Earnings Per Share.

         21.1     Subsidiaries of the Company.  The following are the
                  significant subsidiaries of the Company:
                  Decisions and Designs, Inc. (DDI) incorporated in the
                   Commonwealth of Virginia.
                  International Business Services, Inc. (IBS) incorporated in
                   the District of Columbia.
                  Comarco Wireless Technologies, Inc. (CWT) incorporated in the
                   State of Delaware.
                  LCTI, Inc. incorporated in the State of Maryland.
                  Manufacturing Technology Training Center, Inc. (MTTC)
                   incorporated in the State of Delaware.
                  Comarco Wireless Europe, Inc. incorporated in the State of
                   Delaware.

         23.1     Consent of Accountants.

         99.2     Undertakings of Registrant.

     (b)  Reports on Form 8-K

          Form  8-K  dated  June  2,  1995  reporting  under  Items 5 and 14 and
          attaching a press release dated May 26, 1995.

<PAGE>
                         COMARCO, INC. AND SUBSIDIARIES
                                   SIGNATURES

     Pursuant  to the  requirements  of  Section  13 or 15(d) of the  Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized, on April 24, 1996.

                                          COMARCO, INC.

                                                     /s/ DON M. BAILEY
                                           -------------------------------------
                                                       Don M. Bailey
                                                        President,
                                           Chief Executive Officer and Director

     Pursuant to the  requirements of the Securities  Exchange Act of 1934, this
report  has  been  signed  below  by the  following  persons  on  behalf  by the
Registrant and in the capacities and on the dates so indicated.

       Signature                            Title                      Date


                                    Chairman of the Board
 /s/ GERALD D. GRIFFIN                  and Director              April 24, 1996
- -------------------------
   Gerald D. Griffin

                                 President, Chief Executive
                                    Officer and Director
                                    (Principal Executive
   /s/ DON M. BAILEY                      Officer)                April 24, 1996
- -------------------------
   Don M. Bailey

                                       Vice President
                                            and
                               Treasurer (Principal Financia
  /s/ THOMAS P. BAIRD              and Accounting Officer)        April 24, 1996
- -------------------------
    Thomas P. Baird




 /s/ WILBUR L. CREECH                     Director                April 24, 1996
- -------------------------
   Wilbur L. Creech




/s/ WESLEY L. MCDONALD                    Director                April 24, 1996
- -------------------------
  Wesley L. McDonald




/s/ WALTER V. STERLING                    Director                April 24, 1996
- -------------------------
  Walter V. Sterling





 /s/ PAUL G. YOVOVICH                     Director                April 24, 1996
- -------------------------
   Paul G. Yovovich




<PAGE>


                         COMARCO, INC. AND SUBSIDIARIES

                            SCHEDULE VIII - RESERVES
                       Three Years Ended January 31, 1996
                             (Dollars in thousands)
<TABLE>
                                                                                            Other
                                           Balance at      Charged to                      Changes
                                          Beginning of      Cost and                         Add         Balance at
                                              Year          Expense       Deductions      (Deduct)      End of Year
                                          -------------   ------------   ------------    ------------   ------------
<S>                                       <C>             <C>            <C>             <C>            <C>
Year ended January 31, 1996:
   Allowance for doubtful accounts and
     provision for unbilled receivables
     (deducted from accounts receivable),
     and income tax valuation
     allowance.........................   $    1,036      $       30     $   280(1)      $       --     $      786

Year ended January 31, 1995:
   Allowance for doubtful accounts and
     provision for unbilled receivables
     (deducted from accounts receivable),
     and income tax valuation
     allowance.........................   $    1,388      $       12     $   364 1)      $       --     $    1,036

Year ended January 31, 1994:
   Allowance for doubtful accounts
     and provision for unbilled
     receivables (deducted from accounts
     receivable).......................   $    1,934      $       18     $   564(1)      $       --     $    1,388

</TABLE>

(1) Write off of uncollectible receivables and reduction in income tax valuation
allowance.



                                                                      EXHIBIT 11

                         COMARCO, INC. AND SUBSIDIARIES

                 SCHEDULE OF COMPUTATION OF NET INCOME PER SHARE
<TABLE>

                                                                        Years Ended January 31,
                                                    ----------------------------------------------------------------
                                                          1996                   1995                  1994
                                                    ------------------     -----------------      -----------------
<S>                                                 <C>                    <C>                    <C>
Primary:
   Net income....................................   $      3,885,000       $      3,329,000       $      2,399,000
   Less-- net income allocated to subsidiary
      dilutive stock options outstanding.........           (155,000)               (15,000)                   ---
                                                    ------------------     -----------------      -----------------
   Net income used in calculation of primary        $      3,730,000       $      3,314,000       $      2,399,000
      income per share...........................
                                                    ==================     =================      =================
Weighted average number of common shares
   outstanding during the year...................          4,627,000              4,697,000              5,173,000
Add--common equivalent shares (determined using
   the "treasury stock" method) representing
   shares issuable upon exercise of stock options
   and warrants..................................            351,000                212,000                196,000
                                                    ------------------     -----------------      -----------------
 Weighted average number of shares used in
    calculation of primary income per share......          4,978,000              4,909,000              5,369,000
                                                    ==================     =================      =================
Primary income per common share..................   $            .75       $            .68       $            .45
                                                    ==================     =================      =================

Fully diluted:
   Net income used in calculation of primary
   income per share..............................   $      3,730,000       $      3,314,000       $      2,399,000
   Less-- net income allocated to subsidiary
      dilutive stock options outstanding.........            (25,000)                   ---                    ---
     Additions to net income:
       Interest and offering costs on convertible
       subordinated debentures...................             25,000                140,000                235,000
                                                    ------------------     -----------------      -----------------
                                                    $      3,730,000       $      3,454,000       $      2,634,000
                                                    ==================     =================      =================
Weighted average number of shares used in
   calculation of primary income per share.......          4,978,000              4,909,000              5,369,000
   Add:
     Shares issuable upon conversion of 9.75%
     subordinated debentures.....................             15,000                116,000                267,000
     Additional shares issuable upon exercise of
     options based on year-end market price......             83,000                109,000                    ---
                                                    ------------------     -----------------      -----------------
                                                           5,076,000              5,134,000              5,636,000
                                                    ==================     =================      =================
Fully diluted income per common share............   $            .73       $            .67       $            .47
                                                    ==================     =================      =================
</TABLE>


                                                                    EXHIBIT 23.1

                         CONSENT OF INDEPENDENT AUDITORS

The Board of Directors
COMARCO, Inc.

     We consent to the incorporation by reference in the Registration Statements
Nos. 2-89657, 33-08814, 2-88476, 2-97460, 33-12414, 2-99390, 33-32308, 33-37863,
33-44943,  33-45096, 33-50068, and 33-63219 on Forms S-8 of COMARCO, Inc. of our
report  dated March 29, 1996,  relating to the  consolidated  balance  sheets of
COMARCO,  Inc. and Subsidiaries as of January 31, 1996 and 1995, and the related
consolidated  statements  of income and cash flows and the related  schedule for
each of the years in the three-year  period ended January 31, 1996, which report
appears in the January 31, 1996 annual report on Form 10-K of COMARCO,  Inc. and
Subsidiaries.






                                                           KPMG PEAT MARWICK LLP

McLean, Virginia
April 24, 1996


                                                                    EXHIBIT 99.2


Supplement to Registrant's Registration Statements on Form S-8

In  accordance  with  the  requirements  of  Form  S-8,  the  registrant  hereby
supplements any discussion of the  indemnification  provisions of the registrant
in all of the registrant's  registration statements previously filed on Form S-8
with the following undertaking:

Insofar as indemnification  for liabilities  arising under the Securities Act of
1933 may be permitted to  directors,  officers  and  controlling  persons of the
registrant pursuant to the foregoing  provisions,  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.

<TABLE> <S> <C>

<ARTICLE>                               5
<MULTIPLIER>                            1,000
       
<S>                                     <C>
<PERIOD-TYPE>                           12-MOS
<FISCAL-YEAR-END>                       JAN-31-1996
<PERIOD-END>                            JAN-31-1996
<CASH>                                  11,801
<SECURITIES>                             3,498
<RECEIVABLES>                            7,335
<ALLOWANCES>                                 0
<INVENTORY>                              1,361
<CURRENT-ASSETS>                        23,727
<PP&E>                                   1,174
<DEPRECIATION>                               0
<TOTAL-ASSETS>                          29,989
<CURRENT-LIABILITIES>                    7,678
<BONDS>                                      0
                        0
                                  0
<COMMON>                                   471
<OTHER-SE>                              21,267
<TOTAL-LIABILITY-AND-EQUITY>            29,989
<SALES>                                 15,563
<TOTAL-REVENUES>                        69,841
<CGS>                                    6,644
<TOTAL-COSTS>                           64,296
<OTHER-EXPENSES>                        21,112
<LOSS-PROVISION>                             0
<INTEREST-EXPENSE>                        (497)
<INCOME-PRETAX>                          6,042
<INCOME-TAX>                             2,157
<INCOME-CONTINUING>                      3,885
<DISCONTINUED>                               0
<EXTRAORDINARY>                              0
<CHANGES>                                    0
<NET-INCOME>                             3,885
<EPS-PRIMARY>                              .75
<EPS-DILUTED>                              .73
<FN>
NOTE:  RECEIVABLES AND PP&E VALUES REPORTED REPRESENT NET AMOUNTS.
</FN>
        

</TABLE>


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