TII INDUSTRIES INC
10-Q, 1998-02-09
SWITCHGEAR & SWITCHBOARD APPARATUS
Previous: SEMCO ENERGY INC, 4, 1998-02-09
Next: CSX CORP, SC 13G/A, 1998-02-09




                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549


                                    FORM 10-Q



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


For the quarterly period ended December 26, 1997

Commission file number 1-8048



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



State of incorporation: DELAWARE      IRS Employer Identification No: 66-0328885


                   1385 Akron Street, Copiague, New York 11726
              (Address and zip code of principal executive office)



                                 (516) 789-5000
              (Registrant's telephone number, including area code)




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 [_]

The  number  of  shares  of the  registrant's  Common  Stock,  $.01  par  value,
outstanding as of January 30, 1998 was 7,607,414.


<PAGE>

PART I. FINANCIAL INFORMATION
Item 1.  Financial Statements

                      TII INDUSTRIES, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                  (Dollars in thousands, except per share data)

<TABLE>
<CAPTION>
                                                                           December 26,  June 27,
                                                                               1997        1997
                                                                             --------    --------
                                                                            (unaudited)
<S>                                                                          <C>         <C>     
                                     ASSETS
Current Assets
     Cash and cash equivalents                                               $  1,212    $    247
     Marketable securities available for sale                                    --         3,552
     Receivables                                                                6,194       7,388
     Inventories                                                               18,394      15,574
     Prepaid expenses                                                             670         402
                                                                             --------    --------
         Total current assets                                                  26,470      27,163
                                                                             --------    --------
Fixed Assets
     Property, plant and equipment                                             40,524      37,812
     Less: Accumulated depreciation and amortization                          (24,603)    (23,768)
                                                                             --------    --------
         Net fixed assets                                                      15,921      14,044
                                                                             --------    --------

Other Assets                                                                    1,636       1,616
                                                                             --------    --------

         TOTAL ASSETS                                                        $ 44,027    $ 42,823
                                                                             ========    ========

         LIABILITIES AND STOCKHOLDERS' INVESTMENT

Current Liabilities
     Current portion of long-term debt and obligation under capital leases   $    662    $    537
     Accounts payable                                                           7,596       5,833
     Accrued liabilities                                                        1,917       1,138
                                                                             --------    --------
         Total current liabilities                                             10,175       7,508
                                                                             --------    --------

Long-Term Debt                                                                    830         839
Long-Term Obligation Under Capital Leases                                       1,873       1,465
                                                                             --------    --------
                                                                                2,703       2,304
                                                                             --------    --------

Stockholders' Investment
     Preferred Stock, par value $1.00 per share; 1,000,000 authorized
       and issuable in series                                                    --          --
     Common Stock, par value $.01 per share; 30,000,000 shares
       authorized; 7,618,776 and 7,448,473 shares issued at
       December 26, 1997 and June 27, 1997, respectively                           76          75
     Warrants outstanding                                                         159         159
     Capital in excess of par value                                            29,848      29,052
     Retained earnings                                                          1,347       3,999
     Valuation adjustment to record marketable securities
       available for sale at fair value                                          --             7
                                                                             --------    --------
                                                                               31,430      33,292
     Less-Treasury stock, at cost; 17,637 common shares                          (281)       (281)
                                                                             --------    --------
         Total stockholders' investment                                        31,149      33,011
                                                                             --------    --------

         TOTAL LIABILITIES AND STOCKHOLDERS' INVESTMENT                      $ 44,027    $ 42,823
                                                                             ========    ========
</TABLE>

                 See notes to consolidated financial statements


                                       -2-
<PAGE>


                      TII INDUSTRIES, INC. AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
                  (Dollars in Thousands, except per share data)
<TABLE>
<CAPTION>
                                                                              Three Months Ended       Six Months Ended
                                                                                   December                December
                                                                             26, 1997    27, 1996    26, 1997    27, 1996
                                                                             --------    --------    --------    --------
<S>                                                                          <C>         <C>         <C>         <C>     
Net sales                                                                    $ 10,103    $ 12,957    $ 23,606    $ 24,997
Cost of sales                                                                   9,610       9,604      20,663      18,460
                                                                             --------    --------    --------    --------

        Gross profit                                                              493       3,353       2,943       6,537
                                                                             --------    --------    --------    --------

Operating expenses
     Selling, general and administrative                                        2,115       1,721       3,969       3,355
     Research and development                                                     792         776       1,568       1,520
                                                                             --------    --------    --------    --------
        Total operating expenses                                                2,907       2,497       5,537       4,875
                                                                             --------    --------    --------    --------

        Operating (loss) income                                                (2,414)        856      (2,594)      1,662

Interest expense                                                                  (53)        (49)       (107)       (169)
Interest income                                                                    30         162          89         270
Other expense                                                                     (55)         (6)        (40)          0
                                                                             --------    --------    --------    --------

        (Loss) Income before provision
           for income taxes                                                    (2,492)        963      (2,652)      1,763

Provision for income taxes                                                          0          58           0         106
                                                                             --------    --------    --------    --------

        Net (loss) income                                                    $ (2,492)   $    905    $ (2,652)   $  1,657
                                                                             ========    ========    ========    ========

Net (loss) income per share:
        Basic                                                                ($  0.33)   $   0.12    ($  0.35)   $   0.22
                                                                             ========    ========    ========    ========
        Diluted                                                              ($  0.33)   $   0.12    ($  0.35)   $   0.21
                                                                             ========    ========    ========    ========

Weighted average shares outstanding:

        Basic                                                                   7,595       7,430       7,535       7,430
                                                                             ========    ========    ========    ========
        Diluted                                                                 7,595       8,177       7,535       8,143
                                                                             ========    ========    ========    ========
</TABLE>


                 See notes to consolidated financial statements


                                       -3-

<PAGE>



                      TII INDUSTRIES, INC. AND SUBSIDIARIES
               CONSOLIDATED STATEMENTS OF STOCKHOLDERS INVESTMENT
             FOR THE SIX MONTHS ENDED DECEMBER 26, 1997 (unaudited)
                             (Dollars in Thousands)

<TABLE>
<CAPTION>
                                                                                              Valuation                 
                                                                                              Adjustment     
                                                                                              to record      
                                                                                              Marketable     
                                                                     Capital                  securities              
                                                                    in excess                available for   
                                           Common      Warrants      of par       Retained      sale at       Treasury
                                            Stock     Outstanding     value       Earnings     fair value      Stock
                                           -------      -------      -------      -------       -------       -------
<S>                                        <C>          <C>          <C>          <C>           <C>           <C>     
BALANCE, June 27, 1997                     $    75      $   159      $29,052      $ 3,999       $     7       $  (281)
                                                                                                             
Exercise of stock options                        1         --            796         --            --            --
Unrealized loss on marketable securities                                                                     
 available for sale                           --           --           --           --              (7)         --
Net loss for the six months                                                                                  
 ended December 26, 1997                      --           --           --         (2,652)         --            --
                                           -------      -------      -------      -------       -------       -------
                                                                                                             
BALANCE, December 26, 1997                 $    76      $   159      $29,848      $ 1,347       $  --         $  (281)
                                           =======      =======      =======      =======       =======       =======
</TABLE>                       

                 See notes to consolidated financial statements


                                       -4-

<PAGE>



                      TII INDUSTRIES, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
  FOR THE SIX MONTHS ENDED DECEMBER 26, 1997 AND DECEMBER 27, 1996 (UNAUDITED)
                             (Dollars in Thousands)

<TABLE>
<CAPTION>
                                                                                       1997       1996
                                                                                     -------    -------
<S>                                                                                  <C>        <C>    
CASH FLOWS FROM OPERATING ACTIVITIES:
         Net (loss) income                                                           $(2,652)   $ 1,657
         Adjustments to reconcile net (loss) income to net
         cash (used in) provided by operating activities:
            Depreciation and amortization                                                835        839
            Provision for inventory reserve, net                                         199        199
            Amortization of other assets, net                                            118         25
            Changes in assets and liabilities
                        Decrease in receivables                                        1,194        613
                        Increase in inventories                                       (3,019)    (4,889)
                        Increase in prepaid expenses and other assets                   (413)      (181)
                        Increase in accounts payable and accrued liabilities           2,542      3,494
                                                                                     -------    -------
                              Net cash (used in)provided by operating activities      (1,196)     1,757
                                                                                     -------    -------

CASH FLOWS FROM INVESTING ACTIVITIES:
            Capital expenditures                                                      (1,983)    (1,944)
            Purchases of marketable securities                                        (2,108)    (6,263)
            Sales and maturities of marketable securities                              5,660      5,289
                                                                                     -------    -------
                              Net cash provided by (used in) investing activities      1,569     (2,918)
                                                                                     -------    -------

CASH FLOWS FROM FINANCING ACTIVITIES:
            Proceeds from exercise of options and warrants                               797          6
            Payment of long-term debt and obligations under capital leases              (205)      (186)
                                                                                     -------    -------
                              Net cash provided by (used in) financing activities        592       (180)
                                                                                     -------    -------

                              Net increase (decrease) in cash and cash equivalents       965     (1,341)

CASH AND CASH EQUIVALENTS, AT BEGINNING OF PERIOD                                        247      2,883
                                                                                     -------    -------

CASH  AND CASH EQUIVALENTS, AT END OF PERIOD                                         $ 1,212    $ 1,542
                                                                                     =======    =======

SUPPLEMENTAL DISCLOSURE OF NON-CASH TRANSACTIONS:
            Capital leases entered into                                              $   729    $    97
                                                                                     =======    =======

            Cash paid during the period for:
                        Income taxes                                                 $   112    $    42
                                                                                     =======    =======
                        Interest                                                     $   106    $   122
                                                                                     =======    =======
</TABLE>

                 See notes to consolidated financial statements


                                       -5-

<PAGE>



TII INDUSTRIES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 1 - INTERIM FINANCIAL STATEMENTS

The unaudited interim financial  statements  presented herein have been prepared
in  accordance  with  generally  accepted  accounting   principles  for  interim
financial  statements and with the  instructions to Form 10-Q and Regulation S-X
pertaining to interim financial statements. Accordingly, they do not include all
information and footnotes required by generally accepted  accounting  principles
for  complete  financial  statements.   The  financial  statements  reflect  all
adjustments,  consisting of normal recurring  adjustments and accruals which, in
the opinion of management,  are considered  necessary for a fair presentation of
the Company's  consolidated  financial position at December 26, 1997 and results
of  operations  and cash flows for the six months  ended  December  26, 1997 and
December 27, 1996. The financial  statements  should be read in conjunction with
the  summary  of  significant  accounting  policies  and  notes to  consolidated
financial  statements  included in the Company's  Annual Report on Form 10-K for
the year ended June 27, 1997. The results of operations for the six months ended
December  26, 1997 are not  necessarily  indicative  of the results  that may be
expected for the full year ending June 26, 1998.

NOTE 2 - NET INCOME (LOSS) PER COMMON SHARE

Statement of Financial Accounting Standards No. 128, "Earnings Per Share" ("SFAS
128") requires the replacement of previously  reported primary and fully diluted
earnings per share  required by Accounting  Principal  Board Opinion No. 15 with
basic earnings per share and diluted  earnings per share commencing with periods
ending after  December 15, 1997.  The  calculation  of basic  earnings per share
excludes any dilutive effect of stock options,  while diluted earnings per share
includes the dilutive effect of stock options. Per share amounts for the quarter
and six months  ended  December  27,  1996 have been  restated to conform to the
requirements of SFAS 128.

NOTE 3 - INVENTORIES

Inventories, net of allowances, consisted of the following components:


                                 December 26,    June 27,
                                     1997          1997
                                 -----------   -----------
                               
Raw material                     $ 7,573,000   $ 4,996,000
                               
Work in process                    8,116,000     4,584,000
                               
Finished goods                     2,705,000     5,994,000
                               
                                 -----------   -----------
                                 $18,394,000   $15,574,000
                                 ===========   ===========


                 See notes to consolidated financial statements


                                       -6-

<PAGE>
ITEM 2. MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF FINANCIAL  CONDITION  AND
        RESULTS OF OPERATIONS:

The following  discussion and analysis  should be read in  conjunction  with the
foregoing consolidated financial statements and notes thereto.

Overview
- --------

TII designs,  manufactures and markets  overvoltage  surge  protectors,  network
interface devices ("NIDS"), station electronics and fiber optic products for use
in the  communications  industry.  The  Company  has been a leading  supplier of
overvoltage surge protectors,  primarily to U.S. telephone  operating  companies
("Telcos") for over 25 years.

To meet its  customers'  needs,  the Company has  introduced a line of broadband
NIDS with features and functionality that the Company believes were instrumental
in its recently  winning two major  contracts in July and  September  1997.  For
strategic  purposes,  the Company  accepted  orders under one of these contracts
which it believed it could fulfill  under an  aggressive  delivery time schedule
that mandated it to seek to accelerate production.

During the second quarter and first half of fiscal 1998, the Company experienced
significant  losses as a result of additional  manufacturing  costs  incurred in
gearing up toward the  accelerated  production  of its new broadband NID product
line for this  contract,  compounded,  in the  second  quarter,  principally  by
production  disruptions as the Company  sought to meet its customers'  requested
delivery  schedules.  These  disruptions were primarily caused by the failure of
certain  vendors  to, in turn,  meet the  Company's  delivery  requirements  for
required molds and inventory  components,  production  breakdowns which produced
significant  delays and yield losses during the initial  production  process and
delays in completing the training of permanent  employees for both the Company's
Puerto  Rico  and   Dominican   Republic   facilities,   as  well  as  temporary
manufacturing  employees  hired  at its  Puerto  Rico  facilities  to  meet  the
accelerated production schedule.

The Company resolved most of the production  issues toward the end of the second
quarter and expects  increased sales and reduced  expenses,  with improved gross
profit margins, during the balance of the fiscal year. The Company has initially
based its new Chief Operating  Officer at its Puerto Rico facilities in order to
assist in completing the process.

The Company also expects that, with some  modifications,  which should result in
some, but minimal,  disruption, it will be able to gear up effectively for sales
of products in its new  broadband  NID product line to the second new  customer,
production for which is expected to begin during the latter part of the third or
fourth quarter of fiscal 1998.

Results of Operations
- ---------------------

Net sales for the second  quarter of fiscal 1998  decreased  by $2.9  million or
22.0% from $13.0 million for the second  quarter of fiscal 1997 to $10.1 million
for the second quarter of fiscal 1998. As discussed  above, the decline in sales
in the second quarter resulted  primarily from the production delays encountered
by the Company.  Sales were also effected,  to a lesser extent, by reduced sales
of station  protectors which the Company believes was part of customer inventory
reductions and normal purchase volume fluctuations. Net sales for the six months
ended  December 26, 1997 were $1.4 million or 6.6% lower than for the comparable
period in fiscal 1997  (declining  from $25.0  million to $23.6  million).  This
decrease  was  caused by the  effects of the lower  sales in the second  quarter
offset, in part, by a $1.5 million sales increase in the first quarter of fiscal
1998.  The Company  believes  that sales will be  restored  to more  traditional
levels in the third quarter of fiscal 1998, ending March 27, 1998.

As a  result  of  the  production  disruptions  discussed  above  and  increased
material,  direct labor and freight  costs,  increased  overtime,  the hiring of
additional  temporary  workers,  outsourcing  of certain  production  functions,
product rework and higher  manufacturing  overhead  incurred to meet  customer's
desired delivery schedules, gross profit margins decreased in the second quarter
of fiscal  1998 to 4.9% of net  sales  from  25.9% of net  sales for the  second
quarter of fiscal 1997. These factors,  coupled with start-up costs, as well as,
to a lesser extent, moving costs related to relocating production processes from
the Company's Puerto Rico facility to its lower cost Dominican Republic facility
incurred in the first quarter of fiscal 1998, were

                                       -7-
<PAGE>
the  primary  factors in the  Company's  gross  profit  margin for the first six
months of fiscal 1998  decreasing  to 12.5% of net sales from 26.2% in the first
six months of fiscal 1997. As noted above, the Company expects its gross margins
to improve during the third and fourth quarters of fiscal 1998.

Selling,  general and  administrative  expenses for the second quarter of fiscal
1998  increased  by $397,000  (22.9%) to $2.1  million from $1.7 million for the
second quarter of fiscal 1997 and by $617,000  (18.4%) to $4.0 million from $3.4
million for the second quarter of fiscal 1997. The increases  resulted primarily
from legal, accounting,  printing and other expenses incurred in connection with
a withdrawn proposed public offering of common stock and, additionally,  for the
six month period,  additional  personnel,  promotion and other costs  associated
with the Company's efforts in obtaining new sales contracts.

Research and development expenses increased by $16,000 (2.1%) to $792,000 in the
second quarter of fiscal 1998 over $776,000 for the comparable  period in fiscal
1997 and by $48,000  (3.2%) to $1,568,000 in the first six months of fiscal 1998
compared to $1,520,000 in the first six months of fiscal 1997.  These  increases
were due  primarily to a greater  number of personnel  employed in this area and
other  costs  associated  with  product  development  for the  expansion  of the
Company's broadband NID product line.

Interest  expense for the second  quarter of fiscal 1998  increased by $4,000 to
$53,000 from $49,000 in the second  quarter of fiscal 1997 primarily as a result
of an increase in obligations  under capital leases for machinery and equipment.
Interest  expense for the first six months of fiscal 1998 was $62,000 lower than
in the first six months of fiscal 1997  (declining to $107,000  from  $169,000),
which included  amortization  of debt  origination  costs that ceased during the
first quarter of fiscal 1997.

Interest  income for the  second  quarter  and first six  months of fiscal  1998
decreased  by $132,000 (to $30,000  from  $162,000)  and by $181,000 (to $89,000
from $270,000) from the  respective  comparable  periods in fiscal 1997 due to a
reduced amount of funds available for investment.

As a result of the  foregoing,  the  Company  incurred a net loss of  $2,492,000
($0.33 per share on a basic earnings per share basis) for the three months ended
December 26, 1997 compared to net income of $905,000 ($0.12 per share on a basic
earnings per share basis) for the three months ended  December 27, 1996. For the
six months ended December 26, 1997, the Company experienced a loss of $2,652,000
($0.35 per share on a basic earnings per share basis)  compared to net income of
$1,657,000 ($0.22 per share on a basic earnings per share basis).

LIQUIDITY AND CAPITAL RESOURCES

The Company's cash, cash equivalents and marketable securities decreased to $1.2
million at the end of the second quarter of fiscal 1998 from $3.8 million at the
end of fiscal 1997. Working capital decreased to $16.3 million at the end of the
second quarter of fiscal 1998 from $19.7 million at the end of fiscal 1997.

During the first six  months of fiscal  1998,  $1.2  million of cash was used by
operations.  The  Company's  principal use of cash was to fund the Company's net
loss  during  the  period  ($1.5  million,  net  of  non-cash  depreciation  and
amortization  expenses of $953,000).  This was offset, in part, by cash provided
by a net change in assets and liabilities of approximately  $304,000,  primarily
from an increase of $2.5 million in accounts payable and accrued liabilities and
a $1.2  million  decrease  in  receivables,  offset to a large  degree by a $3.0
million  increase in  inventories.  The increase in  inventories  was due to the
Company's  purchase of  significant  amounts of raw materials to support its new
product launch.  However, due to the production disruptions mentioned previously
in this  Report,  a large  portion of this product was not sold during the first
half of fiscal 1998.

During the first six months of fiscal 1998, cash of $1.6 million was provided by
investing   activities.   Proceeds  from  sales  and  maturities  of  marketable
securities in excess of amounts  reinvested  generated  $3.6 million of cash, of
which $1.9  million was used for capital  expenditures,  primarily  purchases of
machinery,  equipment, tools and dies and leasehold improvements.  Additionally,
during  the first  six  months of fiscal  1998,  financing  activities  provided
$592,000 of cash, with $797,000  realized from the exercise of stock options and
warrants being partially offset by the payment of $205,000 of long-term debt and
obligations under capital leases.

                                       -8-
<PAGE>
As a result of the net loss for the second  quarter of fiscal 1998,  the Company
was not in  compliance  with the debt  service  ratio and net  income  covenants
contained  in its  Revolving  Credit  Agreement.  There  were  no  loan  amounts
outstanding  under the agreement and the Company  received a waiver with respect
to such  non-compliance.  Following the end of the quarter,  the Company entered
into an amendment  to the  Revolving  Credit  Agreement in order to, among other
things,  (i) fix the  availability  of the loan facility at $1.5 million for the
remaining  term of the  facility  (in lieu of $2.8  million in  availability  at
December  31,  1997,  reducing by $400,000 at the end of each  calendar  quarter
thereafter),  (ii) adjust the interest  rate  applicable  to  borrowings  to the
bank's prime rate through  February 28, 1998 and  thereafter to the bank's prime
rate plus 1% per annum and (iii) amend or delete certain financial covenants.

On January 26, 1998,  the Company  completed a private  placement  (the "Private
Placement") of 5,000 shares of its newly-created Series C Convertible  Preferred
Stock (the "Preferred  Shares") and warrants to purchase an aggregate of 200,000
shares of the Company's Common Stock (the "Warrants") for an aggregate  purchase
price of $5.0  million.  The Company  paid a placement  agent fee of $250,000 in
connection  therewith.  The Preferred Shares (i) bear no dividends,  (ii) have a
liquidation  preference of $1,150 per share,  (iii) may be converted into shares
of the Company's  Common Stock by the holders  thereof,  commencing May 27, 1998
(subject to  acceleration  in certain cases),  in any thirty-day  period,  up to
one-third of the number of Preferred  Shares  purchased,  at a conversion  price
(with the Preferred  Shares  valued at $1,000 per share) equal to  approximately
$7.08 per share until July 25, 1998 and (iv)  thereafter  at a conversion  price
equal to the  lower of $7.08 or 95% of the  average  closing  bid  prices of the
Company's Common Stock during the ten consecutive trading days immediately prior
to  conversion  (such  conversion  prices being subject to adjustment if certain
events  occur),  (v) may be  redeemed  by the  Company  until May 26,  1998 at a
redemption  price of $1,150  per  Preferred  Share and (vi) may be  redeemed  in
certain  instances at the option of the holders  thereof at a price equal to the
higher  of  $1,150  per  Preferred  Share or the then  closing  bid price of the
underlying  shares of Common Stock. The Warrants are exercisable  until July 25,
2001 at an exercise  price equal to  approximately  $7.03 per share,  subject to
adjustment  in  certain  cases.  The  Company  has also  agreed to file,  at the
Company's expense, a registration statement under the Securities Act of 1933, as
amended,  covering the potential resale by the investors of the shares of Common
Stock  issuable  upon  conversion  of the  Preferred  Shares and exercise of the
Warrants.  The Company has also agreed to permit, with certain  exceptions,  the
investors to join in other registration statements filed by the Company. The net
proceeds  from  the  Private  Placement  are  intended  to be used  to  purchase
additional  equipment  and  leasehold  improvements  to increase  the  Company's
manufacturing  capacity to support  the  contracts  discussed  above and certain
other contracts and for working capital.

Funds  anticipated to be generated from  operations,  together with the proceeds
from the  Private  Placement,  and  available  cash  and  borrowings  under  the
Company's  Revolving Credit Agreement,  are considered to be adequate to finance
the  Company's  operational  and  capital  needs  over at least the next  twelve
months.

Forward Looking Statements
- --------------------------

In  order to keep the  Company's  stockholders  and  investors  informed  of the
Company's  future plans,  this Report  contains (and,  from time to time,  other
reports and oral or written statements issued by the Company or on its behalf by
its officers may contain)  forward-looking  statements  concerning,  among other
things,  the Company's  future plans and objectives that are or may be deemed to
be  "forward-looking  statements."  The  Company's  ability  to do this has been
fostered by the Private Securities  Litigation Reform Act of 1995 which provides
a "safe harbor" for forward-looking statements to encourage companies to provide
prospective   information  so  long  as  those  statements  are  accompanied  by
meaningful cautionary statements  identifying important factors that could cause
actual results to differ  materially from those discussed in the statement.  The
Company  believes that it is in the best interests of its  stockholders  to take
advantage of the "safe  harbor"  provisions  of that Act.  Such  forward-looking
statements are subject to a number of known and unknown risks and  uncertainties
that could cause the Company's  actual results,  performance and achievements to
differ  materially  from  those  described  or  implied  in the  forward-looking
statements.

These include, but are not limited to, general economic and business conditions;
the Company's ability to fulfill its growth strategies; the Company's ability to
market its existing,  recently developed and new products;  potential changes in
customer spending and purchasing  policies and practices;  the risks inherent in
new product introductions, such as start-up delays which

                                       -9-
<PAGE>



could result in the loss of the contracts and uncertainty of customer acceptance
of deliveries; the Company's ability to realize upon its inventories; dependence
on third parties for certain  product  components  and  equipment;  avoiding the
inherent risks of offshore manufacturing;  the regulatory environment applicable
to the telecommunications industry; competition; potential technological changes
and changes in industry  standards,  including the  Company's  ability to timely
develop new products and adapt its existing  products to technological  changes;
the Company's ability to attract and retain technologically  qualified personnel
and certain management; the renewal of the Company's lease for its manufacturing
facilities  in  Puerto  Rico  on  satisfactory  terms  or  finding   replacement
facilities  in Puerto Rico;  the  retention of the tax benefits  provided by its
Puerto Rico and Dominican Republic operations;  the Company's ability to protect
its proprietary  rights; and the availability of financing on satisfactory terms
to support the Company's growth.

                           PART II. OTHER INFORMATION

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

At the Company's  Annual Meeting of  Stockholders  held on January 21, 1998, the
Company's stockholders:

        (a)     Elected the  following  to serve as Class III  directors  of the
Company until the Company's  Annual  Meeting of  Stockholders  to be held in the
year 2000 and until their  respective  successors are elected and qualified,  by
the following votes:


                                           For               Withheld
                                        ---------           ---------
Alfred J. Roach                         6,319,982             230,025
Timothy J. Roach                        6,323,506             226,501

        (b)     Approved an amendment to the Company's 1995 Stock Option Plan to
increase the number of shares of the Company's  Common Stock which may be issued
thereunder from 500,000 to 1,250,000 shares, by the following vote:

                 For             Against         Abstain     Non-Votes
              ---------          -------         -------     ---------

              2,556,430          564,509         17,447      3,411,621

            (c)  Ratified  the  selection  by the Board of  Directors  of Arthur
Andersen LLP as the Company's  independent  public accountants for the Company's
fiscal year ending June 26, 1998, by the following vote:

                 For            Against          Abstain
              ---------         -------          -------
              6,507,470          25,836           16,701

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

        (a)     Exhibits:

                No.                 Description

                4.1           Certificate  of  Designation,  as  filed  with the
                              Secretary  of State of the  State of  Delaware  on
                              January 26,  1998.  Incorporated  by  reference to
                              Exhibit  4.1 to the  Company's  Current  Report on
                              Form 8-K dated (date of earliest  event  reported)
                              January 26, 1998. (File No. 1-8048).

               10.1           The Company's 1995 Stock Option Plan, as amended.

                           



                                      -10-
<PAGE>



               10.2           Employment  Agreement dated as of January 21, 1998
                              between the Company and James A. Roach.

               11.            Statement re: Computation of Per Share Earnings.

               27.            EDGAR Financial Data Schedule.

               99.1           Form of  Warrant  issued to the  investors  in the
                              Company's  January  26,  1998  private  placement.
                              Incorporated  by  reference to Exhibit 99.1 to the
                              Company's  Current  Report on Form 8-K dated (date
                              of earliest  event  reported)  January  26,  1998.
                              (File No. 1-8048).

         (b)      Reports on Form 8-K:

No Reports on Form 8-K were filed  during the  quarter  for which this Report is
filed.  However,  following  the  end of the  quarter,  the  Company  filed  the
following  Reports on Form 8-K dated  (date of  earliest  event  reported):  (i)
January 6, 1998  reporting  under Item 5 - Other  Events and Item 7 -  Financial
Statements and Exhibits and (ii) January 28, 1998 reporting under Item 5 - Other
Events and Item 7 - Financial Statements and Exhibits.




                                      -11-

<PAGE>





                                   SIGNATURES

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

                                                 TII INDUSTRIES, INC.


Date:       February 6, 1998                     /s/ Paul G. Sebetic
                                                -----------------------------
                                                 Paul G. Sebetic
                                                 Vice President-Finance and
                                                 Chief Financial Officer



                                      -12-



                             1995 STOCK OPTION PLAN

                                       of

                              TII INDUSTRIES, INC.
                     (as amended effective December 3, 1997)



1.      PURPOSES OF THE PLAN. This stock option plan (the "Plan") is designed to
provide an  incentive  to employees  (including  directors  and officers who are
employees) and to consultants who are not employees of TII  Industries,  Inc., a
Delaware  corporation  (the  "Company"),  and its present and future  subsidiary
corporations,  as  defined in  Paragraph  19  ("Subsidiaries"),  and to offer an
additional   inducement  in  obtaining  the  services  of  such   employees  and
consultants.  The Plan  provides  for the  grant of  "incentive  stock  options"
("ISOs") within the meaning of Section 422 of the Internal Revenue Code of 1986,
as amended (the "Code"),  and nonqualified stock options which do not qualify as
ISOs ("NQSOs"), but the Company makes no representation or warranty,  express or
implied,  as to the  qualification  of any option as an "incentive stock option"
under the Code.

        2.      STOCK  SUBJECT  TO  THE  PLAN.  Subject  to  the  provisions  of
Paragraph 12, the aggregate number of shares of common stock, $.01 par value per
share,  of the Company  ("Common  Stock") for which options may be granted under
the Plan shall not exceed  1,250,000.  Such  shares of Common  Stock may, in the
discretion of the Board of Directors of the Company (the "Board of  Directors"),
consist either in whole or in part of authorized  but unissued  shares of Common
Stock or shares of Common Stock held in the treasury of the Company.  Subject to
the  provisions of Paragraph 13, any shares of Common Stock subject to an option
which for any reason expires, is canceled or is terminated  unexercised or which
ceases for any reason to be  exercisable  shall again become  available  for the
granting of options  under the Plan.  The Company  shall at all times during the
term of the Plan  reserve  and keep  available  such  number of shares of Common
Stock as will be suf ficient to satisfy the requirements of the Plan.

        3.      ADMINISTRATION  OF THE PLAN. The Plan shall be  administered  by
the Board of Directors of the Company (the "Board of Directors")  which,  to the
extent  it  shall  determine,  may  delegate  its  powers  with  respect  to the
administration  of the  Plan to a  committee  of the  Board  of  Directors  (the
"Committee") consisting of not less than two directors,  each of whom shall be a
"non-employee  director" within the meaning of Rule 16b-3 (or any successor rule
or regulation) promulgated under the Securities Exchange Act of 1934, as amended
(as the same may be in effect and interpreted  from time to time, "Rule 16b-3").
References in the Plan to  determinations  or actions by the Committee  shall be
deemed to include determinations and actions by the Board of Directors. A


<PAGE>




majority of the members of the Committee shall constitute a quorum, and the acts
of a  majority  of the  members  present  at any  meeting  at which a quorum  is
present,  and any acts  approved  in writing by all  members  without a meeting,
shall be the acts of the Committee.

        Subject to the express  provisions of the Plan, the Committee shall have
the  authority,  in its sole  discretion,  to determine  the  employees  and the
consultants  who shall be  granted  options;  the times  when  options  shall be
granted; whether an option granted to an employee shall be an ISO or a NQSO; the
number of shares of Common Stock to be subject to each option;  the term of each
option; the date each option shall become  exercisable;  whether an option shall
be exercisable in whole, in part or in installments and, if in installments, the
number of shares of Common Stock to be subject to each install ment, whether the
installments  shall  be  cumulative,  the date  each  installment  shall  become
exercisable and the term of each installment;  whether to accelerate the date of
exercise of any option or  installment;  whether  shares of Common  Stock may be
issued upon the  exercise of an option as partly paid and, if so, the dates when
future  installments  of the exercise  price shall become due and the amounts of
such installments; the exercise price of each option; the form of payment of the
exercise  price;  the fair market value of a share of Common  Stock;  whether to
restrict the sale or other  disposition  of the shares of Common Stock  acquired
upon  the  exercise  of an  option  and,  if  so,  whether  to  waive  any  such
restriction;  whether to subject the exercise of all or any portion of an option
to the fulfillment of contingencies as specified in the contract  referred to in
Paragraph  11 (the  "Contract"),  including  without  limitation,  contingencies
relating to entering into a covenant not to compete with the Company, any of its
Subsidiaries  or a Parent (as defined in Paragraph 19), to financial  objectives
for the Company,  any of its  Subsidiaries or a Parent, a division of any of the
foregoing,  a product  line or other  category,  and/or the period of  continued
employment  of the  optionee  with the  Company,  any of its  Subsidiaries  or a
Parent,  and to determine whether such  contingencies have been met; the amount,
if any, necessary to satisfy the Company's obligation to withhold taxes or other
amounts;  whether an  optionee  is Disabled  (as  defined in  Paragraph  19); to
construe  the  respective  Contracts  and the  Plan;  with  the  consent  of the
optionee, to cancel or modify an option,  provided such modified provision would
be  permitted  to be  included  in an  option on the date of  modification,  and
further,  provided,  that, in the case of a modification  (within the meaning of
Section  424(h)  of the  Code)  of an ISO,  such  option  as  modified  would be
permitted to be granted on the date of such modification  under the terms of the
Plan; to  prescribe,  amend and rescind  rules and  regulations  relating to the
Plan;  and  to  make  all  other  determinations   necessary  or  advisable  for
administering  the Plan. Any  controversy or claim arising out of or relating to
the Plan,  any option granted under the Plan or any Contract shall be determined
unilaterally by the Committee in its sole discretion.  The determinations of the
Committee on the matters referred to in this Paragraph 3 shall be conclusive and
binding on the parties.  No member or former  member of the  Committee  shall be
liable for any action,  failure to act or determination  made in good faith with
respect to the Plan or any option hereunder.

        4.      ELIGIBILITY.  The  Committee  may from time to time, in its sole
discretion, consistent with the purposes of the Plan, grant options to employees
(including  officers and directors who are employees) of, and to consultants to,
the Company or any of its  Subsidiaries.  Such options  granted shall cover such
number of shares of Common Stock as the Committee may determine in its


                                       -2-

<PAGE>




sole discretion; provided, however, that the maximum number of shares subject to
options that may be granted to any employee  during any calendar  year under the
Plan (the  "162(m)  Maximum")  shall not exceed  100,000  shares;  and  further,
provided,  that the aggregate market value (determined at the time the option is
granted in accordance  with Paragraph 5) of the shares of Common Stock for which
any  eligible  employee  may be granted ISOs under the Plan or any other plan of
the  Company,  or  of a  Parent  or a  Subsidiary  of  the  Company,  which  are
exercisable  for the first time by such optionee  during any calendar year shall
not exceed  $100,000.  Such  limitation  shall be  applied  by taking  ISOs into
account in the order in which  they were  granted.  Any  option (or the  portion
thereof) granted in excess of such amount shall be treated as an NQSO.

        5.      EXERCISE PRICE. The exercise price of the shares of Common Stock
under each option shall be determined  by the Committee in its sole  discretion;
provided,  however, the exercise price of an ISO shall not be less than the fair
market  value of the Common  Stock  subject to such option on the date of grant;
and further, provided, that if, at the time an ISO is granted, the optionee owns
(or is deemed to own under  Section  424(d) of the Code) stock  possessing  more
than 10% of the  total  combined  voting  power of all  classes  of stock of the
Company,  of any of its Subsidiaries or of a Parent,  the exercise price of such
ISO shall not be less than 110% of the fair  market  value of the  Common  Stock
subject to such ISO on the date of grant.

        The fair market value of a share of Common Stock on any day shall be (a)
if the principal market for the Common Stock is a national securities  exchange,
the average of the highest and lowest  sales prices per share of Common Stock on
such  day as  reported  by  such  exchange  or on a  composite  tape  reflecting
transactions on such exchange,  (b) if the principal market for the Common Stock
is not a national  securities  exchange  and the  Common  Stock is quoted on The
Nasdaq Stock Market  ("Nasdaq"),  and (i) if actual sales price  information  is
available  with  respect to the Common  Stock,  the  average of the  highest and
lowest sales prices per share of Common Stock on such day on Nasdaq,  or (ii) if
such  information  is not  available,  the average of the highest bid and lowest
asked  prices  per share of Common  Stock on such day on  Nasdaq,  or (c) if the
principal market for the Common Stock is not a national  securities exchange and
the Common  Stock is not quoted on Nasdaq,  the  average of the  highest bid and
lowest asked prices per share of Common Stock on such day as reported on the OTC
Bulletin  Board  Service or by  National  Quotation  Bureau,  Incorporated  or a
comparable service; provided,  however, that if clauses (a), (b) and (c) of this
Paragraph are all inapplicable,  or if no trades have been made or no quotes are
available  for such day,  the fair  market  value of the Common  Stock  shall be
determined by the Board by any method  consistent  with  applicable  regulations
adopted by the Treasury Department relating to stock options.

        6.      TERM. The term of each option granted pursuant to the Plan shall
be  such  term as is  established  by the  Committee,  in its  sole  discretion;
provided,  however, that the term of each ISO granted pursuant to the Plan shall
be for a period  not  exceeding  10 years  from the date of grant  thereof;  and
further, provided, that if, at the time an ISO is granted, the optionee owns (or
is deemed to own under Section  424(d) of the Code) stock  possessing  more than
10% of the total  combined  voting power of all classes of stock of the Company,
of any of its Subsidiaries or of a Parent, the term


                                       -3-

<PAGE>




of the ISO  shall be for a period  not  exceeding  five  years  from the date of
grant. Options shall be subject to earlier termination as hereinafter provided.

        7.      EXERCISE. An option (or any part or installment thereof), to the
extent then  exercisable,  shall be  exercised by giving  written  notice to the
Company  at its  principal  office  stating  which  option  is being  exercised,
specifying the number of shares of Common Stock as to which such option is being
exercised and  accompanied  by payment in full of the aggregate  exercise  price
therefor  (or the amount due on exercise  if the  Contract  permits  installment
payments) (a) in cash or by certified  check or (b) if the  applicable  Contract
permits,  with the consent of the Committee,  with previously acquired shares of
Common  Stock  having an  aggregate  fair  market  value on the date of exercise
(determined  in accordance  with  Paragraph 5) equal to the  aggregate  exercise
price of all options being exercised, or with any combination of cash, certified
check or shares of Common Stock

        The  Committee  may,  in its  sole  discretion,  permit  payment  of the
exercise  price of an option by delivery by the optionee of a properly  executed
notice,  together with a copy of the optionee's  irrevocable  instructions  to a
broker acceptable to the Committee to deliver promptly to the Company the amount
of sale or loan proceeds  sufficient to pay such exercise  price.  In connection
therewith, the Company may enter into agreements for coordinated procedures with
one or more brokerage firms.

        A person entitled to receive Common Stock upon the exercise of an option
shall not have the rights of a stockholder with respect to such shares of Common
Stock until the date of issuance of a stock  certificate to him for such shares;
provided,  however,  that until such stock  certificate is issued,  any optionee
using  previously  acquired  shares  of  Common  Stock in  payment  of an option
exercise price shall  continue to have the rights of a stockholder  with respect
to such previously acquired shares.

        In no case may a fraction  of a share of Common  Stock be  purchased  or
issued under the Plan.

        8.      TERMINATION  OF   RELATIONSHIP.   Except  as  may  otherwise  be
expressly provided in the applicable  Contract,  any optionee whose relationship
with the Company,  its  Subsidiaries and Parent as an employee or consultant has
terminated for any reason (other than his death or Disability) may exercise such
option, to the extent  exercisable on the date of such termination,  at any time
within three months after the date of termination,  but not thereafter and in no
event after the date the option would otherwise have expired; provided, however,
that if such relationship is terminated either (a) for cause, or (b) without the
consent of the Company, such option shall terminate immediately.

        For the purposes of the Plan, an employment relationship shall be deemed
to  exist  between  an  individual  and a  corporation  if,  at the  time of the
determination,  the individual was an employee of such  corporation for purposes
of Section 422(a) of the Code. As a result, an individual


                                       -4-

<PAGE>




on military, sick leave or other bona fide leave of absence shall continue to be
considered  an employee for purposes of the Plan during such leave if the period
of the leave does not exceed 90 days, or, if longer, so long as the individual's
right to reemployment with the Company (or a related  corporation) is guaranteed
either by statute or by contract. If the period of leave exceeds 90 days and the
individual's  right to reemployment is not guaranteed by statute or by contract,
the employment  relationship  shall be deemed to have terminated on the 91st day
of such leave.

        Notwithstanding  the  foregoing,  except as may  otherwise  be expressly
provided in the applicable Contract, options granted under the Plan shall not be
affected  by any change in the status of the  optionee  so long as the  optionee
continues  to be an employee of, or a  consultant  to, the  Company,  any of its
Subsidiaries or a Parent  (regardless of having changed from one to the other or
having been transferred from one corporation to another).

        Nothing in the Plan or in any option granted under the Plan shall confer
on any optionee  any right to continue in the employ of, or as a consultant  to,
the Company, its Parent or any of its Subsidiaries, or interfere in any way with
any right of the Company, its Parent or any of its Subsidiaries to terminate the
optionee's  relationship at any time for any reason whatsoever without liability
to the Company, its Parent or any of its Subsidiaries.

        9.      DEATH OR DISABILITY  OF AN OPTIONEE.  Except as may otherwise be
expressly provided in the applicable  Contract,  if an individual  optionee dies
(a) while he is an employee  of, or a  consultant  to, the  Company,  any of its
Subsidiaries or a Parent,  (b) within three months after the termination of such
relationship  (unless such  termination  was for cause or without the consent of
the  Company)  or  (c)  within  one  year  following  the  termination  of  such
relationship by reason of Disability, his option may be exercised, to the extent
exercisable on the date of his death, by his Legal Representative (as defined in
Paragraph 19) at any time within one year after death, but not thereafter and in
no event after the date the option would otherwise have expired.

        Except  as  may  otherwise  be  expressly  provided  in  the  applicable
Contract, any optionee whose relationship as an employee of, or a consultant to,
the Company, its Parent or any Subsidiary has terminated by reason of Disability
may exercise his option,  to the extent  exercisable  upon the effective date of
such  termination,  at any  time  within  one  year  after  such  date,  but not
thereafter  and in no event  after  the date the  option  would  otherwise  have
expired.


        10.     COMPLIANCE  WITH  SECURITIES  LAWS.  It is a  condition  to  the
exercise  of any option  that  either  (a) a  Registration  Statement  under the
Securities Act of 1933, as amended (the "Securities  Act"),  with respect to the
shares of Common Stock to be issued upon such  exercise  shall be effective  and
current at the time of exercise,  or (b) there be an exemption from registration
under the  Securities  Act for the  issuance of the shares of Common  Stock upon
such  exercise.  Nothing  herein shall be construed as requiring  the Company to
register  shares  subject to any option under the  Securities Act or to keep any
Registration Statement effective or current.


                                       -5-

<PAGE>




        The Committee may require, in its sole discretion, as a condition to the
exercise of any option that the optionee  execute and deliver to the Company his
representations and warranties, in form, substance and scope satisfactory to the
Committee,  which the  Committee  determines  are  necessary  or  convenient  to
facilitate the perfection of an exemption from the registration  requirements of
the Securities Act or other legal requirement, including without limitation that
(a) the shares of Common  Stock to be issued upon the exercise of the option are
being acquired by the optionee for his own account,  for investment only and not
with a view to the resale or distribution thereof, and (b) any subsequent resale
or  distribution  of shares of Common Stock by such  optionee  will be made only
pursuant  to (i) a  Registration  Statement  under the  Securities  Act which is
effective  and current with respect to the shares of Common Stock being sold, or
(ii) a specific  exemption from the registration  requirements of the Securities
Act, but in claiming such  exemption,  the optionee  shall prior to any offer of
sale or sale of such shares of Common Stock provide the Company with a favorable
written opinion of counsel  satisfactory to the Company, in form,  substance and
scope satisfactory to the Company,  as to the applicability of such exemption to
the proposed sale or distribution.

        In addition,  if at any time the Committee shall determine,  in its sole
discretion,  that the  listing or  qualification  of the shares of Common  Stock
subject  to  such  option  on any  securities  exchange,  Nasdaq  or  under  any
applicable law, or the consent or approval of any governmental  regulatory body,
is necessary or desirable as a condition to, or in connection with, the granting
of an option or the issue of shares of Common Stock thereunder,  such option may
not be exercised in whole or in part unless such listing, qualification, consent
or approval  shall have been  effected or obtained  free of any  conditions  not
acceptable to the Committee.

        11.     STOCK  OPTION  CONTRACTS.  Each option  shall be evidenced by an
appropriate  Contract  which  shall  be duly  executed  by the  Company  and the
optionee,   and  shall  contain  such  terms,   provisions  and  conditions  not
inconsistent herewith as may be determined by the Committee.

        12.     ADJUSTMENTS  UPON CHANGES IN COMMON STOCK.  Not withstanding any
other  provision  of the  Plan,  in the  event  of a stock  dividend,  split-up,
combination, reclassification,  recapitalization, merger in which the Company is
the surviving corporation,  or exchange of shares or the like which results in a
change  in the  number  or kind of  those  shares  of  Common  Stock  which  are
outstanding  immediately  prior to such event,  the aggregate number and kind of
shares subject to the Plan,  the aggregate  number and kind of shares subject to
each outstanding  option and the exercise price thereof,  and the 162(m) Maximum
shall be appropriately  adjusted by the Board of Directors,  whose determination
shall be conclusive and binding on all parties.

        In the event of (a) the  liquidation or  dissolution of the Company,  or
(b) a  merger  in  which  the  Company  is not the  surviving  corporation  or a
consolidation,  any outstanding options shall terminate upon the earliest of any
such event, unless other provision is made therefor in the transaction.



                                       -6-

<PAGE>




        13.     AMENDMENTS AND  TERMINATION OF THE PLAN. The Plan was adopted by
the Board of Directors on September 20, 1995. No option may be granted under the
Plan after September 19, 2005. The Board of Directors,  without further approval
of the Company's stockholders, may at any time suspend or terminate the Plan, in
whole or in part,  or amend it from time to time in such respects as it may deem
advisable,  including,  without limitation, in order that ISOs granted hereunder
meet the  requirements  for "incentive  stock options" under the Code, to comply
with,  conform to or adopt the  provisions of Rule 16b-3,  Section 162(m) of the
Code or any change in applicable law, regulations, rulings or interpretations of
administrative agencies; provided, however, that no amendment shall be effective
without the requisite prior or subsequent  stockholder  approval which would (a)
except as contemplated in Paragraph 12, increase the maximum number of shares of
Common  Stock for which  options  may be  granted  under the Plan or the  162(m)
Maximum, (b) materially increase the benefits accruing to participants under the
Plan or (c) change the eligibility requirements to receive options hereunder. No
termination,  suspension or amendment of the Plan shall,  without the consent of
the holder of an existing and  outstanding  option affected  thereby,  adversely
affect his rights under such option.  The power of the Committee to construe and
administer  any  options  granted  under the Plan  prior to the  termination  or
suspension of the Plan  nevertheless  shall continue  after such  termination or
during such suspension.

        14.     NON-TRANSFERABILITY OF OPTIONS. No option granted under the Plan
shall  be  transferable  otherwise  than  by will or the  laws  of  descent  and
distribution, and options may be exercised, during the lifetime of the optionee,
only by the optionee or his Legal Representatives. Except to the extent provided
above,  options  may not be  assigned,  transferred,  pledged,  hypothecated  or
disposed of in any way (whether by operation of law or otherwise)  and shall not
be subject to execution,  attachment or similar process,  and any such attempted
assignment,  transfer,  pledge,  hypothecation or disposition  shall be null and
void ab initio and of no force or effect.

        15.     WITHHOLDING TAXES. As a condition of exercise of an Option, each
employee  shall,  no later than the date of exercise of such option,  pay to the
Company in cash or make  arrangements  satisfactory  to the Committee  regarding
payment of any federal,  state or local taxes of any kind  required by law to be
withheld upon the exercise of such option. In its discretion,  the Committee may
provide for the Company's  acceptance or retention of Common Stock as payment of
an employee's liability for tax required to be withheld by the Company.

        16.     LEGENDS;  PAYMENT OF  EXPENSES.  The Company  may  endorse  such
legend or legends upon the  certificates  for shares of Common Stock issued upon
exercise  of an  option  under  the  Plan and may  issue  such  "stop  transfer"
instructions  to its transfer  agent in respect of such shares as it determines,
in its discretion, to be necessary or appropriate to (a) prevent a violation of,
or to perfect an exemption from, the registration requirements of the Securities
Act and any applicable  state  securities  laws, (b) implement the provisions of
the Plan or any  agreement  between the Company and the optionee with respect to
such  shares of Common  Stock,  or (c)  permit  the  Company  to  determine  the
occurrence of a  "disqualifying  disposition," as described in Section 421(b) of
the Code,


                                       -7-

<PAGE>




of the shares of Common Stock issued or transferred  upon the exercise of an ISO
granted under the Plan.

        The Company shall pay all issuance taxes with respect to the issuance of
shares of Common Stock upon the exercise of an option granted under the Plan, as
well as all fees and expenses  incurred by the Company in  connection  with such
issuance.

        17.     USE OF PROCEEDS.  The cash  proceeds  from the sale of shares of
Common Stock  pursuant to the exercise of options  under the Plan shall be added
to the general funds of the Company and used for such corporate  purposes as the
Board of Directors may determine.

        18.     SUBSTITUTIONS AND ASSUMPTIONS OF OPTIONS OF CERTAIN  CONSTITUENT
CORPORATIONS.  Anything in this Plan to the contrary notwithstanding,  the Board
of Directors may, without further approval by the  stockholders,  substitute new
options for prior options of a Constituent  Corporation (as defined in Paragraph
19) or assume the prior options of such Constituent Corporation.

        19.     DEFINITIONS. For purposes of the Plan, the following terms shall
be defined as set forth below:

                (a)     Constituent    Corporation.    The   term   "Constituent
Corporation"  shall mean any corporation which engages with the Company,  any of
its  Subsidiaries  or a Parent in a transaction  to which Section  424(a) of the
Code applies (or would apply if the option assumed or substituted  were an ISO),
or any Parent or any Subsidiary of such corporation.

                (b)     Disability. The term "Disability" shall mean a permanent
and total disability within the meaning of Section 22(e)(3) of the Code.

                (c)     Legal  Representative.  The term "Legal  Representative"
shall  mean  the  executor,  administrator  or other  person  who at the time is
entitled by law to exercise the rights of a deceased or  incapacitated  optionee
with respect to an option granted under the Plan.

                (d)     Parent. The term "Parent" shall have the same definition
as "parent corporation" in Section 424(e) of the Code.

                (e)     Subsidiary.  The term  "Subsidiary"  shall have the same
definition as "subsidiary corporation" in Section 424(f) of the Code.

        20.     GOVERNING LAW;  CONSTRUCTION.  The Plan,  such options as may be
granted hereunder and all related matters shall be governed by, and construed in
accordance  with, the laws of the State of Delaware,  without regard to conflict
of law provisions.


                                       -8-

<PAGE>



        Neither the Plan nor any Contract shall be construed or interpreted with
any presumption against the Company by reason of the Company causing the Plan or
Contract to be drafted.  Whenever from the context it appears  appropriate,  any
term stated in either the  singular or plural  shall  include the  singular  and
plural,  and any term stated in the  masculine,  feminine or neuter gender shall
include the masculine, feminine and neuter.

        21.     PARTIAL    INVALIDITY.    The    invalidity,    illegality    or
unenforceability  of any provision in the Plan or any Contract  shall not affect
the validity,  legality or enforceability  of any other provision,  all of which
shall be  valid,  legal and  enforceable  to the  fullest  extent  permitted  by
applicable law.

        22.     STOCKHOLDER APPROVAL. The Plan shall be subject to approval by a
majority  of the  votes  present  in  person  or by proxy at the next  duly held
meeting of the Company's  stockholders at which a quorum is present.  No options
granted  hereunder may be exercised prior to such approval;  provided,  however,
that the date of grant of any option shall be  determined as if the Plan had not
been subject to such approval. Notwithstanding the foregoing, if the Plan is not
approved by a vote of the stockholders of the Company on or before September 19,
1996, the Plan and any options granted hereunder shall terminate.



                                       -9-




                              EMPLOYMENT AGREEMENT


        AGREEMENT,  dated as of the 21st day of January, 1998 by and between TII
INDUSTRIES,  INC.,  a Delaware  corporation,  having a place of business at 1385
Akron Street,  Copiague, New York 11726 (hereinafter  designated and referred to
as "Company"), and James A. Roach residing at 1143 Cross Creek Circle, Altamonte
Springs,  FL 32714  (hereinafter  designated  and referred to as  "Employee"  or
["him"] ["her"]).

        WHEREAS,  Company  desires to  continue  to employ the  Employee as Vice
President, Sales of the Company; and

        WHEREAS,  the  Employee is willing to continue  such  employment  by the
Company, all in accordance with provisions hereinafter set forth;

        NOW THEREFORE,  in  consideration  of the promises and mutual  covenants
herein contained the parties hereto agree as follows:

        1.      Term: The term of this Agreement  shall be for a period of three
(3) years commencing  January 21, 1998 and automatically  terminating on January
20, 2001,  subject to earlier  termination as provided herein or unless extended
by mutual consent of both parties in writing sixty (60) days prior to the end of
the term of this  Agreement or any extension  thereof,  but nothing herein shall
require the Company or Employee to agree to any specific term or condition or to
any  continuation  of Employee's  employment  beyond the end of the term of this
Agreement.

        2.      Employment:  Subject  to the  terms and  conditions  and for the
compensation  hereinafter  set forth,  the Company  employs the Employee for and
during the term of this Agreement. Employee is hereby employed by the Company as
Vice  President,  Sales.  The Employee  does hereby accept such  employment  and
agrees to use [his] [her] best efforts and to devote all normal  business  time,
during the term of this  Agreement,  to the  performance  of [his] [her]  duties
faithfully,  diligently  and to the  best of  [his]  [her]  abilities  upon  the
conditions  hereinafter set forth. Employee shall report to the President or his
designee. Employee's primary place of work shall be on Long Island, New York and



<PAGE>



Employee  agrees to spend such time,  from time to time, in New York, and at the
Company's  other  facilities and to visit  customers,  and vendors,  and various
industry   associations   as  required  to  fulfill   [his]  [her]   duties  and
responsibilities as contemplated herein.

        3.      Compensation:  During the term of this  Agreement,  the  Company
agrees to pay  Employee,  and Employee  agrees to accept,  annual  salary of One
Hundred,  Thirty-One Thousand, Seven Hundred dollars ($131,700.00) payable every
two weeks,  less all  applicable  taxes,  for all services  rendered by Employee
hereunder. Employee's annual salary shall be reviewed at the end of each year of
employment  hereunder  and  shall  receive  an  increase  as  determined  by the
Company's  Compensation  Committee of the Board of Directors,  unless  financial
factors of the  Company  deem  otherwise  as  determined  by the  President.  In
addition,  Employee shall be eligible to participate in the Company's  Executive
Bonus Plan or a sales bonus or commission plan should the Company adopt one.

        4.      Expenses:

                (A) The Company shall  reimburse  Employee,  not less often than
monthly, for all reasonable and actual business expenses incurred by [him] [her]
in  connection  with [his] [her]  service to the  Company,  upon  submission  of
appropriate vouchers and expense account reports.

                (B) The Company  shall provide the Employee with an allowance to
reimburse him for the cost of  maintaining a place of abode in the  Commonwealth
of  Puerto  Rico,  which  allowance  shall  not  exceed  twenty  percent  of the
Employee's then salary computed in accordance with 3 above. Company acknowledges
that Employee is a resident of the State of Florida and that Employee  shall not
be required to change his residence.  Company and Employee both acknowledge that
the  discharge  of the  Employee's  duties  will  require  his  presence  in the
Commonwealth of Puerto Rico from time to time.



                                       -2-

<PAGE>



        5.      Company Car: The Company shall  provide  Employee with a Company
car for Employee's use for business purposes in accordance with standard Company
guidelines.  This car shall be insured  and  registered  with the Motor  Vehicle
Department  by the  Company.  Employee is  responsible  for proper  maintenance,
gasoline,   traffic  violation  fines,  etc.  Repairs  for  other  than  routine
maintenance shall be the responsibility of the Company.

        6.      Benefits: The Company shall provide medical and dental insurance
and such other  benefits,  in accordance  with the  applicable  Company  benefit
plans, as such plans may exist from time to time. The Employee shall be entitled
to annual vacation in accordance with the Company's policy.

        7.      Extent  of  Service:  The  Employee  during  the  term  of  this
Agreement  shall devote [his] [her] full normal  business  time,  attention  and
energy and render  [his]  [her] best  efforts  and skill to the  business of the
Company.

        8.      Restrictive Covenant:

                (A) Employee  acknowledges  that:  (i) the business in which the
Company is engaged is intensely  competitive and that [his] [her]  employment by
the  Company  will  require  that [she]  [he] have  access to and  knowledge  of
confidential information of the Company, including , but not limited to, certain
of the Company's confidential plans for the creation, acquisition or disposition
of products,  expansion plans,  product  development plans,  methods of pricing,
special customer  requirements for service,  information on methods of servicing
the customer,  operational  information such as formulas,  financial status, and
plans and personnel information, which are of vital importance to the success of
the Company's business,  and are "trade secrets" of the Company; (ii) the direct
or  indirect  disclosure  of any such  confidential  information  to existing or
potential  competitors  of the Company  would place the Company at a competitive
disadvantage and would cause damage,  financial and otherwise,  to the Company's
business; and (iii) by [his] [her]



                                       -3-

<PAGE>



training,  experience and expertise, some of [his] [her] services to the Company
will be special and unique.

        Employee understands and agrees that such trade secrets give or may give
the Company a significant  competitive  advantage.  Employee further  recognizes
that the success of the Company depends on keeping  confidential  both the trade
secrets already developed or to be acquired and any future developments of trade
secrets. Employee understands that in [his] [her] capacity with the Company [he]
[she] will be entrusted with knowledge of such trade secrets and, in recognition
of the importance  thereof and in consideration of [his] [her] employment by the
Company  hereunder,  agrees that [he] [she] will not, without the consent of the
President  in writing,  make any  disclosure  of trade  secrets now or hereafter
possessed  by the  Company to any  person,  partnership,  corporation  or entity
either  during or after the term  hereunder,  except  to such  employees  of the
Company or its  subsidiaries  or affiliates,  if any, as may be necessary in the
regular  course of business and except as may be required  pursuant to any court
order,  judgment  or  decision  from any court of  competent  jurisdiction.  The
provisions  of this  Section  8[A]  shall  continue  in full  force  and  effect
notwithstanding  any  termination of this  Agreement.  

        (B)     Employee  agrees that during the term of [his] [her]  employment
with the  Company and for a period of two years  thereafter  [he] [she] will not
directly or indirectly  become affiliated as an officer,  director,  employee or
consultant or as a substantial  security holder with any other company or entity
whose  business is directly or  indirectly  competitive  with any business  then
being planned or conducted by the Company or its divisions and subsidiaries. For
the purpose hereof, "substantial security holder" shall mean ownership, directly
or  indirectly,  of more than 3% of any  class of  securities  of a  company  or
partnership  interest in any  partnership or  indebtedness of any such entity in
excess of $25,000.  The  provisions of this Section 8[B] shall  continue in full
force and effect notwithstanding any termination of this Agreement.



                                       -4-

<PAGE>




        9.      Discoveries, etc.:

                (A)  The   Company   shall  be  the   owner,   without   further
compensation,  of all rights of every kind in and with  respect to any  reports,
materials,  inventions,  processes,  discoveries,  improvements,  modifications,
know-how  or trade  secrets  hereafter  made,  prepared,  invented,  discovered,
acquired,  suggested or reduced to practice (hereinafter designated and referred
to as "Property  Rights") by Employee in connection with Employee's  performance
of [his] [her]  duties  pursuant  to this  Agreement,  and the Company  shall be
entitled to utilize and dispose of such in such manner as it may determine.

                (B) The Employee  agrees to and shall  promptly  disclose to the
President or his designee all Property Rights (whether or not patentable)  made,
discovered  or conceived of by [him]  [her],  alone or with others,  at any time
during  [his] [her]  employment  with the Company,  whether on the  Company's or
[his]  [her]  own time  and  irrespective  of  whether  on or off the  Company's
premises, provided only that such Property Rights (1) relate to or are useful in
any phase of the business in which the Company may be engaged  during the period
of employment,  or (2) relate to any subject matter or problems within the scope
of  Employee's  employment,  or (3) relate to or involve  the use of any data or
information  of which the Employee has been or may become  informed by reason of
employment  with the  Company.  The  Employee  hereby  appoints  the  Company as
Employee's  attorney-in-fact  to  execute  in  accordance  with  the laws of any
country patent applications, assignments or other documents considered necessary
or  desirable  by the  Company.  Any such  Property  Rights will be the sole and
exclusive  property of the Company,  and Employee  will execute any  assignments
requested  by the  Company of [his] [her]  right,  title or interest in any such
Property Rights without further demand or consideration,  and, in addition,  the
Employee will also provide the Company with any other  instruments  or documents
requested  by the  Company,  at the  Company's  expense,  as may be necessary or
desirable in applying  for and  obtaining  patents  with respect  thereto in the
United States and all foreign  countries.  The Employee also agrees to cooperate
with  the  Company  in the  prosecution  or  defense  of any  patent  claims  or
litigation or  proceedings  involving  inventions,  trade  secrets,  trademarks,
service marks, secret processes,



                                       -5-

<PAGE>



discoveries  or  improvements,  during  [his] [her]  employment  by the Company.
Employee's  cooperation  after [his] [her]  employment is subject to [his] [her]
availability and the Company agrees to reimburse Employee for loss of income and
expenses  incurred  in  connection  therewith.  Said  cooperation  shall  not be
withheld by Employee.

        10.     Confidential  Information:  Employee recognizes and acknowledges
that the Company,  through the expenditure of considerable  time and money, will
acquire, has developed and will continue to develop in the future,  information,
skills, confidential information,  know-how,  formulae,  technical expertise and
methods  relating to or forming part of the Company's  services and products and
conduct of its business, and that the same are confidential and proprietary, and
are "trade  secrets" of the Company.  Employee  understands and agrees that such
trade secrets give or may give the Company a significant  competitive advantage.
Employee  further  recognizes that the success of the Company depends on keeping
confidential  both the trade secrets already developed or to be acquired and any
future developments of trade secrets.  Employee  understands that in [his] [her]
capacity  with the Company [he] [she] will be entrusted  with  knowledge of such
trade secrets and, in recognition of the importance thereof and in consideration
of [his] [her] employment by the Company hereunder,  agrees that [he] [she] will
not,  without the consent of the  President in writing,  make any  disclosure of
trade  secrets  now or  hereafter  possessed  by  the  Company  to  any  person,
partnership,  corporation  or entity either during or after the term  hereunder,
except to such employees of the Company or its  subsidiaries  or affiliates,  if
any, as may be necessary in the regular  course of business and except as may be
required  pursuant to any court  order,  judgment or decision  from any court of
competent  jurisdiction.  The  provisions of this Section shall continue in full
force and effect notwithstanding any termination of the Agreement.

        11.     Irreparable Harm:  Employee agrees that any breach or threatened
breach by Employee of  provisions  set forth in Section Eight (8), Nine (9), and
Ten (10) of this  Agreement,  would cause the Company  irreparable  harm and the
Company may obtain


                                       -6-

<PAGE>



injunctive  relief  against  such actual or  threatened  conduct and without the
necessity of a bond.

        12.     Return of Company  Property:  Employee agrees that following the
termination of [his] [her]  employment  for any reason,  [he] [she] shall return
all  property of the  Company  which is then in or  thereafter  comes into [his]
[her]  possession,   including,  but  not  limited  to,  documents,   contracts,
agreements,  plans,  photographs,  customer lists, books, notes,  electronically
stored data and all copies of the  foregoing  as well as any other  materials or
equipment supplied by the Company to the Employee.

      13.       Termination:

                (A) Death: In the event of the Employee's  death during the term
of [his] [her] employment,  this Agreement shall automatically  terminate on the
date of death, and Employee's  estate shall be entitled to payment of Employee's
salary until date of death. All other benefits and compensation described herein
shall  terminate  on the  date  of  death  unless  otherwise  stipulated  in the
applicable Company plan.

                (B) Disability: In the event the Employee, by reason of physical
or  mental  incapacity,  shall  be  disabled  for a period  of at least  two (2)
consecutive months or three (3) months in the aggregate in any twelve (12) month
period of this  Agreement or any  extension  hereof,  the Company shall have the
option  at  any  time  thereafter  to  terminate  Employee's  employment  and to
terminate this Agreement.  Such  termination to be effective ten (10) days after
the Company gives written notice of such  termination  to the Employee,  and all
obligations  of the  Company  hereunder  shall  cease  upon  the  date  of  such
termination  unless  otherwise  stipulated  in  the  appropriate  Company  plan.
"Incapacity"  as used herein shall mean the inability of the Employee to perform
[his] [her] normal duties.

                (C)     Company's Rights to Terminate This Agreement:
 
                        (a)     The  Company  shall have the  right,  before the
expiration of the term of this  Agreement and during any  extension  hereof,  to
terminate  this  Agreement  and to  discharge  Employee  for cause  (hereinafter
"Cause"),  and all compensation to Employee shall cease to accrue upon discharge
of the Employee for Cause. For the purposes of this


                                       -7-

<PAGE>



Agreement,  the term  "Cause"  shall mean the  Employee's  (I)  violation of the
Company's written policy or specific written  directions of the President or his
designee,  and/or Board of  Directors,  which  directions  are  consistent  with
normally acceptable business practices or the failure to observe, or the failure
or refusal to perform any  obligations  required to be performed  in  accordance
with  this  Agreement,  (ii)  if the  President  determines  that  Employee  has
committed a demonstrable act (or omission) of malfeasance  seriously detrimental
to the Company  (which  shall not include any  exercise of business  judgment in
good faith).

                        (b)     If the Company  elects to  terminate  Employee's
employment for Cause, the Company shall first give Employee written notice and a
period of ten (10) days to cure such  Cause,  and if such  Cause is not cured in
said ten (10 ) days, such termination shall be effective five (5) days after the
Company  gives written  notice of such failure to cure to the  Employee.  In the
event of a termination of the Employee's employment for Cause in accordance with
the provisions of Section 11[C][b], the Company shall have no further obligation
to the  Employee,  except  for the  payment of salary  through  the date of such
termination from employment.

                        (c)     Notwithstanding  anything in this  Agreement  to
the contrary,  the Company may terminate the  Employee's  employment for reasons
other than Cause.

                (D)     Employee's Right to Terminate This Agreement:

                        (a)     If the  Company  elects  to  reduce  in  rank or
authority  the  Employee's  duties  under  this  Agreement,  without  the mutual
agreement of the Employee,  the Employee shall first give Company written notice
and a period of ten (10) days to cure same, and if same is not cured in said ten
(10) days Employee may terminate  this  Agreement  effective five (5) days after
the Employee gives written notice of such failure to cure.

                (E)     Severance:   In  the  event  the  Employee's  employment
hereunder  shall be  terminated  by the Company  for other than Cause,  death or
disability,  or by the  Employee  pursuant  to  Section 13 [D]  hereof,  (1) the
Employee  shall  thereupon  receive as severance pay in a lump sum the amount of
Compensation  pursuant to Section 3 hereof and bonuses which the Employee  would
have received for the remaining term of this Agreement


                                       -8-

<PAGE>



(including any extension of the Agreement  mutually agreed upon by the parties),
provided, however, that in no event shall such lump sum payment be less than one
year's  compensation  and  bonus;  and  (2) the  Employee's  (and  [his]  [her])
dependents')  participation  in any medical,  dental and other  insurance  plans
shall be continued,  or equivalent  benefits  provided to [him] [her] or them by
the  Company,  at no cost to [him] [her] or them,  for a period of one year from
the termination;  and (3) any options granted to the Employee which have not, by
the  terms  of the  options,  vested,  shall be  deemed  to have  vested  at the
termination of employment,  and shall  thereafter be exercisable for the maximum
period of time allowed for exercise  thereof  under the terms of the  applicable
Company stock option  plan(s),  provided that such period shall not be less than
90 days  following  such  termination.  An election by the Employee to terminate
[his] [her] employment under the provisions of Section 13[D] shall not be deemed
a  voluntary  termination  of  employment  of the  Employee  for the  purpose of
interrupting  the provisions of any of the Company's  employee  benefits  plans,
programs or policies.

        14.     Waiver:  Any waiver by either party of a breach of any provision
of this Agreement  shall not operate as or be construed as a waiver of any other
breach or default hereof.

        15.     Governing  Law: The validity of this  Agreement or of any of the
provisions  hereof shall be  determined  under and  according to the laws of the
State of New York,  and this  Agreement  and its  provisions  shall be construed
according to the laws of the State of New York,  without reference to its choice
of law rules.

        16.     Notice:  Any  notice  required  to  be  given  pursuant  to  the
provisions of this Agreement  shall be in writing and by facsimile or registered
or  certified  mail or  equivalent  (i.e.,  Federal  Express)  and mailed to the
following addresses:

                Company:    TII Industries, Inc.
                            1385 Akron Street
                            Copiague, New York 11726

                            Attention:  Timothy J. Roach
                                        President



                                       -9-

<PAGE>



                Employee:   James A. Roach
                            1143 Cross Creek Circle
                            Altamonte Springs, FL 32714


        17.     Assignment:  The Employee's  assignment of this Agreement or any
interest  herein,  or any  monies  due or to  become  due by reason of the terms
hereof,  without the prior written  consent of the Company  shall be void.  This
Agreement  shall be assignable  and binding to a corporation  or other  business
entity that succeeds to all or substantially  all of the business of the Company
through merger, consolidation, corporate reorganization or by acquisition of all
or  substantially  all of the assets of the Company and which assumes  Company's
obligations under this Agreement.

        18.     Miscellaneous:  This Agreement contains the entire understanding
between the parties hereto and supersedes all other oral and written  agreements
or understandings  between them. No modification or addition hereto or waiver or
cancellation  of any provision  shall be valid except by a writing signed by the
party to be charged therewith.

        19.     Obligations of a Continuing  Nature: It is expressly  understood
and agreed that the  covenants,  agreements  and  restrictions  undertaken by or
imposed on either party  hereunder,  which are stated to exist or continue after
termination of Employee's employment with the Company,  shall exist and continue
on both parties  irrespective of the method or circumstances of such termination
from employment or termination of this Agreement.

        20.     Severability:  Employee  agrees  that  if any of the  covenants,
agreements or restrictions on the part of Employee are held to be invalid by any
court of competent  jurisdiction,  such holding will not  invalidate  any of the
other  covenants,  agreements  and/or  restrictions  herein  contained  and such
invalid  provisions  shall  be  severable  so that  the  invalidity  of any such
provision shall not invalidate any others.  Moreover,  if any one or more of the
provisions contained in this Agreement shall be held to be excessively broad


                                      -10-

<PAGE>



as to  duration,  activity or subject,  such  provisions  shall be  construed by
limiting and reducing them so as to be enforceable to the maximum extent allowed
by applicable law.

        21.     Representation: Employee represents and warrants that [he] [she]
has the legal  right to enter  into this  Agreement  and to  perform  all of the
duties  and  obligations  on  [his]  [her]  part to be  performed  hereunder  in
accordance with its terms and that [she] [he] is not a party to any agreement or
understanding,  written or oral, which prevents Employee from entering into this
Agreement or performing all of [his] [her] duties and obligations hereunder.  In
the event of a breach of such  representation or warranty on [his] [her] part or
if there is any other legal  impediment which prevents [him] [her] from entering
into this  Agreement or  performing  all of [his] [her]  duties and  obligations
hereunder,  the Company  shall have the right to  terminate  this  Agreement  in
accordance  with Section 13[C] [a].  Without  limiting the  foregoing,  Employee
represents  and warrants that [he] [she] is not a party to any  agreement  which
prohibits  or limits  [his]  [her]  ability to fulfill  [his]  [her]  duties and
responsibilities contemplated herein.

        22.     Descriptive  Headings:  The paragraph  headings contained herein
are for  reference  purposes only and shall not in any way affect the meaning or
interpretation of this Agreement.






                                      -11-

<PAGE>


        IN WITNESS WHEREOF,  the parties have duly executed this Agreement as of
the day and year first above written.

                                              TII INDUSTRIES, INC.


                                              By: /s/ Timothy J. Roach
                                                 ------------------------
                                                   Timothy J. Roach
                                                   President, CEO and
                                                   Vice Chairman of the Board




                                              Employee:


                                                    /s/  James A. Roach
                                                 --------------------------
                                                    James A. Roach





                                      -12-



                      TII INDUSTRIES, INC. AND SUBSIDIARIES
                 EXHIBIT 11 - COMPUTATION OF PER SHARE EARNINGS

<TABLE>
<CAPTION>
                                                          Three Months Ended             Six Months Ended
                                                               December                      December
                                                        26, 1997       27, 1996       26, 1997       27, 1996
                                                      -----------    -----------    -----------    -----------
<S>                                                     <C>            <C>            <C>            <C>      
DILUTED EARNINGS PER SHARE

Shares used in computing earnings per share:
        Weighted average shares outstanding             7,595,000      7,430,000      7,535,000      7,430,000
         Incremental shares attributed to common
             stock equivalent - options and warrants         --          447,000           --          413,000
         OPIC convertible debenture                          --          300,000           --          300,000
                                                      -----------    -----------    -----------    -----------

                                                        7,595,000      8,177,000      7,535,000      8,143,000
                                                      ===========    ===========    ===========    ===========
Earnings:
            Net (loss) profit                         ($2,492,000)   $   905,000    ($2,652,000)   $ 1,657,000
            Add: Interest expense reduction                  --           41,000           --           70,000
                                                      -----------    -----------    -----------    -----------

                                                      ($2,492,000)   $   946,000    ($2,652,000)   $ 1,727,000
                                                      ===========    ===========    ===========    ===========

Diluted earnings per share                            ($     0.33)   $      0.12    ($     0.35)   ($     0.21)
                                                      ===========    ===========    ===========    ===========
</TABLE>




                 See notes to consolidated financial statements



<TABLE> <S> <C>


<ARTICLE>                      5
<CIK>                          0000277928
<NAME>                         TII INDUSTRIES, INC.
       
<S>                            <C>
<PERIOD-TYPE>                    6-MOS
<FISCAL-YEAR-END>              JUN-26-1998
<PERIOD-START>                 JUN-28-1997
<PERIOD-END>                   DEC-26-1997
<CASH>                           1,212
<SECURITIES>                         0
<RECEIVABLES>                    6,194
<ALLOWANCES>                        53
<INVENTORY>                     18,394
<CURRENT-ASSETS>                26,470
<PP&E>                          40,524
<DEPRECIATION>                  24,603
<TOTAL-ASSETS>                  44,027
<CURRENT-LIABILITIES>           10,175
<BONDS>                              0
                0
                          0
<COMMON>                            76
<OTHER-SE>                      31,073
<TOTAL-LIABILITY-AND-EQUITY>    44,027
<SALES>                         23,606
<TOTAL-REVENUES>                23,606
<CGS>                           20,663
<TOTAL-COSTS>                    5,537
<OTHER-EXPENSES>                   (49)
<LOSS-PROVISION>                     0
<INTEREST-EXPENSE>                 107
<INCOME-PRETAX>                 (2,652)
<INCOME-TAX>                         0
<INCOME-CONTINUING>             (2,652)
<DISCONTINUED>                       0
<EXTRAORDINARY>                      0
<CHANGES>                            0
<NET-INCOME>                    (2,652)
<EPS-PRIMARY>                    (0.35)
<EPS-DILUTED>                    (0.35)
        


</TABLE>


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