DIAGNOSTIC RETRIEVAL SYSTEMS INC
424B3, 1996-06-06
SEARCH, DETECTION, NAVAGATION, GUIDANCE, AERONAUTICAL SYS
Previous: DEL GLOBAL TECHNOLOGIES CORP, 8-A12G, 1996-06-06
Next: DILLARD DEPARTMENT STORES INC, 8-K, 1996-06-06



                                                Rule 424(b)(3)
                                                Registration No. 33-34929


   PROSPECTUS           DIAGNOSTIC/RETRIEVAL SYSTEMS, INC.

                        885,924 Shares of Common Stock

        This Prospectus relates to 885,924 shares of Common Stock, $.01
   par value (the "Common Stock") of Diagnostic/Retrieval Systems, Inc.
   (the "Company").  The Common Stock may be offered from time to time for
   the account of holders named herein (the "Selling Stockholders").  The
   Company will not receive any proceeds from this offering.  The
   Company's Common Stock is listed on the American Stock Exchange (the
   "AMEX") under the symbol "DRS."  On May 23, 1996, the last reported
   sale price of the Common Stock on the AMEX was $8-3/8 per share.

        SEE "RISK FACTORS" BEGINNING ON PAGE 7 OF THIS PROSPECTUS FOR
        INFORMATION THAT SHOULD BE CONSIDERED BY PROSPECTIVE INVESTORS.

     THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURI-
   TIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS
      THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COM-
       MISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS.
           ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

        The Company has been advised by the Selling Stockholders that the
   Selling Stockholders, each acting as a principal for its own account,
   directly, through agents designated from time to time, or through
   dealers or underwriters also to be designated, may sell all or a
   portion of the Common Stock offered hereby from time to time, depending
   on market conditions and other factors, in one or more transactions on
   the AMEX or otherwise, at market prices prevailing at the time of sale, 
   at negotiated prices or at fixed prices.  To the extent required, the 
   number of shares of Common Stock to be sold, the names of the Selling 
   Stockholders, the offering price, the name of any such agent, dealer or 
   underwriter and any applicable commissions with respect to a particular 
   offer will be set forth in an accompanying Prospectus Supplement or, if 
   appropriate, a post-effective amendment to the Registration Statement of 
   which this Prospectus is a part.  The aggregate proceeds to the Selling 
   Stockholders from the sale of Common Stock offered by the Selling Stock-
   holders hereby will be the offering price of such Common Stock less any 
   commissions.  For information concerning indemnification arrangements 
   between the Company and the Selling Stockholders see "Plan of 
   Distribution."

        The Selling Stockholders and any broker-dealers, agents or under-
   writers that participate with the Selling Stockholders in the distribu-
   tion of the shares of Common Stock may be deemed to be "underwriters"
   within the meaning of the Securities Act of 1933, as amended (the
   "Securities Act"), in which event any commissions received by such
   broker-dealers, agents or underwriters and any profit on the resale of
   the shares of Common Stock purchased by them may be deemed to be
   underwriting commissions or discounts under the Securities Act.

                 The date of this Prospectus is June 6, 1996


                           AVAILABLE INFORMATION

          The Company is subject to the information requirements of
     the Securities Exchange Act of 1934, as amended (the "Exchange
     Act"), and in accordance therewith files reports and other
     information with the Securities and Exchange Commission (the
     "SEC") .  Such reports and other information filed by the Company
     with the SEC in accordance with the Exchange Act may be inspect-
     ed, without charge, at the Public Reference Section of the SEC
     located at 450 Fifth Street, N.W., Washington, D.C. 20549 and at
     the regional offices of the SEC located at Seven World Trade
     Center, 13th Floor, New York, New York 10048 and at Citicorp
     Center, 500 West Madison Street, Chicago, Illinois 60661.  Copies
     of all or any portion of the material may be obtained from the
     Public Reference Section of the SEC upon payment of the pre-
     scribed fees.  Materials can also be inspected at the offices of
     the AMEX, 86 Trinity Place, New York, New York 10006, the ex-
     change on which the Common Stock is listed.

          The Company has filed with the SEC a Registration Statement
     on Form S-1 (the "Registration Statement") under the Securities
     Act, with respect to the shares of Common Stock offered pursuant
     to this Prospectus.  This Prospectus, which constitutes a part of
     the Registration Statement, does not contain all of the informa-
     tion set forth in the Registration Statement, certain items of
     which are contained in the exhibits and schedules thereto as
     permitted by the rules and regulations of the SEC.  For further
     information with respect to the Company and the Common Stock,
     reference is made to the Registration Statement, including the
     exhibits and schedules filed therewith.  Statements contained in
     this Prospectus concerning the provisions of certain documents
     filed with the Registration Statement are not necessarily com-
     plete, each statement being qualified in all respects by such
     reference.  Copies of all or any part of the Registration State-
     ment, including exhibits thereto, may be obtained, upon payment
     of the prescribed fees, at the offices of the SEC as set forth
     above.

                             PROSPECTUS SUMMARY

          The following summary is qualified in its entirety by, and
     should be read in conjunction with, the more detailed information
     and financial statements (including the notes thereto) appearing
     elsewhere in this Prospectus.  Unless the context otherwise
     requires, all references herein to the "Company" include Diagnos-
     tic/Retrieval Systems, Inc. and its consolidated subsidiaries.

                                THE COMPANY

          Diagnostic/Retrieval Systems,Inc. ("DRS" or the "Company")
     designs, manufactures and markets high-technology computer
     workstations for the United States (the "U.S.") Department of
     Defense, electro-optical targeting systems for military customers
     and image and data storage products for both military and commer-
     cial customers.  In response to a 1992 mandate by the Joint
     Chiefs of Staff, the Company focuses on "commercial-off-the-
     shelf" ("COTS") product designs, whereby commercial electronic
     components are adapted, upgraded and "ruggedized" for application
     in harsh military environments.  The Company believes that
     military expenditures on electronic systems and equipment will
     grow in coming years as the nature of modern warfare dictates
     increasing reliance on real-time, accurate battlefield informa-
     tion and the electronic content and sophistication of defense
     systems increases.

          During its last three fiscal years, the Company has restruc-
     tured its management team and implemented strategies to exploit
     the changing nature of military procurement programs brought on
     by the end of the cold war, military budget constraints and the
     COTS mandate.  The Company's strategies include:

          *    expanding and diversifying the Company's  technol-
               ogy and product base into complementary military
               and commercial markets primarily through acquisi-
               tions and the forging of strategic relationships;

          *    increasing revenue opportunities through the de-
               sign and adaptation of products for use by all
               branches of the military; and

          *    enhancing financial performance through specific
               cost reduction measures and increased manufactur-
               ing efficiencies.

          To effect these strategies, the Company has (i) acquired
     several businesses with complementary military and commercial
     products and technologies over the last three years; (ii) forged
     strategic relationships with other defense suppliers such as
     Lockheed-Martin Tactical Defense Systems (formerly, Loral Corpo-
     ration) and Westinghouse Electric Corporation, among others;
     (iii) emphasized the development of COTS-based products as well
     as products and systems that are easily adapted to similar
     weapons platforms for use by all branches of the military; and
     (iv) implemented cost reduction programs to reduce its fixed-cost
     base, allow for growth and maintain the flexibility of its
     operations.

          The implementation of these strategies has resulted in
     increasing revenues and profits over the last three fiscal years. 
     Although the Company experienced operating losses in fiscal 1990
     through 1992, primarily due to cost overruns on a single fixed-
     price development contract, a shift over the last several years
     in the nature of military development contracting from fixed-
     price to cost-type contracts has reduced the Company's exposure
     in this area.  For the fiscal year ended March 31, 1995, the
     Company had revenues of  $69.9 million, net income of $2.6
     million and earnings per share of $.50, representing increases of
     20.9%, 61.2% and 66.7%, respectively, compared with the year
     ended March 31, 1994.  For the nine months ended December 31,
     1995 the Company had revenues of $65.6 million, net income of
     $2.5 million and fully diluted earnings per share of $.44,
     representing increases of 38.4%, 45.7% and 29.4%, respectively,
     compared with the same nine-month period ended December 31, 1994.

<TABLE>
<CAPTION>
                            SUMMARY FINANCIAL INFORMATION

                                                                                                             Nine Months
                                                  Year Ended March 31,                                    Ended December 31,
                                   _____________________________________________________________        _____________________
                                   1995          1994          1993          1992          1991           1995         1994 
                                   ____          ____          ____          ____          ____           ____         ____
<S>                            <C>           <C>           <C>           <C>            <C>           <C>           <C>
  SUMMARY OF OPERATIONS DATA:

  Revenues  . . . . . . . .    $ 69,930,000  $ 57,820,000  $ 47,772,000  $ 28,925,000   $ 47,762,000  $ 65,628,000  $ 47,404,000
  Costs and Expenses             64,836,000    54,372,000    45,461,000    37,032,000     52,812,000    60,289,000    44,143,000
  Operating Income (Loss)         5,094,000     3,448,000     2,311,000    (8,107,000)    (5,050,000)    5,339,000     3,261,000
  Interest and Related Expenses  (1,372,000)   (1,574,000)   (1,735,000)   (2,198,000)    (2,362,000)   (1,675,000)   (1,020,000)
  Other Income, Net                 534,000       834,000     1,224,000       944,000      1,677,000       425,000       613,000
  Earnings (Loss) before 
   Income Taxes (Benefit)         4,256,000     2,708,000     1,800,000    (9,361,000)    (5,735,000)    4,089,000     2,854,000
   Income Taxes (Benefit)         1,652,000     1,093,000       715,000    (4,006,000)    (1,488,000)    1,594,000     1,142,000
  Net Earnings (Loss)          $  2,604,000  $  1,615,000  $  1,085,000  $ (5,355,000)  $ (4,247,000) $  2,495,000  $  1,712,000

  Net Earnings (Loss) per share 
   of Class A and Class B 
   Common Stock(1)(2)          $        .50  $        .30  $        .20  $  (1.01)      $       (.79) $        .44  $        .34

                               December 31, 1995

  BALANCE SHEET DATA:

  Working Capital              $ 40,585,000
  Net Property, Plant and
   Equipment                   $ 14,728,000
  Total Assets                 $ 90,770,000
  Long-Term Debt, Excluding
   Current Installments        $ 35,319,000
  Net Stockholders' Equity     $ 24,907,000
<FN>  
  ___________________________                                           
  (1)  No cash dividends have been distributed during any of the years in
       the five-year period ended March 31, 1995 or the nine months ended
       December 31, 1995.

  (2)  Does not give effect to the Reclassification (as hereinafter
       defined).  On April 1, 1996, the Reclassification became effective
       pursuant to which each share of the Class A Common Stock (as
       hereinafter defined) and each share of the Class B Common Stock (as
       hereinafter defined) was reclassified into one share of the Common
       Stock.  See "The Offering--Reclassification" and "Description of
       Capital Stock."
</TABLE>

                                THE OFFERING

     Common Stock Offered  . . . .      885,924 shares

     Common Stock to be outstanding 
     after the offering . . . . . . .   5,467,632 shares(1)

     Reclassification  . . . . . .      On February 7, 1996, the Board
                                        of Directors of the Company
                                        approved and recommended for
                                        submission to the stockholders
                                        of the Company by a majority
                                        vote the consideration and
                                        approval of an Amended and
                                        Restated Certificate of Incor-
                                        poration (the "Restated Cer-
                                        tificate"), which amended and
                                        restated the Company's certif-
                                        icate to (i) effect a reclas-
                                        sification (the "Reclassifica-
                                        tion") of each share of Class
                                        A Common Stock, $.01 par value
                                        per share (the "Class A Common
                                        Stock"), and each share of
                                        Class B Common Stock, $.01 par
                                        value per share (the "Class B
                                        Common Stock"), into one share
                                        of Common Stock of the Compa-
                                        ny, (ii) provide that action
                                        by the stockholders may be
                                        taken only at a duly called
                                        annual or special meeting, and
                                        not by written consent, and
                                        (iii) provide that  the stock-
                                        holders of the Company would
                                        have the right to make, adopt,
                                        alter, amend, change or repeal
                                        the by-laws of the Company
                                        only upon the affirmative vote
                                        of not less than 66-2/3 % of the
                                        outstanding capital stock of
                                        the Company entitled to vote
                                        thereon.  On March 26, 1996,
                                        the stockholders approved the
                                        Restated Certificate.  The
                                        Restated Certificate was filed
                                        with the Secretary of State of
                                        the State of Delaware and
                                        became effective on April 1,
                                        1996.  As a result of the
                                        Reclassification, the
                                        Company's 9% Senior Subordi-
                                        nated Convertible Debentures
                                        due October 1, 2003 (the "De-
                                        bentures") and the 81/2% Con-
                                        vertible Subordinated Deben-
                                        tures due August 1, 1998 (the
                                        "1998 Debentures") are con-
                                        vertible into shares of Common
                                        Stock.  In addition, each
                                        option issued or issuable
                                        pursuant to the Company's
                                        stock option plan is now exer-
                                        cisable for an equal number of
                                        shares of the Common Stock.

                                        The purpose of the Reclassifi-
                                        cation was to simplify the
                                        Company's capital structure,
                                        streamline the Company's vot-
                                        ing procedures and enhance the
                                        marketability and liquidity of
                                        and maximize investor interest
                                        in the Company's capital
                                        stock.  In addition, the Com-
                                        pany believes that, as a re-
                                        sult of the Reclassification,
                                        the Company is in a more flex-
                                        ible position to raise capital
                                        and effect mergers and acqui-
                                        sitions using its common
                                        stock.  However, there can be
                                        no assurance that the Reclas-
                                        sification will have such
                                        effects.

     Voting Rights . . . . . . . .      Holders of Common Stock are
                                        entitled to one vote per share
                                        on all matters submitted for
                                        approval of stockholders.  See
                                        "Description of Capital
                                        Stock."

     AMEX symbol for Common Stock . .   "DRS"

     Registration Rights . . . . .      Pursuant to a registration
                                        rights agreement (the "Regis-
                                        tration Rights Agreement")
                                        between the Company and Pali-
                                        sade Capital Management L.L.C.
                                        ("Palisade"), acting as in-
                                        vestment adviser to the Sell-
                                        ing Stockholders, the Company
                                        has agreed to file a shelf
                                        registration statement (the
                                        "Shelf Registration State-
                                        ment") relating to the shares
                                        of Common Stock offered here-
                                        by.  The Company has agreed to
                                        use its reasonable best ef-
                                        forts to maintain the effec-
                                        tiveness of the Shelf Regis-
                                        tration Statement until the
                                        earlier of the disposition of
                                        the shares offered hereby or
                                        the third anniversary of the
                                        effective date of the Shelf
                                        Registration Statement, except
                                        that it will be permitted to
                                        suspend the use of the Shelf
                                        Registration Statement during
                                        certain periods under certain
                                        circumstances.  

     Use of Proceeds . . . . . . .      The Company will not receive
                                        any proceeds from the sale of
                                        shares of Common Stock offered
                                        pursuant to this Prospectus. 
                                        The Selling Stockholders will
                                        receive all of the net pro-
                                        ceeds from any sale of shares
                                        of Common Stock offered here-
                                        by.  See "Use of Proceeds" and
                                        "Selling Stockholders."

     (1)  Based upon 5,467,632 shares of Common Stock outstanding as
          of May 23, 1996 (exclusive of 498,434 shares held in treasury).

                                RISK FACTORS

          In addition to the other information contained in this
     Prospectus, prospective investors should consider carefully the
     following factors before purchasing the Common Stock offered hereby.

     AMOUNT AND RISKS OF GOVERNMENT BUSINESS

          Substantially all the Company's revenues are derived from
     contracts or subcontracts with domestic and foreign government
     agencies of which a significant portion is attributed to United
     States Navy (the "U.S. Navy") procurements.  The development and
     success of the Company's business in the future will depend upon
     the continued willingness of the U.S. Government to commit
     substantial resources to such U.S. Navy programs and, in particu-
     lar, upon continued purchases of the Company's products.  See
     "Business -- Company Organization and Products."

          The Company's business with the U.S. Government is subject
     to various risks, including termination of contracts at the
     convenience of the U.S. Government; termination, reduction or
     modification of contracts or subcontracts in the event of changes
     in the U.S. Government's requirements or budgetary constraints;
     shifts in spending priorities; and when the Company is a subcon-
     tractor, the failure or inability of the prime contractor to
     perform its prime contract.  Certain contract costs and fees are
     subject to adjustment as a result of audits by government agen-
     cies.  In addition, all defense businesses are subject to risks
     associated with the frequent need to bid on programs in advance
     of design completion (which may result in unforeseen technological 
     difficulties and/or cost overruns).

          Multi-year U.S. Government contracts and related orders are
     subject to cancellation if funds for contract performance for any
     subsequent year become unavailable. In addition, if certain
     technical or other program requirements are not met in the
     developmental phases of the contract, then the follow-on produc-
     tion phase may not be realized.  Upon termination other than for
     a contractor's default, the contractor normally is entitled to
     reimbursement for allowable costs, but not necessarily all costs,
     and to an allowance for the proportionate share of fees or
     earnings for the work completed.  Foreign defense contracts
     generally contain comparable provisions relating to termination
     at the convenience of the foreign government.   See "Business --
     Contracts."

     REDUCED SPENDING IN DEFENSE INDUSTRY

          Reductions in U.S. Government expenditures for defense
     products are likely to continue during the 1990's.  These reduc-
     tions may or may not have an effect on the Company's programs;
     however, in the event expenditures for products of the type
     manufactured by the Company are reduced and not offset by greater
     foreign sales or other new programs or products, there will be a
     reduction in the volume of contracts or subcontracts awarded to
     the Company.  Unless offset, such reductions would adversely
     affect the Company's earnings.

     LIMITED TERM OF CONTRACTS

          The Company's contracts with the U.S. Government are for
     varying fixed terms, and there can be no assurance that a renewal
     or follow-on contract will be awarded to the Company by the U.S.
     Government upon the expiration of any such contract.  Certain of
     the Company's U.S. Government contracts account for a substantial
     portion of the Company's revenues (i.e., the AN/UYQ-65 production
     contract).  The loss of revenue resulting from the failure to
     obtain a renewal or follow-on contract with respect to any
     significant contract or a number of lesser contracts, in either
     case without the substitution of revenues from the award of new
     contracts, would have a material adverse effect upon the
     Company's results of operations and financial position.  In
     addition, from time to time the Company enters into U.S. Govern-
     ment contracts with a full funded backlog but in which the price
     per unit may not be determined at the time of award.  If the
     price per unit which is ultimately determined is significantly
     less than anticipated by the Company, the net revenues of the
     Company would be adversely affected.

     SUBSTANTIAL INDEBTEDNESS

          The Company has indebtedness that is substantial in relation
     to its stockholders' equity.  See "Capitalization."  The inden-
     ture (the "Indenture") relating to the Debentures imposes signif-
     icant operating and financial restrictions on the Company.  Such
     restrictions will affect, and in many respects significantly
     limit or prohibit, among other things, the ability of the Company
     to incur additional indebtedness and pay dividends.  These
     restrictions, in combination with the leveraged nature of the
     Company, could limit the ability of the Company to effect future
     financings or otherwise may restrict corporate activities.  See
     "Description of the Debentures."  The Indenture permits the
     Company to incur additional indebtedness under certain conditions, 
     and the Company expects to obtain additional indebtedness as so permitted.

          The Company's high degree of leverage could have important
     consequences, including the following: (i) the Company's ability
     to obtain additional financing for working capital, capital
     expenditures, acquisitions, general corporate purposes or other
     purposes may be impaired in the future; (ii) a substantial
     portion of the Company's cash flow from operations must be
     dedicated to the payment of principal and interest on its indebt-
     edness, thereby reducing the funds available to the Company for
     other purposes; (iii) the Company's substantial degree of lever-
     age may hinder its ability to adjust rapidly to changing market
     conditions; and (iv) could make it more vulnerable in the event
     of a downturn in general economic conditions or its business. 
     See "Description of the Debentures."

     COMPETITION

          The military electronics industry is characterized by rapid
     technological change.  The Company's products are sold in markets
     containing many competitors which are substantially larger than
     the Company, devote substantially greater resources to research
     and development and generally have greater resources.  Certain of
     such competitors are also suppliers to the Company.  In the
     military sector, the Company competes with many first- and
     second-tier defense contractors on the basis of product perfor-
     mance, cost, overall value, delivery and reputation.  The
     Company's future success will depend in large part upon its
     ability to improve existing product lines and to develop new
     products and technologies in the same or related fields.  The
     introduction by competitors of new products with greater capabilities 
     could adversely affect the Company's business.  

     RELIANCE ON SUPPLIERS

          The Company's manufacturing process for its products,
     excluding electro-optical products, consists primarily of the
     assembly of purchased components and testing of the product at
     various stages in the assembly process.

          Although materials and purchased components generally are
     available from a number of different suppliers, several suppliers
     are the Company's sole source of certain components.  If a
     supplier should cease to deliver such components, other sources
     probably would be available; however, added cost and manufactur-
     ing delays might result.  The Company has not experienced signif-
     icant production delays attributable to supply shortages, but
     occasionally experiences procurement problems with respect to
     certain components, such as semiconductors and connectors.  In
     addition, with respect to the Company's electro-optical products,
     certain exotic materials, such as germanium, zinc sulfide and
     cobalt, may not always be readily available.

     ATTRACTING AND RETAINING TECHNICAL PERSONNEL

          There is a continuing demand for qualified technical person-
     nel, and the Company believes that its future growth and success
     will depend upon its ability to attract, train and retain such
     personnel.  An inability to maintain a sufficient number of
     trained personnel could have a material adverse effect on the
     Company's contract performance or on its ability to capitalize on
     market opportunities.

     FUNDING OF REPURCHASE OBLIGATIONS; ABSENCE OF SINKING FUND

          There is no sinking fund with respect to the Debentures, and
     at maturity the entire outstanding principal amount thereof will
     become due and payable by the Company.  Also, upon the occurrence
     of certain events the Company will be required to offer to
     repurchase all or a portion of the outstanding Debentures.  The
     source of funds for any such payment at maturity or earlier
     repurchase will be the Company's available cash or cash generated
     from operating or other sources, including, without limitation,
     borrowings or sales of assets or equity securities of the Compa-
     ny.  There can be no assurance that sufficient funds will be
     available at the time of any such event to pay such principal or
     to make any required repurchase.  See "Description of the Debentures."

     SHARES ELIGIBLE FOR FUTURE SALE

          The sale, or availability for sale, of substantial amounts
     of Common Stock in the public market could adversely affect the
     prevailing market price of the Common Stock and could impair the
     Company's ability to raise additional capital through the sale of
     its securities.  As of May 23, 1996, there was an aggregate of
     5,467,632 shares of Common Stock outstanding (excluding 498,434
     shares held in treasury).  Of such shares, 1,062,248 are  "re-
     stricted" under the Securities Act and are resalable pursuant to
     the limitations of Rule 144 under the Securities Act.  The
     Debentures are convertible at any time prior to maturity, unless
     previously redeemed or repurchased, into shares of Common Stock,
     at a conversion price of $8.85 per share, subject to adjustment
     under certain circumstances.  In addition, the 1998 Debentures
     are convertible into an additional 332,800 shares of Common Stock
     at $15 per share, subject to adjustment under certain circumstances.

     LACK OF PUBLIC MARKET; RESTRICTIONS ON RESALE

          At present, the Company's Common Stock is owned by a small
     number of institutional investors.  The Common Stock, the Deben-
     tures, the 1998 Debentures and the shares of Common Stock which
     are issuable upon conversion of the Debentures and the 1998
     Debentures (hereinafter, the Company's "Listed Securities") are
     listed on the AMEX.  The markets for the Listed Securities have
     historically been characterized by limited trading volume and a
     limited number of holders.  There can be no assurance that a more
     active trading market for the Common Stock will develop.

                                THE COMPANY

     GENERAL

          The Company designs, manufactures and markets high-technolo-
     gy computer workstations for the U.S. Department of Defense,
     electro-optical targeting systems for military customers and
     image and data storage products for both military and commercial
     customers.  In response to a 1992 mandate by the Joint Chiefs of
     Staff, the Company focuses on "commercial-off-the-shelf" ("COTS")
     product designs, whereby commercial electronic components are
     adapted, upgraded and "ruggedized" for application in harsh
     military environments.  The Company believes that military
     expenditures on electronic systems and equipment will grow in
     coming years as the nature of modern warfare dictates increasing
     reliance on real-time, accurate battlefield information and the
     electronic content and sophistication of defense systems increas-
     es.

          Using COTS designs, the Company develops and delivers its
     products with significantly less development time and expense
     compared to traditional military product cycles, generally
     resulting in shorter lead times, lower costs and the employment
     of the latest information and computing technologies.  The COTS
     process entails the purchasing, refitting, upgrading (of both
     hardware and software) and "ruggedization" (repackaging, remount-
     ing and stress testing to withstand harsh military environments)
     of readily available commercial components.  The design and
     manufacture of COTS-based products is a complex process requiring
     specific engineering capabilities, extensive knowledge of mili-
     tary platforms to which the equipment will be applied and in-
     depth understanding of military operating environments and
     requirements.  

     STRATEGY

          During its last three fiscal years, the Company has restruc-
     tured its management team and implemented strategies to exploit
     the changing nature of military procurement programs brought on
     by the end of the cold war, military budget constraints and the
     COTS mandate.  The Company's strategies include:

          *    expanding and diversifying the Company's technolo-
               gy and product base into complementary military
               and commercial markets primarily through acquisi-
               tions and the forging of strategic relationships;

          *    increasing revenue opportunities through the de-
               sign and adaptation of products for use by all
               branches of the military; and

          *    enhancing financial performance through specific
               cost reduction measures and increased manufactur-
               ing efficiencies.

          To effect these strategies, the Company has (i) acquired
     several businesses with complementary military and commercial
     products and technologies over the last three years; (ii) forged
     strategic relationships with other defense suppliers such as
     Lockheed-Martin Tactical Defense Systems (formerly, Loral Corpo-
     ration) and Westinghouse Electric Corporation, among others;
     (iii) emphasized the development of COTS-based products as well
     as products and systems that are easily adapted to similar
     weapons platforms for use by all branches of the military; and
     (iv) implemented cost reduction programs to reduce its fixed-cost
     base, allow for growth and maintain the flexibility of its
     operations.

          The implementation of these strategies has resulted in
     increasing revenues and profits over the last three fiscal years. 
     Although the Company experienced operating losses in fiscal 1990
     through 1992, primarily due to cost overruns on a single fixed-
     price development contract, a shift over the last several years
     in the nature of military development contracting from fixed-
     price to cost-type contracts has reduced the Company's exposure
     in this area.  For the fiscal year ended March 31, 1995, the
     Company had revenues of $69.9 million, net income of $2.6 million
     and earnings per share of $.50, representing increases of 20.9%,
     61.2% and 66.7%, respectively, compared with the year ended March
     31, 1994.  For the nine months ended December 31, 1995, the
     Company had revenues of $65.6 million, net income of $2.5 million
     and fully diluted earnings per share of $.44, representing
     increases of 38.4%, 45.7% and 29.4%, respectively, compared with
     the same nine-month period ended December 31, 1994.

     COMPANY ORGANIZATION

          The Company is organized into three operating groups: 
     Electronic Systems Group ("ESG," 54% of fiscal 1995 revenues),
     Electro-Optical Systems Group ("EOSG," 18% of fiscal 1995 reve-
     nues) and Media Technology Group ("MTG," 28% of fiscal 1995
     revenues).  See "Business -- Company Organization and Products."

          ESG designs and manufactures COTS-based computer
     workstations designed for military information processing appli-
     cations.  This equipment is designed to cost-effectively replace
     and upgrade anti-submarine warfare ("ASW") systems, tactical
     (combat/attack) workstations and training equipment.  ESG's
     products are a direct outgrowth of the ASW and Naval systems
     expertise that has formed the core of DRS' business base since
     the Company's inception.  Major products include:  (i) computer
     workstations used in ASW systems for ship and land-based (harbors
     and coastal areas) detection networks, (ii) tactical workstations
     used to coordinate and control personnel and weapons systems on
     the military's most advanced ship, air and submarine-based
     platforms, and (iii) military display emulators ("MDE"), which
     are used for combat system operator training at a fraction of the
     cost of fully-militarized, field-ready versions of the display. 
     ESG's workstation products, which are PC-based, open architec-
     ture, networked systems designed for flexibility and adaptability
     to a wide variety of applications, have been developed to replace
     many of the mainframe-based systems currently in use, while
     preserving the U.S. Navy's existing investment in such technolo-
     gy.  ESG's systems process incoming sonar, radar and other
     information through complex customized software, enabling opera-
     tors to interpret data quickly and relay information to command
     personnel.  These workstations are an integral part of the U.S.
     Navy's Aegis defense program and the U.S. coastal defense strate-
     gy.  MDE systems are used for training of combat system operators
     and to maintain and improve the operation skills of naval reserve
     personnel.  ESG operates a field service division for system
     maintenance, installation and upgrade services and general
     product support.  ESG's manufacturing division (which is 80%
     owned through a partnership) produces ESG's new generation
     products and also supplies complex wire harness assemblies and
     other products to the military and commercial aerospace industry.

          EOSG manufactures precision electro-optical assemblies used
     in infrared seeker heads of Stinger, Sidewinder and new genera-
     tion missiles and produces proprietary Multiple Platform
     Boresight Equipment ("MPBE") used to align the weapons systems
     with the airframes and pilot sighting systems on Apache and Cobra
     helicopters.  Originally supplying only the primary mirror for
     infrared seeker heads, EOSG now supplies the primary, secondary,
     tertiary and fold mirrors, as well as the mirror housing and nose
     domes.  EOSG is currently under contract to produce infrared
     components and subassemblies on many of the next generation
     infrared missile systems. The MPBE boresight system was original-
     ly deployed on the Army's Apache attack helicopters and has been
     adapted for use on Marine Corps' Cobra helicopters.  EOSG is
     under contract to supply the next generation laser-based MPBE for
     these platforms.  Due to the inherent flexibility and economics
     of MPBE's multiple platform design, EOSG has submitted proposals
     to adapt the system for use on fixed-wing aircraft such as the F-
     15 and C-130.  The Company recently acquired substantially all of
     the assets of Opto Mechanik, Inc. through its subsidiary OMI
     Acquisition Corp. ("OMI").  Through OMI, EOSG now supplies the
     electro-optical sighting and targeting systems used on TOW anti-
     tank missiles, the military's primary anti-tank weapon, and other
     electro-optical military products.  The Company is also under
     contract with the primary contractor for work on the anti-tank
     Improved TOW Acquisition System.

          MTG manufactures products used by military and commercial
     customers for image and data storage.  The group designs military
     recorder systems by adapting commercial video recording products
     to operate in and withstand harsh military environments.  With
     MTG's recorder products, the COTS process entails the purchasing,
     refitting, upgrading (hardware and software) and "ruggedization"
     (repackaging, remounting and vibration/thermal stress testing to
     withstand harsh military operating environments) of readily
     available commercial components.  These systems are used to
     record cockpit video of jet fighter, helicopter and light armored
     vehicle missions.  MTG's commercial operations manufacture
     burnish, glide and test heads which are used in the manufacture
     of computer hard disks, listing among its customers many of the
     major disk drive manufacturers in the United States.  MTG also
     manufactures specialty recorder heads and refurbishes the head
     assemblies of high-end video recording products used by broad-
     casters worldwide.

          The Company was incorporated in Delaware in June 1968.  The
     Company's executive offices are located at 5 Sylvan Way,
     Parsippany, New Jersey, 07054, and its telephone number is (201)
     898-1500.

                              USE OF PROCEEDS

          The Company will not receive any proceeds from the sale of
     shares of Common Stock offered pursuant to this Prospectus.  The
     Selling Stockholders will receive all of the net proceeds from
     any sale of the shares of Common Stock offered hereby.  

                               CAPITALIZATION

          The following table sets forth the consolidated capitaliza-
     tion of the Company at December 31, 1995.  The information
     presented below should be read in conjunction with the consoli-
     dated financial statements of the Company included elsewhere in
     this Prospectus.

                                                         December 31, 1995
                                                         _________________

     Long-term debt, excluding current installments(1):
      Senior Indebtedness(2)   . . . . . . . . . . . .    $  2,819,000
      8-1/2% Convertible Subordinated Debentures  
        due August 1, 1998 . . . . . . . . . . . . . .       7,500,000
      Senior Subordinated Convertible Debentures due 2003   25,000,000
                                                           ___________
         Total long-term debt  . . .  . . . . . . . . . .   35,319,000

     Stockholders' equity:
      Preferred Stock, $10 par value 2,000,000 shares 
        authorized; no shares issued . . . . . . . . . . .       --
      Class A Common Stock, $.01 par value, 10,000,000 
        shares authorized;  3,739,963 shares issued(3). . .     37,000
      Class B Common Stock, $.01 par value, 20,000,000 
        shares authorized; 2,216,353 shares issued(3). . .      22,000
      Additional paid-in capital . . . . . . . . . . . . .  13,579,000
      Retained earnings  . . . . . . . . . . . . . . . . .  13,414,000
                                                          ____________
                                                            27,052,000
        Less Treasury Stock -at cost:  432,639 shares 
          of Class A Common Stock and 21,619 shares 
          of Class B Common Stock(3) . . . . . . . . .      (1,918,000)
        Less unamortized restricted stock compensation. .     (227,000)
                                                          _____________
      Net stockholders' equity   . . . . . . . . . . . .    24,907,000
                                                          ____________
     Total capitalization  . . . . . . . . . . . . . . .  $ 60,226,000
                                                          ============
     _________________
     (1)   See Note 6 to Consolidated Financial Statements for further
           information with respect to the Company's debt obligations.

     (2)   Consisting of Industrial Revenue Bonds due 1998 and other obliga-
           tions.  See Note 6 to Consolidated Financial Statements.

     (3)   Does not give effect to the Reclassification.  On April 1,
           1996, the Reclassification became effective pursuant to which
           each share of the Class A Common Stock and each share of the
           Class B Common Stock was reclassified into one share of the
           Common Stock.  See "Description of Capital Stock."


                       MARKET PRICES OF CAPITAL STOCK

          Prior to the Reclassification, the Company's Class A Common
     Stock and Class B Common Stock traded on the AMEX (Symbols:  DRSA
     and DRSB, respectively).  On April 1, 1996, upon the effective-
     ness of the Reclassification, trading of the newly classified
     Common Stock commenced.  The following table sets forth for each
     period indicated the high and low closing sales prices of the
     Company's Class A Common Stock, Class B Common Stock and Common
     Stock, as reported by the American Stock Exchange Monthly Market
     Statistics: 

<TABLE>
<CAPTION>
                                 Class A Common Stock    Class B Common Stock     Common Stock*
                                 --------------------    --------------------     --------------
                                   High      Low           High       Low         High      Low
                                   ----      ---           ----       ---         ----      ---
<S>                               <C>        <C>          <C>         <C>         <C>       <C>
     Year Ended March 31, 1994:
       First Quarter . .          $  4-3/8   $  2-3/4     $  4-1/4    $  2-13/16  $  -      $  -
       Second Quarter  . . .         3-7/8      3-1/16       3-13/16     3           -         -
       Third Quarter . . . . .       3-11/16    2-15/16      3-1/2       2-3/4       -         -
       Fourth Quarter  . . . .       4-1/16     3            4           3           -         -

     Year Ended March 31, 1995:
       First Quarter . . . . .       5-1/4      3-5/8        5-1/8       3-3/4       -         -
       Second Quarter  . . . .       4-3/4      3-3/4        4-5/8       3-3/4       -         -
       Third Quarter   . . . .       4-5/16     3-15/16      4-3/8       3-7/8       -         -
       Fourth Quarter  . . . .       5-1/4      4            5-1/2       3-7/8       -         -

     Year Ended March 31, 1996:
       First Quarter . . . . .       6-5/8      4-3/4        6-13/16     4-7/8       -         -
       Second Quarter  . . . .       7-13/16    6-3/16       7-7/8       5-3/4       -         -
       Third Quarter . . . . .       8          7            7-7/8       6-3/4       -         -
       Fourth Quarter  . . . .       8-11/16    7-7/16       8-3/4       7-3/8       -         -

     Year Ended March 31, 1997:
       First Quarter
       (through May 23, 1996) . . .     -         -           -            -        8-1/2     7-1/4

<FN>
     ________________
     *    As of May 23, 1996, the Common Stock was held by 2,113
          stockholders (of which 346 were registered holders and 1,767
          were beneficial holders).  See "Risk Factors -- Lack of
          Public Market; Restrictions on Resale."
</TABLE>

                              DIVIDEND POLICY

          The Company has not paid any cash dividends since 1976.  The
     Company intends to retain future earnings for use in its business
     and does not expect to declare cash dividends in the foreseeable
     future on the Common Stock.  The Company's 1998 Debentures limit
     the Company's ability to pay dividends or make other distribu-
     tions on its Common Stock.  See Note 6 of Notes to Consolidated
     Financial Statements for information concerning restrictions on
     the declaration or payment of dividends.  See "Description of
     Capital Stock -- Dividends and Distributions."  Any future
     declaration of dividends will be subject to the discretion of the
     Board of Directors of the Company.  The timing, amount and form
     of any future dividends will depend, among other things, on the
     Company's results of operations, financial condition, cash
     requirements, plans of expansion and other factors deemed relevant 
     by the Board of Directors.


                    SELECTED CONSOLIDATED FINANCIAL DATA

          The following table sets forth selected consolidated state-
     ments of operations and balance sheet data for the periods
     indicated.  The information for, and as of the end of, each of
     the twelve months in the five year period ended March 31, 1995 is
     derived from the consolidated financial statements of the Company
     for such periods which have been audited by KPMG Peat Marwick
     LLP.  The selected consolidated statements of operations data for
     the nine months ended December 31, 1995 and 1994 and the selected
     consolidated balance sheet data as of December 31, 1995 are
     derived from the unaudited consolidated statements of the Compa-
     ny, which include all adjustments which management considers
     necessary for a fair presentation of the data for such periods
     and at such dates, all of which were of a normal recurring
     nature.  The results of the nine months ended December 31, 1995
     are not necessarily indicative of results to be expected for the
     full year.  The selected consolidated financial data should be
     read in conjunction with "Management's Discussion and Analysis of
     Financial Condition and Results of Operations," the consolidated
     financial statements of the Company and the notes thereto, and
     other financial information included elsewhere in this Prospectus.

<TABLE>
<CAPTION>
                                                                                                             Nine Months
                                                  Year Ended March 31,                                    Ended December 31,
                                   _____________________________________________________________        _____________________
                                   1995          1994          1993          1992          1991           1995         1994 
                                   ____          ____          ____          ____          ____           ____         ____
<S>                            <C>           <C>           <C>           <C>            <C>           <C>           <C>
  SUMMARY OF OPERATIONS DATA:

  Revenues  . . . . . . . .    $ 69,930,000  $ 57,820,000  $ 47,772,000  $ 28,925,000   $ 47,762,000  $ 65,628,000  $ 47,404,000
  Costs and Expenses . . .       64,836,000    54,372,000    45,461,000    37,032,000     52,812,000    60,289,000    44,143,000
  Operating Income (Loss)         5,094,000     3,448,000     2,311,000    (8,107,000)    (5,050,000)    5,339,000     3,261,000
  Interest and Related Expenses  (1,372,000)   (1,574,000)   (1,735,000)   (2,198,000)    (2,362,000)   (1,675,000)   (1,020,000)
  Other Income, Net                 534,000       834,000     1,224,000       944,000      1,677,000       425,000       613,000
  Earnings (Loss) before 
   Income Taxes (Benefit)         4,256,000     2,708,000     1,800,000    (9,361,000)    (5,735,000)    4,089,000     2,854,000
   Income Taxes (Benefit)         1,652,000     1,093,000       715,000    (4,006,000)    (1,488,000)    1,594,000     1,142,000
  Net Earnings (Loss)          $  2,604,000  $  1,615,000  $  1,085,000  $ (5,355,000)  $ (4,247,000) $  2,495,000  $  1,712,000

  Net Earnings (Loss) per share 
   of Class A and Class B 
   Common Stock(1)(2)          $        .50  $        .30  $        .20  $  (1.01)      $       (.79) $        .44  $        .34


                                                                March 31,                             December 31, 1995
                               __________________________________________________________________     _________________ 
                                   1995          1994          1993          1992          1991   
                                   ____          ____          ____          ____          ____   

     BALANCE SHEET DATA:

     Working Capital . . .    $  20,317,000  $ 19,803,000  $ 17,994,000  $ 17,747,000   $ 24,833,000  $ 40,585,000
     Net Property, Plant and 
       Equipment . . . . .        9,849,000     8,893,000     9,768,000    11,602,000     13,904,000    14,728,000
     Total Assets  . . . . .     64,590,000    58,836,000    51,948,000    53,904,000     58,527,000    90,770,000
     Long-Term Debt, Excluding
       Current Installments . .  11,732,000    14,515,000    17,290,000    19,958,000     22,240,000    35,319,000
     Net Stockholders' Equity. . 22,509,000    19,759,000    18,115,000    17,047,000     22,300,000    24,907,000 
<FN>
     ____________________

     (1)    No cash dividends have been distributed during any of the years in the five-year period ended March
            31, 1995 or the nine months ended December 31, 1995.

     (2)    Does not give effect to the Reclassification.  On April 1, 1996, the Reclassification became effective
            pursuant to which each share of the Class A Common Stock and each share of the Class B Common
            Stock was reclassified into one share of the Common Stock.  See "The Offering--Reclassification", 
            "Description of Capital Stock."
</TABLE>


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

          The following is a discussion of the consolidated financial
     condition and results of operations of the Company for the nine months
     ended December 31, 1995 and 1994, and for each of the years in the
     three year period ended March 31, 1995.  This section should be read
     in conjunction with the Consolidated Financial Statements of the
     Company and the notes thereto and other financial information included
     elsewhere in this Prospectus.

     OVERVIEW

          During the last three fiscal years, the Company, in connection
     with its strategic plan, acquired several businesses with complementa-
     ry military and commercial products and technologies.  The businesses
     of Technology Applications & Service Company ("TAS"), CMC Technology
     ("CMC") and Laurel Technologies ("Laurel"), which joined the Company
     in the latter part of fiscal 1994, became an integral part of the
     fiscal 1995 business base and significantly contributed to the
     Company's fiscal 1995 financial performance.  In November 1994, the
     Company acquired Ahead Technology Corporation ("Ahead"), located in
     Los Gatos, California.

     RECENT DEVELOPMENTS

          Shortly after the close of fiscal 1995, the Company signed a non-
     binding letter of intent contemplating the merger of the Company with
     NAI Technologies, Inc. ("NAI"), which the Company terminated on July
     13, 1995.  Currently, the Company does not intend to continue discus-
     sions with NAI regarding any proposed merger.

          In August 1995, Mr. Leonard Newman was elected Chairman Emeritus
     of the Company and retired as the Chairman of the Board and Secretary
     of the Company.  In March 1996, the Company entered into an employ-
     ment, non-competition and termination agreement with Mr. Leonard
     Newman.  Pursuant to such agreement, Mr. Newman resigned as Chairman
     Emeritus of the Company.  See "-- Financial Condition and Liquidity -
     Certain Agreements."

          On May 30, 1996, the Company issued a press release reporting
     operating results for the fourth quarter and fiscal year ended March
     31, 1996.  Revenues for the fourth quarter increased by approximately
     59% to $35.8 million from $22.5 million.  Operating income increased
     to $3.2 million from $1.8 million, or approximately 75%.  Net earnings
     also increased by approximately 80% to $1.6 million from $0.9 million. 
     Fully diluted earnings per share increased to $0.23 from $0.16 in last
     fiscal year's fourth quarter.

          For the fiscal year ended March 31, 1996, revenues increased to
     $101.5 million from $69.9 million, an increase of approximately 45%. 
     Operating income also increased by approximately 68% to $8.5 million
     from $5.1 million.  In addition,  net earnings increased to $4.1
     million from $2.6 million, an increase of approximately 58%.  Fully
     diluted earnings per share increased to $0.69 from $0.50 in the prior
     fiscal year.

     RESULTS OF OPERATIONS

          The following table sets forth items in the consolidated state-
     ments of operations as a percentage of revenues and the percentage
     increase or decrease of those items as compared with the prior period.

<TABLE>
<CAPTION>
                           Percentage of Revenues          Percentage Change
                      ________________________________     ________________
                                                                                    Nine
                                                                                   Months
                                                                                    Ended
                                                                                   Decem-
                                                                                    ber
                                                     Nine Months                    31,
                          Year Ended March 31         Ended De-                    1995
                                                      cember 31,                    vs.
                                                                                   Nine
                                                                                   Months
                                                                        Fis-  Fis- Ended
                                                                        cal   cal  Decem-
                                                                        1995  1994  ber
                                                                         vs.   vs.   31,
                       1995      1994      1993      1995      1994     1994   1993  1994
      <S>              <C>      <C>       <C>       <C>       <C>       <C>    <C>   <C>
                                                            
      Revenues . . .   100.0%   100.0%    100.0%    100.0%    100.0%    20.9%  21.0%  38.4%
      Costs and Ex- 
        penses  . . .   92.7     94.0      95.2      91.9      93.1     19.2   19.6   36.6
                       _____    _____     _____      ____     _____
      Operating In-
        come  . . . .    7.3      6.0       4.8       8.1       6.9     47.7   49.2   63.7
      Interest and
        Related Ex-
        penses  . . .   (2.0)    (2.7)     (3.6)     (2.5)     (2.2)   (12.8)  (9.3)  64.2
      Other Income, Net.  .8      1.4       2.6       0.6       1.3    (36.0) (31.9) (30.7)
                        _____    _____     ____      ____      _____
      Earnings  be-
        fore Income
        Taxes . . . .    6.1      4.7       3.8       6.2       6.0     57.2   50.4   43.3
      Income Taxes. .    2.4      1.9       1.5       2.4       2.4     51.1   52.9   39.6
                        _____    _____     ____      ____      ____     
      Net Earnings. .    3.7%     2.8%      2.3%      3.8%     3.6%     61.2%  48.8%  45.7%
                        =====    =====     ====      =====     ====
</TABLE>

     COMPARISON OF NINE MONTHS ENDED DECEMBER 31, 1995 WITH NINE MONTHS
     ENDED DECEMBER 31, 1994

          Revenues for the nine-month period ended December 31, 1995
     increased 38.4% to $65.6 million from $47.4 million for the same nine-
     month period in fiscal 1995.  The revenue growth was due primarily to
     increased shipments of display workstations and data storage systems,
     as well as from higher commercial product sales.  In addition, revenue
     growth was partly due to higher sales of electro-optical systems
     following the acquisition of substantially all of the assets of Opto
     Mechanik, Inc. on July 5, 1995 (the "OMI Asset Acquisition").

          Operating income for the nine-month period ended December 31,
     1995 increased 63.7% to $5.3 million from $3.3 million for the same
     nine-month period in fiscal 1995.  Operating income as a percentage of
     revenues was 8.1% for the nine-month period ended December 31, 1995 as
     compared with 6.9% for the comparable prior year period.  Higher
     operating income was due primarily to the overall increase in revenues,
     together with higher margins on the company's commercial products.

          Interest and related expenses were $1.7 million for the nine
     months ended December 31, 1995 as compared to $1.0 million for the
     comparable prior year period.  The increase for the period was primar-
     ily due to the increase in debt associated with the Debenture Offering,
     offset in part by a reduction in interest resulting from repurchases of
     the Company's 1998 Debentures, in satisfaction of the August 1, 1995 
     sinking fund requirement for this debt.

          Other income, net, was $0.4 million for the nine-month period
     ended December 31, 1995, representing a decrease from $0.6 million in
     the comparable prior year period.  This decrease was due to a gain on
     the sale of fixed assets of approximately $0.2 million in the third
     quarter of fiscal 1995, offset in part by interest earned on higher
     average cash balances this fiscal year, primarily resulting from the
     net proceeds generated from the Debentures.

          The Company's effective tax rate for the nine-month period ended
     December 31, 1995 was 39%, as compared to 40% in the comparable prior
     year period.  The Company records income tax expense based on an
     estimated effective income tax rate for the full fiscal year.  The
     effective income tax rate and the components of income tax expense for
     the nine months ended December 31, 1995 did not significantly change
     from those of the fiscal year ended March 31, 1995.  The provision for
     income taxes includes all estimated income taxes payable to federal
     and state governments as applicable.

     COMPARISON OF FISCAL 1995 WITH FISCAL 1994

          Revenues for fiscal 1995 increased 21% to $69.9 million from
     $57.8 million in fiscal 1994.  The increase during fiscal 1995 was
     primarily attributable to revenues from the display, manufacturing and
     video broadcast product lines of TAS, CMC and Laurel, which were
     included in the Company's results for the full year.  In addition,
     commercial revenues increased $4.3 million to approximately $6.4
     million in fiscal 1995 primarily as a result of the Company's November
     1994 acquisition of Ahead, which contributed approximately $2.7
     million in revenues for the fiscal 1995 period.  Revenues from the
     Company's core signal processing, display, data storage and optical
     product lines experienced a slight decrease during fiscal 1995, as
     development efforts on several major programs were substantially
     completed, and the receipt of certain new awards was delayed into the
     latter part of the year.

          Operating income for fiscal 1995 increased 48% to $5.1 million
     from $3.4 million in fiscal 1994.  Operating income as a percentage of
     revenues was 7% for fiscal 1995 as compared to 6% in fiscal 1994. 
     Such increases are attributable to higher fiscal 1995 revenues and the
     contribution of higher margin commercial products to the Company's
     business base and the positive impact of management's continuing cost
     reduction efforts.

          Interest and related expenses for fiscal 1995 decreased 13% to
     $1.4 million from $1.6 million in fiscal 1994.  The decrease was a
     result of the reduction in the Company's long-term debt.  The Company
     repurchased approximately $2.7 million of its 1998 Debentures during
     fiscal 1995, which were used principally to satisfy the August 1, 1994
     mandatory sinking fund requirement for the debt.

          Other income, net, for fiscal 1995 decreased 36% to $.5 million
     from $.8 million in fiscal 1994.  This decrease was primarily attrib-
     utable to lower gains from the repurchases of 1998 Debentures of $.2
     million.  Substantially all 1998 Debentures repurchased during fiscal
     1995 were at prices approximating par value.

          The Company's effective income tax rate in fiscal 1995 and 1994
     was 39% and 40%, respectively.

     COMPARISON OF FISCAL 1994 WITH FISCAL 1993

          Revenues for fiscal 1994 increased 21% to $57.8 million from
     $47.8 million in fiscal 1993.  The revenue increase reflects the
     contribution of the recently acquired product lines of TAS, CMC and
     Laurel.  Revenues from core signal processing, display, recording and
     optical product lines shifted to those from contracts awarded primari-
     ly within the 1994 and 1993 fiscal years.  Revenues from older con-
     tracts for such products were not as significant as in fiscal 1993, as
     a result of the completion or near-completion of these contracts
     during the year.

          Operating income for fiscal 1994 increased 49% to $3.4 million
     from $2.3 million in fiscal 1993.  Operating income as a percentage of
     revenues was 6% in fiscal 1994 as compared to 5% in fiscal 1993.  Such
     increases are attributable to higher fiscal 1994 revenues, lower costs
     as a result of improved efficiencies and the substantial completion
     during fiscal 1993 of two fixed-price development contracts on which
     the Company incurred write-offs for cost overruns.

          Interest and related expenses decreased 9% to $1.6 million in
     fiscal 1994 from $1.7 million in fiscal 1993.  This decrease reflects
     the Company's retirement of $2.5 million of principal on its 1998
     Debentures during the first half of fiscal 1994, pursuant to the
     mandatory sinking fund requirement for the debt.  The Company also
     repurchased an additional $.1 million in principal amount of the 1998
     Debentures during the latter half of fiscal 1994.

          Other income, net, for fiscal 1994 decreased 32% to $.8 million
     from $1.2 million in fiscal 1993.  Fiscal 1994 results included gains
     on the repurchases of 1998 Debentures, described previously, of
     approximately $.3 million, while fiscal 1993 gains for similar trans-
     actions amounted to $.5 million.

          The Company's effective income tax rate in both fiscal 1994 and
     1993 was 40%.

     FINANCIAL CONDITION AND LIQUIDITY

          Cash and Cash Flow.  Cash and cash equivalents at December 31,
     1995 and March 31, 1995 represented approximately 25% and 17%, respec-
     tively, of total assets.  During the nine-month period ended December
     31, 1995, cash increased $11.9 million.  This increase was primarily
     the result of the private placement of $20,000,000 in aggregate
     principal amount of the Debentures on September 29, 1995, and the
     additional placement of $5,000,000 in aggregate principal amount of
     the Debentures, pursuant to an over-allotment option, completed on
     November 3, 1995.  In addition, approximately $2.4 million was gener-
     ated from sales of certain fixed assets.  These contributions to cash
     were offset by uses of:  (i) approximately $4.1 million in the OMI
     Asset Acquisition; (ii) approximately $2.2 million for repurchases of
     outstanding 1998 Debentures in satisfaction of the August 1, 1995
     sinking fund requirement for such debt; and (iii) approximately $3.7
     million for capital expenditures.  Additionally, approximately $3.5
     million was used in support of operations, primarily for material
     procurement.

          Cash and cash equivalents at March 31, 1995 of $11.2 million was
     down $4.3 million from the balance at March 31, 1994.  Cash represent-
     ed 17% of total assets at the end of fiscal 1995, as compared with 26%
     in fiscal 1994.  During fiscal 1995, cash generated by operations
     amounted to $2.5 million.  In comparison, cash generated by operations
     during fiscal 1994 was $10.2 million.  The reduction in the amount of
     cash generated by operations during fiscal 1995 was primarily attrib-
     utable to the build-up in inventory which occurred during fiscal 1995
     in preparation for the fiscal 1996 production and shipment of products
     under several significant development contracts.  Cash used in invest-
     ing and financing activities during fiscal 1995 totalled $3.8 million
     and $3.0 million, respectively, primarily attributable to purchases of
     capital equipment for $2.5 million, the acquisition of Ahead for $1.5
     million and the repurchase of 1998 Debentures for $2.7 million.

          Capital expenditures during fiscal 1996, excluding assets ac-
     quired as a result of the OMI Asset Acquisition, are expected to
     approximate $4.4 million.  The majority of these expenditures will be
     for facilities improvements, as well as for computer and laboratory-
     related equipment, which will be required to support the Company's
     growth.

          Working capital as of December 31, 1995 was $40.6 million, as
     compared to $20.3 million at March 31, 1995.  The increase was primar-
     ily due to higher cash balances resulting from the Debenture Offering. 
     Net proceeds from the offering of $25,000,000 aggregate principal
     amount of Debentures (the "Debenture Offering") were used on February
     16, 1996 to repurchase approximately $5.0 million in principal amount
     of outstanding 1998 Debentures, for working capital requirements and
     for future acquisition-related transactions. During the first quarter
     of fiscal 1996, the Company obtained a $5.0 million unsecured line of
     credit from NatWest Bank, in order to supplement its working capital
     needs.  This line of credit expired on December 31, 1995 and has not
     been renewed.  As of August 1995, the Company satisfied its $2.5
     million sinking fund obligation under the 1998 Debentures.   The
     Company continues to seek acquisition opportunities consistent with
     its business strategy and is engaged in preliminary discussions
     regarding several potential acquisitions.  However, there can be no
     assurance that definitive agreements will be reached or that any
     acquisition will be consummated.

          On May 31, 1996 the Company entered into a $15 million unsecured
     revolving line of credit with Mellon Bank, N.A. ("Mellon Bank").  The 
     line of credit will be used for working capital, stand-by letters of 
     credit, and to refinance certain existing debt obligations of the 
     Company at more favorable interest rates.  Interest on borrowings under
     the line of credit will be accrued at the prime rate or London Interbank
     Offered Rate plus 175 basis points.  The Company has agreed to maintain
     certain financial covenants, including the maintenance of:  (i) a 
     certain minimum quarterly ratio of liquid assets to current liabilities,
     (ii) a certain minimum interest coverage ratio, calculated on a rolling
     four quarter basis and (iii) a certain maximum quarterly ratio of total
     liabilities to tangible net worth. 

          The Company believes that its current working capital position is
     sufficient to support operational needs as well as its near-term
     business objective.

          Accounts Receivable and Inventories.   Accounts receivable
     increased approximately $3.2 million in the nine-month period ended
     December 31, 1995, primarily resulting from increased billings associ-
     ated with certain contracts and, to a lesser extent, from the OMI
     Asset Acquisition.  Accounts receivable were approximately $17.4
     million at March 31, 1995, an increase of $1.9 million from the
     balance at March 31, 1994.  This increase was primarily attributable
     to significant shipments on several contracts which occurred toward
     the end of the fiscal year.  The Company receives progress payments on
     certain contracts from the U.S. Government of between 80-100% of
     allowable costs incurred.  The remainder, including profits and
     incentive fees, is billed to its customers based upon delivery and
     final acceptance of all products.  In addition, the Company may bill
     its customers based upon units delivered.   Generally, there are no
     contract provisions for retainage, and all accounts receivable are
     expected to be collected within one year.

          Inventories increased by approximately $4.8 million during the
     first nine months of fiscal 1996, primarily due to increased material
     procurement related to higher production activity on certain display
     workstation programs.  The increase in inventories was also due, in
     part, to the OMI Asset Acquisition.  The net inventory balance at
     March 31, 1995 was $11.7 million, an increase of $6.7 million from the
     balance at March 31, 1994.  As mentioned previously, the Company
     experienced a build-up in inventory during fiscal 1995 in preparation
     for production and shipment on several major development contracts. 
     In addition, the terms of certain production contracts in process
     during fiscal 1995, specifically those with foreign governments, did
     not provide for progress billings.  In such cases, the Company is
     required to fund the cost of inventory until such time as shipments
     are made.

          Long-Term Debt.  Long-term debt outstanding increased by approxi-
     mately $23.6 million during the nine-month period ended December 31,
     1995 to $35.3 million, primarily due to the Debenture Offering.  Long-
     term debt outstanding decreased by approximately $2.8 million during
     fiscal 1995.  The reduction in outstanding debt during fiscal 1995 was
     primarily attributable to the $2.5 million mandatory sinking fund
     obligation on the 1998 Debentures, as well as the mandatory redemption
     of $.2 million in principal amount on the Company's industrial revenue
     bonds (the "Revenue Bonds") on January 1, 1995.  The Company is
     subject to annual redemptions on the Revenue Bonds through 1998.  At
     December 31, 1995 and March 31, 1995, the Company had approximately
     $1.9 million in principal amount of Revenue Bonds outstanding, subject
     to annual redemptions through 1998.  The principal amount of the
     Revenue Bonds to be redeemed varies each year in accordance with the
     redemption schedule provided in the indenture.  Under the terms of the
     Revenue Bonds, the Company is a guarantor under a letter of credit
     arrangement and has agreed to certain financial covenants (see Note 6
     of Notes to Consolidated Financial Statements).  The Company must
     realize a certain level of profits during each quarter of fiscal 1996
     to be in compliance with these covenants.

          Stockholders' Equity.  Net stockholders' equity increased by $2.4
     million during the nine-month period ended December 31, 1995 to $24.9
     million and increased by $2.8 million during fiscal 1995 to $22.5
     million, primarily as a result of net earnings of $1.6 million and
     $2.6 million generated for the respective periods.

          In July 1994, pursuant to a stock purchase agreement between the
     Company and David E. Gross, its former President and Chief Technical
     Officer, the Company purchased 659,220 shares of its Class A Common
     Stock and 45,179 shares of its Class B Common Stock owned by Mr.
     Gross, at a price of $4.125 and $4.00 per share, respectively, total-
     ling approximately $2.9 million in cash (the "Buy-back").  On October
     18, 1994, the Company filed a registration statement on form S-2 and
     on November 10, 1994, the Company filed Amendment No. 1 to such
     registration statement with the SEC for the purpose of selling shares
     of its common stock purchased in the Buy-back.  The Company sold
     650,000 shares of its Class A Common Stock and 45,000 shares of its
     Class B Common Stock, at prices of $4.125 and $4.00 per share, respec-
     tively, totalling approximately $2.9 million pursuant to the offering.

          Backlog.  At December 31, 1995, the Company's backlog of orders
     was approximately $147 million as compared to $126 million at March
     31, 1995.  The increase in backlog for the first nine months of the
     fiscal year was due to the net effect of bookings, partially offset by
     revenues, and the addition of approximately $16 million of backlog
     from the OMI Asset Acquisition.  New contract awards of approximately
     $71 million were booked during the nine-month period ended December
     31, 1995.  As of February 25, 1996, backlog totalled approximately
     $148 million, which included approximately $16 million of backlog from
     the OMI Asset Acquisition.  

          The Company closed fiscal 1995 with a funded backlog of $126.0
     million representing an $8.5 million decrease from backlog at March
     31, 1994.  Included in the fiscal 1995 year-end backlog is approxi-
     mately $2.2 million of commercial orders.  New business awards during
     fiscal 1995 totalled approximately $61.4 million and included approxi-
     mately $5.8 million of new commercial orders.  Significant awards
     received during the year included $5.9 million in contracts from the
     Naval Air Systems Command to produce additional quantities of A/U36M-
     1(V) Weapons Boresight Equipment for the Marine Corps' AH-1W Cobra
     helicopters, approximately $9.4 million from the Government Systems
     Group of Unisys Corporation to provide portions of the AN/UYQ-70
     Advanced Display System and a $4.9 million contract with the U.S. Navy
     to provide Readiness Trainer Systems for the Mobile In-shore Undersea
     Warfare System Upgrade program.  Contract awards for the Company's 8mm
     video recorder products totalled approximately $5.4 million and
     included a $3.1 million award from the Naval Air Systems Command to
     equip the U.S. Navy's F/A-18 Hornet carrier-based aircraft with WRR-
     818 8mm video recorders.  The Company also received funding under a
     $12.5 million not-to-exceed contract from Lockheed Aeronautical
     Systems Company to provide engineering services and modified AN/USH-42
     Mission Recording Systems for deployment on the U.S. Navy's S-3B
     Viking carrier-based jet aircraft, as well as additional funding under
     a multi-year contract with the U.S. Navy, initially received in fiscal
     1994, to provide combat-system display consoles for land-based appli-
     cations.

          Approximately 84%, 94% and 83% of revenues in fiscal 1995, 1994
     and 1993, respectively, were derived directly or indirectly from
     contracts or subcontracts with the U.S. Government, principally the
     U.S. Navy.  Included in revenues for fiscal 1995, 1994 and 1993 were
     $18.8 million, $27.5 million and $19.2 million, respectively, of
     customer-sponsored research and development, which were the result of
     contract agreements directly or indirectly with the U.S. Government.

          The Debenture Offering.  On September 29, 1995 (the "Debenture
     Closing Date"), the Company issued $20,000,000 in aggregate principal
     amount of the Debentures pursuant to the Debenture Offering.  Net
     proceeds from the private placement of these Debentures were approxi-
     mately $19,000,000.  On November 3, 1995, the Company issued an
     additional $5,000,000 in aggregate principal amount of the Debentures,
     upon exercise of the over-allotment option pursuant to the Purchase
     Agreement between the Company and Forum Capital Market L.P., as the
     initial purchaser ("Forum"), dated September 22, 1995.  Net proceeds
     from the exercise of the over-allotment option were approximately
     $4,750,000.  Pursuant to the related Registration Rights Agreement
     dated September 22, 1995 between the Company and Forum, acting on
     behalf of holders of the Debentures (the "Debenture Registration
     Rights Agreement"), the Company agreed to file, within ninety (90)
     days after the Debenture Closing Date, a shelf registration statement
     relating to the Debentures and the shares of Common Stock which are
     issuable from time to time upon conversion of the Debentures, and to
     cause the shelf registration statement to become effective within one
     hundred fifty (150) days after the Debenture Closing Date.  In addi-
     tion, the Company has agreed to use its reasonable best efforts to
     keep the shelf registration statement effective until at least the
     third anniversary of the issuance of the Debentures.  The Company
     filed a registration statement on Form S-1 in compliance with such
     obligation under the Debenture Registration Rights Agreement to file a
     shelf registration statement.  In connection with these transactions,
     the Company incurred approximately $625,000 of professional fees and
     other costs.  These costs, together with Forum's commissions in
     connection with the Debenture Offering, will be amortized ratably
     through the maturity date of the Debentures.  See "Description of the
     Debentures."

          Letter of Credit.  The Company's Revenue Bonds are supported by
     an irrevocable, direct-pay letter of credit in an amount equal to the
     principal balance plus interest thereon for 45 days.  At December 31,
     1995, the contingent liability of the Company as guarantor under the
     letter of credit was approximately $1,930,000.  The Company has
     collateralized the letter of credit with accounts receivable and has
     also agreed to certain financial covenants, including the maintenance
     of:  (i) a certain minimum ratio of consolidated tangible net worth to
     total debt (the "Debt Ratio"), (ii) a certain minimum quarterly ratio
     of earnings before interest and taxes to interest (the "Interest
     Ratio"), and (iii) a certain minimum balance of billed and unbilled
     accounts receivable ("Eligible Receivables").  At December 31, 1995,
     the covenants required:  (i) a Debt Ratio of 0.6:1, (ii) an Interest
     Ratio of 1.5:1 and (iii) Eligible Receivables of $2,500,000.  As a
     result of the issuance of $25,000,000 aggregate principal amount of
     the Debentures, the Debt Ratio at December 31, 1995 was 0.4:1.  The
     Company has obtained a waiver, renewable quarterly, from the bank of
     the required debt ratio and is in compliance with all covenants under
     the letter of credit.

          Contingencies.  The books and records of the Company are subject
     to audit and post-award review by the Defense Contract Audit Agency. 
     The Company is not a party to any legal proceedings with the U.S.
     Government.

          Certain Agreements.  Effective July 20, 1994, the Company entered
     into an Employment, Non-Competition and Termination Agreement (the
     "Gross Agreement") and a Stock Purchase Agreement (the "Gross Stock
     Purchase Agreement") with David E. Gross, its former President and
     Chief Technical Officer.  Under the terms of the Gross Agreement, Mr.
     Gross will receive a total of $600,000 over a five-year period as
     compensation for his services pursuant to a five-year consulting
     arrangement with the Company and a total of $750,000 over a five-year
     period as consideration for a five-year non-compete arrangement.  The
     payments will be charged to expense over the term of the Gross Agree-
     ment as services are performed and obligations are fulfilled by Mr.
     Gross.  Mr. Gross will also receive at the conclusion of such initial
     five-year period, an aggregate of approximately $1.3 million payable
     over a nine-year period as deferred compensation.  The net present
     value of the payments to be made to Mr. Gross pursuant to the deferred
     compensation portion of the Gross Agreement approximated the amount of
     the Company's previous deferred compensation arrangement with Mr.
     Gross.  In addition to the Buy-back, the Gross Stock Purchase Agree-
     ment also provides that (i) the Company has a right of first refusal
     with respect to the sale by Mr.  Gross of any of the remaining shares
     of common stock of the Company held by Mr. Gross in excess of 20,000
     shares, (ii) any shares of common stock of the Company held by Mr.
     Gross must be voted pro rata in accordance with the vote of the
     Company's other stockholders and (iii) in the event of a change in
     control of the Company within three years from the date of the Gross
     Stock Purchase Agreement, Mr. Gross will receive a percentage of the
     difference between the price per share paid to Mr. Gross pursuant to
     the Buy-back and the price per share received by the stockholders of
     the Company pursuant to the change of control transaction, less an
     interest factor, as defined in the Gross Stock Purchase Agreement, on
     the aggregate amount paid to Mr. Gross pursuant to the Buy-back. 

          On March 28, 1996, the Company entered into an employment, non-
     competition and termination agreement (the "Newman Agreement") with
     Leonard Newman.  Pursuant to the Newman Agreement, Mr. Newman received
     a lump sum payment of approximately $2.0 million.  Under the terms of
     the Newman Agreement,  Mr. Newman has agreed to provide consulting
     services, as required from time to time, to the Company for a five
     year period and has also agreed not to compete with the Company during
     this same period.  This agreement supersedes a previous deferred
     compensation agreement with the Company.  

          In March 1996, Mr. Leonard Newman and certain members of his
     immediate family sold the 885,924 shares of Common Stock offered
     hereby to Palisade, acting as investment adviser to the Selling
     Stockholders.  In connection with such sale, the Company entered into
     the Registration Rights Agreement with Palisade, acting as investment
     adviser to the Selling Stockholders, to assist in facilitating such
     sale.  The Company has agreed to file and cause to become effective a
     registration statement, of which this prospectus is a part, with the
     SEC upon demand, at its expense, relating to such shares for future
     sale by the Selling Stockholders.

          Inflation.  The Company has experienced the effects of inflation
     through increased costs of labor, services and raw materials.  Al-
     though a majority of the Company's revenues are derived from long-term
     contracts, the selling prices of such contracts generally reflect
     estimated costs to be incurred in the applicable future periods.

     ACCOUNTING STANDARDS

          Income Taxes.  In February 1992, the Financial Accounting Stan-
     dards Board (the "FASB") issued Statement of Financial Accounting
     Standards No. 109, "Accounting for Income Taxes" ("SFAS 109").  Under
     the asset and liability method of SFAS 109, deferred tax assets and
     liabilities are recognized for the future tax consequences attribut-
     able to differences between the financial statement carrying amounts
     of existing assets and liabilities and their respective tax bases. 
     Deferred tax assets and liabilities are measured using enacted tax
     rates expected to apply to taxable income in the years in which those
     temporary differences are expected to be recovered or settled.  Under
     SFAS 109, the effect on deferred tax assets and liabilities of a
     change in tax rates is recognized in income in the period that in-
     cludes the enactment date.

          Effective April 1, 1993, the Company adopted SFAS 109.  Until
     March 31, 1993, the Company used the asset and liability method of
     accounting for income taxes, as set forth in Statement of Financial
     Accounting Standards No. 96, "Accounting for Income Taxes" ("SFAS
     96").  Under SFAS 96, deferred income taxes are recognized by applying
     statutory tax rates to the difference between the financial statement
     carrying amounts and tax bases of assets and liabilities.  The statu-
     tory tax rates applied are those applicable to the years in which the
     differences are expected to reverse.  The cumulative effect of adopt-
     ing SFAS 109 was not material to the Company's consolidated results of
     operations or financial position.

          Postretirement Benefits Other Than Pensions.  In December 1990,
     the FASB issued Statement of Financial Accounting Standards No. 106,
     "Employers' Accounting for Postretirement Benefits Other Than Pen-
     sions" ("SFAS 106").  The Company adopted SFAS 106 during the first
     quarter of fiscal 1994, and its adoption did not have a material
     impact on the Company's consolidated results of operations or finan-
     cial position.

          Postemployment Benefits.  In November 1992, the FASB issued
     Statement of Financial Accounting Standards No. 112, "Employers'
     Accounting for Postemployment Benefits" ("SFAS 112").  The Company
     adopted SFAS 112 during the first quarter of fiscal 1995, and its
     adoption did not have a material impact on the Company's consolidated
     results of operations or financial position.

     ACQUISITIONS AND RELATED ACTIVITIES

          On October 1, 1993, the Company acquired, through TAS Acquisition
     Corp., a wholly-owned subsidiary of the Company, a 95.7% equity
     interest in TAS, a Maryland corporation, pursuant to a stock purchase
     agreement (the "TAS Agreement") dated as of August 6, 1993.  TAS,
     headquartered in Gaithersburg, Maryland, was a privately-held company
     incorporated in early 1991.  Under the terms of the TAS Agreement, the
     Company paid $15.10 in cash for a total of 97,317 issued and outstand-
     ing shares of common stock, par value $.01 per share, of TAS.  The
     price paid by the Company for the shares of TAS common stock was
     obtained from the Company's working capital.  On September 30, 1993,
     the Company, in anticipation of the acquisition, advanced $1.8 million
     to TAS pursuant to a demand promissory note.  Such advance was con-
     verted to an intercompany liability on the date of the acquisition and
     was eliminated in consolidation.  On November 1, 1993, Articles of
     Merger were filed in order to merge TAS into TAS Acquisition Corp. 
     The name TAS Acquisition Corp. was changed to Technology Applications
     & Service Company.

          The acquisition has been accounted for using the purchase method
     of accounting.  The excess of cost over the estimated fair value of
     net assets acquired was approximately $.4 million and will be amor-
     tized on a straight-line basis over 30 years, or $14,000 annually.

          On December 13, 1993, the Company, through its wholly-owned
     subsidiary, DRSSMC, entered into a partnership with Laurel Technolo-
     gies, Inc. of Johnstown, Pennsylvania.  Pursuant to a Joint Venture
     Agreement dated November 3, 1993 and a Partnership Agreement dated
     December 13, 1993, between DRSSMC and Laurel Technologies, Inc.,
     Laurel was formed for the purposes of electronic cable and harness
     manufacturing, military-quality circuit card assembly and other
     related activities.  The Company's contribution to Laurel consisted of
     cash, notes and equipment valued at approximately $.6 million, repre-
     senting an 80% controlling interest in Laurel.  As a result, the
     financial position and results of operations of Laurel since December
     13, 1993 have been consolidated with those of the Company's.  The
     related minority interest in Laurel has been included in "Other
     Liabilities" and "Other Income, Net," respectively, in the Company's
     consolidated financial statements for the period ended March 31, 1995
     and 1994.

          Also during December 1993, the Company acquired certain assets of
     CMC, located in Santa Clara, California, for approximately $.4 mil-
     lion.  CMC primarily refurbishes magnetic video recording rotary-head
     scanner assemblies for post-production facilities and television
     broadcast stations worldwide.  This acquisition provides the Company
     with a key customer base in the commercial video recording systems
     industry.

          On November 17, 1994, the Company acquired, through a wholly-
     owned subsidiary of Precision Echo ("Precision Acquisition"), the net
     assets of Ahead, pursuant to an asset purchase agreement (the "Ahead
     Asset Purchase Agreement"), dated October 28, 1994.  Under the terms
     of the Ahead Asset Purchase Agreement, Precision Acquisition paid, on
     the date of acquisition, approximately $1.1 million for the net assets
     of Ahead.  In addition, Precision Acquisition entered into a Covenant
     and Agreement Not to Compete (the "Covenant"), dated October 28, 1994,
     with the chairman of the board of Ahead.  Under the terms of the
     Covenant Agreement, the total cash consideration to be paid by Preci-
     sion Acquisition consisted of approximately $.4 million payable at the
     acquisition date, and an additional $.5 million, payable in equal
     monthly installments over a period of five years from the acquisition
     date.

          The acquisition has been accounted for using the purchase method
     of accounting and, therefore, Ahead's financial statements are includ-
     ed in the consolidated financial statements of the Company from the
     date of acquisition.  The excess of cost over the estimated fair value
     of net assets acquired was approximately $.9 million and will be
     amortized on a straight-line basis over 5 years, or approximately $.2
     million annually.  The acquisition had no significant effect on the
     Company's consolidated financial position or results of operations.

          On July 5, 1995 (the "OMI Closing Date"), Photronics Corp., a New
     York corporation and a wholly-owned subsidiary of the Company
     ("Photronics Corp."), acquired (through OMI, a Delaware corporation
     and a wholly-owned subsidiary of Photronics Corp.), substantially all
     of the assets of Opto Mechanik, Inc. ("Opto"), a Delaware corporation,
     pursuant to an Agreement for Acquisition of Assets dated May 24, 1995,
     as amended July 5, 1995, between Photronics Corp. and Opto (the "OMI
     Agreement"), and approved by the United States Bankruptcy Court for
     the Middle District of Florida on June 23, 1995.  OMI, now located in
     Palm Bay, Florida, designs and manufactures electro-optical sighting
     and targeting systems used primarily in military fire control devices
     and in various weapons systems.

          Pursuant to the OMI Agreement, the Company paid a total of
     $5,450,000 consisting of (i) $1,150,000 in cash to PNC Bank, Kentucky,
     Inc. ("PNC"), (ii) a note to PNC in the principal amount of $1,450,000
     payable in forty eight (48) equal monthly installments of principal
     and interest commencing with the first day of the month subsequent to
     the OMI Closing Date (the "PNC Note"), (iii) $2,550,000 in cash to
     MetLife Capital Corporation and (iv) a note in the principal amount of
     $300,000 to Opto payable in six (6) equal monthly installments of
     principal and interest commencing on August 5, 1995 (the "Opto Note"). 
     The PNC Note bears interest at a floating rate equal to the lesser of
     (i) PNC's stated prime interest rate plus 0.5% or (ii) the prime rate
     as reported by the Wall Street Journal plus 0.5%.  The Opto Note bears
     interest at a rate of 9.5% per annum.  Professional fees and other
     costs associated with the acquisition were capitalized as part of the
     total purchase price.  Total cash consideration paid in the acquisi-
     tion was obtained from the Company's working capital.

          The acquisition of the assets of Opto has been accounted for
     under the purchase method.  The cost of the acquisition has been
     allocated on the basis of the estimated fair market value of the
     assets acquired and the liabilities assumed.  The fair value of the
     assets acquired represented slightly less than 10% of the total assets
     of the Company as of March 31, 1995.

          Prior to the asset acquisition, on October 11, 1994, Opto filed a
     petition for reorganization under Chapter 11 of the U.S. Bankruptcy
     Code.  For the twelve months ended March 31, 1995, Opto had revenues
     of approximately $13.9 million and an operating loss of approximately
     $6.6 million, primarily attributable to excessive labor and overhead
     costs, which the Company believes caused significant cost overruns on
     substantially all of Opto's contracts.

          The operating results of OMI, the acquiring corporation, have
     been included in the Company's reported operating results since the
     date of acquisition.  For the period from the date of acquisition to
     December 31, 1995, revenues generated in respect of the assets ac-
     quired constituted approximately 10% of the consolidated revenues of
     the Company for that period.  These assets were operated at a modest
     profit, which was less than 10% of the consolidated operating income
     of the Company for such period.  Interest expense for such period
     incurred in connection with the acquired assets was immaterial to the
     Company's consolidated results of operations.  At the present time,
     there is no single contract being performed or to be performed with
     the acquired assets which is expected to significantly affect the
     Company's operating results in the foreseeable future.  The business
     currently being conducted with such assets is subject to risks and
     uncertainties similar to those of the Company as a whole.  See "Risk
     Factors" and "Business -- Industry Consolidation."

          Since the asset acquisition, the Company has relocated a portion
     of the Electro-Optical Systems Group's manufacturing operations from
     Hauppauge, New York to OMI's new location in Palm Bay, Florida.  The
     Company expects to realize certain cost benefits and other efficien-
     cies as a result of this consolidation.  See "The Company -- Company
     Organization" and Business -- Strategy."

          On February 6, 1996, pursuant to a Joint Venture Agreement, dated
     February 6, 1996, by and among DRS/MS, Inc. ("DRS/MS"), a wholly-owned
     subsidiary of the Company, Universal Sonics Corporation ("Universal
     Sonics"), a New Jersey corporation, Ron Hadani, Howard Fidel and
     Thomas S. Soulos, and a Partnership Agreement, dated February 6, 1996,
     by and between DRS/MS and Universal Sonics, the Company entered into a
     partnership with Universal Sonics (the "Partnership") for the purpose
     of developing, manufacturing and marketing medical ultrasound imaging
     equipment.  The Company's contribution to the Partnership consisted of
     $400,000 in cash and certain managerial expertise and manufacturing
     capabilities, representing a 90% interest in the Partnership.

          On February 9, 1996, Precision Echo acquired (through Ahead
     Technology Acquisition Corporation ("Ahead Acquisition"), a Delaware
     corporation and a wholly-owned subsidiary of Precision Echo), certain
     assets and assumed certain liabilities (principally, obligations under
     property leases) of Mag-Head Engineering Company, Inc. ("Mag-Head"), a
     Minnesota corporation, pursuant to an Asset Purchase Agreement, dated
     as of February 9, 1996, by and among Mag-Head and Ahead Acquisition
     for approximately $400,000 in cash.  Mag-Head produces audio and
     flight recorder heads.

                                    BUSINESS

     GENERAL

          The Company designs, manufactures and markets high-technology
     computer workstations for the U.S. Department of Defense, electro-
     optical targeting systems for military customers and image and data
     storage products for both military and commercial customers.  In
     response to a 1992 mandate by the Joint Chiefs of Staff, the Company
     focuses on "commercial-off-the-shelf" ("COTS") product designs,
     whereby commercial electronic components are adapted, upgraded and
     "ruggedized" for application in harsh military environments.  The
     Company believes that military expenditures on electronic systems and
     equipment will grow in coming years as the nature of modern warfare
     dictates increasing reliance on real-time, accurate battlefield
     information and the electronic content and sophistication of defense
     systems increases.

          Using COTS designs, the Company develops and delivers its prod-
     ucts with significantly less development time and expense compared to
     traditional military product cycles, generally resulting in shorter
     lead times, lower costs and the employment of the latest information
     and computing technologies.  The COTS process entails the purchasing,
     refitting, upgrading (of both hardware and software) and
     "ruggedization" (repackaging, remounting and stress testing to with-
     stand harsh military environments) of readily available commercial
     components.  The design and manufacture of COTS-based products is a
     complex process requiring specific engineering capabilities, extensive
     knowledge of military platforms to which the equipment will be applied
     and in-depth understanding of military operating environments and
     requirements.  

     STRATEGY

          During its last three fiscal years, the Company has restructured
     its management team and implemented strategies to exploit the changing
     nature of military procurement programs brought on by the end of the
     cold war, military budget constraints and the COTS mandate.  The
     Company's strategies include:

          *    expanding and diversifying the Company's  technology
               and product base into complementary military and com-
               mercial markets primarily through acquisitions and the
               forging of strategic relationships;

          *    increasing revenue opportunities through the design and
               adaptation of products for use by all branches of the
               military; and

          *    enhancing financial performance through specific cost
               reduction measures and increased manufacturing effi-
               ciencies.

          To effect these strategies, the Company has (i) acquired several
     businesses with complementary military and commercial products and
     technologies over the last three years; (ii) forged strategic rela-
     tionships with other defense suppliers such as Lockheed-Martin Tacti-
     cal Defense Systems (formerly, Loral Corporation) and Westinghouse
     Electric Corporation, among others; (iii) emphasized the development
     of COTS-based products as well as products and systems that are easily
     adapted to similar weapons platforms for use by all branches of the
     military; and (iv) implemented cost reduction programs to reduce its
     fixed-cost base, allow for growth and maintain the flexibility of its
     operations.

          The implementation of these strategies has resulted in increasing
     revenues and profits over the last three fiscal years.  Although the
     Company experienced operating losses in fiscal 1990 through 1992,
     primarily due to cost overruns on a single fixed-price development
     contract, a shift over the last several years in the nature of mili-
     tary development contracting from fixed-price to cost-type contracts
     has reduced the Company's exposure in this area.  For the fiscal year
     ended March 31, 1995, the Company had revenues of $69.9 million, net
     income of $2.6 million and earnings per share of $.50, representing
     increases of 20.9%, 61.2% and 66.7%, respectively, compared with the
     year ended March 31, 1994.  For the nine months ended December 31,
     1995, the Company had revenues of $65.6 million, net income of $2.5
     million and fully diluted earnings per share of $.44, representing
     increases of 38.4%, 45.7% and 29.4%, respectively, compared with the
     same nine-month period ended December 31, 1994.

          Acquisitions.  In October 1993 the Company acquired TAS, a
     designer and supplier of advanced command and control software and
     hardware.  TAS' business, which focuses primarily on radar displays,
     augments the Company's core expertise in sonar signal processing,
     allowing the Company to offer complete command and control system
     solutions to its naval customers.  In December 1993, the Company
     purchased its 80% interest in Laurel, then primarily an assembler of
     wire harness products for aerospace customers.  The addition of Laurel
     has provided the Company with the opportunity to consolidate manufac-
     turing operations at ESG and enables the Company to solicit and bid
     effectively for long-term system development and manufacturing con-
     tracts.

          The Company acquired CMC in December 1993 and Ahead in November
     1994.  These acquisitions provide the Company with an established
     computer and recorder products commercial base, provide advanced
     manufacturing capabilities in the area of magnetic recorder heads and
     allow the Company to apply its expertise in high technology recorder
     products to select commercial markets.  In July 1995, the Company
     acquired substantially all of the assets that now constitute OMI. 
     This acquisition enables EOSG to expand its electro-optical targeting
     products and manufacturing activities in a lower cost manufacturing
     facility, adds backlog in complementary product areas and allows for
     expansion of the MPBE program.

          Strategic Relationships.  The Company has established relation-
     ships with other defense suppliers such as Lockheed-Martin Tactical
     Defense Systems (formerly, Loral Corporation) and Westinghouse Elec-
     tric Corporation, among others. The Company acts as a subcontractor to
     these major contractors and may also engage in other development work
     with such contractors.  This enables the Company to diversify its
     program base and increase its opportunities to participate in larger
     military procurement programs.

          Adaptable Product Designs.  The Company's recent focus has been
     on the design and development of products that can be used by all
     branches of the military.  This enables the Company to increase
     revenues, reduce product costs and decrease reliance on U.S. Navy
     procurement programs.  The Company's systems, originally designed
     under a U.S. Navy development contract, are open architecture informa-
     tion processing workstations that can be applied for use in other
     branches of the military.  Similarly, the Company's boresight prod-
     ucts, originally designed for use with the U.S. Army's Apache attack
     helicopter, were specifically designed to be adaptable to other air,
     sea or land-based weapons platforms.  The boresight system has been
     successfully applied to the U.S. Marine Corps' Cobra helicopter and
     proposals have been submitted for its use on F-15 and C-130 fixed-wing
     platforms.

          Cost Reduction Programs.  During the last three fiscal years, the
     Company has streamlined personnel levels, decreased rent expenses
     through facility consolidation and acquired low-cost manufacturing
     operations. The Company is also utilizing more efficient manufacturing
     methods on several projects that are set to enter full-scale produc-
     tion in fiscal 1996.

     COMMERCIAL-OFF-THE-SHELF (COTS) PRODUCT DESIGNS 

          The concept of designing and manufacturing military products and
     systems through the integration and adaptation of existing commercial
     and military products was developed in response to both decreasing
     military budgets and the increasing pace of technology.  Management
     believes  that the adaptation of available commercial components and
     existing military systems to new military applications offers two
     primary advantages over traditional military systems development and
     procurement cycles:  (i) it has the potential to save significant
     amounts of time and expenditures in the area of research and develop-
     ment and (ii) as commercial product development and production cycles
     become shorter than their military equivalents, the adaptation of
     commercial technology to battlefield systems has the potential to
     shorten military product cycles.  As a result of some of these advan-
     tages, the use of COTS computer hardware and software that can be
     integrated in common (open architecture) applications and systems was
     mandated by the Joint Chiefs of Staff in 1992.

          COTS entails the purchasing, refitting, upgrading and
     "ruggedization" (repackaging, remounting and stress- testing to
     withstand harsh military operating environments) of available commer-
     cial components.  Application of the COTS concept to electronic
     systems includes open architecture designs and the customization of
     software for increased flexibility, performance and compatibility with
     existing and future systems.  The Company strives to apply a COTS
     design to most new product designs at ESG, EOSG and MTG.  For example,
     the combination of COTS components integrated in an open architecture
     design allows ESG to provide products compatible with existing systems
     and which provide improved performance and the ability to upgrade
     systems at significant cost savings versus the previous generation
     military systems they are intended to replace.  

     MARKET OVERVIEW

          According to a recent Electronics Industry Association survey
     (reportedly based on extensive audits, surveys and interviews of
     Department of Defense and Congressional records and personnel), U.S.
     military expenditures for electronics and related equipment were $37
     billion in 1994 and are projected to grow slowly over the next decade. 
     The Company believes that the market for military electronics and
     related equipment will grow slowly in coming years due to two primary
     factors:

          First, the nature of modern warfare dictates increasing reliance
     on timely and accurate battlefield information to ensure that increas-
     ingly costly assets are efficiently deployed and to minimize destruc-
     tion of nonmilitary targets.  In general, military engagements have
     evolved from large-scale undertakings, where numerical superiority was
     the key to dominance, to "surgical strikes" where the ability to
     observe and strike accurately and at will from afar has become a major
     means of both deterrence and loss minimization.  Advanced technology
     has been a major factor enabling the increasing precision strike
     capability of the U.S. military and has increased the "per shot" cost
     of arms.  These factors combine to produce a military, economic and
     political environment requiring increased weapons efficiency and
     accuracy.  In addition, real time data is needed for in-theatre
     evaluation, damage assessment and training, as well as to reduce and
     minimize incidents of U.S. casualties due to friendly fire.

          Second, it is often more cost-effective to refit and upgrade
     existing weapons platforms than to replace them.  With the development
     and unit costs of new platforms increasing rapidly amid a political
     and economic environment demanding decreasing overall military expen-
     ditures, Congress and the military have delayed or canceled the
     implementation of many proposed weapons systems, opting instead to
     improve the performance, and extend the life, of existing weapons
     through improved battlefield intelligence and equipment enhancements. 
     This increasing focus on cost efficiencies has manifested itself in
     the military's COTS program.  

     INDUSTRY CONSOLIDATION 

          As the size of the overall defense industry has decreased in
     recent years, there has been an increase in the number of consolida-
     tions and mergers of defense suppliers and this trend is expected to
     continue.  As the industry consolidates, the large (first-tier)
     defense contractors are narrowing their supplier base and awarding
     increasing portions of projects to strategic second- and third-tier
     suppliers, and in the process becoming oriented more toward system
     integration and assembly.

          As an example of the changing nature of supplier relationships,
     Photronics Corp. has been awarded increasing content in the infrared
     detector assemblies of several missile systems by its prime contrac-
     tors.  In 1988, Photronics Corp. supplied only the primary mirror for
     these systems.  Photronics Corp. now supplies the primary, secondary,
     tertiary and fold mirrors, as well as the housing and nose domes for
     the missiles, and is working directly with these prime contractors on
     the electro-optical assemblies for the next generation missiles.

     COMPANY ORGANIZATION AND PRODUCTS

          The Company is organized into three operating groups:  Electronic
     Systems Group ("ESG," 54% of fiscal 1995 revenues), Electro-Optical
     Systems Group ("EOSG," 18% of fiscal 1995 revenues) and Media Technol-
     ogy Group ("MTG," 28% of fiscal 1995 revenues).  

          ELECTRONIC SYSTEMS GROUP ("ESG")

          ESG consists of DRS Military Systems ("Military Systems"),
     located in Oakland, New Jersey, TAS, located in Gaithersburg, Mary-
     land, and Laurel, located in Johnstown, Pennsylvania.  Also, under the
     direction of TAS is Technical Services Division ("TSD"), located in
     Norfolk, Virginia and San Diego, California.

          Military Systems designs, manufactures and markets signal proces-
     sors and display workstations which are installed on naval ships for
     antisubmarine warfare (ASW) purposes and in land-based surveillance
     systems used for underwater surveillance of harbors and coastal
     locations.   These workstations receive signals from a variety of
     sonar-type sensors, processing the information and arranging it in a
     display format enabling operators to quickly interpret the data and
     inform command personnel of potential threats.  Major product lines
     and contracts include:

          *    AN/UYQ-65:  The AN/UYQ-65 is the first COTS-based tactical
               workstation to be qualified by the U.S. Navy and was de-
               signed to comply with the stringent requirements of the
               Aegis (DDG-51) shipbuilding program.  Replacing the sensor
               displays in the SQQ-89 ASW Combat Suite, it employs dual
               processors enabling simultaneous I/O and graphics process-
               ing.  This new approach allows for required high bandwidth
               processing while maintaining response times for opera-
               tor/machine interfaces.  The system architecture can be
               adapted to meet various interface, cooling, memory, storage
               and processing requirements.  See "Risk Factors -- Limited
               Term of Contracts."

          *    AN/SQR-17A(V)3:  These Mobile In-Shore Undersea Warfare
               (MIUW) systems are deployed in land-based vans, utilizing
               sonobuoys and anchored passive detectors for harbor defense,
               coastal defense and amphibious operations surveillance, as
               well as to enhance drug interdiction efforts.  This system
               is currently being procured for utilization in 22 field
               installations.  Military Systems is under contract to pro-
               vide various upgrades to these field installations.

          *    AN/SQQ-TIA: These are portable training systems used on
               board MIUW vans to simulate actual sonar signal processing
               sets currently used by the U.S. Navy and are employed pri-
               marily for Navy Reserve training.

          TAS produces tactical (e.g., combat/attack) information systems
     and training systems.  Major product lines and contracts include:

          *    AN/UYQ-70:  The AN/UYQ-70 is an advanced, open architecture
               display system designed for widespread application through
               software modification, and is to be deployed on Aegis and
               other surface ships, submarines and airborne platforms. 
               This system was developed for the U.S. Navy under subcon-
               tract with the Government Systems Group of Loral (Unisys)
               Corporation (presently, Lockheed-Martin Tactical Defense
               Systems).  The AN/UYQ-70 is a self-contained, microproces-
               sor-based unit complete with mainframe interface software
               offering advanced computing and graphic capabilities.  These
               units replace previous generation units that are dependent
               upon a shipboard mainframe computer at approximately 25% of
               the cost of the older units.  This project is currently in
               the pre-production phase.  Based upon the size of the naval
               surface fleet and the average number of workstations to be
               deployed on each ship, the Company believes that the poten-
               tial market for this workstation product may be in excess of
               5,000 units over the next decade.

          *    Military Display Emulators:  These are workstations that are
               functionally identical to existing U.S. Navy Mil-spec ship-
               board display consoles, but are built with low cost COTS
               components suitable for landbased laboratory environments. 
               These Military Display Emulators are used in U.S. Navy
               development, test and training sites as plug compatible
               replacements for the more expensive shipboard qualified
               units.  The Company is currently delivering these Military
               Display Emulators for use in the Aegis and other U.S. Navy
               programs.

          Laurel, which is 80% owned by DRS through a partnership with
     Laurel Technologies, Inc., and was purchased in December 1993, func-
     tions as a low-cost manufacturing facility and focuses on two areas. 
     First, Laurel provides manufacturing and product integration services
     for Military Systems and TAS.  ESG's workstation and simulator sys-
     tems, among other products, are manufactured in this facility. 
     Second, Laurel manufactures complex cable and wire harness assemblies
     for large industrial customers that are involved in the military and
     commercial aerospace industry.  These products are then installed by
     the customers in a wide variety of rotary blade and fixed-wing aerial
     platforms.

          TSD performs field service and depot level repairs for ESG
     products, as well as other manufacturers' systems.  Principal loca-
     tions are in close proximity to U.S. Naval yards in Norfolk, Virginia
     and San Diego, California.  Services including equipment and field
     change installation, configuration audit, repair, testing and mainte-
     nance, are performed for the U.S. Navy and, to a lesser extent,
     commercial customers.  TSD has also performed work for foreign navies
     including those of Australia, the Republic of China, Egypt, Turkey and
     Greece.

          MEDIA TECHNOLOGY GROUP ("MTG")

          MTG consists of Precision Echo, Inc. ("PE") located in Santa
     Clara, California, Ahead located in Los Gatos, California and CMC
     located in Santa Clara, California.  PE manufactures a variety of
     digital and analog recording systems utilized for military applica-
     tions including reconnaissance, ASW and other information warfare data
     storage requirements, and is a predominant U.S. manufacturer of 8
     millimeter military recorders supplied to the U.S. armed forces.  PE's
     products include:

          *    AN/USH-42:  This system was originally developed for deploy-
               ment in the U.S. Navy's A-6E attack aircraft.  PE is cur-
               rently under contract to modify the USH-42 for use on the
               Navy's S-3B ASW aircraft to record radar, infrared, bus,
               navigation and voice data.  

          *    WRR-818:  This ruggedized video recorder, uses certain
               components from commercial video recording equipment, has
               been selected for use in U.S. F/A-18 aircraft and several
               foreign military aircraft.  It has also been selected by the
               U.S. Army for use in its Kiowa warrior reconnaissance heli-
               copters.  A similar recorder, the WRR-812, has been adapted
               for use in the Canadian Army's light armored reconnaissance
               vehicles.  

          *    AN/AQH-9 and AN/AQH-12:  These products are high-quality
               helicopter mission recording systems utilized to record
               sonar and mine hunting information and other intelligence
               data. 

          Ahead manufactures burnish, glide and test heads used in the
     production of computer disk drives.  These consumable products are
     used by many U.S. disk drive manufacturers to hone the surface and
     ensure the quality of magnetic disks used in computer hard drives. 
     Customers include Seagate, Conner, Quantum, Komag, Store Media,
     Akashic and Western Digital.

          CMC manufactures and refurbishes commercial video recording
     products for broadcasters operating world-wide.  CMC can refurbish
     pre-1993 head assemblies located on these machines at a significant
     cost savings compared to replacement.  CMC is developing, in conjunc-
     tion with Ahead, the ability to refurbish post-1993 recorders used by
     its customer base.  Ahead also has the capability to manufacture
     recording heads for CMC.  In order to foster operational synergies and
     to allow space for growth, Ahead and CMC moved into a new joint
     facility. 

          ELECTRO-OPTICAL SYSTEMS GROUP ("EOSG")

          EOSG consists of Photronics Corp. located in Hauppauge, New York
     and OMI located in Melbourne, Florida.

          Photronics Corp. produces boresighting equipment (used to align
     and harmonize rotary-wing aircrafts', and armored vehicles' naviga-
     tion, targeting, and weapon systems, as well as pilots' helmet sight-
     ing system) and electro-optical components used in Sidewinder, Stinger
     and new generation air-to-air and surface-to-air missiles.  Photronics
     Corp. has specialized coating and manufacturing processes for primary
     mirrors used in missiles, giving the company a competitive advantage. 
     Photronics Corp.'s primary lines include:

          *    Multiple Platform Boresight Equipment (MPBE):  These prod-
               ucts can be used on both rotary and fixed-wing aircraft, as
               well as armored vehicles.  MPBE is currently used on the
               Army's Apache helicopters and Apache Longbow helicopters and
               the Marine Corps' Cobra helicopters.  Proposals have been
               submitted to employ the system on the C-130 transport and
               the F-15 fighter.  This technology is proprietary to the
               Company.

          *    Missile Components:  The components produced by Photronics
               Corp. originally consisted of primary mirrors used in the
               nose-mounted infrared seeker of Sidewinder and Stinger
               missiles.  Photronics Corp.'s development efforts have
               resulted in its ability to provide increased content to
               include the secondary, tertiary and fold mirrors, housing
               and nose dome.  Photronics Corp. is currently under contract
               to produce infrared components and subassemblies on many of
               the next generation infrared missile systems.

     Photronics Corp. has produced all major electro-optical components
     such as MPBE and missile products in Hauppauge since 1986.  In July
     1995, DRS acquired substantially all of the assets of Opto previously
     located in  Melbourne, Florida through OMI.  In order to reduce its
     production costs, Photronics Corp. consolidated a portion of its
     manufacturing operations to OMI's new facility in Palm Bay, Florida. 
     In addition, the move will create space for the expansion of
     Photronics Corp.'s MPBE programs in Hauppauge.  Primary product
     programs at OMI include:

          *    Gunners Auxiliary Sight:  This is an electro-optical device
               used as a primary or backup sight on M1 Abrams battle tanks
               and contains a very sophisticated electro-optical train and
               a laser protective filter.   OMI has produced over 2,000 of
               these instruments and continues to operate as a repair and
               retrofit facility for the M1A2 upgrade program, which will
               continue through 1997, with options through 1999.

          *    TOW Optical Sight:  OMI is currently the only U.S. qualified
               producer of this device.  This complex electro-optical
               system is the main component of the U.S.'s premier anti-tank
               weapon system.  

          *    TOW Traversing Unit:  This unit provides target tracking
               accuracy for the TOW anti-tank weapon, acting as the mount
               for the TOW Optical Sight and the missile launch tube.  OMI
               is currently the only qualified manufacturer of this tightly
               toleranced assembly, and is currently working on modifica-
               tion and retrofit programs.  OMI has also been contracted to
               modify a version for use by an overseas customer.

          *    Day/Night Tank Sighting System:  This system was developed
               in concert with a major primary contractor.  OMI is a major
               subcontractor, currently supplying three of the major assem-
               blies.

          *    Eyesafe Laser Rangefinder:  OMI competed against the U.S.
               Army's historical primary laser supplier for this contract
               and was awarded an initial contract for preproduction units.

          *    Improved TOW Acquisition System:  Working with the same
               primary contractor as referred to above, this antitank
               system was developed for the U.S. Army's humvee vehicle.

     CUSTOMERS

          A significant portion of the Company's products are sold to
     agencies of the U.S. Government, primarily the Department of Defense,
     to foreign government agencies or to prime contractors or subcontrac-
     tors thereof.  Approximately 84%, 94% and 83% of total consolidated
     revenues for fiscal 1995, 1994 and 1993, respectively, were derived
     directly or indirectly from defense contracts for end use by the U.S.
     Government and its agencies.  See "Export Sales" below for information
     concerning sales to foreign governments.

     BACKLOG

          The following table sets forth the Company's backlog by major
     product group (including enhancements, modifications and related
     logistics support) at the dates indicated:

                                       March  31,   March 31,   March 31,
                                         1995         1994        1993
                                                     
        Government Products:

           U.S. Government  . . .  $ 115,200,000  $123,700,000  $123,900,000
              
           Foreign Government . .      8,600,000     5,800,000     1,000,000
                                    ____________   ___________   ___________

                                     123,800,000   129,500,000   124,900,000

           Commercial Products . .     2,200,000     5,100,000     1,200,000
                                    ____________   ___________   ___________
                                   $ 126,000,000  $134,600,000  $126,100,000
                                    ============   ===========   ===========

          Approximately 54% of the backlog at March 31, 1995 is expected to
     result in revenues during the fiscal year ending March 31, 1996.

          At December 31, 1995, the Company's backlog of orders was approx-
     imately $147 million compared to $126 million at March 31, 1995.  The
     increase in backlog for the first nine months of the fiscal year was
     due to the net effect of bookings, partially offset by revenues, and
     the addition of approximately $16 million of backlog from the OMI
     Asset Acquisition.  New contract awards of approximately $71 million
     were booked during the nine-month period ended December 31, 1995.  As
     of February 25, 1996, backlog totalled approximately $148 million,
     which included approximately $16 million of backlog from the OMI Asset
     Acquisition.

          "Backlog" refers to the aggregate revenues remaining to be earned
     at the specified date under contracts held by the Company, including,
     for U.S. Government contracts, the extent of the funded amounts
     thereunder which have been appropriated by Congress and allotted to
     the contract by the procuring Government agency.  Fluctuations in
     backlog amounts relate principally to the timing and amount of Govern-
     ment contract awards.

     RESEARCH AND DEVELOPMENT

          The military electronics industry is subject to rapid technologi-
     cal changes and the Company's future success will depend in large part
     upon its ability to improve existing product lines and to develop new
     products and technologies in the same or related fields.  Thus, the
     Company's technological expertise has been an important factor in its
     growth.  A portion of its research and development activities has
     taken place in connection with customer-sponsored research and devel-
     opment contracts.  All such customer-sponsored activities are the
     result of contracts directly or indirectly with the U.S. Government. 
     The Company also invests in Company-sponsored research and develop-
     ment.  Such expenditures were $800,000, $500,000 and $500,000 for
     fiscal 1995, 1994 and 1993, respectively.  Revenues recorded by the
     Company for customer-sponsored research and development were
     $18,800,000, $27,500,000 and $19,200,000 for fiscal 1995, 1994 and
     1993, respectively.

     CONTRACTS

          The Company's contracts are normally for production, service or
     development.  Production and service contracts are typically of the
     fixed-price variety with development contracts currently of the cost-
     type variety.  Because of their inherent uncertainties and consequent
     cost overruns, development contracts historically have been less
     profitable than production contracts.

          Fixed-price contracts may provide for a firm-fixed price or they
     may be fixed-price-incentive contracts.  Under the firm-fixed-price
     contracts, the Company agrees to perform for an agreed-upon price and,
     accordingly, derives benefits from cost savings, but bears the entire
     risk of cost overruns.  Under the fixed-price-incentive contracts, if
     actual costs incurred in the performance of the contracts are less
     than estimated costs for the contracts, the savings are apportioned
     between the customer and the Company.  However, if actual costs under
     such a contract exceed estimated costs, excess costs are apportioned
     between the customer and the Company up to a ceiling.  The Company
     bears all costs that exceed the ceiling.

          Cost-type contracts typically provide for reimbursement of
     allowable costs incurred plus a fee (profit).  Unlike fixed-price
     contracts in which the Company is committed to deliver without regard
     to performance cost, cost-type contracts normally obligate the Company
     to use its best efforts to accomplish the scope of work within a
     specified time and a stated contract dollar limitation.  In addition,
     U.S. Government procurement regulations mandate lower profits for
     cost-type contracts because of the Company's reduced risk.  Under
     cost-plus-incentive-fee contracts, the incentive may be based on cost
     or performance.  When the incentive is based on cost, the contract
     specifies that the Company is reimbursed for allowable incurred costs
     plus a fee adjusted by a formula based on the ratio of total allowable
     costs to target cost.  Target cost, target fee, minimum and maximum
     fee and adjustment formula are agreed upon when the contract is
     negotiated.  In the case of performance-based incentives, the Company
     is reimbursed for allowable incurred costs plus an incentive, contin-
     gent upon meeting or surpassing stated performance targets.  The
     contract provides for increases in the fee to the extent that such
     targets are surpassed and for decreases to the extent that such
     targets are not met.  In some instances, incentive contracts also may
     include a combination of both cost and performance incentives.  Under
     cost-plus-fixed-fee contracts, the Company is reimbursed for costs and
     receives a fixed fee, which is negotiated and specified in the con-
     tract.  Such fees have statutory limits.

          The percentages of revenues during fiscal 1995, 1994 and 1993
     attributable to the Company's contracts by contract type were as
     follows:

                                         Year Ended March 31,
                                         ____________________

                                       1995      1994      1993
                                       ____      _____     _____

     Firm-fixed-price . . . . . .       74%       65%       88%

     Fixed-price-incentive  . . .        -         1%        -

     Cost-plus-incentive-fee . . .       6%       17%       10%

     Cost-plus-fixed-fee . . . . .      20%       17%        2%

          The increased percentage of cost-type contracts between fiscal
     1993 and fiscal 1995 reflects the U.S. Government's increased use of
     cost-type development contracts, and the continued predominance of
     fixed-price contracts reflects the fact that production contracts
     comprise a significant portion of the Company's U.S. Government
     contract portfolio.

          The Company negotiates for and, generally, receives progress
     payments from its customers of between 80-100% of allowable costs
     incurred on the previously described contracts.  Included in its
     reported revenues are certain amounts which the Company has not billed
     to customers.  These amounts, approximately $7.9 million, $5.9 million
     and $8.1 million as of March 31, 1995, 1994 and 1993, respectively,
     consist of costs and related profits, if any, in excess of progress
     payments for contracts on which sales are recognized on a percentage-
     of-completion basis.

          Under generally accepted accounting principles, all U.S. Govern-
     ment contract costs, including applicable general and administrative
     expenses, are charged to work-in-progress inventory and are written
     off to costs and expenses as revenues are recognized.  The Federal
     Acquisition Regulations ("FAR"), incorporated by reference in U.S.
     Government contracts, provide that Company-sponsored research and
     development costs are allowable general and administrative expenses. 
     To the extent that general and administrative expenses are included in
     inventory, research and development costs also are included.  Unallow-
     able costs, pursuant to the FAR, have been excluded from costs accumu-
     lated on U.S. Government contracts.  Work-in-process inventory includ-
     ed general and administrative costs (which include Company-sponsored
     research and development costs) of $6.6 million and $3.8 million at
     March 31, 1995 and 1994, respectively.

          All domestic defense contracts and subcontracts to which the
     Company is a party are subject to audit, various profit and cost
     controls, and standard provisions for termination at the convenience
     of the customer.  Multi-year U.S. Government contracts and related
     orders are subject to cancellation if funds for contract performance
     for any subsequent year become unavailable.  In addition, if certain
     technical or other program requirements are not met in the developmen-
     tal phases of the contract, then the follow-on production phase may
     not be realized.  Upon termination other than for a contractor's
     default, the contractor normally is entitled to reimbursement for
     allowable costs, but not necessarily all costs, and to an allowance
     for the proportionate share of fees or earnings for the work complet-
     ed.  Foreign defense contracts generally contain comparable provisions
     relating to termination at the convenience of the foreign government.

     MARKETING

          The Company's marketing activities are conducted by its staff of
     marketing personnel and engineers.  The Company's domestic marketing
     approach begins with the development of information concerning the
     present and future requirements of its current and potential customers
     for defense electronics, as well as those in the security and commer-
     cial communities serviced by the Company's products.  Such information
     is gathered in the course of contract performance, research into the
     enhancement of existing systems and inquiries into advances being made
     in hardware and software development, and is then evaluated and
     exchanged among marketing, research and engineering groups within the
     Company to devise proposals responsive to the needs of customers.  The
     Company markets its products abroad through independent marketing
     representatives.

     COMPETITION

          The military electronics defense industry is characterized by
     rapid technological change.  The Company's products are sold in
     markets containing a number of competitors which are substantially
     larger than the Company, devote substantially greater resources to
     research and development and generally have greater financial resourc-
     es.  Certain of such competitors are also suppliers to the Company. 
     The extent of competition for any single project generally varies
     according to the complexity of the product and the dollar volume of
     the anticipated award.  The Company believes that it competes on the
     basis of the performance of its products, its reputation for prompt
     and responsive contract performance, and its accumulated technical
     knowledge and expertise.  The Company's future success will depend in
     large part upon its ability to improve existing product lines and to
     develop new products and technologies in the same or related fields.

          In the military sector, the Company competes with many first- and
     second-tier defense contractors on the basis of product performance,
     cost, overall value, delivery and reputation.

     PATENTS

          The Company has patents on many of its recording products and
     certain commercial products.  The Company does not believe patent
     protection to be significant to its current operations; however,
     future programs may generate the need for patent protection.

     MANUFACTURING AND SUPPLIERS

          The Company's manufacturing process for its products, excluding
     optical products, consists primarily of the assembly of purchased
     components and testing of the product at various stages in the assem-
     bly process.  Purchased components include integrated circuits,
     circuit boards, sheet metal fabricated into cabinets, resistors,
     capacitors, semiconductors and insulated wire and cables.  In addi-
     tion, many of the Company's products use machined castings and hous-
     ings, motors and recording and reproducing heads.  Many of the pur-
     chased components have been fabricated to Company designs and specifi-
     cations.  The manufacturing process for the Company's optics products
     includes the grinding, polishing and coating of various optical
     materials and machining of metal components.

          Although materials and purchased components generally are avail-
     able from a number of different suppliers, several suppliers are the
     Company's sole source of certain components.  If a supplier should
     cease to deliver such components, other sources probably would be
     available; however, added cost and manufacturing delays might result. 
     The Company has not experienced significant production delays attrib-
     utable to supply shortages, but occasionally experiences procurement
     problems with respect to certain components, such as semiconductors
     and connectors.  In addition, with respect to the Company's optical
     products, certain exotic materials, such as germanium, zinc sulfide
     and cobalt, may not always be readily available.

     EXPORT SALES

          The Company currently sells several of its products and services
     in the international marketplace to countries such as Canada, Germany,
     Australia and the Republic of China.  Foreign sales accounted for
     approximately 7%, 3% and 17% of the Company's revenues in fiscal 1995,
     1994 and 1993, respectively.  Foreign sales are derived under export
     licenses granted on a case-by-case basis by the United States Depart-
     ment of State.  The Company's foreign contracts are generally payable
     in United States' dollars.

     EMPLOYEES

          As of February 25, 1996, the Company employed 795 employees. 
     None of the Company's employees are represented by a labor union, and
     the Company has experienced no work stoppages.

          There is a continuing demand for qualified technical personnel,
     and the Company believes that its future growth and success will
     depend upon its ability to attract, train and retain such personnel.

     PROPERTIES

          The Company leases approximately 6,000 square feet of office
     space for its corporate headquarters in an office building at 5 Sylvan
     Way, Parsippany, New Jersey under a lease that expires in fiscal 2001. 
     The Company leases approximately 25,000 square feet of space for
     administrative and engineering facilities at 138 Bauer Drive, Oakland,
     New Jersey.  The Company leases the Oakland building from LDR Realty
     Co., a partnership wholly-owned by Leonard Newman and David E. Gross,
     under a lease which expires in fiscal 1999.  The Company believes that
     this lease was consummated on terms no less favorable than those that
     could have been obtained by the Company from an unrelated third party
     in a transaction negotiated on an arms-length basis.

          Precision Echo's engineering and principal operations are located
     in a 55,000 square foot building at 3105 Patrick Henry Drive, Santa
     Clara, California, under a lease which expires in fiscal 2001.  The
     operations of CMC and Ahead have recently been consolidated and
     relocated to a new facility in San Jose, California, comprising 32,000
     square feet pursuant to a five year lease expiring in fiscal 2001.

          Photronics Corp.'s principal and manufacturing facilities are
     located in a 45,000 square foot building at 270 Motor Parkway,
     Hauppauge, New York.  The building, which is owned by the Company, was
     built in 1983.  See Note 10 to Consolidated Financial Statements.

          TAS leases 40,000 square feet in a building at 200 Professional
     Drive, Gaithersburg, Maryland that houses its executive offices and
     principal engineering and manufacturing facilities under a lease which
     expires in fiscal 2000.  It also conducts field service operations
     from locations in Virginia Beach and Chesapeake, Virginia and National
     City, California.  These leased facilities, comprising 15,000 square
     feet, 20,000 square feet and 6,000 square feet, respectively, are
     covered by leases, which, with respect to the Virginia locations,
     expire in fiscal 1997, and for the California location, expires in
     fiscal 1999.

          Laurel's manufacturing facilities and administrative offices are
     located in a 29,000 square-foot building at 423 Walters Avenue in
     Johnstown, Pennsylvania.  The lease for this facility expires in
     fiscal 1999.  The Company also leases approximately 2,000 square feet
     of office space in Arlington, Virginia under a lease which expires in
     fiscal 1998.

          OMI leases approximately 54,000 square feet in a building in
     Woodlake Commerce Park, Palm Bay, Florida, for its operations and
     administration offices.  The related leases expire in fiscal 2006.

          Total rent expense aggregated $2.5 million, $1.7 million, $1.5
     million and $1.9 million in fiscal 1995, 1994, 1993, and the nine-
     month period ended December 31, 1995 (unaudited), respectively.

     ENVIRONMENTAL PROTECTION

          The Company believes that its manufacturing operations and
     properties are in material compliance with existing federal, state and
     local provisions enacted or adopted to regulate the discharge of
     materials into the environment, or otherwise protect the environment. 
     Such compliance has been achieved without material effect on the
     Company's earnings or competitive position. 

     LEGAL PROCEEDINGS

          The Company is a party to various legal actions and claims
     arising in the ordinary course of its business.  In the Company's
     opinion, the Company has adequate legal defenses for each of the
     actions and claims and believes that their ultimate disposition will
     not have a material adverse effect on the Company's consolidated
     financial position or results of operations.

                                   MANAGEMENT

     DIRECTORS AND EXECUTIVE OFFICERS

          The names of the directors and executive officers of the Company,
     their positions and offices with the Company, and their ages are set
     forth below:

          NAME                  POSITIONS WITH THE COMPANY          AGE

          Mark S. Newman  . .   Chairman of the Board, President,    46
                                Chief Executive Officer and Di-
                                rector 

          Nancy R. Pitek  . .   Controller, Treasurer and Secre-     39
                                tary

          Paul G. Casner, Jr.   Vice President; President of DRS     58
                                Electronic Systems Group 

          Stuart F. Platt . .   Vice President and Director;         62
                                President of DRS Media Technology
                                Group

          Richard Ross  . . .   Vice President; President of DRS     41
                                Electro-Optical Systems Group

          Leonard Newman  . .   Director                             71

          Jack Rachleff . . .   Director                             82

          Theodore Cohn . . .   Director                             72

          Mark N. Kaplan  . .   Director                             66

          Donald C. Fraser  .   Director                             55

          Mark S. Newman has been employed by the Company since 1973, was
     named Vice President, Finance, Chief Financial Officer and Treasurer
     in 1980 and Executive Vice President in 1987.  Mr. Newman became a
     Director of the Company in 1988.  In May 1994, Mr. Newman became the
     President and Chief Executive Officer of the Company and in August
     1995 became Chairman of the Board.  Mark Newman is the son of Leonard
     Newman.

          Nancy R. Pitek joined the Company in 1984 as Manager of Account-
     ing.  She became Assistant Controller in 1985 and Director of Internal
     Audit in 1988.  Ms. Pitek became Director of Corporate Finance in 1990
     and has been the Controller since 1993.  In May 1994, she was also
     appointed to the position of Treasurer and in August 1995 became
     Secretary.

          Paul G. Casner, Jr. joined the Company in 1993 as President of
     TAS.  In 1994 he also became President of DRS Electronic Systems Group
     and a Vice President of the Company.  Mr. Casner has over 30 years of
     experience in the defense electronics industry and has held positions
     in engineering, marketing and general management.  He was the presi-
     dent of TAS prior to its acquisition by the Company.

          Stuart F. Platt has been a Director of the Company since 1991 and
     became the President of Precision Echo in July 1992.  He was named
     Vice President of the Company in May 1994.  Rear Admiral Platt also
     serves as President of DRS Media Technology Group.  He is a co-founder
     and director of FPBSM Industries, Inc., a holding company and manage-
     ment consulting firm for defense, aerospace and other technology-based
     companies, and the Chairman of Stuart Platt & Partners, a management
     consulting firm handling principally defense-related issues.  He also
     serves as director for Harding Associates, Inc.  None of these compa-
     nies is a parent, subsidiary or affiliate of the Company.  Rear
     Admiral Platt held various positions as a military officer in the
     Department of the Navy, retiring as Competition Advocate General of
     the Navy in 1986.

          Richard Ross was employed by the Company as Assistant Vice
     President and Director, Sales in 1986 and Assistant Vice President,
     Corporate Development in 1987.  In 1988, he became Vice President of
     the Company, and in 1990, he became President of Photronics Corp.  Mr.
     Ross also serves as President of the DRS Electro-Optical Systems
     Group.

          Leonard Newman has been a Director of the Company since 1968 and
     was Chairman of the Board and Secretary of the Company from 1971 until
     August 1995.  From August 1995 until March 1996, Mr. Newman held the
     position of Chairman Emeritus.  From 1971 until May 1994, Mr. Newman
     also served as the Company's Chief Executive Officer.  Leonard Newman
     is the father of Mark S. Newman.

          Jack Rachleff has been a Director of the Company since 1968.  Mr.
     Rachleff has been employed since 1952 by Fablok Mills, Inc., a textile
     manufacturer, and has been its President since February 1982.

          Theodore Cohn has been a Director of the Company since 1980.  He
     has been an independent management consultant since 1974.  Mr. Cohn
     also serves as a director of Dynatech Corporation.

          Mark N. Kaplan has been a Director of the Company since 1986. 
     Mr. Kaplan has been a member of the law firm of Skadden, Arps, Slate,
     Meagher & Flom since 1979.  Mr. Kaplan also serves as director of
     American Biltrite Inc., Grey Advertising Inc., Harvey Electronics
     Inc., REFAC Technology Inc., Congoleum Corporation, MovieFone, Inc.
     and Volt Information Sciences, Inc.

          Donald C. Fraser became a Director of the Company in 1993.  He
     currently serves as director of the Boston University Center for
     Photronics Research and as professor of engineering and physics at the
     university.  From 1991 to 1993, Dr. Fraser was the Principal Deputy
     Under Secretary of Defense, Acquisition, with primary responsibility
     for managing the Department of Defense acquisition process, including
     setting policy and executing programs.  He also served as Deputy
     Director of Operational Test and Evaluation for Command, Control,
     Communication and Intelligence, from 1990 to 1991, a position which
     included top level management and oversight of the operational test
     and evaluation of all major Department of Defense communication,
     command and control, intelligence, electronic warfare, space and
     information management system programs.  From 1981 to 1988, Dr. Fraser
     was employed as the Vice President, Technical Operations at Charles
     Stark Draper Laboratory and, from 1988 to 1990, as its Executive Vice
     President.

     EXECUTIVE COMPENSATION

          Summary of Cash and Certain other Compensation.  There is shown
     below information concerning the annual and long-term compensation for
     services in all capacities to the Company for the fiscal years ended
     March 31, 1995, 1994 and 1993, of those persons who were, at March 31,
     1995 (i) the chief executive officer and (ii) the other four most
     highly compensated executive officers of the Company (the "Named
     Officers"):

<TABLE>
<CAPTION>
                             SUMMARY COMPENSATION TABLE

                                                      Long-
                                                      Term
                                                     Compen-
                                                     sation

                         Annual Compensation (i)     Awards

<S>                  <C>     <C>      <C>            <C>             <C>
                                                     Stock            All Other
Name and Principal   Fiscal  Salary   Bonus           Op-             Compensa-
     Position         Year    ($)      ($)           tions(#)          tion($)

Leonard Newman  . .   1995  321,910         0              0         57,000(a)(b)(c)(d)
  Chairman of the     1994  331,140   100,000              0         52,538(a)(b)(c)(d)
  Board               1993  332,294    20,000              0         43,974(a)(b)(c)(d)
  & Secretary

Mark S. Newman . .    1995  281,344   120,000        150,000(f)(j)   19,440(b)(c)(d)
  President &         1994  230,767    52,993              0         86,728(b)(c)(d)(e)
  Chief               1993  226,083    15,000              0         13,910(b)(c)(d)
  Executive Officer                                    

Paul G. Casner, Jr. . 1995  198,000    40,000              0         32,201(b)(d)(h)
  Vice President &
  President--DRS
  Electronic
  Systems Group

Stuart F. Platt . .   1995  256,970    50,000              0          4,414(c)(d)
  Vice President &    1994  262,854    21,597          5,000(g)(j)    3,664(c)(d)
  President--DRS      1993  187,889         0              0          2,426(c)(d)
  Media Technology
  Group

Richard Ross  . .     1995  198,618    36,000              0          9,070(b)(c)(d)
  Vice President &    1994  155,596    27,237          5,000(g)(j)    7,010(b)(c)(d)
  President--DRS      1993  159,166    10,000              0          5,851(b)(c)(d)
  Electro-Optical
  Systems Group
<FN>
     ___________________

     (a)  Includes deferred compensation of $25,000 pursuant to a
          Deferred Compensation Agreement (as defined herein) between
          the Company and Mr. L. Newman.  See "-Deferred Compensation
          Agreement."

     (b)  Includes the amounts of employer contributions which vested
          pursuant to the Company's Retirement/Savings Plan (as de-
          fined herein) (See"-Retirement/Savings Plan") in the fiscal
          years ended March 31, 1995 and 1994, respectively, in the
          accounts of the Named Officers, as follows:  Mr. L. Newman,
          $4,292 and $1,626; Mr. M. Newman, $4,838 and $3,530; Mr. P.
          Casner, Jr., $3,000; and Mr. R. Ross, $3,486 and $2,234. 
          There were no employer contributions under the Retire-
          ment/Savings Plan during fiscal 1993.

     (c)  Includes the fixed annual amounts, computed on a fiscal year
          basis, provided by the Company for the benefit of the Named
          Officers, to reimburse such officers for the amounts of
          medical and hospital expenses actually incurred by them,
          which are not covered or paid to them under the Company's
          group medical and hospitalization plans during the fiscal
          years ended March 31, 1995, 1994 and 1993, respectively, as
          follows:  Mr. L. Newman, $4,000, $3,250 and $3,750; Mr. M.
          Newman, $4,500, $3,250 and $5,250; Mr. S. Platt, $4,000,
          $3,250 and $2,150; and Mr. R. Ross, $4,000, $3,250 and
          $4,500.

     (d)  The Company pays the cost of policies of life insurance and
          long-term disability insurance, in excess of the amounts
          furnished under the group coverage provided to all employ-
          ees, for the benefit of the Named Officers.  Under certain
          of the life insurance policies, the Company is a beneficiary
          to the extent of the premiums paid.  The total amounts of
          the premiums paid by the Company or the economic benefit to
          the Named Officers for such insurance policies during the
          fiscal years ended March 31, 1995, 1994 and 1993, respec-
          tively, were as follows:  Mr. L. Newman, $23,708, $22,662
          and $15,224; Mr. M. Newman, $10,102, $9,948, and $8,660; Mr.
          P. Casner, Jr., $124; Mr. S. Platt, $414, $414 and $276; and
          Mr. R. Ross, $1,584, $1,526 and $1,350.

     (e)  Includes $70,000 earned by Mark S. Newman as a consequence
          of his involvement in the Company's October 1993 acquisition
          of TAS.

     (f)  Represents non-qualified stock options to purchase 50,000
          shares of Common Stock and incentive stock options to pur-
          chase 100,000 shares of Common Stock issued to Mr. M. Newman
          under the Company's 1991 Stock Option Plan (the "1991 Stock
          Option Plan").  Such options, granted on June 9, 1994,
          became exercisable six months from the date of grant with
          respect to 20% of such options and are further exercisable
          cumulatively at 20% per year on each of the first four
          anniversaries of the date of grant.

     (g)  Represents incentive stock options to purchase shares of
          Common Stock issued to the Named Officers under the
          Company's 1991 Stock Option Plan.  Such options, granted on
          August 5, 1993, became exercisable six months from the date
          of grant with respect to 20% of such options and are further
          exercisable cumulatively at 20% per year on each of the
          first four anniversaries of the date of grant.

     (h)  Includes forgiveness of principal and interest owed pursuant
          to the Grid Note (as defined herein) in an amount equal to
          $29,077.

     (i)  The dollar value of perquisites and other personal benefits
          provided for the benefit of the Named Officers during the
          fiscal years ended March 31, 1995, 1994 and 1993, respec-
          tively, did not exceed the lesser of either $50,000 or 10%
          of the total annual salary and bonus reported for the Named
          Officers in those period.  There were no other amounts of
          compensation required to be reported as "Other Annual Com-
          pensation", by Item 402 of Regulation S-K, earned by the
          Named Officers.

     (j)  In connection with the Reclassification, each option issued
          or issuable pursuant to the 1991 Stock Option Plan will be
          exercisable for an equal number of shares of the Company's
          Common Stock.

          Stock Options.  The following table contains information
     concerning the grant of stock options under the Company's 1991
     Stock Option Plan to the Named Officer during the Company's
     fiscal year ended March 31, 1995.  The following table does not
     give effect to the Reclassification.
</TABLE>

<TABLE>
<CAPTION>

                          OPTION GRANTS IN LAST FISCAL YEAR

                                                                                Potential 
                                                                           Realizable Value at
                                                                            Assumed Annual
                                                                            Rates of Stock 
                                                                                Price 
                                                                            Appreciation for
                                   Individual Grants                          Option Term
                  _____________________________________________   ________________________________
                  Number       % of           
                  of Secu-     Total       
                  Under-       Options     
                  lying        Granted to    Exercise  Expir-
                  Options      Employees in    Price   ation                 
    Name          Granted (#)  Fiscal 1995    ($/Sh)   Date        0% ($)    5%($)(c)   10%($)(c)
____________      ___________  ____________  ________  ________    ______    _________  __________

<S>                <C>         <C>            <C>      <C>         <C>       <C>        <C>
Mark S. Newman     50,000(a)      33.0%       $0.01    06/08/99    $224,500  $286,500   $362,000
                                           
                  100,000(b)      67.0%       $4.95    06/08/99       --     $ 79,000   $230,000

<FN>
          ______________

          (a)  The options granted were for shares of Class B Common Stock
               at an exercise price equal to the par value of the Company's
               Class B Common Stock on the date of grant.  The options
               become exercisable over a five year period in increments of
               20% beginning six months from the date of grant and continu-
               ing at an additional 20% per year on the anniversary of the
               date of grant.  The grant date of the options was June 9,
               1994.

          (b)  The options granted were for shares of Class B Common Stock
               at an exercise price equal to 110%  of the fair market value
               of the Company's Class B Common Stock on the date of grant. 
               The options become exercisable over a five year period in
               increments of 20% beginning six months from the date of
               grant and continuing at an additional 20% per year on the
               anniversary of the date of grant.  The grant date of the
               options is June 9, 1994.

          (c)  The amounts shown under these columns are the result of
               calculations at the 5% and 10% rates required by the SEC and
               are not intended to forecast future appreciation of the
               Company's stock price.

</TABLE>

               Option Exercises and Fiscal Year-End Values.  Shown below is
          information with respect to the options exercised during fiscal
          1995 by the Named Officers and the unexercised options to pur-
          chase the Company's Class A and Class B Common Stock granted
          through March 31, 1995 under the Company's 1981 Incentive Stock
          Option Plan, 1981 Non-Qualified Stock Option Plan and 1991 Stock
          Option Plan to the Named Officers and held by them at that date. 
          The following table does not give effect to the Reclassification.

          AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR AND FISCAL YEAR-
          END OPTION VALUE
<TABLE>
<CAPTION>

                                                          Number of                 Value of Unexercised
                                                     Unexercised Options            in-the-Money Options
                                                     at March 31, 1995              at March 31, 1995(a)
                                                   

                                                      Class A           Class B             Class A
                                                       Common           Common               Common                Class B
                        Shares                         Stock             Stock               Stock               Common Stock
                        Acquired
                          on             Value     Exer-    Unexer-   Exer-    Unexer-     Exer-    Unexer-    Exer-    Unexer-
     Name               Exercise (#)    Realized   cisable  cisable   cisable  cisable     cisable  cisable    cisable  cisable
     ________________   ____________    ________   _______  _______   _______  ________    _______  _______    _______  _______
     <S>                 <C>            <C>        <C>      <C>       <C>      <C>        <C>       <C>       <C>      <C>

    Leonard Newman . .      --            --         --       --       25,000   --          --       --       $ 85,925    --

    Mark S. Newman . .      --            --       40,000     --       30,000  120,000    $105,500    --      $ 65,900  $263,600

    Paul G. Casner Jr. .    --            --          --      --       20,000   30,000       --       --      $109,800  $164,700

    Stuart F. Platt . .     --            --          --      --        2,000    3,000       --       --      $  3,750  $  5,625
     
    Richard Ross  . .    10,600        $32,719        --      --        2,000    3,000       --       --      $  3,750  $  5,625

<FN>
          ___________________

          (a)  Based on the difference between the exercise price of each
               grant and the closing price on the AMEX-Composite Transac-
               tions of the Company's Class A and Class B Common Stock on
               that date, $5.25 and $5.50, respectively.
</TABLE>

          DEFERRED COMPENSATION AGREEMENT


               In June 1993, pursuant to approval by the Board of Direc-
          tors, the Company and Mr. Leonard Newman entered into a deferred
          compensation agreement (the "Deferred Compensation Agreement")
          providing for certain deferred benefits which would become
          payable upon the termination of his employment for any reason
          including death, and providing for certain changes to certain
          insurance policies maintained by the Company.  Upon entering into
          the Newman Agreement in March 1996, this Deferred Compensation
          Agreement was superseded.  Under the terms of the Deferred
          Compensation Agreement, in the event of termination of employ-
          ment, compensation (the "Deferred Benefit") equal to $25,000
          multiplied by the number of complete years of employment from
          July 1, 1969 through the date of termination of employment,
          payable in twenty quarterly installments commencing on the first
          day of the month following the date of termination, was to be
          provided to Mr. L. Newman or, in the case of death, to his
          designated beneficiary.  The terms used for computing the De-
          ferred Benefit were similar in all material respects to those
          that had been used in the computation of deferred compensation
          provided pursuant to an employment agreement that expired on June
          30, 1990, between the Company and Mr. L. Newman.  In the event of
          permanent disability, as defined in the Deferred Compensation
          Agreement, the Company was required to pay the employee an amount
          equal to five times the employee's annual base compensation in
          effect immediately prior to his permanent disability.  Such
          payments were to be made on the Company's regular payroll dates
          during the five-year period following the permanent disability. 
          In the event of the death of the employee during the five-year
          pay-out period, the Company was to pay to the employee's desig-
          nated beneficiary the Deferred Benefit described above reduced by
          the total of the disability payments previously paid in equal
          quarter-annual installments over the remainder of the five-year
          period.  In addition, pursuant to the terms of the Deferred
          Compensation Agreement, a keyman term insurance policy owned by
          the Company for Mr. L. Newman was transferred to him.  Under the
          Newman Agreement, the Company will continue to be required to
          provide Mr. L. Newman, on an annual basis, the sum sufficient to
          pay the schedule premium on such policy.

          TERMINATION OF EMPLOYMENT AND CHANGE IN CONTROL AGREEMENTS

               In April 1994, the Company entered into an agreement with
          Mr. Richard Ross which provided for a severance benefit in the
          event of (i) termination of his employment other than for cause,
          (ii) diminution in compensation and/or responsibilities and (iii)
          the change in ownership of the Company or Photronics.  The
          severance benefit is equal to 30 months of Mr. Ross' then current
          salary plus reimbursement of outplacement expenses up to a
          maximum of $15,000.

               Effective July 20, 1994, the Company entered into the Gross
          Agreement and the Gross Stock Purchase Agreement with David E.
          Gross.  Under the terms of the Gross Agreement, Mr. Gross will
          receive a total of $600,000 over a five-year period as compensa-
          tion for his services pursuant to a five-year consulting arrange-
          ment with the Company and a total of $750,000 over a five-year
          period as consideration for a five-year non-compete arrangement. 
          The payments will be charged to expense over the terms of the
          Gross Agreement as services are performed and obligations are
          fulfilled by Mr. Gross.  Mr. Gross will also receive at the
          conclusion of such initial five-year period, an aggregate of
          approximately $1.3 million payable over a nine-year period as
          deferred compensation.  The net present value of the payments to
          be made to Mr. Gross pursuant to the deferred compensation
          portion of the Gross Agreement approximated the amount of the
          Company's previous deferred compensation arrangement with Mr.
          Gross.  In addition to the Buy-Back, the Gross Stock Purchase
          Agreement also provides that (i) the Company has a right of first
          refusal with respect to the sale by Mr. Gross of any of the
          remaining shares of common stock of the Company held by Mr. Gross
          in excess of 20,000 shares, (ii) any shares of common stock of
          the Company held by Mr. Gross must be voted pro rata in accor-
          dance with the vote of the Company's other stockholders and (iii)
          in the event of a change in control of the Company within three
          years from the date of the Gross Stock Purchase Agreement, Mr.
          Gross will receive a percentage of the difference between the
          price per share paid to Mr. Gross pursuant to the Buy-back and
          the price per share received by the stockholders of the Company
          pursuant to the change of control transaction, less an interest
          factor, as defined in the Gross Stock Purchase Agreement, on the
          aggregate amount paid to Mr. Gross pursuant to the Buy-back.

               On March 28, 1996, the Company entered into the Newman
          Agreement with Leonard Newman.  Pursuant to the Newman Agreement,
          Mr. Newman received a lump sum payment of approximately $2.0
          million.  Under the terms of the Newman Agreement, Mr. Newman has
          agreed to provide consulting services, as required from time to
          time, to the Company for a five year period and has also agreed
          not to compete with the Company during this same period.  This
          agreement supersedes a previous deferred compensation agreement
          with the Company.

          RETIREMENT/SAVINGS PLAN

               The Summary Compensation Table above includes amounts
          deferred by the Named Officers pursuant to the Company's Retire-
          ment/Savings Plan under Section 401(k) of the Internal Revenue
          Code of 1986 (the "Retirement/Savings Plan").  The value of a
          participant's contributions to the Retirement/Savings Plan is
          fully vested at all times; the value of employer contributions
          becomes 50% vested after the employee has completed three years
          of service, 75% vested after completion of four years of service,
          and 100% vested after completion of five years of service.

          MEDICAL REIMBURSEMENT PLAN

               At the beginning of each calendar year, the Company accrues
          fixed annual amounts for the benefit of certain officers to be
          paid as needed to reimburse such officers for the amounts of
          medical and hospital expenses actually incurred by such officers
          which are not covered, and until January 1, 1993, the excess of
          the amounts of  medical and hospital expenses actually incurred
          by such officers over the amount paid to them, under the
          Company's group medical and hospitalization plans.  The amount
          accrued for the benefit of each such officer is included in such
          officer's compensation for tax purposes regardless of whether
          such accrued amount is actually paid to him.  The excess of the
          amount accrued over the amounts paid is used to offset the
          administrative expenses payable by the Company to the medical
          insurance carrier.

          COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

               Mr. Leonard Newman, who was appointed to the Board of
          Director's Executive Compensation Committee (the "Committee") on
          May 26, 1994, served as the Chairman of the Board and Secretary
          of the Company during fiscal 1995 and until his resignation from
          such offices in August 1995.  During the period in which he
          served on the Committee, Mr. Newman did not participate in
          compensation decisions relating to himself or Mark S. Newman.

                                  SECURITY OWNERSHIP

               The following table gives effect to the Reclassification and
          shows, as of May 23, 1996, the number of shares of Common Stock
          held by each director and executive officer, and by all directors
          and executive officers of the Company as a group and the percent-
          age beneficially owned (within the meaning of Rule 13d-3 of the
          Exchange Act).

                                                   Common Stock (a)
                                             _____________________________

                Name of Benefi-                                Percent
                  cial Owner              Shares               of Class
                _______________           ______               ________
                Mark S. Newman . .     194,149(b)(c)(d)         3.5
                Theodore Cohn . .        5,900                  0.1
                Donald C. Fraser. .       -                      -(e)
                Mark N. Kaplan . .       1,000                   -(e)
                Stuart F. Platt . .      3,000(c)               0.1
                Jack Rachleff . . .      1,000                   -(e)
                Paul G. Casner, Jr.  .  31,000(c)               0.6
                Nancy R. Pitek . .      14,307(b)(c)            0.3
                Richard Ross  . . .      3,000(c)               0.1
                Leonard Newman  . .          0                   -(e)
                All directors and
                  executive
                  officers as a
                  group          
                  (10 persons). .  .   240,249(b)(c)(d)         4.3%

     __________________
     (a)  As of May 23, 1996, the Company had outstanding 5,467,632 shares
          of Common Stock (excluding 498,434 shares of Common Stock held in
          treasury).  Unless otherwise noted, each director and executive
          officer had sole voting power and investment power over the
          shares of Common Stock indicated opposite such director's and
          executive officer's name.

     (b)  Includes 13,107 shares of Common Stock held by the trustee of the
          Company's Retirement/Savings Plan.  Mr. M. Newman and Ms. N.
          Pitek share the power to direct the voting of such shares as
          members of the administrative committee of such plan.  Mr. M.
          Newman and Ms. N. Pitek disclaim beneficial ownership as to and
          of such shares.

     (c)  Includes shares of Common Stock which might be purchased upon
          exercise of options which were exercisable on April 25, 1996 or
          within 60 days thereafter, as follows:  Mr. P. Casner, Jr.,
          30,000 shares; Mr. Newman, 90,000 shares; Ms. N. Pitek, 1,200
          shares; Mr. S. Platt, 3,000 shares; Mr. R. Ross, 3,000 shares;
          and all directors and executive officers as a group, 181,200
          shares.

     (d)  Includes 3,200 shares of Common Stock held by Mr. M. Newman as
          custodian for his daughter over which Mr. M. Newman has sole
          voting and investment power.

     (e)  Less than 0.1%.

          The following table gives effect to the Reclassification and
     sets forth certain information, as of May 23, 1996 with respect
     to each person, other than executive officers and directors of
     the Company, which has advised the Company that it may be deemed
     to be the beneficial owner (within the meaning of Rule 13d-3 of
     the Exchange Act) of more than five percent of a class of voting
     securities of the Company.  Such  information has been derived
     from statements on Schedule 13D or 13G filed with the SEC by the
     person(s) listed below.

                                             Common Stock
                                    ______________________________
                                     Amount and
                                     Nature of
          Name and Address           Beneficial          Percent
          of Beneficial Owner        Ownership           of Class
          ___________________        __________          ________
          First Pacific
            Advisors, Inc.
            10301 West Pico Blvd.     
            Los Angeles, CA 90064 .    1,670,314(a)        27.5%
          Palisade Capital
            Management L.L.C.
            One Bridge Plaza
            Suite 695
            Fort Lee, New Jersey 
            07024 .                      885,924(b)        16.2
          Michael N. Taglich
            Taglich Brothers,
            D'Amadeo, Wagner &
              Company, Incorporated
            100 Wall Street
            New York, NY 10005 .         529,850(c)         9.7
          David E. Gross
            27 Cameron Road
            Saddle River,
            NJ  07458 .                  335,701(d)         6.1

       __________________
       (a)  Includes 508,475 shares of Common Stock from the assumed conver-
            sion of $4,500,000 principal amount of the Debentures, 104,739
            shares of Common Stock from the assumed conversion of $1,571,000
            principal amount of the Company's 1998 Debentures and 1,057,100
            shares of Common Stock beneficially owned by First Pacific
            Advisors, Inc. ("First Pacific") through control of FPA Capital
            Fund, Inc. ("FPA"), Source Capital, Inc. ("Source Capital") and
            FPA New Income, Inc. ("New Income") to which First Pacific serves
            as investment advisor.  The Company has been advised that First
            Pacific has shared voting power with respect to 300,000 shares
            and shared dispositive power with respect to 1,670,314 shares,
            FPA has sole voting power and shared dispositive power with
            respect to 510,000 shares, Source Capital has sole voting power
            and shared dispositive power with respect to 273,925 shares and
            New Income has sole voting power and shared dispositive power
            with respect to 282,792 shares.

       (b)  Represents shares of Common Stock beneficially owned by Palisade,
            acting as investment adviser to (i) Chrysler Corp. Emp. #1
            Pension Plan Dtd. 4-1-89, which is the registered owner of
            292,300 shares of such Common Stock, (ii) IBM Corp. Retirement
            Plan Trust Dtd. 12-18-45, which is the registered owner of
            319,024 shares of such Common Stock, (iii) G.E. Pension Trust,
            which is the registered owner of 212,600 shares of such Common
            Stock, and (iv) NYNEX Master Pension Trust Dtd. 1-1-84, which is
            the registered owner of 62,000 shares of such Common Stock.  The
            Company has been informed that Palisade has sole voting and sole
            dispositive power with respect to the 885,924 shares of Common
            Stock.

       (c)  Consists of 312,450 shares of Common Stock held by Lancer Part-
            ners, Inc. ("Lancer Partners"), 11,500 shares of Common Stock
            held by Antrade, N.V. ("Antrade"), 15,200 shares of Common Stock
            held by Album N.V. ("Album"), 11,600 shares of Common Stock held
            by Ralco Investments Group ("Ralco"), 156,850 shares of Common
            Stock held by Lancer Offshore, Inc. ("Lancer Offshore") and
            22,250 shares of Common Stock held by Michael Lauer.  The Company
            has been advised that Michael Lauer has sole voting power and
            sole dispositive power with respect to 22,250 shares.  Michael N.
            Taglich and Michael Lauer serve as general partners of Lancer
            Partners and managing partners of Lancer Offshore.  The Company
            has been advised that Messrs. Taglich and Lauer also share voting
            and dispositive authority over the shares held by Album, Antrade
            and Ralco resulting in shared voting and shared dispositive power
            with respect to a total of 507,600 shares.

       (d)  Includes 282,381 shares of Common Stock held by Mr. Gross for
            which he has sole voting and dispositive power.  Also included
            are 26,000 shares of Common Stock held by Mr. Gross' wife person-
            ally and 27,320 shares of Common Stock held by her as custodian
            for her two children.  Mr. Gross has neither voting power nor
            investment power over the shares of Common Stock held by his
            wife, either personally or as custodian for her children, and
            disclaims any beneficial interest in such shares.


                    CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

               The Company was a party to a loan agreement, as amended
          March 30, 1993, entered into with Leonard Newman as the Chairman
          of the Board, Chief Executive Officer and Secretary of the
          Company (the "Newman Loan").  At March 31, 1995, the outstanding
          principal amount due to the Company was $160,257.  The original
          Newman Loan in the principal amount of $267,000 was made in March
          1984 to provide financing for the purchase of a new house, closer
          to the offices of the Company, during the time required to sell
          his old house.  The loan was restructured in October 1986 with
          the Board of Directors authorizing a new loan to Mr. Newman in
          the principal amount of $111,430, which was used to pay all
          amounts then due and outstanding under the original Newman Loan. 
          With the concurrence of the Board of Directors and Mr. Newman, an
          advance of $77,500 made to Mr. Newman by the Company in October
          1989 against an anticipated bonus was converted subsequently into
          a loan in that amount from the Company.  In March 1990, the Board
          of Directors authorized a consolidation of the then outstanding
          principal amount and accrued interest on each of the two out-
          standing Newman Loans.  The consolidated loan in the principal
          amount of $160,257 was evidenced by a promissory note bearing
          interest at the rate of 1% over the prime commercial rate of
          interest as announced from time to time by Morgan Guaranty Trust
          Company of New York and was secured by a pledge of 109 shares
          owned by Mr. Newman in, and an assignment of his interest in a
          proprietary lease from, an apartment corporation in New York
          City.  Pursuant to approval by the Board of Directors effective
          March 1993, the maturity date of the consolidated loan was
          extended from March 30, 1993 to March 30, 1996. Principal and
          interest on the consolidated loan was due in one installment at
          maturity and could be paid in cash or in shares of Class A Common
          Stock or Class B Common Stock of the Company, or in any combina-
          tion of cash or such shares.  At March 31, 1995, the largest
          aggregate amount of indebtedness under the consolidated Newman
          Loans since April 1, 1994 was $244,355.  The loan was repaid as
          of June 1995.

               The Company is currently occupying and leasing a building at
          138 Bauer Drive (the "LDR Building") owned by LDR Realty Co.
          ("LDR"), a partnership wholly owned, in equal amounts, by Leonard
          Newman and David E. Gross, the former President and Chief Techni-
          cal Officer of the Company.  The current renegotiated lease
          agreement is for a ten-year term beginning June 1, 1988 at a
          monthly rental of $19,439.  The Company is required to pay all
          real estate taxes and is responsible for all repairs and mainte-
          nance, structural and otherwise, subject to no cumulative limits. 
          The terms of the LDR  lease were determined by the Company and
          LDR, based on the formal appraisal of an appraisal firm and
          informal appraisals from real estate brokers in the area.  Such
          appraisals indicated that the rental provided for in the LDR
          lease is not in excess of the range of fair market rentals in the
          relevant area.  The Company believes that the LDR lease was
          consummated on terms no less favorable than those that could have
          been obtained by the Company from an unrelated third party in a
          transaction negotiated on an arms-length basis.

               Skadden, Arps, Slate, Meagher & Flom, a law firm of which
          Mark N. Kaplan, a director, is a member, provided legal services
          to the Company during its 1995 fiscal year.

               In July 1993, the Company and Donald C. Fraser, a director,
          entered into a consulting agreement pursuant to which Dr. Fraser
          will provide consultation to the Company concerning defense
          technologies.  Under the terms of the consulting agreement, as
          amended, consulting services are to be provided to the Company
          through July 5, 1995 on an as-requested basis, for a fee of
          $1,500 per day plus approved travel and miscellaneous expenses. 
          During fiscal 1995, total remuneration paid to Dr. Fraser under
          this agreement approximated $9,000.

               In October 1993, the Company issued a Demand Grid Note (the
          "Grid Note") in the principal amount of $100,000 to Paul G.
          Casner, Jr.  The loan bears interest at the applicable federal
          rate necessary under the Internal Revenue Code of 1986, as
          amended, to avoid an imputed rate of interest.

               In May 1995, the Company became a party to a loan with Mark
          S. Newman, the President and Chief Executive Officer of the
          Company, to provide an amount equal to the exercise price of
          incentive stock options which had been granted to him under the
          Company's 1981 Incentive Stock Option Plan.  The loan is evi-
          denced by a promissory note in the principal amount of $104,500
          and bears interest at an annual rate of  8%.  The loan is payable
          on the earlier of (i) the sale or disposition of the shares of
          stock obtained pursuant to the exercise of the stock options,
          (ii) cessation of Mr. M. Newman's employment by the Company or
          (iii) May 25, 2005.  Interest is payable on May 25 of each
          calendar year or at such earlier time as the loan is repaid.


                            DESCRIPTION OF THE DEBENTURES

               The Debentures were issued under the Indenture dated as of
          September 22, 1995, and as supplemented as of April 1, 1996,
          between the Company and The Trust Company of New Jersey, as
          trustee (the "Trustee").  The following summary does not purport
          to be complete and is subject to and is qualified in its entirety
          by reference to the Indenture and the form of the Debentures.

               The Debentures were issued on September 29, 1995 in an
          aggregate principal amount of $20,000,000.  On November 3, 1995,
          pursuant to the exercise of an overallotment option by Forum, an
          additional $5,000,000 aggregate principal amount was issued.  The
          Debentures are general unsecured senior subordinated obligations
          of the Company, are limited to $25,000,000 aggregate principal
          amount and will mature on October 1, 2003.  As of April 25, 1996,
          $25 million aggregate principal amount of the Debentures were
          outstanding.  The Debentures bear interest at 9% per annum, and
          accrued but unpaid interest is payable semi-annually on April 1
          and October 1 of each year commencing April 1, 1996 (each, an
          "Interest Payment Date").  Interest is paid to Debentureholders
          of record ("Holders") at the close of business on the March 15 or
          September 15, respectively, immediately preceding the relevant
          Interest Payment Date (each, a "Regular Record Date").  Interest
          is computed on the basis of a 360-day year of twelve 30-day
          months.  

               Holders are entitled, at any time and from time to time
          prior to maturity (subject to earlier redemption or repurchase,
          as described below), to convert their Debentures (or any portion
          thereof that is an integral multiple of $1,000), at 100% of the
          principal amount thereof, into Common Stock of the Company at the
          conversion price of $8.85, subject to adjustment under certain
          circumstances.

               The Debentures are not redeemable at the option of the
          Company prior to October 1, 1998.  Thereafter, the Debentures
          will be redeemable at any time prior to maturity, at the option
          of the Company, in whole or from time to time in part, upon not
          less than 30 days' nor more than 60 days' prior notice of the
          redemption date, at the redemption prices established for the
          Debentures, together with accrued but unpaid interest, if any, to
          the date fixed for redemption.  If a Change of Control occurs (as
          defined in the Indenture), the Company shall offer to repurchase
          each Holder's Debentures at a purchase price equal to 100% of the
          principal amount of such Holder's Debentures, plus accrued but
          unpaid interest, if any, to the date of purchase.  The Change of
          Control purchase feature of the Debentures may in certain circum-
          stances make more difficult or discourage a takeover of the
          Company.  

               In addition, in the event the Company's Consolidated Net
          Worth (as defined in the Indenture) at the end of any two consec-
          utive fiscal quarters is below $18.0 million, the Company will
          offer to repurchase up to 10% of the aggregate principal amount
          of Debentures at 100% of the principal amount thereof plus
          accrued but unpaid interest to the date of repurchase.

               The Indenture limits (i) the issuance of additional debt by
          the Company, (ii) the payment of dividends on the capital stock
          of the Company and investments by the Company, (iii) certain
          transactions with affiliates, (iv) incurrence of liens, (v)
          issuance of preferred stock by the Company or its subsidiaries,
          (vi) stock splits, consolidations and reclassifications, and
          (vii) sales of assets and subsidiary stock.  The Indenture also
          prohibits certain restrictions on distributions from subsidiar-
          ies.  However, all these limitations and prohibitions are subject
          to a number of qualifications, as set forth therein.

               Senior Indebtedness is defined in the Indenture to mean the
          principal of and premium, if any, and interest on (a) the Debt
          (as defined in the Indenture) of the Company or any of its
          Subsidiaries (as defined in the Indenture) which is outstanding
          on the date of the Indenture and has been provided by a bank that
          is not an Affiliate (as defined in the Indenture) of the Company
          or by any State or local government or agency thereof, (b) any
          Debt incurred after the date of the Indenture by the Company or
          any of its Subsidiaries which expressly states that it is senior
          in right of payment to the Debentures and is provided by a bank
          that is not an Affiliate of the Company, (c) any Debt, whether
          outstanding on the date of the Indenture or thereafter incurred,
          which evidences the Company's obligation to refund any progress
          payments or deposits to the United States or any foreign govern-
          ment or any instrumentality thereof or any prime contractor for
          any such government or instrumentality and (d) amendments,
          renewals, extensions, modifications and refundings of any such
          Debt, whether any such Debt described in (a), (b) or (c) is
          outstanding on the date of the Indenture or thereafter created,
          incurred or assumed, unless in any case, the instrument creating
          or evidencing any such Debt pursuant to which the same is out-
          standing provides that such Debt is not superior in right of
          payment to the Debentures.

                            DESCRIPTION OF 1998 DEBENTURES

               The following summary describes certain provisions of the
          indenture governing the 1998 Debentures, as supplemented as of
          April 1, 1996 (the "1998 Indenture"),  and the 1998 Debentures. 
          The following summary does not purport to be complete and is
          subject to and is qualified in its entirety by reference to the
          1998 Indenture and the form of the 1998 Debentures.

               The Company's 1998 Debentures were issued on August 1, 1983
          in an aggregate principal amount of $25,000,000.  As of May 23,
          1996, $4,992,000 aggregate principal amount of the 1998 Deben-
          tures were outstanding.  The 1998 Debentures are unsecured
          obligations of the Company which are subordinated in right of
          payment to all existing and future Senior Indebtedness (as
          defined below) of the Company.  The 1998 Indenture does not
          contain any restrictions upon the incurrence of Senior Indebted-
          ness or any other indebtedness by the Company or by any of its
          subsidiaries.

               The 1998 Debentures bear interest at a rate of 8-1/2% per
          annum payable semiannually on February 1 and August 1 of each
          year and mature on August 1, 1998.  Mandatory sinking fund
          payments sufficient to retire $2.5 million principal amount of
          the 1998 Debentures annually, which commenced on August 1, 1990,
          are calculated to retire 80% of the issue prior to maturity.  See
          "Capitalization."

               The 1998 Debentures are redeemable on not less than 30 days'
          notice at the option of the Company, in whole or in part, at a
          redemption price of 100% of the principal amount, plus accrued
          interest to the date of redemption.  The 1998 Debentures are
          convertible at any time prior to maturity, unless previously
          redeemed, into shares of Common Stock of the Company at a conver-
          sion price of $15.00 per share, subject to adjustment under
          certain conditions.

               The 1998 Indenture contains certain limitations on the
          Company's right to distribute dividends or purchase, redeem or
          otherwise acquire or retire any of its capital stock and to merge
          or consolidate unless it meets the criteria set forth therein.

               Senior Indebtedness is defined in the 1998 Indenture to
          include the principal of (and premium, if any) and interest on
          (a) all indebtedness of the Company, whether outstanding on the
          date of the 1998 Indenture or thereafter created, incurred,
          assumed or guaranteed, for borrowed money (other than the 1998
          Debentures), whether short-term or long-term and whether secured
          or unsecured (including all indebtedness evidenced by notes,
          bonds, debentures or other securities sold by the Company for
          money), (b) indebtedness incurred by the Company in the acquisi-
          tion (whether by way of purchase, merger, consolidation or
          otherwise and whether by the Company or another person) of any
          business, real property or other assets (except assets acquired
          in the ordinary course of the conduct of the acquirer's usual
          business), (c) guarantees by the Company of indebtedness for
          borrowed money, whether short-term or long-term and whether
          secured or unsecured, of any corporation in which the Company
          owns, directly or indirectly, 50% or more of the stock having
          general voting power and (d) renewals, extensions, refundings,
          deferrals, restructurings, amendments and modifications of any
          such indebtedness, obligation or guarantee, unless in each case
          by the terms of the instrument creating or evidencing such
          indebtedness, obligation or guarantee or such renewal, extension,
          refunding, deferral, restructuring, amendment or modification it
          is provided that such indebtedness, obligation or guarantee is
          not superior in right of payment of the 1998 Debentures.


                             DESCRIPTION OF CAPITAL STOCK

               On February 7, 1996, the Board of Directors of the Company
          approved and recommended for submission to the stockholders of
          the Company by a 6 to 1 vote, with Leonard Newman voting against
          such submission, the consideration and approval of an Amended and
          Restated Certificate of Incorporation (the "Restated Certifi-
          cate"), which amended and restated the Company's certificate of
          incorporation to (i) effect a reclassification of each share of
          Class A Common Stock and each share of Class B Common Stock into
          one share of Common Stock, (ii) provide that action by the
          stockholders may be taken only at a duly called annual or special
          meeting, and not by written consent and (iii) provide that the
          stockholders of the Company would have the right to make, adopt,
          alter, amend, change or repeal the By-Laws of the Company only
          upon the affirmative vote of not less than 66 2/3% of the out-
          standing capital stock of the Company entitled to vote thereon.

               On March 26, 1996, the stockholders approved the Restated
          Certificate.  The Restated Certificate was filed with the Secre-
          tary of State of the State of Delaware and became effective April
          1, 1996.  The authorized capital stock of the Company currently
          consists of 2,000,000 shares of Preferred Stock and 20,000,000
          shares of Common Stock.  As of May 23, 1996, there were 5,467,632
          shares of Common Stock issued and outstanding (exclusive of
          498,434 shares held in treasury).  No shares of Preferred Stock
          have been issued.  All outstanding shares of Common Stock are
          fully paid and nonassessable.

          PREFERRED STOCK

               The Restated Certificate authorizes 2,000,000 shares of
          Preferred Stock each having a par value of $10 per share. 
          Subject to applicable law, the Board may issue, in its sole
          discretion, shares of Preferred Stock without further stockholder
          action by resolution at the time of issuance.  The Preferred
          Stock may be issued in one or more series and may vary as to the
          designation and number of shares in such series, the voting power
          of the holders thereof, the dividend rate, the redemptive terms
          and prices, the voluntary and involuntary liquidation preferenc-
          es, the conversion rights and the sinking fund requirements, if
          any, of such series.  The Board, however, may not create any
          series of Preferred Stock with more than one vote per share.

          COMMON STOCK

               Voting Rights.  As a result of the Reclassification, all
          holders of Common Stock have the same preferences, rights, powers
          and qualifications, including one vote for each share of Common
          Stock held.

               The Board was previously divided into two classes; Class A
          Directors and Class B Directors.  The Class A Directors were
          divided into three classes serving staggered terms, the Class A-I
          Directors, the Class A-II Directors and the Class A-III Direc-
          tors.  As a result of the Reclassification, the Board is no
          longer divided into Class A Directors and Class B Directors.  The
          directors who, as of the effective date of the Reclassification,
          were designated as Class A-I Directors, Class A-II Directors and
          Class A-III Directors are now designated as Class I Directors,
          Class II Directors and Class III Directors, respectively, and
          will continue to serve out their respective terms.  Each of the
          former Class B Directors was appointed to serve as either a Class
          I Director, Class II Director or Class III Director.  Each class
          of directors will consist of as nearly an equal number of direc-
          tors as possible.  At each annual meeting beginning with the 1996
          Annual Meeting, one class of directors will be elected to succeed
          those whose terms expire by all record holders of the Common
          Stock as of the date of determination, with each new director to
          serve a three-year term.

               In General.  Holders of Common Stock have no redemption or
          preemptive rights and are not liable for further calls or assess-
          ments.  Holders of Common Stock will be entitled, after satisfac-
          tion of the Company's liabilities and payment of the liquidation
          preferences, if any, of any outstanding shares of Preferred
          Stock, to share the remaining assets of the Company, if any,
          equally in proportion to the number of shares held.

               Subject to the rights of holders of Preferred Stock, if any,
          and subject to other provisions of the Restated Certificate,
          holders of Common Stock are entitled to receive such dividends
          and other distributions in cash, property or shares of stock of
          the Company as may be declared from time to time by the Board in
          its discretion from any assets of the Company legally available
          therefor.

               Transfer Agent and Registrar.  The Trust Company of New
          Jersey, 35 Journal Square, Jersey City, New Jersey, 07306, is the
          transfer agent and the registrar of the Common Stock.

                                 PLAN OF DISTRIBUTION

               The Company will not receive any of the proceeds from this
          offering.  The Selling Stockholders may sell all or a portion of
          the shares of Common Stock offered hereby from time to time on
          terms to be determined at the times of such sales.  The shares of
          Common Stock may be sold from time to time to purchasers directly
          by any of the Selling Stockholders.  Alternatively, any of the
          Selling Stockholders may from time to time offer the shares of
          Common Stock through underwriters, dealers or agents, who may
          receive compensation in the form of underwriting discounts,
          commissions or concessions from the Selling Stockholders and the
          purchasers of the shares of Common Stock for whom they may act as
          agent.  To the extent required, the number of shares of Common
          Stock to be sold, the names of the Selling Stockholders, the
          offering price, the name of any such agent, dealer or underwriter
          and any applicable commissions with respect to a particular offer
          will be set forth in an accompanying Prospectus Supplement or, if
          appropriate, a post-effective amendment to the Registration
          Statement of which this Prospectus is a part.  There is no
          assurance that the Selling Stockholders will sell any or all of
          the shares of Common Stock offered hereby.  The Selling Stock-
          holders and any broker-dealers, agents or underwriters that
          participate with the Selling Stockholders in the distribution of
          the shares of Common Stock may be deemed to be "underwriters"
          within the meaning of the Securities Act, in which event any
          discounts, commissions or concessions received by such broker-
          dealers, agents or underwriter and any profit on the resale of
          the shares of Common Stock purchased by them may be deemed to be
          underwriting commissions or discounts under the Securities Act.

               The shares of Common Stock may be sold from time to time in
          one or more transactions, depending on market conditions and
          other factors, in one or more transactions on the AMEX or other-
          wise, at market prices prevailing at the time of sale, at 
          negotiated prices or at fixed prices.  Such prices may be 
          determined by the holders of such securities or by agreement 
          between such holders and underwriters or dealers who may receive 
          fees or commissions in connection therewith.  In addition, the 
          Selling Stockholders may from time to time sell the shares of 
          Common Stock in transactions under Rule 144 promulgated under 
          the Securities Act.

               To comply with the securities laws of certain states, if
          applicable, the shares of Common Stock will be sold in such
          jurisdictions only through registered or licensed brokers or
          dealers.  In addition in certain states the shares of Common
          Stock may not be offered or sold unless they have been registered
          or qualified for sale in the applicable state or an exemption
          from the registration or qualification requirement is available
          and is complied with.

               Pursuant to the Registration Rights Agreement, the Company
          agreed to indemnify the Selling Stockholders against certain
          liabilities in connection with the offer and sale of the Common
          Stock, including liabilities under the Securities Act, and to
          contribute to payments that the Selling Stockholders may be
          required to make in respect thereof.

               The Company will pay substantially all expenses incident to
          the offering and sale of the Common Stock to the public to the
          extent provided for in the Registration Rights Agreement other
          than underwriting discounts and selling commissions and expenses,
          and the fees and disbursements of the Selling Stockholders'
          counsel, accountants and experts.  The Company and the Selling
          Stockholders have agreed to indemnify each other against certain
          liabilities arising under the Securities Act.  In addition, any
          underwriter utilized by the Selling Stockholders may be indemni-
          fied against certain liabilities, including liabilities under the
          Securities Act.  See "Selling Stockholders."

               The Common Stock is listed on the AMEX and has historically
          been characterized by limited trading volume and a limited number
          of holders.  No assurance can be given as to the liquidity of or
          the trading market for the Common Stock.  See "Risk Factors --
          Lack of Public Market; Restrictions on Resale."

                                 SELLING STOCKHOLDERS

               The following table sets forth information concerning the
          number of shares of Common Stock beneficially owned by each
          Selling Stockholder which may be offered from time to time
          pursuant to this Prospectus.  Other than as a result of the
          ownership of Common Stock, none of the Selling Stockholders has
          had any material relationship with the Company within the past
          three years, except as noted herein.  The table has been prepared
          based upon information furnished to the Company by or on behalf
          of the Selling Stockholders.

                                                          Number
                                              Number of     of     Percent
                                               Shares     Shares   of Out-
                                               Benefi-    Being    stand-
                                               cially     Regis-     ing
                          Name                  Owned     tered    Shares
                                                               
           Chrysler Corp. Emp. # Pension     
           Plan Dtd. 4-1-89  . . . . . . . . 292,300   292,300      33%
           IBM Corp. Retirement Plan Trust   
           Dtd. 12-18-45 . . . . . . . . . . 319,024   319,024      36%
           G.E. Pension Trust  . . . . . . . 212,600   212,600      24%
           NYNEX Master Pension Trust Dtd.   
           1-1-84  . . . . . . . . . . . . .  62,000    62,000       7%
              Total  . . . . . . . . . . . . 885,924   885,924     100%

               Because the Selling Stockholders may sell all or some of the
          Common Stock which they hold pursuant to the offering contemplat-
          ed by this Prospectus, no estimate can be given as to the aggre-
          gate amount of shares of Common Stock that are to be offered
          hereby or that will be owned by the Selling Stockholders upon
          completion of this offering to which this Prospectus relates. 
          Accordingly, the aggregate principal amount of Common Stock
          offered hereby may decrease.  As of the date of this Prospectus,
          5,467,632 shares of Common Stock, including the shares being
          offered hereby, were outstanding (exclusive of 498,434 shares
          held in treasury).  See "Plan of Distribution."

                                    LEGAL MATTERS

               Certain legal matters in connection with this offering will
          be passed upon for the Company by Skadden, Arps, Slate, Meagher &
          Flom, 919 Third Avenue, New York, New York 10022.  Mark N.
          Kaplan, a director and owner of 1,000 shares of the Common Stock
          of the Company, is a partner in the firm of Skadden, Arps, Slate,
          Meagher & Flom.  

                                       EXPERTS

               The consolidated financial statements and consolidated
          financial statement schedule of the Company as of March 31, 1995
          and 1994, and for each of the years in the three-year period
          ended March 31, 1995, included herein and in the Registration
          Statement, have been included herein and in the Registration
          Statement, in reliance upon the reports of KPMG Peat Marwick LLP,
          independent certified public accountants, appearing elsewhere
          herein and in the Registration Statement, and upon the authority
          of said firm as experts in accounting and auditing.



                DIAGNOSTIC/RETRIEVAL SYSTEMS, INC. AND SUBSIDIARIES


                           INDEX TO FINANCIAL STATEMENTS

Consolidated Financial Statements of Diagnostic/Retrieval Systems, Inc. 
and Subsidiaries


                                                                        Page

Independent Auditors' Report.........................................   F-2

Consolidated Financial Statements:

Consolidated Balance Sheets as of March 31, 1995 and 1994 and
  December 31, 1995 (unaudited)......................................   F-3

Consolidated Statements of Earnings for the fiscal years
  ended March 31, 1995, 1994 and 1993 and for the nine months
  ended December 31, 1995 and 1994 (unaudited).......................   F-4

Consolidated Statements of Stockholders'
  Equity for the fiscal years ended March 31, 1995, 1994
  and 1993 and for the nine months ended December 31, 1995 
  (unaudited).......................................................    F-5

Consolidated Statements of Cash Flows for the fiscal
  years ended March 31, 1995, 1994 and 1993 and for the nine months
  ended December 31, 1995 and 1994 (unaudited).....................     F-6

Notes to Consolidated Financial Statements...........................   F-7


                           INDEPENDENT AUDITORS' REPORT


To the Board of Directors and Stockholders,
Diagnostic/Retrieval Systems, Inc.:



                    We have audited the accompanying consolidated
          balance sheets of Diagnostic/Retrieval Systems, Inc. and
          subsidiaries as of March 31, 1995 and 1994, and the
          related consolidated statements of earnings,
          stockholders' equity, and cash flows for each of the
          years in the three-year period ended March 31, 1995. 
          These consolidated financial statements are the responsi-
          bility of the Company's management.  Our responsibility
          is to express an opinion on these consolidated financial
          statements based on our audits.

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

                    In our opinion, the consolidated financial
          statements referred to above present fairly, in all
          material respects, the financial position of Diagnos-
          tic/Retrieval Systems, Inc. and subsidiaries as of March
          31, 1995 and 1994, and the results of their operations
          and their cash flows for each of the years in the three-
          year period ended March 31, 1995 in conformity with
          generally accepted accounting principles.

                                        KPMG Peat Marwick LLP

          Short Hills, New Jersey
          May 18, 1995

<TABLE>
<CAPTION>

                                         CONSOLIDATED BALANCE SHEETS
                             DIAGNOSTIC/RETRIEVAL SYSTEMS, INC. AND SUBSIDIARIES
                                                                                                        December
                                                                                                        31,
                                                                             March 31,              ---------------
                                                                 -----------------------------
                                                                      1995              1994              1995
                                                                  ------------      ------------      ------------
                                                                                                       (unaudited)
<S>                                                                <C>               <C>                <C>
Assets
Current Assets:
Cash and Cash Equivalents......................................     $11,197,000       $15,465,000        $23,069,000
Accounts Receivable (Notes 2 and 6)............................      17,432,000        15,538,000         20,594,000
Inventories, Net of Progress Payments (Note 3).................      11,724,000         5,042,000         16,558,000
Other Current Assets...........................................       2,445,000         2,563,000          2,477,000
                                                                    ------------     -------------      ------------

Total Current Assets...........................................      42,798,000        38,608,000         62,698,000
                                                                     ------------      ------------      ------------

Property, Plant and Equipment, at Cost (Notes 4 and 6)........       33,661,000        32,182,000         39,958,000
Less Accumulated Depreciation and Amortization.................      23,812,000        23,289,000         25,230,000
                                                                    ------------      ------------      ------------

Net Property, Plant and Equipment..............................       9,849,000         8,893,000         14,728,000
                                                                    ------------      ------------      -------------

Intangible Assets, Less Accumulated Amor-
tization of $3,457,000, $3,008,000 and
$3,883,000 at March 31, 1995 and 1994 and                             
December 31, 1995, respectively................................       8,920,000         8,414,000          8,494,000
Other Assets...................................................       3,023,000         2,921,000          4,850,000
                                                                   ------------      ------------       ------------

Total Assets...................................................     $64,590,000       $58,836,000        $90,770,000
                                                                    ===========       ============       ===========          

Liabilities and Stockholders' Equity
Current Liabilities:
Current Installments of Long-Term Debt             
(Note 6) ......................................................     $ 2,492,000       $ 2,664,000        $ 3,436,000
Accounts Payable and Accrued Expenses (Note 5).................      19,989,000        16,141,000         18,677,000
                                                                    ------------      ------------       -----------

Total Current Liabilities......................................      22,481,000        18,805,000         22,113,000
Long-Term Debt, Excluding Current Installments (Note 6)........      11,732,000        14,515,000         35,319,000
Deferred Income Taxes (Note 8).................................       4,605,000         4,624,000          4,605,000
Other Liabilities (Notes 10 and 11)............................       3,263,000         1,133,000          3,826,000
                                                                    ------------      ------------      ------------

Total Liabilities..............................................      42,081,000        39,077,000         65,863,000
                                                                    ------------      ------------      ------------

Stockholders' Equity (Notes 6, 9 and 13):
Class A Common Stock, $.01 par Value per
Share.  Authorized 10,000,000 Shares;
Issued 3,699,963 Shares, 3,674,963 Shares
and 3,739,963 Shares at March 31, 1995 and                      
1994 and December 31, 1995, respectively.....................            37,000            37,000             37,000
Class B Common Stock, $.01 par Value per
Share.  Authorized 20,000,000 Shares;
Issued 2,163,253, 2,105,528 and 2,216,353                           
Shares at March 31, 1995 and 1994, and
December 31, 1995,  respectively...............................          22,000            21,000             22,000
Additional Paid-in Capital.....................................      13,435,000        12,970,000         13,579,000
Retained Earnings..............................................      10,919,000         8,315,000         13,414,000
                                                                   ------------      ------------       ------------

                                                                     24,413,000        21,343,000         27,052,000

Treasury Stock, at Cost:  432,639 Shares of Class A Common 
Stock and 21,619 Shares of Class B Common Stock at 
March 31, 1995, 423,419 Shares of Class A Common  
Stock and 21,440  Shares of Class B Common Stock at 
March 31, 1994, and 432,639 Shares of Class A Common  
Stock and 65,795  Shares of Class B Common Stock at 
December 31, 1995 (Note 10) ...................................      (1,617,000)       (1,579,000)        (1,918,000)
Unamortized Restricted Stock Compensation......................        (287,000)           (5,000)          (227,000)
                                                                    ------------      ------------      ------------

Net Stockholders' Equity.......................................      22,509,000        19,759,000         24,907,000
                                                                   ------------       ------------      ------------

Commitments and Contingencies (Note 10)
Total Liabilities and Stockholders' Equity...................       $64,590,000       $58,836,000        $90,770,000
                                                                    ===========       ===========        ===========   

- - ------------------
See accompanying Notes to Consolidated Financial Statements.


</TABLE>


<TABLE>
<CAPTION>
                                        CONSOLIDATED STATEMENTS OF EARNINGS
                                DIAGNOSTIC/RETRIEVAL SYSTEMS, INC. AND SUBSIDIARIES

                                                                                                       Nine Months Ended
                                                          Years Ended March 31,                            December 31,
                                            ------------------------------------------            ------------------------------

                                               1995             1994              1993             1995             1994
                                             ---------        ---------        ---------         ---------        ---------
                                                                                                          (unaudited)

<S>                                           <C>              <C>              <C>               <C>               <C>
Revenues..................................    $69,930,000      $57,820,000      $47,772,000       $65,628,000       $47,404,000

Costs and Expenses (Note 3)...............     64,836,000       54,372,000       45,461,000        60,289,000        44,143,000
                                               ----------       ----------       ----------        ----------        ----------

Operating Income..........................      5,094,000        3,448,000        2,311,000         5,339,000         3,261,000

Interest and Related Expenses.............     (1,372,000)      (1,574,000)      (1,735,000)       (1,675,000)       (1,020,000)

Other Income, Net (Notes 7 and 11)                534,000          834,000        1,224,000           425,000           613,000
                                               ----------       ----------       ----------        -----------       ----------- 

Earnings before Income Taxes..............      4,256,000        2,708,000        1,800,000         4,089,000         2,854,000

Income Taxes (Note 8).....................      1,652,000        1,093,000          715,000         1,594,000         1,142,000
                                               ----------       ----------        ----------       ----------        ----------

Net Earnings..............................    $ 2,604,000      $ 1,615,000        1,085,000         2,495,000      $  1,712,000
                                              ===========      ===========        =========         =========      ============

Earnings per Share of Class A and Class B 
Common Stock (Note 13):

        Primary...........................   $        .50      $       .30      $       .20        $      .44       $       .34

        Fully diluted.....................   $        .50      $       .30      $       .20        $      .44       $       .34

Weighted Average Number of
Shares of Class A and Class
B Common Stock Outstanding (Note 13):

        Primary...........................      5,231,000        5,334,000        5,324,000         5,647,000         5,026,000

        Fully diluted.....................      5,231,000        5,334,000        5,324,000         6,552,000         5,026,000

<FN>
- - -----------------
See accompanying Notes to Consolidated Financial Statements.
</TABLE>


<TABLE>
<CAPTION>
                                  CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                DIAGNOSTIC/RETRIEVAL SYSTEMS, INC. AND SUBSIDIARIES



Years Ended March
31, 1995, 1994 and
1993, and Nine
Months Ended
December 31, 1995                      Common Stock
(unaudited)                 --------------------------------
                               Class A           Class B                                            Unamortized     Net
                              -----------       ----------      Additional                           Restricted    Stock-
                                                                 Paid In    Retained   Treasury        Stock       holders'
                           Shares    Amount   Shares    Amount   Capital    Earnings     Stock      Compensation   Equity
- - -----------------------    ------    ------   ------    ------  ---------   --------    -------     ------------   -------
<S>                        <C>       <C>      <C>       <C>     <C>         <C>         <C>          <C>           <C>
Balances at March
31, 1992.................  3,674,963 $37,000  2,089,528 $21,000 $12,984,000 $5,615,000  $(1,579,000) $(31,000)     $17,047,000

Net Earnings.............      --       --        --       --         --     1,085,000        --        --           1,085,000

Stock Options
Exercised.................     --       --        5,000    --         --          --          --        --             --

Compensation Relating
to Stock Options, Net.....     --       --        --       --       (39,000)      --          --       22,000          (17,000)
                           --------- -------- ---------- ------- ----------- ----------- ----------  --------      -----------

Balances at March
31, 1993.................  3,674,963  37,000  2,094,528  21,000  12,945,000  6,700,000  (1,579,000)    (9,000)      18,115,000

Net Earnings.............       --      --         --      --         --     1,615,000        --         --          1,615,000

Stock Options
Exercised................      --        --      11,000    --         2,000       --          --         --              2,000

Compensation Re-
lating to Stock     
Options, Net.............       --       --        --       --       23,000        --         --        4,000           27,000
                           ---------   -------  ---------  -------- -------   ----------    ---------  ---------    ----------

Balances at March
31, 1994.................  3,674,963  37,000  2,105,528  21,000  12,970,000  8,315,000  (1,579,000)    (5,000)      19,759,000

Net Earnings ............        --      --        --      --         --     2,604,000        --         --          2,604,000

Stock Options
Exercised................     25,000     --      57,725   1,000     188,000       --           --         --           189,000

Compensation Relating to 
Stock Options, Net .......       --      --        --      --       388,000       --           --    (282,000)         106,000

Purchase of Trea-
sury Stock ..............       --       --        --      --         --           --   (2,900,000)      --         (2,900,000)

Sale of Treasury
Stock....................       --       --        --      --      (111,000)       --    2,862,000       --          2,751,000
                           ----------  ------- ---------  -------  ---------  --------  ----------   ---------     -----------

Balances at March
31, 1995.................  3,699,963  37,000  2,163,253  22,000  13,435,000 10,919,000  (1,617,000)  (287,000)      22,509,000

Net Earnings (unaudited)...     --       --       --      --         --      2,495,000        --         --          2,495,000

Stock Options
Exercised (unaudited).....    40,000      --     53,100    --       220,000       --          --         --            220,000

Expenses relating
to the Sale of
Treasury Stock
(unaudited)...............      --       --         --      --      (76,000)      --          --         --            (76,000)

Receipt of Stock
Into Treasury
(unaudited)...............      --       --        --      --         --          --      (301,000)      --           (301,000)

Compensation Re-
lating to Stock
Options Net (unaudited)...       --       --        --      --        --          --          --       60,000           60,000
                           ---------   ------- ----------  -------- --------   ---------  --------   ---------       ---------

Balances at December 31,     
1995 (unaudited).........  3,739,963 $ 37,000  2,216,353  $ 22,000 $13,579,000 $13,414,000 $(1,918,000) $(227,000)  $24,907,000

<FN>
- - --------------------
See accompanying Notes to Consolidated Financial Statements.

</TABLE>


<TABLE>
<CAPTION>

                                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                             DIAGNOSTIC/RETRIEVAL SYSTEMS, INC. AND SUBSIDIARIES

                                                                                               Nine Months Ended
                                                        Years Ended March 31,                    December 31,
                                                ------------------------------------        -----------------------
                                                   1995          1994         1993             1995          1994
                                                -----------    ---------    ---------       -----------    ---------
                                                                                                   (unaudited)
<S>                                            <C>            <C>           <C>             <C>              <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net Earnings .............................     $ 2,604,000    $ 1,615,000   $ 1,085,000     $ 2,495,000      $ 1,712,000

Adjustments to Reconcile Net
Earnings to Cash Flows from
Operating Activities:

   Depreciation and Amortization.........        2,480,000      2,558,000     3,202,000       2,226,000        1,967,000

   Deferred Income Taxes ................           26,000        (15,000)      (31,000)           --              --

   Other, Net ...........................          (77,000)      (233,000)     (446,000)        305,000         (235,000)

Changes in Assets and Liabil-
ities, Net of Effects from
Business Combinations:

   (Increase) Decrease in Accounts Receivable.  (1,415,000)     1,443,000      (880,000)     (2,859,000)       2,265,000

   (Increase) Decrease in Inventories.........  (6,408,000)     2,069,000     2,186,000      (4,141,000)      (5,543,000)

   (Increase) Decrease in Other                  
     Current Assets ...........................     (7,000)      (133,000)    1,400,000         667,000         (130,000)

   Increase (Decrease) in Accounts Payable and
   Accrued Expenses ..........................   3,640,000      2,928,000      (400,000)     (2,381,000)        (182,000)

   Other, Net ................................   1,643,000        (62,000)     (357,000)        194,000          160,000
                                                 ----------     ----------    ----------      ----------       ----------

Net Cash Provided by (Used in) Operating 
Activities: ..................................   2,486,000     10,170,000     5,759,000      (3,494,000)          14,000
                                                 ---------     ----------     ---------      -----------       ---------
CASH FLOWS FROM INVESTING ACTIVITIES:

Capital Expenditures .........................  (2,543,000)      (988,000)     (922,000)     (3,712,000)      (1,014,000)

Sales of Fixed Assets ........................       --              --             --        2,380,000            --

Payments Pursuant to Business
Combinations, Net of Cash Acquired............  (1,514,000)      (696,000)          --       (4,140,000)      (1,514,000)

Cash Advanced to Company Ac-
quired for Repayment of Debt
Prior to Acquisition .........................        --       (1,800,000)           --             --              --

Other, Net ...................................     263,000         11,000         2,000             --           236,000
                                                ----------    ------------    ------------   ------------    ------------

Net Cash Used in Investing activities.......    (3,794,000)    (3,473,000)     (920,000)     (5,472,000)      (2,292,000)
                                                -----------    -----------     ---------     ------------     ------------    

 CASH FLOWS FROM FINANCING ACTIVITIES:

Payments on Long-Term Debt ................       (275,000)      (168,000)     (262,000)       (374,000)         (56,000)

Repurchases of Convertible
Subordinated Debentures ...................     (2,667,000)    (2,354,000)   (1,880,000)     (2,242,000)       (2,639,000)

Net Proceeds From Issuance of
Senior Subordinated Convertible            
Debentures ................................           --             --            --        23,360,000             --

Other Borrowings ..........................         20,000        325,000          --            55,000           75,000

Purchase of Treasury Stock ................     (2,900,000)          --            --              --         (2,900,000)

Sale of Treasury Stock ....................      2,862,000            --           --              --          2,625,000

Other, Net ................................           --              --           --            39,000             --
                                              ------------     -----------   -----------     -----------      ----------

Net Cash Used in Financing Activities......     (2,960,000)    (2,197,000)   (2,142,000)     20,838,000       (2,895,000)
                                               ------------    -----------   -----------     -----------      -----------

Net Increase (Decrease) in
Cash and Cash Equivalents.................      (4,268,000)     4,500,000     2,697,000      11,872,000       (5,173,000)

Cash and Cash Equivalents,       
Beginning of Period ......................      15,465,000     10,965,000     8,268,000      11,197,000       15,465,000
                                              ------------    -----------   -----------     ------------     ------------
Cash and Cash Equivalents, End 
of Period .................................   $ 11,197,000    $15,465,000   $10,965,000     $23,069,000      $10,292,000  
                                              ============    ===========   ===========     ===========      =========== 
<FN>
- - --------------------
See accompanying Notes to Consolidated Financial Statements.
</TABLE>



                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                DIAGNOSTIC/RETRIEVAL SYSTEMS, INC. AND SUBSIDIARIES


NOTE 1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

        A.     BASIS OF PRESENTATION

                    The Consolidated Financial Statements include
          the accounts of Diagnostic/Retrieval Systems, Inc., its
          subsidiaries, all of which are wholly owned, and a joint
          venture consisting of an 80% controlling partnership
          interest (the "Company").  All significant intercompany
          transactions and balances have been eliminated in consol-
          idation.

                    The Consolidated Financial Statements include
          information as of December 31, 1995 and for the nine
          months ended December 31, 1995 and 1994, which is unau-
          dited.  In the opinion of Management, the accompanying
          unaudited consolidated financial statements of the Compa-
          ny contain all adjustments (consisting of only normal and
          recurring adjustments) necessary for the fair presenta-
          tion of the Company's consolidated financial position as
          of December 31, 1995, the statements of earnings for the
          nine months ended December 31, 1995 and 1994, cash flows
          for the nine months ended December 31, 1995 and 1994 and
          the statement of stockholders' equity for nine months
          ended December 31, 1995.  The results of operations for
          the nine months ended December 31, 1995 are not necessar-
          ily indicative of the results to be expected for the full
          year.

               B.   CASH AND CASH EQUIVALENTS

                    The Company considers all highly liquid invest-
          ments purchased with a maturity of three months or less
          to be cash equivalents.

               C.   REVENUE RECOGNITION

                    Revenues related to long-term, firm fixed-price
          contracts, which principally provide for the manufacture
          and delivery of finished units, are recognized as ship-
          ments are made.  The estimated profits applicable to such
          shipments are recorded pro rata based upon estimated
          total profit at completion of the contracts.

                    Revenues on contracts with significant engi-
          neering as well as production requirements are recorded
          using the percentage-of-completion method measured by the
          costs incurred on each contract to estimated total con-
          tract costs at completion (cost-to-cost) with consider-
          ation given for risk of performance and estimated profit.

                    Revenues related to incentive-type contracts
          also are determined on a percentage-of-completion basis
          measured by the cost-to-cost method.  Revenues from cost-
          reimbursement contracts are recorded, together with the
          fees earned, as costs are incurred.

                    Revenues recognized under the cost-to-cost
          percentage-of-completion basis during fiscal 1995, 1994
          and 1993 approximated 16%, 26% and 37% of total revenues,
          respectively, with remaining revenues recognized as
          delivery of finished units is made, or as costs are
          incurred under cost-reimbursement contracts.  Included in
          revenues for fiscal 1995, 1994 and 1993 are $18,771,000,
          $27,496,000 and $19,155,000 respectively, of customer-
          sponsored research and development.

                    Revisions in profit estimates are reflected in
          the year in which the facts, which require the revisions,
          become known, and any estimated losses and other future
          costs are accrued in full.

                    Approximately 84%, 94% and 83% of the Company's
          revenues in fiscal 1995, 1994 and 1993, respectively,
          were derived directly or indirectly from defense-industry
          contracts with the United States Government (principally
          the U.S. Navy).  In addition, approximately 7%, 3% and
          17% of the Company's revenues in fiscal 1995, 1994 and
          1993, respectively, were derived directly or indirectly
          from sales to foreign governments.  Sales to commercial
          customers comprised 9% and 3% of revenues in fiscal 1995
          and 1994, respectively.

               D.   INVENTORIES

                    Costs accumulated under contracts are stated at
          actual cost, not in excess of estimated net realizable
          value, including, for long-term government contracts,
          applicable amounts of general and administrative expens-
          es, which include research and development costs, where
          such costs are recoverable under customer contracts.

                    In accordance with industry practice, invento-
          ries include amounts relating to contracts having produc-
          tion cycles longer than one year, and a portion thereof
          will not be realized within one year.

               E.   DEPRECIATION AND AMORTIZATION OF PROPERTY,
                    PLANT AND EQUIPMENT

                    Depreciation and amortization have been provid-
          ed on the straight-line method.  The ranges of estimated
          useful lives are:  office furnishings, motor vehicles and
          equipment, 3-10 years; building and building improve-
          ments, 15-40 years; and leasehold improvements, over the
          shorter of the estimated useful lives or the life of the
          lease.

                    Maintenance and repairs are charged to opera-
          tions as incurred; renewals and betterments are capital-
          ized.  The cost of assets retired, sold or otherwise
          disposed of are removed from the accounts, and any gains
          or losses thereon are reflected in operations.

               F.   EXCESS OF COST OVER NET ASSETS OF BUSINESSES
                    ACQUIRED

                    Intangibles resulting from acquisitions repre-
          sent the excess of cost of the investments over the fair-
          market values of the underlying net assets at the dates
          of investment.  All intangibles are being amortized on
          the straight-line method, over five to thirty years.  The
          carrying value of intangible assets periodically is
          reviewed by the Company, and impairments are recognized
          when the expected undiscounted future operating cash
          flows derived from such intangible assets are less than
          their carrying value.

               G.   INCOME TAXES

                    In February 1992, the Financial Accounting
          Standards Board issued Statement of Financial Accounting
          Standards No. 109, "Accounting for Income Taxes" ("SFAS
          109").  Under the asset and liability method of SFAS 109,
          deferred tax assets and liabilities are recognized for
          the future tax consequences attributable to differences
          between the financial statement carrying amounts of
          existing assets and liabilities and their respective tax
          bases.  A valuation allowance is provided when it is more
          likely than not that some portion or all of a deferred
          tax asset will not be realized.  Deferred tax assets and
          liabilities are measured using enacted tax rates expected
          to apply to taxable income in the years in which those
          temporary differences are expected to be recovered or
          settled.  Under SFAS 109, the effect on deferred tax
          assets and liabilities of a change in tax rates is recog-
          nized in income in the period that includes the enactment
          date.  SFAS 109 supersedes Statement of Financial Ac-
          counting Standards No. 96, "Accounting for Income Taxes"
          ("SFAS 96").

                    Effective April 1, 1993, the Company adopted
          SFAS 109.  The cumulative effect of adopting SFAS 109 was
          not material to the Company's consolidated results of
          operations or financial position.

                    Prior-year financial statements have not been
          restated to apply the provisions of SFAS 109.  Until
          March 31, 1993, the Company used the asset and liability
          method of accounting for income taxes, as set forth in
          SFAS 96.  Under SFAS 96, deferred income taxes are recog-
          nized by applying statutory tax rates to the difference
          between the financial statement carrying amounts and tax
          bases of assets and liabilities.  The statutory tax rates
          applied are those applicable to the years in which the
          differences are expected to reverse.  Deferred tax ex-
          pense represents the change in the liability for deferred
          taxes from year to year.

               H.   POSTRETIREMENT BENEFITS OTHER THAN PENSIONS

                    In December 1990, the Financial Accounting
          Standards Board issued Statement of Financial Accounting
          Standards No. 106, "Employers' Accounting for
          Postretirement Benefits Other Than Pensions" ("SFAS
          106").  The Company adopted SFAS 106 during the first
          quarter of fiscal 1994, and its adoption did not have a
          material impact on the Company's consolidated results of
          operations or financial position.

               I.   POSTEMPLOYMENT BENEFITS

                    In November 1992, the Financial Accounting
          Standards Board issued Statement of Financial Accounting
          Standards No. 112, "Employers' Accounting for
          Postemployment Benefits" ("SFAS 112").  The Company
          adopted SFAS 112 during the first quarter of fiscal 1995,
          and its adoption did not have a material impact on the
          Company's consolidated results of operations or financial
          position.

               J.   EARNINGS PER SHARE (UNAUDITED WITH RESPECT TO
                    THE NINE MONTHS ENDED DECEMBER 31, 1995)

                    Earnings per share of common stock is computed
          by dividing net earnings by the weighted average number
          of shares of Class A and Class B Common Stock outstanding
          during each period.  In fiscal 1995, the computation of
          earnings per share included approximately 123,000 shares
          from the assumed exercise of dilutive stock options
          computed using the treasury stock method.  Options out-
          standing to purchase shares of common stock are not
          included in the computation of earnings per share for
          fiscal 1994 and 1993, because their effect was not mate-
          rial.  Furthermore, additional shares assumed to be
          outstanding applicable to the Company's 8-1/2% Convertible
          Subordinated Debentures also are not included for any of
          the periods presented, because their effect on earnings
          per share was antidilutive.

                    For the nine month period ended December 31,
          1995, the computation of primary earnings per share
          included approximately 174,000 shares from the assumed
          exercise of dilutive stock options computed using the
          treasury stock method.  Options outstanding to purchase
          shares of common stock were excluded from the computation
          of earnings per share for the nine month period ended
          December 31, 1994, because their effect was not material. 
          The computation of fully diluted earnings per share for
          the nine month period ended December 31, 1995 included
          approximately 185,000 shares, also from the assumed
          exercise of dilutive stock options and, in addition,
          included approximately 894,000 shares from the assumed
          conversion of the Company's 9% Senior Subordinated Con-
          vertible Debentures (the "Debentures").  Additional
          shares assumed to be outstanding applicable to the
          Company's 8-1/2% Convertible Subordinated Debentures were
          excluded from the computations for the interim periods
          presented, as their effect on earnings per share was
          antidilutive.


          NOTE 2.  ACCOUNTS RECEIVABLE

                    The component elements of accounts receivable
          are as follows:

                                                 March 31,
                                         __________________________
                                               1995         1994  
                                               ----         ----
           U.S. Government:

           Amounts Billed  . . . . .      $  5,885,000    $  5,746,000

           Recoverable Costs and Ac-
           crued Profit on Progress 
           Completed, Not Billed . . .       7,264,000       5,374,000
                                          ------------    ------------
                                            13,149,000      11,120,000
                                          ------------    ------------

           Other U.S. Defense Contracts:

           Amounts Billed  . . . . .         1,418,000       2,981,000

           Recoverable Costs and Ac-
           crued Profit on Progress 
           Completed, Not Billed   . . .       639,000         537,000
                                           -----------     -----------
                                             2,057,000       3,518,000
                                           -----------     ----------- 
           Other Amounts Billed  . .         2,226,000         900,000
                                           -----------     -----------
           Total . . . . . . . . . .      $ 17,432,000    $ 15,538,000
                                          ------------    ------------      

                    Generally, no accounts receivable arise from
          retainage provisions in contracts.  The Company receives
          progress payments on certain contracts from the U.S.
          Government of between 80-100% of allowable costs in-
          curred; the remainder, including profits and incentive
          fees, if any, is billed upon delivery and final accep-
          tance of the product.  In addition, the Company may bill
          based upon units delivered.


NOTE 3.  INVENTORIES

                    Inventories are summarized as follows:

                                         March 31,            December 31,
                                   _____________________   ___________________
                                     1995         1994           1995
                                    ------       ------          -----
                                                               (unaudited)

           Work-in-Process . . .   $ 23,017,000 $ 14,639,000   $38,356,000

           Raw Material  . . . .      2,573,000    2,917,000       836,000
                                   ------------- -----------    ------------

                                     25,590,000   17,556,000    39,192,000

           Less Progress Payments .  13,866,000   12,514,000    22,634,000
                                    -----------   ----------   -----------
           Total . . . . . . . .   $ 11,724,000 $  5,042,000   $16,558,000
                                    -----------   ----------   ----------- 


               General and administrative costs included in work-in-process
were $6,584,000 and $3,753,000 at March 31, 1995 and 1994 and $9,111,000 at
December 31, 1995 (unaudited), respectively.  General and administrative
costs included in costs and expenses amounted to $17,681,000, $16,896,000,
$14,028,000 and $14,622,000 in fiscal 1995, 1994, 1993, and for the nine
months ended December 31, 1995 (unaudited), respectively. Included in those
amounts are expenditures for Company-sponsored independent research and
development, amounting to approximately $795,000, $537,000, $470,000 and
$218,000 in fiscal 1995, 1994, 1993, and for the nine months ended December
31, 1995 (unaudited), respectively.


NOTE 4.  PROPERTY, PLANT AND EQUIPMENT

               Property, plant and equipment at March 31, 1995 and 1994 are
summarized as follows:

                                                     March 31,
                                          ---------------------------

                                               1995             1994
                                          ------------     ------------

Land....................................  $ 1,350,000      $ 1,350,000

Building and Building Improvements.......   2,384,000        2,289,000

Office Furnishings and Equipment.........   3,621,000        3,754,000

Laboratory and Production Equipment.....   15,639,000       14,457,000

Motor Vehicles..........................      235,000          389,000

Computer Equipment......................    7,246,000        7,323,000

Leasehold Improvements..................    3,186,000        2,620,000
                                          ------------     ------------

Total...................................  $33,661,000      $32,182,000
                                          ------------     ------------

          Depreciation and amortization of plant and equipment
amounted to $1,833,000, $2,061,000 and $2,748,000 in fiscal 1995, 
1994 and 1993, respectively.


NOTE 5.  ACCOUNTS PAYABLE AND ACCRUED EXPENSES

          The component elements of accounts payable and accrued
expenses are as follows:

                                                March 31,
                                      ---------------------------
                                           1995             1994
                                      ------------     ------------

Payrolls, Including Payroll Taxes..   $   648,000      $ 1,753,000

Holiday and Vacation Pay............    1,102,000          849,000

Income Taxes Payable................    1,821,000        1,917,000

Losses and Future Costs
Accrued on Uncompleted Contracts..      4,555,000        3,214,000

Other...............................    3,897,000        4,101,000
                                       -----------     -----------
                                       12,023,000       11,834,000

Accounts Payable....................    7,966,000        4,307,000
                                      ------------     ------------

Total...............................  $19,989,000      $16,141,000
                                      ------------     ------------


NOTE 6.  LONG-TERM DEBT

            A summary of long-term debt is as follows:

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

                                           March 31,            December 31,

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

                                       1995          1994           1995
                                   ----------    ----------    -----------

                                                               (unaudited)

Convertible Subordinated
Debentures, Due 1998.............  $ 12,209,000  $14,889,000   $9,963,000

Industrial Revenue Bonds,          
Due 1998.........................     1,895,000    2,095,000    1,895,000

Senior Subordinated Convertible
Debentures, Due 2003.............          --            --    25,000,000

Other Obligations................       120,000      195,000    1,897,000
                                     ----------   ----------   -----------

                                     14,224,000   17,179,000   38,755,000

Less Current Installments of
Long-Term Debt...................     2,492,000    2,664,000    3,436,000
                                     ----------    ----------  -----------

TOTAL............................   $11,732,000  $14,515,000  $35,319,000
                                    -----------  -----------  -----------

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



            The 1998 Debentures bear interest at a rate of 8 1/2% per annum
and are convertible at their face amount any time prior to maturity into
shares of Class B Common Stock, unless previously redeemed, at a conversion
price of $15.00 per share, subject to adjustment under certain conditions.
The 1998 Debentures are redeemable at the option of the Company, in whole
or in part, at face value, together with interest accrued to the redemption
date. As of August 1, 1990 and on August 1 of each year thereafter, to and
including August 1, 1997, the Company is required to provide for the
retirement of the 1998 Debentures by mandatory redemption (the "sinking
fund") in the aggregate annual principal amount of $2,500,000. As of March
31, 1995, the Company had repurchased $12,791,000 of the 1998 Debentures
and has satisfied all sinking fund requirements to date. The Consolidated
Statements of Earnings for fiscal years 1995, 1994 and 1993 reflect gains
resulting from these repurchases of $13,000, $257,000 and $500,000,
respectively.

            The 1998 Debentures are subordinate to the prior payment in
full of the principal and interest on all senior indebtedness of the
Company, which amounted to $2,015,000 at March 31, 1995. The indenture
pursuant to which the 1998 Debentures were issued contains certain dividend
and other restrictions. Under such provisions, the Company may not
distribute dividends or purchase, redeem or otherwise acquire or retire any
of its capital stock in excess of an aggregate amount which, at March 31,
1995, was approximately $4,400,000.

            On December 19, 1991, the Suffolk County Industrial Development
Agency (the "Agency") issued variable rate demand industrial development
revenue refunding bonds (the "Bonds") in the amount of $2,395,000 to
refinance a prior bond issue which provided funds for the construction of
the manufacturing facilities of Photronics Corp. ("Photronics"), a
wholly-owned subsidiary of the Company. All property, plant and equipment
acquired or constructed from the proceeds of the original bonds
collateralizes the obligation, and payment of the principal and interest
and premium (if any) on the Bonds is further secured by the unconditional
guaranty of the Company. The Bonds are supported by an irrevocable,
direct-pay letter of credit in an amount equal to the principal balance
plus interest thereon for 45 days. At March 31, 1995, the contingent
liability of the Company as guarantor under the letter of credit was
approximately $1,930,000. The Company has collateralized the letter of
credit with accounts receivable and also has agreed to certain financial
covenants, including the maintenance of: (i) a certain minimum ratio of
consolidated tangible net worth to total debt (the "Debt Ratio"), (ii) a
certain minimum quarterly ratio of earnings before interest and taxes to
interest (the "Interest Ratio"), and (iii) a certain minimum balance of
billed and unbilled accounts receivable (the "Eligible Receivables"), all
as defined in the related agreements. At March 31, 1995, the covenants, all
of which the Company was in compliance with, required (i) a Debt Ratio of
0.6:1, (ii) an Interest Ratio of 1.5:1, and (iii) Eligible Receivables of
$2,500,000. The financial covenants also require that the Company realize a
certain level of profits during each quarter of fiscal 1996 in order to be
in compliance. A default under the Bonds constitutes a default on the
Debentures.

            Commencing February 1, 1992 and on the first business day of
each month thereafter, interest on the Bonds is payable at that daily rate
determined to be necessary under prevailing market conditions to enable the
Bonds to be sold at a price equal to 100% of the principal amount thereof
plus accrued interest. Such rate was 4.5% at March 31, 1995. At the option
of the Company, the interest rate payable on the Bonds may be changed to a
weekly or fixed rate.

            Commencing February 1, 1992 and until such time as the Bonds
may be converted to fixed-rate obligations, the Bonds are subject to
redemption, in whole or in part, at the option of the Company at a price
equal to their principal amount plus accrued interest. On or after the
second anniversary of a conversion, Bonds bearing interest at a fixed rate
are subject to the redemption, in whole on any date or in part on any
interest payment date, at the option of the Company at an annual redemption
rate of 102% at the second anniversary of such conversion and diminishing
by one percent each year to 100% on or after the fourth anniversary of such
conversion. Commencing January 1, 1993 and on each January 1 thereafter, to
and including January 1, 1998, the Bonds are subject to a schedule of
mandatory sinking fund redemptions at a price equal to 100% of the
principal amount of the Bonds redeemed plus accrued interest. The principal
amount of the Bonds redeemed at January 1, 1995 was $200,000.

            Cash payments for interest during fiscal 1995, 1994 and 1993
were $1,237,000, $1,448,000 and $1,687,000, respectively.

            The aggregate maturities of long-term debt for the five years
ending March 31, 2000 are as follows: 1996, $2,492,000; 1997, $2,637,000;
1998, $4,095,000; 1999, $5,000,000; and 2000, $0.


NOTE 7.  OTHER INCOME, NET

            Other income, net includes:

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

                               Years Ended March 31,
                        ----------------------------------

                           1995          1994          1993
                       ----------    ----------    ----------

Interest Income......    $439,000      $370,000      $585,000

Royalty Income.......      63,000       157,000       221,000

Gain on Repurchase of
Subordinated            
Debentures...........      13,000       257,000       500,000

Other................      19,000        50,000       (82,000)
                        ----------    ----------    ----------

TOTAL................    $534,000      $834,000    $1,224,000
                        ----------    ----------    ----------

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



NOTE 8.  INCOME TAXES

             Income tax expense consists of:

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

                       Years Ended March 31,

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

                  1995          1994           1993
              -----------   -----------    -----------

CURRENT:

Federal.....  $ 1,498,000   $884,000       $688,000

State.......      128,000    224,000         58,000
              -----------   --------      ---------

               1,626,000    1,108,000       746,000
              ----------    ---------     ---------

DEFERRED:

Federal.....     172,000       33,000      (103,000)

State.......    (146,000)     (48,000)       72,000
                ---------    ---------     ---------

                  26,000      (15,000)      (31,000)
                ---------    ---------     ---------

TOTAL.......  $1,652,000   $1,093,000      $715,000
              -----------  -----------    ----------

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


            Deferred income taxes at March 31, 1995 and 1994 reflect the
impact of temporary differences between amounts of assets and liabilities
for financial reporting purposes and such amounts as measured by tax laws.
The tax effects of temporary differences that gave rise to significant
portions of the deferred tax assets and deferred tax liabilities at March
31, 1995 and 1994 are as follows:


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

                                                       March 31,
                                               -----------------------

DEFERRED TAX ASSETS:                               1995          1994
                                                   ----          ----

State Net Operating Loss Carryforwards......  $ 3,977,000    $5,849,000

Inventory Capitalization....................    1,687,000     1,888,000

Costs Accrued on Uncompleted Contracts......    2,627,000     2,163,000

Other.......................................    2,287,000     1,846,000
                                              ------------    ---------

Total Gross Deferred Tax Assets.............   10,578,000     11,746,000

Less Valuation Allowance....................    (2,279,000)   (3,575,000)
                                              ------------    ----------

Net Deferred Tax Assets.....................     8,299,000    8,171,000
                                              ------------    ---------

DEFERRED TAX LIABILITIES:

Depreciation and Amortization...............     (5,048,000)  (5,540,000)

General and Administrative Costs............     (4,325,000)  (2,740,000)

Federal Impact of the State Benefits........     (1,136,000)  (1,986,000)

Other ......................................       (828,000)   (917,000)
                                                ------------    ---------

Total Gross Deferred Tax Liabilities........   (11,337,000)   (11,183,000)
                                              ------------    -----------

Net Deferred Tax Liabilities................  $ (3,038,000)   $(3,012,000)
                                              ------------    -----------

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


      A valuation allowance is provided when it is more likely than not
that some portion or all of a deferred tax asset will not be realized. The
Company has established a valuation allowance for the deferred tax asset
attributable to state net operating loss carryforwards, due to the
uncertainty of future Company earnings attributable to various states and
the status of applicable statutory regulations that could limit or preclude
utilization of these benefits in future periods. A deferred tax asset of
$1,567,000 and $1,612,000 is included in Other Current Assets in the
Consolidated Balance Sheets at March 31, 1995 and 1994, respectively.
Approximately $47,647,000 of state net operating loss carryforwards were 
available in various tax jurisdictions at March 31, 1995. Of that amount, 
$29,655,000 will expire between fiscal years 1997 and 2002; the remaining 
$17,992,000 will expire between fiscal years 2005 and 2010.

      A reconciliation of the statutory federal income tax rate to
the effective tax rate follows:

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


                           Years Ended March 31,
                         ------------------------

                                1995      1994       1993
                              -------   --------   -------

Statutory Tax Rate..........       34%       34%        34%

State Income Tax, Net of
Federal Income Tax Benefit..       3          4          5

Amortization of Intangible  
Assets......................       1          2          3

Other.......................       1         --         (2)
                              -------   --------    -------

Total.......................      39%        40%       40%
                              
========================================================================



            The provision for income taxes includes all estimated income
taxes payable to federal and state governments, as applicable.

            Cash payments for income taxes during fiscal 1995, 1994 and
1993 amounted to $1,723,000, $311,000 and $303,000, respectively.

 NOTE 9.  COMMON STOCK, STOCK OPTION PLANS AND EMPLOYEE BENEFIT PLANS

            The Company has three authorized classes of stock: A class
consisting of 10,000,000 shares of Class A Common Stock, a class consisting
of 20,000,000 shares of Class B Common Stock, and a class consisting of
2,000,000 shares of Preferred Stock (none of which has been issued). The
holders of Class A and Class B Common Stock are entitled to one vote per
share and one-tenth vote per share, respectively.

            On February 7, 1991, the Board of Directors (the "Board")
adopted the 1991 Stock Option Plan (the "Stock Option Plan"), which
authorizes the issuance of up to 600,000 shares of Class B Common Stock.
The Stock Option Plan was approved by the Company's stockholders on August
8, 1991. The Stock Option Plan is the successor to the Company's 1981
Non-Qualified Stock Option Plan (the "Non-Qualified Plan") that expired on
May 12, 1991 and to the 1981 Incentive Stock Option Plan (the "Incentive
Plan") that expired on October 31, 1991. Under the terms of the Stock
Option Plan, options to purchase shares of Class B Common Stock may be
granted to key employees, directors and consultants of the Company. Options
granted under the Stock Option Plan are at the discretion of the Stock
Option Committee of the Board (the "Stock Option Committee") and may be
incentive stock options or non-qualified stock options, except that
incentive stock options may be granted only to employees. The option price
is determined by the Stock Option Committee and must be a price per share
which is not less than the par value per share of the Class B Common Stock,
and in the case of an incentive stock option, may not be less than the
fair-market value of the Class B Common Stock on the date of the grant.
Options may be exercised during the exercise period, as determined by the
Stock Option Committee, except that no option may be exercised within six
months of its grant date, and in the case of an incentive stock option,
generally, the exercise period may not exceed ten years from the date of
the grant. At March 31, 1995, 286,250 shares of Class B Common Stock were
reserved for future grants under the Stock Option Plan.

            The Non-Qualified Plan, as amended, provided for the grant of
options to purchase a total of 100,000 shares of Class A Common Stock and
50,000 shares of Class B Common Stock through May 12, 1991. Under the
Non-Qualified Plan, the Stock Option Committee had discretion to grant
options to employees, consultants and directors of the Company. The
exercise price of an option granted under the Non-Qualified Plan was the
price, as determined by the Stock Option Committee, but was not less than
the aggregate par value of the shares subject to the option. Options
granted under the Non-Qualified Plan are exercisable in accordance with the
terms of the grant during a specified period, which did not exceed five
years. Upon the expiration of the Non-Qualified Plan, a total of 87,600
shares of Class A Common Stock and a total of 10,300 shares of Class B
Common Stock remained ungranted.

            The Incentive Plan, as amended, provided for the grant of
options to purchase a total of 150,000 shares of Class A Common Stock and
475,000 shares of Class B Common Stock through October 31, 1991. Under the
Incentive Plan, options were granted at the discretion of the Stock Option
Committee only to employees of the Company. Options are exercisable in
accordance with the terms of the grant within a specified period, which may
not exceed ten years. Each option granted provided for the purchase of a
specified number of shares of Class A Common Stock or Class B Common Stock,
or both, at an exercise price not less than the fair-market value of the
shares subject to the option on the date of grant. Upon the expiration of
the Incentive Plan, options representing a total of 23,665 shares of Class
A Common Stock and a total of 269,832 shares of Class B Common Stock
remained ungranted.

            Under the Stock Option Plan, pursuant to the terms of exercise
under the grant, the excess of the fair-market value of shares under option
at the date of grant over the option price may be charged to unamortized
restricted stock compensation or to earnings as compensation expense and
credited to additional paid-in capital. The unamortized restricted stock
compensation, if any, is charged to expense as the options become
exercisable, in accordance with the terms of the grant. Under the
Non-Qualified Plan, pursuant to the restriction periods on the exercise of
options as stated in the stock option agreements, the excess of the
fair-market value of shares under option at the date of grant over the
option price was charged to unamortized restricted stock compensation and
credited to additional paid-in capital. The unamortized restricted stock
compensation is charged to expense as services are performed during the
periods of restriction. As restricted options expire, the amount of
unamortized restricted stock compensation relating to the options is
credited and eliminated through a charge to additional paid-in capital. In
addition, the total amount of compensation previously charged to expense is
credited. The amount of compensation charged (credited) to earnings for all
plans in fiscal 1995, 1994 and 1993 was $106,000, $27,000 and ($17,000),
respectively.

            When stock is issued on exercise of options, the par
value of each share ($.01) is credited to common stock and the
remainder of the option price is credited to paid-in capital.  No
charge is made to operations.


            A summary of all transactions under the Stock Option, Incentive
and Non-Qualified Plans follows:

============================================================================
                     Number of                      Number of
                     Shares of                      Shares of       Option
                      Class A     Option Price       Class B       Price per
                    Common Stock     per Share      Common Stock     Share

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

OUTSTANDING AT MARCH
31, 1992 (of Which 
16,250 Shares and 
77,238 Shares of
Class A and Class B,

Respectively,                                                             
Were Exercisable).       65,000          $2.61        205,450      $ .01-4.75

Granted...........           --             --         10,000      $      .01
Exercised.........           --             --         (5,000)     $      .01
 Expired..........           --             --        (35,600)     $ .01-4.75
                      ---------      ---------       ---------     ----------

OUTSTANDING AT MARCH
31, 1993 (of Which 
32,500 Shares and 
111,925 Shares of
Class A and Class
B, Respectively,                                                          
Were Exercisable).       65,000          $2.61        174,850      $ .01-4.75

Granted...........           --             --        142,750      $ .01-3.63
Exercised.........           --             --        (11,000)     $ .01-2.25
Expired...........           --             --        (32,250)     $2.13-2.25
                      ---------      ---------        ---------    ----------

OUTSTANDING AT MARCH
31, 1994 (of Which 
48,750 Shares and 
111,163 Shares of
Class A and Class 
B, Respectively,
Were Exercisable).       65,000          $2.61        274,350      $ .01-4.75

Granted...........           --             --        150,000      $ .01-4.95
Exercised.........      (25,000)         $2.61        (57,725)     $ .01-3.63
Expired...........           --             --        (17,000)     $ .01-3.63
                      ---------      ---------        ---------    ----------

OUTSTANDING AT
MARCH 31, 1995
(of Which 40,000
Shares and
145,425 Shares of
Class A and Class
B, Respectively,
Were Exercisable).       40,000          $2.61        349,625      $ .01-4.95
=============================================================================


            The Company also maintains defined contribution plans covering
substantially all full-time eligible employees. The Company's contributions
to these plans, which are discretionary, for fiscal 1995 and 1994 amounted
to $365,000 and $203,000, respectively. The Company did not make any
contributions to these plans during fiscal 1993.

NOTE 10.  COMMITMENTS, CONTINGENCIES AND RELATED PARTY TRANSACTIONS

            At March 31, 1995, the Company was party to various
noncancellable operating leases (principally for administration,
engineering and production facilities) with minimum rental payments as
follows:

                  1996                       $1,909,000
                  1997                        1,555,000
                  1998                        1,133,000
                  1999                          811,000
                  2000                          695,000
                  Thereafter                     72,000
                                            -----------
                  Total                      $6,175,000

            It is not certain as to whether the Company will negotiate new
leases as existing leases expire. Determinations to that effect will be
made as existing leases approach expiration and will be based on an
assessment of the Company's capacity requirements at that time.

            Total rent expense aggregated $2,490,000, $1,703,000 and
$1,492,000 in fiscal 1995, 1994 and 1993, respectively.

            In April 1984, the Board of Directors approved a lease
agreement with LDR Realty Co. (wholly owned by the Chairman of the Board of
Directors and former President) for additional office and manufacturing
space for the Company. The LDR lease, which expired on May 31, 1988, was
renegotiated for a ten-year term commencing June 1, 1988 at a net annual
rental of $233,000. The Company is required to pay all real-estate taxes,
maintenance and repairs to the facility.

            Effective July 20, 1994, the Company entered into an
Employment, Non-Competition and Termination Agreement (the "Gross
Agreement") and a Stock Purchase Agreement (the "Stock Purchase Agreement")
with David E. Gross, who retired as President and Chief Technical Officer
of the Company on May 12, 1994. Under the terms of the Gross Agreement, Mr.
Gross will receive a total of $600,000 as compensation for his services
under a five-year consulting agreement with the Company and a total of
$750,000 as consideration for a five-year non-compete arrangement. The
payments will be charged to expense over the term of the Gross Agreement as
services are performed and obligations are fulfilled by Mr. Gross. He will
also receive, at the conclusion of such initial five-year period, an
aggregate of approximately $1.3 million payable over a nine-year period as
deferred compensation. The net present value of the payments to be made to
Mr. Gross, pursuant to the deferred compensation portion of the Gross
Agreement, approximated the amount of the Company's previous deferred
compensation arrangement with Mr. Gross. On July 28, 1994, pursuant to
the Stock Purchase Agreement, the Company purchased 659,220 shares of Class
A Common Stock and 45,179 shares of Class B Common Stock owned by Mr. Gross
for $4.125 and $4.00 per share, respectively, totaling approximately $2.9
million in cash (the "Buy-back"). The Stock Purchase Agreement also
includes certain provisions regarding the sale and voting of Mr. Gross'
remaining shares of stock in the Company, as well as the adjustment which
would have been made in the purchase price paid to Mr. Gross pursuant to
the Buy-back should a change in control of the Company occur within three
years from the date of the Stock Purchase Agreement.



            On October 18, 1994, the Company filed a Registration Statement
on Form S-2, and on November 10, 1994, the Company filed Amendment No. 1 to
such Registration Statement (the "Registration Statement") with the
Securities and Exchange Commission for the purpose of selling shares of its
common stock purchased by the Company in the Buy-back. Pursuant to the
Registration Statement, the Company offered to sell 650,000 shares of its
Class A Common Stock at a purchase price of between $3.92 per share and
$4.33 per share and 45,000 shares of its Class B Common Stock at a purchase
price of between $3.80 per share and $4.20 per share. As of March 31, 1995,
all shares of Class A and Class B Common Stock offered for sale under the
Registration Statement had been sold at a price of $4.125 per share and
$4.00 per share, respectively, totaling approximately $2.9 million.

            As of March 31, 1995, the Company was in the process of
finalizing an Employment, Non-Competition and Termination Agreement (the
"Newman Agreement") between the Company and Leonard Newman, the Chairman of
the Board and Secretary of the Company. Pursuant to the Newman Agreement,
it is expected that Mr. Newman will receive certain compensation from the
Company over a five-year period for consulting services and a non-compete
arrangement. In addition, Mr. Newman will receive certain retirement
benefits payable over a ten-year period at the conclusion of such initial
five-year period. Results of operations for fiscal 1995 reflect a charge of
$1.5 million representing the estimated net present value of the Company's
obligation under the Newman Agreement. The corresponding amount was
included in Other Liabilities in the Consolidated Balance Sheet at March
31, 1995 as an addition to the accrual which had been established to cover
the Company's liability to Mr. Newman under a previous deferred
compensation arrangement.

            The Company is a party to various legal actions and claims
arising in the ordinary course of its business. In management's opinion,
the Company has adequate legal defenses for each of the actions and claims
and believes that their ultimate disposition will not have a material
adverse effect on the Company's consolidated financial position or results
of operations.

            Since substantially all of the Company's revenues are derived
from contracts or subcontracts with the U.S. Government, future revenues
and profits will be dependent upon continued contract awards, Company
performance and volume of Government business. The books and records of the
Company are subject to audit and post-award review by the Defense Contract
Audit Agency.

NOTE 11.  BUSINESS COMBINATIONS

            On October 1, 1993, the Company acquired (through TAS
Acquisition Corp., a wholly-owned subsidiary) a 95.7% equity interest in
Technology Applications and Service Company ("TAS"), a Maryland
corporation, pursuant to a Stock Purchase Agreement (the "Agreement") dated
as of August 6, 1993. Under the terms of the Agreement, the Company paid
$15.10 in cash for a total of 97,317 issued and outstanding shares of
common stock, par value $.01 per share, of TAS. TAS, headquartered in
Gaithersburg, Maryland, was a privately held company incorporated in 1991.
It applies state-of-the-art technology to produce emulators that can
replace display consoles and computer peripherals used by the military. TAS
also produces simulators, stimulators and training products used primarily
for testing and training at military land-based sites, as well as provides
technical services to both Department of Defense and commercial customers.
On September 30, 1993, the Company, in anticipation of the acquisition,
advanced $1,800,000 to TAS pursuant to a demand promissory note. Such
advance was converted to an intercompany liability on the date of the
acquisition and is eliminated in consolidation. On November 1, 1993,
Articles of Merger were filed in order to merge TAS into TAS Acquisition
Corp. The name TAS Acquisition Corp. was changed to Technology Applications
& Service Company ("TAS").

            The acquisition has been accounted for using the purchase
method of accounting. The excess of cost over the estimated fair value of
net assets acquired was approximately $405,000 and is being amortized on a
straight-line basis over 30 years, or $14,000 annually. The Consolidated
Statements of Earnings include the operations of TAS from October 1, 1993.

            The following unaudited pro forma financial information shows
the results of operations for the years ended March 31, 1994 and 1993 as
though the acquisition of TAS had occurred at the beginning of each period
presented. In addition to combining the historical results of operations of
the two companies, the pro forma calculations include: the amortization of
the excess of cost over the estimated fair value of net assets acquired;
the effect of a reduction in interest expense arising from the assumed
repayment by TAS prior to the acquisition date of its outstanding
borrowings under a bank line of credit; the effect of a reduction in
interest income from the assumed decrease in cash associated with the
$1,800,000 advanced to TAS prior to the acquisition and the funding of the
TAS operating loss for the periods presented; and the adjustment to income
taxes (benefit) to reflect the effective income tax (benefit) rate assumed
for the Company and TAS on a combined basis for each pro forma period
presented:

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

                                                   Years Ended March 31,
                                              ------------------------------

                                                   1994             1993
                                                   ----             ----

Revenues..................................     $ 65,944,000    $  56,652,000

Net Earnings (Loss) before Extraordinary 
Item......................................     $  1,291,000    $  (2,364,000)

Net Earnings (Loss) per Share before
Extraordinary Item........................     $        .24    $        (.44)

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


            The unaudited pro forma financial information is not
necessarily indicative either of the results of operations that would have
occurred had the acquisition been made at the beginning of the period, or
of the future results of operations of the combined companies.

            On December 13, 1993, pursuant to a Joint Venture Agreement
dated November 3, 1993 and a Partnership Agreement dated December 13, 1993,
by and between DRS Systems Management Corporation, a wholly-owned
subsidiary of the Company, and Laurel Technologies, Inc. ("Laurel") of
Johnstown, Pennsylvania, the Company entered into a partnership with Laurel
(the "Partnership") for the purposes of electronic cable and harness
manufacturing, military-quality circuit card assembly and other related
activities. The Company's contribution to the Partnership consisted of
cash, notes and equipment valued at approximately $600,000, representing an
80% controlling interest in the Partnership. As a result, the financial
position of the Partnership has been consolidated with that of the
Company's, and the Consolidated Statements of Earnings include the
operations of Laurel from December 13, 1993. The related minority interest
in the Partnership has been included in Other Liabilities and Other Income,
Net, respectively, in the Company's consolidated financial statements for
the periods ended March 31, 1995 and 1994.

            The Company also made one other asset acquisition in December
1993 which was not significant to the Company's consolidated financial
statements.

            On November 17, 1994, Precision Echo, Inc., a wholly-owned
subsidiary of the Company, acquired, through its wholly-owned subsidiary
("Precision Echo"), the net assets of Ahead Technology Corporation
("Ahead"), pursuant to an Asset Purchase Agreement dated October 28, 1994.
Under the terms of the Asset Purchase Agreement, Precision Echo paid, on
the date of acquisition, approximately $1,100,000 for the net assets of
Ahead. In addition, Precision Echo entered into a Covenant and Agreement
Not to Compete ("Covenant"), dated October 28, 1994, with the chairman of
the board of Ahead. Under the terms of the Covenant, the total cash
consideration to be paid by Precision Echo consisted of approximately
$400,000 payable at the acquisition date, and an additional $540,000
payable in equal monthly installments over a period of five years from the
acquisition date. Ahead, located in Los Gatos, California, designs and
manufactures a variety of consumable magnetic head products used in the
production of computer disk drives. It products include burnish heads,
glide heads and specialty test heads.

            The acquisition has been accounted for using the purchase
method of accounting and, therefore, Ahead's financial statements are
included in the consolidated financial statements of the Company from the
date of acquisition. The excess of cost over the estimated fair value of
net assets acquired was approximately $940,000 and will be amortized on a
straight-line basis over five years, or approximately $188,000 annually.
The financial position and results of operations of Ahead were not
significant to those of the Company's at the date of acquisition.

NOTE 12.  QUARTERLY FINANCIAL INFORMATION (UNAUDITED)

            The following tables set forth unaudited quarterly financial
information for the fourth quarter of fiscal 1994, each quarter of fiscal
1995 and the first, second and third quarters of fiscal 1996:

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

                         First Quarter               Second Quarter
                   ------------------------     ------------------------

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

Revenues.......... $  17,279,000  $ 16,012,000  $  22,786,000  $ 15,650,000

Operating
Income............ $   1,314,000  $  1,076,000  $   1,844,000  $  1,180,000

Income
Taxes............. $     420,000  $    382,000  $     584,000  $    335,000

Net Earnings...... $     656,000   $   508,000  $     915,000  $    570,000

Net Earnings per
Share............. $         .12  $        .10  $         .16  $        .12
============================================================================

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

                           Third Quarter               Fourth Quarter
                    -------------------------    --------------------------
                        1996           1995           1995          1994
                    -----------   ------------   ------------    ----------

Revenues........... $ 25,563,000  $ 15,742,000  $ 22,526,000   $ 22,451,000

Operating
Income............. $  2,181,000  $  1,005,000  $  1,833,000   $  1,275,000

Income
Taxes.............. $    590,000  $    425,000  $    510,000   $    413,000

Net Earnings....... $    924,000  $    634,000  $    892,000   $    617,000

Net Earnings per 
Share.............. $        .16  $        .13  $        .16   $        .12


            Primary and fully diluted net earnings per share amounts are
the same for each of the periods presented above.


NOTE 13.  SUBSEQUENT EVENTS AND OTHER MATTERS (UNAUDITED)

            On July 5, 1995 (the "OMI Closing Date"), Photronics Corp., a
New York corporation and a wholly-owned subsidiary of the Company
("Photronics Corp."), acquired (through OMI Acquisition Corp. ("OMI"), a
Delaware corporation and a wholly-owned subsidiary of Photronics Corp.),
substantially all of the assets of Opto Mechanik, Inc. ("Opto"), a Delaware
corporation, pursuant to an Agreement for Acquisition of Assets dated May
24, 1995, as amended July 5, 1995, between Photronics Corp. and Opto (the
"OMI Agreement"), and approved by the United States Bankruptcy Court for
the Middle District of Florida on June 23, 1995. OMI, now located in Palm
Bay, Florida, designs and manufactures electro-optical sighting and
targeting systems used primarily in military fire control devices and in
various weapons systems.


            Pursuant to the OMI Agreement, the Company paid a total of
$5,450,000 consisting of (i) $1,150,000 in cash to PNC Bank, Kentucky, Inc.
("PNC"), (ii) a note to PNC in the principal amount of $1,450,000 payable
in forty eight (48) equal monthly installments of principal and interest
commencing with the first day of the month subsequent to the OMI Closing
Date (the "PNC Note"), (iii) $2,550,000 in cash to MetLife Capital
Corporation and (iv) a note in the principal amount of $300,000 to Opto
payable in six (6) equal monthly installments of principal and interest
commencing on August 5, 1995 (the "Opto Note"). The PNC Note bears interest
at a floating rate equal to the lesser of (i) PNC's stated prime interest
rate plus 0.5% or (ii) the prime rate as reported by the Wall Street
Journal plus 0.5%. The Opto Note bears interest at a rate of 9.5% per
annum. Professional fees and other costs associated with the acquisition
were capitalized as part of the total purchase price. Total cash
consideration paid in the acquisition was obtained from the Company's
working capital.

            The acquisition of the assets of Opto has been accounted for
under the purchase method. The operating results of OMI, the acquiring
corporation, have been included in the Company's reported operating results
since the date of acquisition. The cost of the acquisition has been
allocated on the basis of the estimated fair market value of the assets
acquired and the liabilities assumed.


            On September 29, 1995 (the "Debenture Closing Date"), the
Company issued $20,000,000 in aggregate principal amount of the Company's
9% Senior Subordinated Convertible Debentures due 2003 (the "Senior
Subordinated Convertible Debentures") pursuant to a private placement. Net
proceeds from the private placement of these Senior Subordinated
Convertible Debentures were approximately $19,000,000. On November 3, 1995,
the Company issued an additional $5,000,000 in aggregate principal amount
of the Senior Subordinated Convertible Debentures, upon exercise of the
over-allotment option pursuant to the Purchase Agreement between the
Company and Forum Capital Markets L.P. ("Forum") , dated September 22,
1995. Net proceeds from the exercise of the over-allotment option were
approximately $4,750,000. Pursuant to the related Registration Rights
Agreement dated September 22, 1995 between the Company and Forum, acting on
behalf of holders of the Senior Subordinated Convertible Debentures (the
"Registration Rights Agreement"), the Company has agreed to file, within
ninety (90) days after the Debenture Closing Date, a shelf registration
statement relating to the Senior Subordinated Convertible Debentures and
the shares of Common Stock which are issuable from time to time upon
conversion of the Senior Subordinated Convertible Debentures, and to cause
the shelf registration statement to become effective within one hundred
fifty (150) days after the Debenture Closing Date. In addition, the Company
has agreed to use its reasonable best efforts to keep the shelf
registration statement effective until at least the third anniversary of
the issuance of the Senior Subordinated Convertible Debentures. The Company
filed a Registration Statement on Form S-1 (No. 33-64641) with the
Securities and Exchange Commission (the "Commission"), pursuant to the
terms of the Registration Rights Agreement. In connection with these
transactions, the Company expects to incur approximately $625,000 of
professional fees and other costs. These costs, together with Forum's
commissions in connection with the private placement of the Senior
Subordinated Convertible Debentures, will be amortized ratably through the
maturity date of the Senior Subordinated Convertible Debentures.  

            The Company's Bonds are supported by an irrevocable, direct-pay
letter of credit in an amount equal to the principal balance plus interest
thereon for 45 days. At December 31, 1995, the contingent liability of the
Company as guarantor under the letter of credit was approximately
$1,930,000. The Company has collateralized the letter of credit with
accounts receivable and has also agreed to certain financial covenants,
including the maintenance of: (i) a certain minimum ratio of consolidated
tangible net worth to total debt (the "Debt Ratio"), (ii) a certain minimum
quarterly ratio of earnings before interest and taxes to interest (the
"Interest Ratio"), and (iii) a certain minimum balance of billed and
unbilled accounts receivable ("Eligible Receivables"). At December 31,
1995, the covenants required: (i) a Debt Ratio of 0.6:1, (ii) an Interest
Ratio of 1.5:1 and (iii) Eligible Receivables of $2,500,000. As a result of
the issuance of $25,000,000 aggregate principal amount of the Senior
Subordinated Convertible Debentures on September 29, 1995, the Debt Ratio
at December 31, 1995 was 0.4:1. The Company has obtained a waiver,
renewable quarterly, from the bank of the required debt ratio and is in
compliance with all covenants under the letter of credit.

            On February 6, 1996, pursuant to a Joint Venture Agreement,
dated February 6, 1996, by and among DRS/MS, Inc. ("DRS/MS"), a
wholly-owned subsidiary of the Company, Universal Sonics Corporation
("Universal Sonics"), a New Jersey corporation, Ron Hadani, Howard Fidel
and Thomas S. Soulos, and a Partnership Agreement, dated February 6, 1996,
by and between DRS/MS and Universal Sonics, the Company entered into a
partnership with Universal Sonics (the "Partnership") for the purpose of
developing, manufacturing and marketing medical ultrasound imaging
equipment. The Company's contribution to the Partnership consisted of
$400,000 in cash and certain managerial expertise and manufacturing
capabilities, representing a 90% interest in the Partnership.

            On February 9, 1996, Precision Echo acquired (through Ahead
Technology Acquisition Corporation ("Ahead Acquisition"), a Delaware
corporation and a wholly-owned subsidiary of Precision Echo), certain
assets and assumed certain liabilities (principally, obligations under
property leases) of Mag-Head Engineering Company, Inc. ("Mag-Head"), a
Minnesota corporation, pursuant to an Asset Purchase Agreement, dated as of
February 9, 1996, by and among Mag-Head and Ahead Acquisition for
approximately $400,000 in cash. Mag-Head produces audio and flight recorder
heads.


            On February 7, 1996, the Board of Directors of the Company
approved and recommended for submission to the stockholders of the Company
by a majority vote the consideration and approval of an Amended and
Restated Certificate of Incorporation (the "Restated Certificate"), which
amended and restated the Company's certificate (i) to effect a
reclassification (the"Reclassification") of each share of Class A Common
Stock and each share of Class B Common Stock into one share of common
stock, par value $.01 per share (the "Common Stock"), of the Company, (ii)
to provide that action by the stockholders may be taken only at a duly
called annual or special meeting, and not by written consent and (iii) to
provide that the stockholders of the Company would have the right to make,
adopt, alter, amend, change or repeal the By-Laws of the Company only upon
the affirmative vote of not less than 662/3% of the outstanding capital
stock of the Company entitled to vote thereon. On March 26, 1996, the
stockholders approved the Restated Certificate. The Restated Certificate
was filed with the Secretary of State of the State of Delaware and became
effective April 1, 1996. As a result of the Reclassification, the Senior
Subordinated Convertible Debentures and the 1998 Debentures are convertible
into shares of Common Stock and each option issued or issuable pursuant to
the Company's stock option plans (See Note 9) are exercisable for an equal
number of shares of the Common Stock.  


            On March 28, 1996, the Company entered into an Employment,
Non-Competition and Termination Agreement (the "Newman Agreement") with
Leonard Newman.  Pursuant to the Newman Agreement, Mr. Newman received a 
lump sum payment of approximately $2.0 million. Under the terms of the 
Newman Agreement, Mr. Newman has agreed to provide consulting services, 
as required from time to time, to the Company for a five year period and 
has also agreed not to compete with the Company during this same period. 
This agreement supersedes a previous deferred compensation agreement 
with Mr. Newman.  


            In March 1996, Mr. Leonard Newman and certain members of his
immediate family sold an aggregate of 885,924 shares of Common Stock to a
buyer, acting as an investment adviser to several accounts. In connection
with such sale, the Company entered into a registration rights agreement
with such buyer to assist in facilitating such sale. The Company has agreed
to file and cause to become effective a registration statement with the
Securities and Exchange Commission upon demand, at its expense, relating to
such shares for future sale by such buyer.   

                                                                         

               NO PERSON IS AUTHORIZED TO
          GIVE ANY INFORMATION OR TO MAKE
          ANY REPRESENTATION NOT CON-
          TAINED OR INCORPORATED BY REF-
          ERENCE IN THIS PROSPECTUS, AND
          ANY INFORMATION OR REPRESENTA-             885,924 SHARES
          TION NOT CONTAINED OR INCORPO-
          RATED BY REFERENCE HEREIN MUST
          NOT BE RELIED UPON AS HAVING
          BEEN AUTHORIZED BY THE COMPANY          DIAGNOSTIC/RETRIEVAL
          OR ANY UNDERWRITER.  THIS PRO-             SYSTEMS, INC.
          SPECTUS DOES NOT CONSTITUTE AN
          OFFER OF ANY SECURITY OTHER
          THAN THE REGISTERED SECURITIES
          TO WHICH IT RELATES OR AN OFFER
          TO ANY PERSON IN ANY JURISDIC-             COMMON STOCK
          TION WHERE SUCH OFFER WOULD BE
          UNLAWFUL.  NEITHER THE DELIVERY
          OF THIS PROSPECTUS NOR ANY SALE
          MADE HEREUNDER SHALL, UNDER ANY
          CIRCUMSTANCES, CREATE ANY IM-             _______________
          PLICATION THAT THERE HAS BEEN
          NO CHANGE IN THE AFFAIRS OF THE              PROSPECTUS
          COMPANY SINCE THE DATE HEREOF.             ______________
                   _____________

                 TABLE OF CONTENTS

                                     Page

          Available Information . . .   2
          Prospectus Summary  . . . .   3
          Risk Factors  . . . . . . .   7
          The Company . . . . . . . .  10
          Use of Proceeds . . . . . .  12   
          Capitalization  . . . . . .  12
          Market Prices of Capital 
            Stock  . . . . . . . . .   13
          Dividend Policy . . . . . .  13
          Selected Consolidated 
            Financial Data  . . . . .  14
          Management's Discussion and
            Analysis of Financial 
            Condition and Results 
            of Operations . . . . . .  15
          Business  . . . . . . . . .  24
          Management  . . . . . . . .  35
          Security Ownership  . . . .  42
          Certain Relationships 
            and Related Transactions . 45
          Description of the 
            Debentures . . . . . . .   46
          Description of 1998 
            Debentures  . . . . . .    48
          Description of Capital 
            Stock  . . . . . . . . .   49
          Plan of Distribution  . . .  51
          Selling Stockholders  . . .  52
          Legal Matters . . . . . . .  53
          Experts . . . . . . . . . .  53
          Index to Financial Statements               June 6, 1996
                                         




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