DYNAMICS RESEARCH CORP
10-K, 2000-03-30
COMPUTER INTEGRATED SYSTEMS DESIGN
Previous: DYNAMICS RESEARCH CORP, DEF 14A, 2000-03-30
Next: EASTERN UTILITIES ASSOCIATES, 10-K405, 2000-03-30



<PAGE>

                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

          [X]   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                  For the fiscal year ended December 31, 1999

                                       OR

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

                         For the transition period from
                                       to

                          Commission file number 1-7348

                          DYNAMICS RESEARCH CORPORATION
             (Exact Name of Registrant as Specified in Its Charter)

               Massachusetts                             04-2211809
      (State or Other Jurisdiction of       (I.R.S. Employer Identification No.)
      Incorporation or Organization)

             60 FRONTAGE ROAD
          ANDOVER, MASSACHUSETTS                         01810-5498
 (Address of Principal Executive Offices)                (Zip Code)

       Registrant's telephone number, including area code: (978) 475-9090

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

                                               Name of Each Exchange on
            Title of Each Class                    Which Registered
            -------------------                    ----------------
                   NONE                             NOT APPLICABLE

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

                          COMMON STOCK, $.10 Par Value
                                (Title of Class)

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

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

    As of March 10, 2000, the aggregate market value of Common Stock held by
nonaffiliates of the Registrant was $49,486,770 and the number of shares of
Common Stock, $.10 par value, of the Registrant outstanding was 7,528,724.

                       Documents Incorporated By Reference

Portions of the 1999 Annual Report to Shareholders are incorporated by reference
in Parts I and II. Portions of the Registrant's Proxy Statement for the 2000
Annual Meeting of Shareholders are incorporated by reference in Part III.

The Exhibit Index is on pages 23 and 24.
<PAGE>

                          DYNAMICS RESEARCH CORPORATION

                                    Form 10-K
                   For the Fiscal Year Ended December 31, 1999

Part I                                                                     Page

         Item  1.  Business                                                   4

               2.  Properties                                                10

               3.  Legal Proceedings                                         11

               4.  Submission of Matters to a Vote of Security Holders       11

               4A. Executive Officers of the Registrant                      11

Part II
               5.  Market for Registrant's Common Equity and
                      Related Stockholder Matters                            12

               6.  Selected Financial Data                                   13

               7.  Management's Discussion and Analysis of Financial
                      Condition and Results of Operations                    13

               8.  Financial Statements and Supplementary Data               13

               9.  Changes in and Disagreements with Accountants on
                      Accounting and Financial Disclosure                    14
Part III
               10. Directors and Executive Officers of the Registrant        14

               11. Executive Compensation                                    15

               12. Security Ownership of Certain Beneficial Owners
                      and Management                                         15

               13. Certain Relationships and Related Transactions            15

Part IV
               14. Exhibits, Financial Statement Schedules, and
                      Reports on Form 8-K                                    15


<PAGE>

                                     PART I

Item 1. Business

    Dynamics Research Corporation (referred to as DRC or the company) was
incorporated in 1955 under the laws of the Commonwealth of Massachusetts. The
company is an innovative solutions provider, partnering with customers to apply
proven processes and technologies. The company delivers engineering, logistics
and information technology services and precision manufactured products that
enhance the performance and cost effectiveness of its customers' mission
critical systems. The company's Systems and Services segment represented 86% of
revenue from continuing operations for the year ended December 31, 1999.
Precision manufactured products, which includes the Encoder and Metrigraphics
business segments, represented 14% of 1999 revenue from continuing operations.

Systems and Services Segment

    The company provides systems analysis, integration and software design and
development services. The Segment's information technology offerings also
include installation, systems operation, and maintenance. Systems built by the
company are used for aircraft maintenance and parts tracking, supply chain
management, training requirements, and for managing state government health and
human services commitments.

    The company's major Department of Defense (referred to as DoD) information
systems programs are often referred to as logistics information systems. These
systems manage data related to inventory requirements and control, maintenance
and repair, warranty analysis, supply, and distribution of numerous products and
parts.

    For more than thirty years, the company has provided services to the U.S.
Navy Strategic Systems Program office in three areas. First, the company
develops and maintains performance, reliability, and logistics databases for the
inertial guidance instruments housed in missile guidance systems and submarine
inertial guidance systems. These databases track detailed information on
thousands of component parts comprising the systems. In connection with these
databases, the company has successfully integrated customer workflow and
database activity information with Internet technology. Second, the company
provides independent analysis and monitoring of submarine-based, inertial
guidance systems and electronic modules. The company designs, constructs,
installs and supports test equipment used in the U.S. Navy Trident program.
Third, the company is involved in the design of a closed-loop system used in the
field of parameter control in semiconductor manufacture. This process is being
developed together with other companies under the auspices of the U.S. Navy in
the San Diego, California, Space and Naval Warfare Systems Center. The company
performs computer-aided, semiconductor circuit analysis for its Navy customer as
well as commercial companies.

    The DRC-developed Weapon Systems Management Information System (WSMIS)
assesses the "health" and capability of the U.S. Air Force weapon systems to
meet wartime objectives. The company has served as the overall functional
integrator of WSMIS and the developer of most




<PAGE>

WSMIS modules. The company currently provides WSMIS operational and software
development support. As a decision-support tool for assessing the impacts of
logistics status on potential wartime capabilities, WSMIS computes inventory
requirements, purchasing needs, and logistics capability assessments for
complex, high-priced aircraft spare parts necessary to meet aircraft
availability requirements.

    A major component of the company's DoD business consists of a wide variety
of engineering, technical assistance and management support services performed
under various indefinite order, indefinite quantity contracts. Work performed
under these contracts is generally done on a time and materials basis utilizing
a wide range of the company's technical and management skills to plan, analyze,
design, test, support, train, maintain, and dispose of a variety of complex
systems. Systems include radar, missile, aircraft, information, logistics and
munitions.

    The company provides support at all stages of a system's life cycle. In
response to emerging requirements, the company helps its Federal Government
customers define, develop, and initiate new programs. The company also helps
customers obtain program approval, conduct strategic planning, and evaluate
proposals from private contractors. After prime contract awards, the company
helps monitor contractor activities, evaluate progress, and measure performance
against program requirements. Products and services include computer-based
training, systems integration, and business process improvement/reengineering.
Under a variety of contracts, the company supports the U.S. Air Force at bases
such as Hanscom Air Force Base, Scott Air Force Base, Langley Air Force Base,
Maxwell Air Force Base, Gunter Annex, Peterson Air Force Base, and Eglin Air
Force Base.

    The company provides engineering services in excess of $35 million per year
to the Electronics Systems Center (ESC). Under the Information Technology
Support Program (ITSP), the company provides acquisition management, systems
engineering, systems integration, test and evaluation, and computer based
training to ESC's System Program Offices and Product Acquisition Directorates.

    In 1995, the U.S. Air Force awarded the company a five-year contract for
Technology Task-Order Engineering Services (TTOES). Originally valued at up to
$23.7 million, in 1997 the contract ceiling was increased to $31.2 million. The
company has provided engineering, logistics, and software support on programs
such as the B-1B, the B-2, the B-52, the KC-135, and the E-3A aircraft repair,
maintenance, and upgrade programs. From its origin at the Oklahoma City Air
Logistics Center (ALC), DRC has expanded its TTOES task orders to include work
at other ALC's located at Warner Robins, GA; Ogden, UT; and San Antonio, TX.
Additional tasking has centered on providing support to Air Force reengineering
and business process improvement initiatives at these ALC's. Recently, the
company was awarded a prime contract for the Design Engineering Support Program
at Ogden ALC.

    The company has designed, developed, installed and, since August 1999, has
operated a logistics and supply chain information management system to support
the U.S. Air Force's landing gear maintenance, repair and overhaul (MRO)
operations at Hill Air Force Base in Ogden,




<PAGE>

Utah. Recently, the company was awarded additional MRO workload for Gas Turbine
Engines, Hydraulics and Armament Systems at Ogden.

    Since 1993, the company has provided the US Army Aviation and Missile
Command with specialized studies and analyses in aviation/missile system
development, acquisition and sustainment. Since 1996, the company has been a
prime contractor on a five-year, $33 million contract under a U.S. Army program
known as Programmatic and Technical Support. The company supports a broad range
of helicopter and missile systems in varying life cycle stages. Additionally,
the company supports other U.S. Army activities with acquisition logistics,
systems engineering and other related program management services at the
Tank-Automotive Command and Communications-Electronics Command from its office
in Huntsville, Alabama.

    Combining its expertise in weapon system acquisition processes with its
expertise in systems analysis, design, training and simulation and human
factors, the company performs human-systems integration and force analysis.
Since 1987, the company has provided force analysis support to the Army Research
Laboratory. These activities are focused on developing tools that support
analyzing soldier and system effectiveness, identifying and assessing force
improvement options (doctrine, training, leader development, organization and
material), and ensuring soldier considerations are addressed in force
improvements. Also, under contract from the U.S. Army Research Laboratory, the
company provides analysis, system development and support in several functional
areas which include assessment of manpower, personnel and training issues;
analysis of soldier systems performance; and integration of methods and
databases for use by system designers.

    DRC is the developer of the Training System Requirements Analysis (TSRA)
Tools, which are a set of computer programs designed to help instructional
designers perform the initial phases of the Instructional Systems Development
(ISD) process. The TSRA Tools have been developed with the Naval Air Warfare
Center Training Systems Division and are widely used throughout the DoD by
government and contractor organizations. The market for DRC's TSRA Tools has
expanded beyond the military to include the Federal Aviation Administration and
National Mine Health and Safety Academy.

    As a subcontractor to Lockheed Martin, the company is supporting the U.S.
Army's Warfighter Simulation 2000, a simulation system supporting the training
of commanders and staff under a wide variety of battlefield scenarios. The
company's services include providing military subject matter experts, software
and human factors engineering, database development for equipment and knowledge
acquisition, as well as manpower staffing reduction analysis.

    The company is also a subcontractor to Lockheed Martin for the Close Combat
Tactical Trainer (CCTT) program. CCTT simulates Army tank and mechanized
infantry units from vehicle crews to the battalion level. CCTT uses distributed,
interactive simulation technology to provide a "virtual" training environment.
DRC conducts all manpower and personnel integration activities associated with
the CCTT. DRC is playing a similar role as a subcontractor to Lockheed Martin on
the United Kingdom Combined Arms Tactical Trainer, the UK's version of the CCTT.



<PAGE>

    The company is a subcontractor to Raytheon on the U.S. Air Force National
Air and Space Model. The company develops conceptual models and collects data on
mission space objects and processes.

    In 1996, the company began working on a U.S. Army, four-year contract to
implement, apply, and manage DRC-developed teamwork training designed to improve
teamwork and reduce errors in emergency medicine. The program, called MedTeams,
has been instituted in a dozen military and civilian hospitals in the United
States.

    In March 1998, DRC was awarded a contract under the Air Force Aeronautical
Systems Center Advisory and Assistance Services (A&AS) Omnibus program. The
purpose of this contract is to provide support for engineering, manufacturing,
configuration/data management, acquisition management and test and evaluation
required in the acquisition, development, production and sustainment of various
equipment and weapons systems. The contract provides DRC the opportunity to
compete against other companies for tasks under the A&AS Omnibus program over
three years.

    In recent years, the company has expanded beyond the DoD marketplace and won
various state and Federal agency contracts. The company provides systems design,
development, implementation and support services to Health and Human Services
Departments in four states-Ohio, New Hampshire, Arkansas and Colorado. The
company implemented a distributed computer-based Statewide Automated Child
Welfare Information System (SACWIS) for the State of New Hampshire. This system
manages child welfare cases handled by the State's Department of Health and
Human Services. Under ongoing contracts DRC provides additional functional and
technical enhancements to the SACWIS system as well as other information
technology services. The company is also developing a SACWIS for the State of
Arkansas.

     In December 1997, the company received a three-year contract from the State
of Colorado Department of Human Services to serve as a prime contractor for its
Children, Youth and Families project. The contract was a result of a competitive
procurement for the design, development and implementation of a child welfare
and youth corrections system consisting of software, training and a state-wide
computer network infrastructure.

    In addition, the company installed, under a prime contract, the Ohio
state-wide computer network infrastructure for the Support Enforcement, Tracking
Systems and Ohio Works First Programs.

    The company continues to provide the U.S. Department of Treasury with
information technology services for the Internal Revenue Service and other
Treasury departments. During 1998 and 1999 the company's work for the IRS
focused on year 2000 procedures. In 2000, the company will be focusing on full
life cycle development of the Compliance Research Information Service.


<PAGE>

Precision Manufactured Products

    The company's precision manufacturing business consists of two business
segments, Encoder and Metrigraphics.

    The Encoder Division designs, manufactures, and markets a line of optical
encoders that convert analog motion and position information into digital
signals used in a wide variety of industrial products and systems which include:
machine tools, robotics, engine fuel-control systems, packaging equipment and
factory automation equipment. Optical encoders are essential elements of today's
electronically-controlled systems and equipment.

    The Metrigraphics Division's expertise centers on photolithography, thin
film deposition of metals and dielectrics and electro forming. Metrigraphics'
superior ability to design and manufacture components and maintain critical
tolerances is an important driver for a wide range of high-technology
applications. The company currently applies these technologies in four distinct
applications: 1) computer printer nozzle plates and hard drive test devices; 2)
medical applications for micro flex circuits used in angioplasty and for
bloodtesting; 3) electrical test devices for application in flexible interposers
and 3-D microstructures; and 4) devices used in the manufacture of fiber optic
system components requiring precision alignment and 3-D micro structures.

    Metrigraphics' highest volume application is currently for nozzles used in
inkjet printer cartridges. In addition to its electroform parts for printers and
medical instruments, Metrigraphics manufactures precision glass parts for
computer peripherals, factory automation equipment, electronic instrumentation
and semiconductor equipment.

Telecommunications Fraud Control Systems

    In 1996, the company was licensed to enhance, market and maintain a
telecommunications fraud control system developed by Pacific Bell Telephone
Company. The company made significant investments in this and related systems
and software technologies to broaden the types of telephone fraud detected and
to position the product for sale to competitive local exchange carriers and
others. The company's customers included the regional Bell operating telephone
companies. In December 1998, the company adopted a plan to exit this business
during 1999. The business was sold in June 1999.

Software Development Technology

    In 1998, the company exited its Visual Magic business which developed
object-oriented software for Internet applications. The company sold an
exclusive license to the software and other assets in exchange for an equity
interest in the acquiring company, Empresa, Inc. In 1999, Empresa ceased
operations, and the company wrote off its investment of $1.4 million.


<PAGE>

Sales and Marketing

    Contracts with defense, state and other government agency customers are
obtained by marketing and technical personnel employed by the company. The
company's other products are sold by sales personnel employed by the company and
outside sales representatives.

Government Contracts

    During 1999, the company's revenues from contracts with the DoD, either as
prime contractor or subcontractor, accounted for approximately 66% of the
company's total revenues. The company's contracts with the Government are
generally subject to termination at the convenience of the Government. However,
the company would be reimbursed for its allowable costs to the time of
termination and would be paid a proportionate amount of the stipulated profit
attributable to the work actually performed. Although Government contracts may
extend for several years, they are generally funded on an annual basis and are
subject to reduction or cancellation in the event of changes in Government
requirements or budgetary concerns. If the U.S. Government curtails expenditures
for research, development and consulting activities, such curtailment might have
an adverse impact on the company's revenues and earnings.

    The company's revenues from contracts with four different states accounted
for 16% of 1999 revenues. Revenues under various contracts with the State of
Ohio accounted for approximately 7% of 1999 revenues. The company's state
contracts are generally either fixed-price or time and material. In certain
instances, funding for these contracts is subject to annual state legislative
approval.

    The company's government contracts fall into one of three categories: (1)
fixed-price, (2) time and materials, and (3) cost plus fixed-fee. Under a
fixed-price contract, the government pays an agreed upon price for the company's
services or products, and the company bears the risk that increased or
unexpected costs may reduce its profits or cause it to incur a loss. Conversely,
to the extent the company incurs actual costs below anticipated costs on these
contracts, the company could realize greater profits. Under a time and materials
contract, the government pays the company a fixed hourly rate intended to cover
salary costs and related indirect expenses plus a profit margin. Under a cost
plus fixed-fee contract, the government reimburses the company for its allowable
direct expenses and allowable and allocable indirect costs and pays a negotiated
fee.

Backlog

    At December 31, 1999, the company's backlog of unfilled orders was
approximately $106.7 million compared with $105.4 million at December 31, 1998.
The company expects that substantially all of its backlog at December 31, 1999
will be filled during the year ending December 31, 2000. The company has a
number of multi-year contracts with agencies of the U.S. and state governments
on which actual funding generally occurs on an annual basis. The company's
business does not have seasonal characteristics but a portion of its funded
backlog is based on annual purchase contracts, and the amount of funded backlog
as of any date can be affected by the timing of order receipts and deliveries
thereunder.



<PAGE>

Competition

    The company competes with both domestic and foreign firms, including larger
diversified companies and smaller specialized firms. The U.S. Government's own
in-house capabilities are also, in effect, competitors because various agencies
perform certain types of services which might otherwise be performed by the
company. The principal competitive factors for systems and services are price,
performance, technical competence and reliability. In the commercial businesses,
the company competes with other manufacturers of encoders, electroform vendors
and suppliers of precision measurement scales. The principal competitive factors
affecting the precision components manufacturing businesses are price, product
quality and custom engineering to meet customers' system requirements.

Research and Development

    The company expended approximately $1.5 million (inclusive of overhead and
other indirect costs) on new product and service development during the year
ended December 31, 1999, as compared to expenditures of $2.7 million during 1998
and $1.2 million during 1997.

Raw Materials

    Raw materials and components are purchased from a large number of
independent sources and are generally available in sufficient quantities to meet
current requirements.


Environmental Matters

    Compliance with federal, state and local provisions relating to the
protection of the environment has not had and is not expected to have a material
effect upon the capital expenditures, earnings or competitive position of the
company.

Employees

    At December 31, 1999, the company had 1,613 employees.

Proprietary Information

    Patents, trademarks and copyrights are not materially important to the
business of the company. The U.S. Government has certain proprietary rights in
processes and data developed by the company in its performance of government
contracts.

Item 2.  Properties

    The company leases offices and other facilities, totaling approximately
479,000 square feet, which are utilized for its federal and state government
services, manufacturing and warehousing



<PAGE>

operations as well as its marketing and engineering offices. The company has
manufacturing and office space in Wilmington, Massachusetts under three leases
totaling 113,000 square feet, expiring in 2000, with options to the year 2005.
The remaining leased facilities consist of offices in 26 locations across the
United States. The company owns a 135,000 square foot facility in Andover,
Massachusetts that is utilized for its DoD service operations and corporate
administrative offices.

    The company's total rental cost for 1999 was $3.7 million.

    The company believes its properties are adequate for its present needs.


Item 3.  Legal Proceedings

    The company is not a party to any material litigation.


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

    No matters were submitted to a vote of security holders during the fourth
quarter of the fiscal year covered by this report.


Item 4A.  Executive Officers of the Registrant

    The following is a list of the names and ages of the executive officers of
the company indicating all positions and offices held by each person and each
person's principal occupations or employment during the past five years. The
executive officers were elected by the Board of Directors and will hold office
until the next annual election of officers and their successors are elected and
qualified, or until their earlier resignation or removal by the Board of
Directors. There are no family relationships between any executive officers and
directors.


                                         Position                           Age
                                         --------                           ---

John S. Anderegg, Jr.             Chairman and Director                      76

James P. Regan              President, Chief Executive Offficer              59
                                       and Director

John L. Wilkinson            Vice President,  Human Resources                60

David Keleher                   Vice President of Finance,                   50
                                 Chief Financial Officer


Chester Ju                   Vice President, Encoder Division                50
                                and Metrigraphics Division

Alan R. Cormier             Vice President and General Counsel               49



<PAGE>

     Messrs. Anderegg, Wilkinson and Ju has served in his respective position
for at least five years.

     Mr. Regan joined the company in 1999 as President, Chief Executive Officer
and Director. Prior to that he was President and Chief Executive Officer of
CVSI, Inc. from 1997 to October 1999 and served as Senior Vice President of
Litton PRC from 1993 to 1996.

      Mr. Keleher joined DRC as Vice President of Finance and Chief Financial
Officer in January 2000. Prior to that he was employed by Raytheon Corporation
as Group Controller in 1999 and Assistant Corporate Controller in 1998. Prior to
that he served as corporate controller of Act Manufacturing, Inc. in 1997 and as
Manager, Corporate Accounting and Reporting at Digital Equipment Corporation
from 1991 to 1997.

     Mr. Cormier joined the company as Vice President and General Counsel in
January 2000. Prior to that he was Associate General Counsel at Wang
Laboratories Inc. from 1995 to 1999.




                                     PART II


Item 5.  Market for Registrant's Common Equity and Related Stockholder Matters

    The common stock of the company is traded on the NASDAQ National Market
under the symbol DRCO.

    The high and low prices for the quarters in 1998 and 1999 are listed below.

                                    1999                             1998
                             High         Low                 High         Low
First quarter             $   7.19      $  2.88             $ 10.02      $ 9.72
Second quarter                6.63         4.25               11.47       11.18
Third quarter                 6.25         3.50                9.43        9.06
Fourth quarter                9.50         3.94                6.00        5.52


<PAGE>

    The number of holders of record of the company's common stock are described
in the company's Annual Report to Shareholders for 1999 under the caption
"Number of Shareholders," and such information is incorporated herein by
reference.

    In September 1984, the Board of Directors indicated its intention not to
declare cash dividends to preserve cash for the future growth and development of
the company. The company did not declare any cash dividends between 1984 and
1999 and does not anticipate doing so for the foreseeable future.

Item 6.  Selected Financial Data

    The section entitled, "Five Year Summary of Selected Financial Data" in the
company's Annual Report to Shareholders for 1999 is incorporated herein by
reference.

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

    The section entitled "Management's Discussion and Analysis of Financial
Condition and Results of Operations" in the company's Annual Report to
Shareholders for 1999 is incorporated herein by reference.

    The company has made and may make statements from time to time which
constitute or contain forward-looking information as that term is defined within
the meaning of the Federal securities laws. These statements may be identified
by such forward-looking words or other forward-looking terminology.
Forward-looking statements are not guarantees of future performance and actual
results may differ materially from those in the forward-looking statements as
the results of risks and uncertainties including those identified in Exhibit 99.
The company assumes no obligation to update any forward-looking information.

Item 8.  Financial Statements and Supplementary Data

    The following financial statements are filed as part of this Annual Report:

          Report of Independent Public Accountants

          Consolidated Balance Sheets at December 31, 1999 and December 31, 1998

          Consolidated Statements of Operations for the three years ended
          December 31, 1999

          Consolidated Statements of Stockholder's Equity for the three years
          ended December 31, 1999

          Consolidated Statements of Cash Flows for the three years ended
          December 31, 1999

          Notes to Consolidated Financial Statements



<PAGE>

    (The consolidated financial statements and related notes listed above are
incorporated by reference to the company's Annual Report to Shareholders for the
year 1999.)

          Report of Independent Public Accountants on Schedule to Consolidated
          Financial Statements

          Schedule II - Valuation and Qualifying Accounts for the three years
          ended December 31, 1999

    The foregoing report of independent public accountants and schedule II are
included as part of Item 14 of this Annual Report on Form 10-K and are set forth
on page 16 and 22 filed herewith.

    All other financial statements and schedules have been omitted because the
information required to be submitted has been included in the financial
statements and related notes or they are either not applicable or not required
under the rules of Regulation S-X.

    Quarterly financial data presented on page 8, and Management's Discussion
and Analysis of Financial Condition and Results of Operations presented on pages
9-12, of the company's Annual Report to Shareholders for the year 1999, are also
incorporated herein by reference. With the exception of the portions listed in
the above index, the Annual Report referred to above is not to be deemed filed
as part of the financial statements.

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

    Not applicable.


                                    PART III


Item 10.  Directors and Executive Officers of the Registrant

    Information with respect to Directors of the Registrant in the section
entitled "Election of Directors" in the company's definitive proxy Statement for
the 2000 Annual Meeting of Stockholders, which will be filed with the Securities
and Exchange Commission within 120 days after the close of the fiscal year ended
December 31, 1999, is incorporated herein by reference.

    Information relating to the Executive Officers of the company is included in
Item 4A of Part I of this Form 10K.



<PAGE>

Item 11.  Executive Compensation

    Information called for by this item is incorporated by reference from the
section entitled "Compensation and Related Matters" in the company's definitive
Proxy Statement for the 2000 Annual Meeting of Stockholders, which will be filed
with the Securities and Exchange Commission within 120 days after the close of
the fiscal year ended December 31, 1999.

Item 12.  Security Ownership of Certain Beneficial Owners and Management

    Information called for by this item is incorporated by reference from the
sections entitled "Common Stock Ownership of Certain Beneficial Owners and
Management" in the company's definitive Proxy Statement for the 1999 Annual
Meeting of Stockholders, which will be filed with the Securities and Exchange
Commission within 120 days after the close of the fiscal year ended December 31,
1999.

Item 13.  Certain Relationships and Related Transactions

    Not applicable.


                                     PART IV


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

    (a) (1) and (2) Financial Statements and Schedules - See Item 8.

    (b) (3) Exhibits. The exhibits that are filed with this Form 10-K, or that
        are incorporated herein by reference, are set forth in the Exhibit
        Index, which appears in Part IV of this report on pages 23 and 24.

    (c) Reports on Form 8-K.

    The company filed a report on Form 8-K on October 7, 1999 to report the
signing of the Second Amended and Restated Revolving Credit Agreement dated as
of September 30, 1999.



<PAGE>

              REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS ON SCHEDULE
                      TO CONSOLIDATED FINANCIAL STATEMENTS





To Dynamics Research Corporation:

    We have audited in accordance with generally accepted auditing standards,
the consolidated financial statements included in Dynamics Research
Corporation's annual report to shareholders incorporated by reference in this
Form 10-K, and have issued our report thereon dated February 11, 2000. Our audit
was made for the purpose of forming an opinion on those statements taken as a
whole. The schedule listed in the accompanying index is the responsibility of
the company's management and is presented for purposes of complying with the
Securities and Exchange Commission's rules and is not part of the basic
financial statements. This schedule has been subjected to the auditing
procedures applied in the audit of the basic financial statements and, in our
opinion, fairly states in all material respects the financial data required to
be set forth therein in relation to the basic financial statements taken as a
whole.





                                         ARTHUR ANDERSEN LLP





Boston, Massachusetts,
February 11, 2000






<PAGE>

                                   SIGNATURES

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

Date:  March 27, 2000

                                         DYNAMICS RESEARCH CORPORATION

                                             by:  /s/ James P. Regan
                                                  ------------------
                                            James P. Regan, President
                                          (Principal Executive Officer)


    Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
registrant and in the capacities indicated on the 27th of March, 2000.

     /s/ James P. Regan
- -----------------------------
      James P. Regan                         President, Chief Executive
                                                 Officer and Director


     /s/ David Keleher
- -----------------------------
       David Keleher                        Vice President of Finance,
                                             Chief Financial Officer
                                    (Principal Financial and Accounting Officer)


 /s/ John S. Anderegg, Jr.
- -----------------------------
   John S. Anderegg, Jr.                         Chairman and Director


  /s/ Francis J. Aguilar
- -----------------------------
  Dr. Francis J. Aguilar                               Director


 /s/ Martin V. Joyce, Jr.
- -----------------------------
   Martin V. Joyce, Jr.                                Director

   /s/ Kenneth F. Kames
- -----------------------------
     Kenneth F. Kames                                  Director


   /s/  James P. Mullins
- -----------------------------
   Gen. James P. Mullins                               Director



<PAGE>

                                   SCHEDULE II

                 DYNAMICS RESEARCH CORPORATION AND SUBSIDIARIES

                        VALUATION AND QUALIFYING ACCOUNTS

                   FOR THE THREE YEARS ENDED DECEMBER 31, 1999

                            (in thousands of dollars)

                ALLOWANCE FOR DOUBTFUL ACCOUNTS AND SALES RETURNS


Balance, December 28, 1996                                              $   340
    Additions charged to expense                                             86
    Write-off of uncollectible accounts, net                               (209)
                                                                        -------

Balance, December 31, 1997                                              $   217
    Additions charged to expense                                            149
    Write-off of uncollectible accounts, net                                (50)
                                                                        -------

Balance, December 31, 1998                                              $   316
    Additions charged to expense                                            491
    Write-off of uncollectible accounts, net                                (17)
                                                                        -------

Balance, December 31, 1999                                              $   790
                                                                        =======


             ACCRUAL OF LOSS ON DISPOSAL OF DISCONTINUED OPERATIONS

Balance, December 31, 1997                                              $  --
    Additions charged to discontinued operations expense                  4,148
                                                                        -------

Balance, December 31, 1998                                              $ 4,148
    Results from discontinued operations charged against accrual         (1,510)
    Gain on disposal of discontinued operations                          (2,197)

Balance, December 31, 1999                                              $   441
                                                                        =======


                        PROVISION FOR RESTRUCTURING COSTS

Balance, December 31, 1997                                              $  --
Balance, December 31, 1998                                                 --
    Additions charged to restructuring expense                            1,157
                                                                        -------

Balance, December 31, 1999                                              $ 1,157
                                                                        =======


<PAGE>

                                  EXHIBIT INDEX

3.0     Certificate of Incorporation and By-Laws.

        3.1     Restated Articles of Organization dated May 22, 1987.
                (Incorporated by reference to the Registrant's Form 10-Q for the
                quarter ended 6/13/87)

        3.2     By-Laws dated May 22, 1987. (Incorporated by reference to the
                Registrant's Form 10-Q for the quarter ended 6/13/87)

4.0     Instruments defining the rights of security holders, including
        indentures.

        4.1     Common stock certificate.

        4.2     Certificate of Vote of Directors Establishing Series B Preferred
                Stock (Incorporated by reference to the Registrant's Form 8-K on
                June 25, 1998).

        4.3     Amendment to Certificate of Vote Establishing Series B Preferred
                Stock.

        4.4     Rights Agreement dated as of February 17, 1998 between the
                Company and American Stock Transfer & Trust Company, as Rights
                Agent. (Incorporated by reference to the Registrant's Form 8-K
                on June 25, 1998)


10.0    Material Contracts

        10.1    Amended 1983 Stock Option Plan. (Incorporated by reference to
                the Registrant's Form 10-K for the year ended 12/27/87)

        10.2    Form of Dynamics Research Corporation Indemnification Agreement
                for Directors. (Incorporated by reference to the Registrant's
                Form 10-K for the year ended 12/28/91)

        10.3    Form of Dynamics Research Corporation Severance Agreement for
                Mr. Anderegg. (Incorporated by reference to the Registrant's
                Form 10-K for the year ended 12/28/91)

        10.4    Dynamics Research Corporation Deferred Compensation Plan for
                Non-Employee Directors. (Incorporated by reference to the
                Registrant's Form 10-K for the year ended 12/28/91)

        10.5    Form of Consulting Agreement between Dynamics Research
                Corporation and Albert Rand. (Incorporated by reference to the
                Registrant's Form 10-Q for the quarter ended 3/31/97)



<PAGE>

        10.6    Form of Supplemental Retirement Pension Agreement between
                Dynamics Research Corporation and Albert Rand. (Incorporated by
                reference to the Registrant's Form 10-Q for the quarter ended
                3/31/97)

        10.7    Amended 1993 Equity Incentive Plan

        10.8    Amended 1995 Stock Option Plan for Non-Employee Directors

        10.9    Loan and Security Agreement dated as of February 10, 2000 by and
                among Dynamics Research Corporation, and its subsidiaries and
                Brown Brothers Harriman & Co. and Family Bank FSB. (Incorporated
                by reference to the Registrant's Form 8-K dated March 24, 2000.)

        10.10   Mortgage Security Agreement and Assignment dated as of February
                10, 2000 by and among Dynamics Research Corporation and Brown
                Brothers Harriman & Co. and Family Bank FSB. (Incorporated by
                reference to the Registrant's Form 8-K dated March 24, 2000.)

        10.11   Form of Employment Agreement between Dynamics Research
                Corporation and James P. Regan.

        10.12   Form of Change of Control Agreement between Dynamics Research
                Corporation and James P. Regan.

13.0    Annual Report to security holders, Form 10-Q or quarterly reports to
        security holders.

        13.1    The Company's Annual Report to Shareholders for the year ended
                December 31, 1999 filed herewith with the exception of the
                information incorporated by reference in parts I, II and IV of
                this Form 10-K is not deemed to be filed as part of this report.

23.0    Consents of experts and counsel

        23.1    Consent of Independent Accountants (Arthur Andersen LLP) dated
                March 29, 2000 filed herewith.

99.0  Important Factors Regarding Forward-Looking Statements.

All documents incorporated by reference may be found at Commission file
number 1-7348.



<PAGE>

                                                                   EXHIBIT 10.11


                          DYNAMICS RESEARCH CORPORATION
                                60 Frontage Road
                          Andover, Massachusetts 01810
                                 (978) 475-9090



                               September 10, 1999



Mr. James P. Regan
930 Towlston Road
McLean, Virginia 22102

Dear Jim:

         This letter will confirm the agreement between you and Dynamics
Research Corporation (the "Company") concerning your employment:

         1. POSITION AND DUTIES.

                  a. Effective no later than October 1, 1999, you will be
employed by the Company, on a full-time basis, as its President and Chief
Executive Officer. In addition, during your employment, and without further
compensation, you will serve as a member of the Board of Directors of the
Company (the "Board") and will also serve as a director or officer of one or
more of the Affiliates, if so elected or appointed from time to time.

                  b. You agree to perform the duties of your position and such
other duties, consistent with your position, as may reasonably be assigned to
you from time to time. You also agree that, while employed by the Company, you
will devote your full business time and your best efforts, business judgment,
skill and knowledge exclusively to the advancement of the business and interests
of the Company and the Affiliates and to the discharge of your duties and
responsibilities to them.

         2. COMPENSATION AND BENEFITS. During your employment, as compensation
for all services performed by you for the Company and the Affiliates, and
subject to your performance of your duties and obligations to them, the Company
will provide you the following pay and benefits:
<PAGE>

                  a. BASE SALARY. The Company will pay you a base salary at the
rate of Three Hundred Thousand Dollars ($300,000) per year, payable in
accordance with the regular payroll practices of the Company for its executives
and subject to increase from time to time by the Board in its discretion.

                  b. BONUS COMPENSATION. Commencing in calendar year 2000, you
will be eligible to earn a bonus of up to seventy-five percent (75%) of your
base salary for each full calendar year during your employment with the Company,
based on the Company's achievement of objectives which you and the Board shall
mutually determine from time to time. This bonus shall be awarded, if at all,
instead of and not in addition to, any bonus that from time to time may be
available to executives of the Company generally.

                  c. STOCK OPTIONS. On the effective date of this agreement (as
set forth in Section 1.a above), the Company shall grant you an option to
purchase, at their fair market value on the effective date, 250,000 shares of
common stock of the Company. The option shall become exercisable at the rate of
twenty percent (20%) on the date of grant and on each of the first four
anniversaries thereof. Except as otherwise provided in this Section 2.c or in
Section 5.a and c, the option granted you hereunder shall be pursuant to the
terms of the Company's Equity Incentive Plan.

                  d. OTHER BENEFITS.

                  i. During your employment, except as otherwise provided in
         this agreement, you shall be entitled to participate in all employee
         benefit plans made available to executives of the Company generally,
         all as in effect from time to time, including term life insurance in an
         amount equal to your base salary. Your participation will be subject to
         the terms of the applicable plan documents and generally applicable
         Company policies.

                  ii. In addition to the foregoing, during your employment, the
         Company will pay or reimburse the premium cost of up to $600,000 of
         term life insurance coverage maintained by you.

                  iii. During your employment, the Company will provide an
         automobile for your business use and will pay or reimburse expenses of
         that automobile in accordance with Company policy, as in effect from
         time to time.

                  e. RELOCATION AND RELATED EXPENSES. To assist you in your
relocation to the Andover, Massachusetts area, the Company will (i) reimburse
your relocation expenses to the extent provided under the Company's current
relocation policy; and, to the extent not duplicative of reimbursement provided
you under the Company's relocation policy; (ii) compensate you for the
difference, if any, between the price you paid to



                                     - 2 -
<PAGE>

purchase your current residence in McLean, Virginia and the selling price of
that residence, provided that you make reasonable efforts to obtain fair market
value for the residence; and (iii) reimburse your reasonable temporary living
expenses in the Andover, Massachusetts area and commuting expenses between
Massachusetts and Virginia for up to six months or, if less, until you and your
family have permanently relocated to the Andover, Massachusetts area.
Notwithstanding any contrary provision in the Company's relocation policy, you
will be permitted to select the real estate agents for the sale of your Virginia
residence and the purchase of a Massachusetts residence. For the purpose of this
Section 2.e, "living expenses" shall include reasonable costs for lodging,
meals, laundry, groceries, dry cleaning, and telephone calls, but will not
include expenses that normally would be incurred by you if you were not
relocating such as, but not limited to, mileage to and from work, car insurance
and car repairs.

                  f. MEMBERSHIP DUES. During your employment, the Company will
pay or reimburse your annual membership dues for the country club in the
Washington, D.C. area of which you are currently a member and up to twenty-five
thousand ($25,000) of your entrance fees as well as your annual membership dues
for a country club in Massachusetts, to the extent such dues or fees are not
duplicative of reimbursement provided you under the Company's expense
reimbursement policy.

                  g. PAID TIME AWAY. You will be entitled to five weeks of Paid
Time Away per year, to be used for vacation, sickness, unofficial holidays,
special leaves, etc. at such times and intervals as you shall determine, subject
to the reasonable business needs of the Company. In the event of termination of
this agreement for any reason, you shall be entitled to cash compensation for
Paid Time Away not used as of the date of termination, but only to the extent
such Paid Time Away has been accrued during the calendar year of termination.

                  h. BUSINESS EXPENSES. The Company will pay or reimburse you
for all reasonable business expenses incurred or paid by you in the performance
of your duties and responsibilities for the Company, subject to Company policies
as in effect from time to time, to any maximum annual limit and other
restrictions on such expenses set by the Board and to your providing such
reasonable substantiation and documentation as may be specified by the Company
from time to time.



                                     - 3 -
<PAGE>

         3. CONFIDENTIAL INFORMATION AND RESTRICTED ACTIVITIES.

                  a. CONFIDENTIAL INFORMATION. During the course of your
employment with the Company, you will learn of Confidential Information, as
defined below, and you may develop Confidential Information on behalf of the
Company and the Affiliates. You agree that you will never use or disclose to any
Person (except as required by applicable law or for the proper performance of
your duties and responsibilities to the Company and the Affiliates) any
Confidential Information. You understand that this restriction shall continue to
apply after your employment terminates, regardless of the reason for such
termination.

                  b. PROTECTION OF DOCUMENTS. All documents, records and files,
in any media of whatever kind and description, relating to the business, present
or otherwise, of the Company and the Affiliates and any copies ("Documents"),
whether or not prepared by you, shall be the sole and exclusive property of the
Company and the Affiliates. You agree to safeguard all Documents and to
surrender to the Company, at the time your employment terminates or at such
earlier time or times as the Company may specify, all Documents then in your
possession or control.

                  c. NON-COMPETITION. You acknowledge and agree that the
following restrictions on your activities during and after your employment are
necessary to protect the goodwill, Confidential Information and other legitimate
interests of the Company and the Affiliates:

                  i. While you are employed by the Company and during the period
         of one year immediately following termination of your employment (the
         "Non-Competition Period"), you shall not, directly or indirectly,
         whether as owner, partner, investor, consultant, agent, employee,
         co-venturer or otherwise, compete with the Company or be associated
         with any competitor of the Company. The foregoing shall not prevent
         your passive ownership of three percent (3%) or less of the equity
         securities of any publicly-traded company.

                  ii. You agree that during the Non-Competition Period, you will
         not, directly or indirectly, (1) hire or solicit for hiring any
         employee of the Company or any of the Affiliates or any person who has
         been such an employee in the preceding three months or seek to persuade
         any employee of the Company or any of the Affiliates to discontinue
         employment, (2) solicit or encourage any customer of the Company or any
         of the Affiliates or independent contractor providing services to the
         Company or any of the Affiliates to terminate or diminish its
         relationship with them or (3) seek to persuade any customer or
         prospective customer of the Company or any of the Affiliates to conduct
         with anyone else any business or activity that such customer or
         prospective customer conducts or could conduct with the Company or any
         of the Affiliates.


                                     - 4 -
<PAGE>

                  e. ASSIGNMENT OF INTELLECTUAL PROPERTY. You agree to promptly
and fully disclose to the Company all Intellectual Property, as defined below.
You hereby assign and agree to assign to the Company (or as otherwise directed
by the Company) your full right, title and interest to all Intellectual
Property. You further agree to execute any and all applications for domestic and
foreign patents, copyrights and other proprietary rights and do such other acts
(including, among others, the execution and delivery of instruments of further
assurance or confirmation) requested by the Company to assign the Intellectual
Property to the Company and to permit the Company to enforce any patents,
copyrights and other proprietary rights in the Intellectual Property. You agree
that you will not charge the Company for time spent in complying with these
obligations. All copyrightable works that you create shall be considered "work
made for hire."

                  f. You agree that, until the expiration of the Non-Competition
Period, you will provide the Company with such pertinent information concerning
your business activity as the Company may reasonably request in order to
determine your continued compliance with your obligations under this Section 3.
You agree to inform any new or prospective employer of this agreement and of
your obligations under this Section 3.

                  g. In signing this agreement, you give the Company assurance
that you have carefully read and considered all the terms and conditions of this
agreement, including the restraints imposed on you under this Section 3. You
agree without reservation that these restraints are necessary for the reasonable
and proper protection of the Company and the Affiliates; that each and every one
of the restraints is reasonable in respect to subject matter, length of time and
geographic area; and that these restraints will not prevent you from obtaining
other suitable employment during the Non-Competition Period. You further agree
that, were you to breach any of the covenants contained in this Section 3, the
damage to the Company and the Affiliates would be irreparable. You therefore
agree that the Company, in addition to any other remedies available to it, shall
be entitled to preliminary and permanent injunctive relief against any breach or
threatened breach by you of any of those covenants, without having to post bond,
and that you will not take, and you will not permit anyone else to take on your
behalf, any position in a court or any other forum inconsistent with any of your
covenants and agreements herein. You and the Company further agree that, in the
event that any provision of this Section 3 is determined by any court of
competent jurisdiction to be unenforceable by reason of its being extended over
too great a time, too large a geographic area or too great a range of
activities, that provision shall be deemed to be modified to permit its
enforcement to the maximum extent permitted by law. It is also agreed that each
of the Affiliates shall have the right to enforce all of your obligations to
that Affiliate under this agreement, including without limitation pursuant to
this Section 3.

         4. TERMINATION OF EMPLOYMENT. Your employment under this agreement
shall continue until terminated pursuant to this Section 4.


                                     - 5 -
<PAGE>

                  a. BY THE COMPANY (i) The Company may terminate your
employment other than for Cause at any time upon six months' notice; provided,
however, that the Company may elect to pay you your base salary for some or all
of the six month period in lieu of notice. (ii) The Company may terminate your
employment for Cause upon notice to you setting forth in reasonable detail the
nature of the Cause. Only the following shall constitute Cause for termination:
(1) your willful failure to perform (other than by reason of disability), or
gross negligence in the performance of, your duties and responsibilities to the
Company or any of the Affiliates; (2) your material breach of any provision of
Section 3 of this agreement; or (3) other serious misconduct by you that is
reasonably anticipated to result in material injury to the business, interests
or reputation of the Company or any of the Affiliates; provided, however, that
to the extent that the acts or omissions giving rise to such termination are
capable of being cured by you, you will be afforded 30 days to correct such acts
or omissions specified in the termination notice provided by the Company.

                  b. BY YOU. You may terminate your employment, other than for
Good Reason or for Good Reason, upon six months' notice to the Company. If you
terminate for Good Reason, the notice must set forth in reasonable detail the
nature of such Good Reason. In the event of your termination of your employment
hereunder, the Company may elect to waive some or all of the notice period and,
in that event, shall continue to pay you your base salary and benefits for that
portion of the notice period waived. Only the following shall constitute Good
Reason for termination: (a) the Company's assignment of any duties to you that
are materially inconsistent with your positions, duties, responsibilities or
reporting requirements with the Company, (b) the Company's material reduction of
your responsibilities, authority or status with the Company, (c) the Company's
reduction of your compensation or any benefit provided by this Agreement or (d)
the Company's material breach of its obligations under this Agreement or any
other material agreement between the Company and you; provided, however, that to
the extent that the acts or omissions giving rise to such termination are
capable of being cured by the Company, the Company will be afforded 30 days to
correct such acts or omissions specified in the termination notice provided by
you.

                  c. BY REASON OF DISABILITY. In the event you become disabled
during employment through any illness, injury, accident or condition of either a
physical or psychological nature and, as a result, are unable to perform
substantially all of your duties hereunder, the Company will continue to pay you
your base salary, less the amount of any benefits provided you through a
Company-provided disability plan, and will continue to provide you benefits in
accordance with Section 2.d above for up to six months of disability during any
rolling period of three hundred and sixty-five (365) consecutive calendar days.
If you are unable to return to work after six months of disability, the Company
may terminate your employment, upon notice to you. If any question shall arise
as to whether you are disabled to the extent that you are unable to perform
substantially all of your duties



                                     - 6 -
<PAGE>

hereunder, you shall, at the Company's request, submit to a medical examination
by a physician selected by the mutual agreement of you (or your guardian, if
any) and the Company to determine whether you are so disabled and such
determination shall for the purposes of this agreement be conclusive of the
issue. If such a question arises and you fail to submit to the requested medical
examination, the Company's determination of the issue shall be binding on you.


         5. SEVERANCE PAYMENTS AND OTHER MATTERS RELATED TO TERMINATION.

                  a. In the event of termination of your employment by the
Company other than for Cause in accordance with Section 4.a.i. or by you for
Good Reason in accordance with Section 4.b, and provided that no severance
benefits are payable to you under the change of control agreement between you
and the Company of even date (the "Change of Control Agreement"), the Company
will, notwithstanding that you may have become employed by another employer,
continue to pay you your base salary and continue to provide all of your group
health and life insurance benefits, including the benefit provided by Section
2.d.ii, for a period of twelve months (the "Severance Pay Period"). The Company
will also pay you on the date of termination any base salary and bonus
compensation earned but not paid through the date of termination (including a
pro-rated portion of any earned bonus for the year in which the termination
occurs) and pay for any Paid Time Away accrued but not used to that date. In
addition, all options granted you by the Company shall become exercisable on the
date of termination and shall remain exercisable for one year following the date
of termination.

                  b. Severance payments will be in the form of salary and
benefits continuation, payable in accordance with the normal payroll practices
of the Company and will begin on the Company's next regular payday following the
effective date of termination of your employment or, in the event that the
Company elects to provide you pay in lieu of notice for some or all of the
notice period, on the Company's next regular payday following the period for
which pay is provided in lieu of notice; provided, however, that coverage under
the Company's group health plan will terminate at such time as you and/or your
dependents become eligible for coverage under the health plan of another
employer. Your participation in all other employee benefit plans and programs
other than those specified in Section 5.a will cease as of the date of
termination of your employment, without regard to any continuation of base
salary or other payment to you following termination.

                  c. In the event of termination of your employment by you or by
the Company for Cause, the Company will pay you (i) any base salary earned but
not paid through the date of termination, (ii) bonus for any prior year that was
granted but not paid and bonus for the current year prorated through the date of
termination, and (iii) pay for



                                     - 7 -
<PAGE>

any Paid Time Away accrued but not used to that date, but shall have no further
obligation to you. All unvested options granted you by the Company shall be
forfeited in the event of termination of your employment for Cause.

                  d. Provisions of this agreement shall survive any termination
if so provided in this agreement or if necessary or desirable to accomplish the
purpose of other surviving provisions, including without limitation your
obligations under Section 3 of this agreement. The obligation of the Company to
make payments to you in lieu of notice under Section 4.a or 4 b hereof or
severance payments under Section 5.a is expressly conditioned upon your
continued full performance of your obligations under Section 3 hereof.

         6. DEFINITIONS. For purposes of this agreement, the following
definitions apply:

         "Affiliates" means all persons and entities directly or indirectly
controlling, controlled by or under common control with the Company, where
control may be by management authority, equity interest or otherwise.

         "Confidential Information" means any and all information of the Company
and the Affiliates that is not generally known by others with whom any of them
competes or does business or with whom any of them plans to compete or do
business and any and all information, publicly known in whole or in part or not,
which, if disclosed by the Company or the Affiliates, would assist in
competition against them. Confidential Information includes, without limitation,
information relating to (i) the development, research, testing, marketing and
financial activities of the Company and the Affiliates, (ii) their products and
services, (iii) the costs, sources of supply, financial performance and
strategic plans of the Company and the Affiliates, (iv) the identity and special
needs of the customers and prospective customers of the Company and the
Affiliates and (v) the people and organizations with whom the Company and the
Affiliates have business relationships and those relationships. Confidential
Information also includes any information received by the Company or any of the
Affiliates from any Person with any understanding, express or implied, that it
will not be disclosed and any information designated by the Company or any of
the Affiliates as confidential.

         "Intellectual Property" means any invention, formula, process,
discovery, development, design, innovation or improvement (whether or not
patentable or registrable under copyright statutes) made, conceived, or first
actually reduced to practice by you solely or jointly with others, during your
employment by the Company; provided, however, that, as used in this agreement,
the term "Intellectual Property" shall not apply to any invention that you
develop on your own time, without using the equipment, supplies, facilities or
trade secret information of the Company or any of the Affiliates, unless such
invention relates at



                                     - 8 -
<PAGE>

the time of conception or reduction to practice of the invention (i) to the
business of the Company, (ii) to the business of an Affiliate for whom you have
performed services, (iii) to the actual or demonstrably anticipated research or
development of the Company or any of the Affiliates, provided that, in the case
of an Affiliate, you have, or would reasonably be expected to have, knowledge of
such research or development as a result of your employment or (iv) results from
any work performed by you for the Company or any of the Affiliates.

         "Person" means an individual, a corporation, an association, a
partnership, an estate, a trust and any other entity or organization, other than
the Company or any of the Affiliates.

         7. CONFLICTING AGREEMENTS. You hereby represent and warrant that,
subject to your termination of your current employment, your signing of this
agreement and the performance of your obligations under it will not breach or be
in conflict with any other agreement to which you are a party or are bound and
that you are not now subject to any covenants against competition or similar
covenants or court order that would affect the performance of your obligations
under this agreement. You agree that you will not disclose to or use on behalf
of the Company any proprietary information of a third party without that party's
consent.

         8. WITHHOLDING. All payments made by the Company under this agreement
shall be reduced by any tax or other amounts required to be withheld by the
Company under applicable law.

         9. ARBITRATION. Any controversy or claim arising out of or relating to
this agreement shall be referred to and finally resolved by arbitration in
Boston, Massachusetts in accordance with the Commercial Arbitration Rules of the
American Arbitration Association, and judgment on the award rendered by the
arbitrator may be entered in any court having jurisdiction thereof. The expenses
of arbitration shall be shared equally. This Section 9 shall not, however, limit
the right of the Company to obtain provisional remedies for violation of Section
3 pending the outcome of arbitration proceedings.

         10. ASSIGNMENT. Neither you nor the Company may make any assignment of
this agreement or any interest in it, by operation of law or otherwise, without
the prior written consent of the other; provided, however, that the Company may
assign its rights and obligations under this agreement without your consent in
the event that the Company shall hereafter affect a reorganization, consolidate
with, or merge into any Person or transfer all or substantially all of its
properties or assets to any Person. This agreement shall inure to the benefit of
and be binding upon you and the Company, and each of our respective successors,
executors, administrators, heirs and permitted assigns.


                                     - 9 -
<PAGE>

         11. SEVERABILITY. If any portion or provision of this agreement shall
to any extent be declared illegal or unenforceable by a court of competent
jurisdiction, then the remainder of this agreement, or the application of such
portion or provision in circumstances other than those as to which it is so
declared illegal or unenforceable, shall not be affected thereby, and each
portion and provision of this agreement shall be valid and enforceable to the
fullest extent permitted by law.

         12. MISCELLANEOUS. This agreement sets forth the entire agreement
between you and the Company and replaces all prior and contemporaneous
communications, agreements and understandings, written or oral, with respect to
the terms and conditions of your employment, excluding the Change of Control
Agreement, which shall remain in full force and effect in accordance with its
terms. This agreement may not be modified or amended, and no breach shall be
deemed to be waived, unless agreed to in writing by you and an expressly
authorized representative of the Company. The headings and captions in this
agreement are for convenience only and in no way define or describe the scope or
content of any provision of this agreement. This agreement may be executed in
two or more counterparts, each of which shall be an original and all of which
together shall constitute one and the same instrument. This is a Massachusetts
contract and shall be governed and construed in accordance with the laws of the
Commonwealth of Massachusetts, without regard to the conflict of laws principles
thereof.

         13. NOTICES. Any notices provided for in this agreement shall be in
writing and shall be effective when delivered in person or deposited in the
United States mail, postage prepaid, and addressed to you at your last known
address on the books of the Company or, in the case of the Company, to it at its
principal place of business, attention of Chairman of the Board, or to such
other address as either party may specify by notice to the other actually
received.

         If the foregoing is acceptable to you, please sign the enclosed copy of
this letter in the space provided and return it to me, at which time this letter
and that copy will take effect as a binding agreement between you and the
Company on the basis set forth above.


                                  Sincerely yours,


                                  By: /s/ John S. Anderegg, Jr.
                                      ______________________________


                                  Title: Chairman
                                         ___________________________


Accepted and Agreed:


/s/ James P. Regan
___________________________________


Date: 9/10/99
      _____________________________




                                     - 10 -

<PAGE>
                                                                   EXHIBIT 10.12

                         DYNAMICS RESEARCH CORPORATION

                          CHANGE OF CONTROL AGREEMENT

     AGREEMENT, made this 3rd day of November, 1999 by and between James P.
Regan ("Executive") and Dynamics Research Corporation. (the "Company");

RECITALS:

     1.   The Board of Directors of the Company (the "Board") recognizes that
the possibility of a change in control may exist and that such possibility, and
the uncertainty and questions which it may raise among management personnel, may
result in the departure or distraction of management personnel to the detriment
of the Company and its stockholders;

     2.   The Board has determined that appropriate steps should be taken to
reinforce and encourage the continued attention and dedication of members of the
Company's management, including Executive, to their duties, to assisting the
Board in assessing proposals with respect to a change in control and to advising
the Board as to the best interests of the Company and its shareholders with
respect to such potential change in control, without distraction and conflict
arising from the possibility of a change in control;

     3.   The Board wishes to induce Executive to remain in the employ of the
Company and to assure him of fair severance should his employment terminate in
specified circumstances following a change of control of the Company.

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

     1.   If within 24 months following a Change of Control (as defined in
Exhibit A) (the "Post Change of Control Period") Executive's employment with the
Company is terminated (i) by the Company for any reason (other than for "Cause"
or "Disability" (as defined paragraph 4 below) or as a result of Executive's
death), or (ii) Executive terminates such employment for Good Reason (as defined
in paragraph 4 below):

          (1)  The Company will pay to Executive within five business days of
               such termination of employment a lump-sum cash payment in an
               amount equal to the sum of (i) Executive's annual base salary
               ("Base Salary") at the time of termination through the date of
               such termination of employment to the extent not theretofore
               paid, (ii) a prorated portion of Executive's target bonus
               compensation for the fiscal year in which such termination shall
               occur, calculated by multiplying (A) such bonus compensation
               times (B) a fraction, the numerator of which is the number of
               days in the fiscal year through the date of termination of
               employment, and the denominator of which is 365, (iii) if
               Executive has not been paid bonus

<PAGE>

               compensation with respect to the fiscal year prior to the year in
               which such termination occurs and during which Executive was
               employed by the Company (except where prior to the Change of
               Control the Board had determined that no such incentive
               compensation was to be paid to Executive with respect to such
               prior year), Executive's target bonus for such prior fiscal year
               prorated for the period of his employment by the Company if less
               than a full year and (iv) any accrued and unpaid vacation pay
               through the date of termination; and

          (2)  Any stock, stock option or other awards granted to Executive by
               the Company shall immediately vest and, if applicable, become
               exercisable in full, notwithstanding any provision to the
               contrary, and shall remain exercisable, if applicable, until the
               earlier of the fourth anniversary of such termination of
               employment or the latest date on which such grant could have been
               exercised, any restrictions on any restricted stock, deferred
               stock or other awards shall immediately terminate and all such
               awards shall immediately be vested in full, and any certificates
               for any deferred stock shall be delivered to Executive no later
               than five business days following such termination;

          (3)  The Company will pay to Executive within five business days of
               such termination of employment a lump-sum cash payment in an
               amount equal to two times the sum of (A) the amount of
               Executive's Base Salary at the rate in effect immediately prior
               to the date of termination or at the rate in effect immediately
               prior to the Change of Control, whichever is higher, and (B) the
               amount of Executive's target bonus compensation for the fiscal
               year during which the termination of employment occurs or the
               amount of Executive's target bonus compensation in effect
               immediately prior to the Change of Control, whichever is higher.

          (4)  Executive, together with his dependents, will continue following
               such termination of employment to participate fully in the life
               and medical insurance plans maintained or sponsored by the
               Company immediately prior to the Change of Control on the same
               basis they participated prior to the Change in Control until the
               earlier of (i) the second anniversary of such termination or any
               longer period as may be provided by the terms of such plan or
               (ii) the date Executive becomes re-employed with another employer
               and is eligible to receive substantially equivalent life and
               medical benefits under another employer provided plan, provided
               that if the continued participation of Executive and his
               dependents is not possible under the terms of any of such Company
               plans, the Company shall instead either arrange to provide
               Executive and his dependents with substantially equivalent
               benefits or pay to Executive (within five days of the date of
               termination) an amount equal to the full value thereof in cash;
               and

                                      -2-
<PAGE>

          (5)  the Company will promptly reimburse Executive for any and all
               legal fees and expenses (including, without limitation,
               stenographer fees and printing costs) incurred by him as a result
               of such termination of employment, including without limitation
               all fees and expenses incurred to enforce the provisions of this
               Agreement or contest or dispute that the termination of his
               employment is for Cause or other than for Good Reason (regardless
               of the outcome thereof).

     Notwithstanding anything herein to the contrary, (i) to the extent that any
payment or benefit provided for herein is required to be paid or vested on any
earlier date under the terms of any plan, agreement or arrangement, such plan,
agreement or arrangement shall control; and (ii) if the Company terminates
Executive's employment for a reason other than Cause prior to the date upon
which the Change of Control occurs, and Executive reasonably demonstrates that
such termination of employment (x) was at the request of a third party who has
taken steps reasonably calculated to effect a Change of Control or (y) otherwise
arose in connection with or in anticipation of a Change of Control, then for all
purposes of this Agreement, Executive shall be entitled to the benefits provides
in Section 1 above.

     To avert duplication of benefits, if Executive receives any payment of Base
Salary, incentive compensation or severance other than under this Agreement
("Other Termination Payments") upon the termination of his employment with the
Company, the amount of such payments shall be deducted from the amount paid
under this Agreement and the benefits to be provided hereunder shall be provided
only to the extent additional to the benefits to be provided other than under
this Agreement; provided, however, that neither this paragraph nor the
provisions of any other agreement shall be interpreted to reduce the amount
payable to Executive below the amount that would otherwise have been payable
under this Agreement if such Other Termination Payments had not been made.

     2.   Death, Disability, Cause, Other Than For Good Reason

          (1)  If Executive's employment shall terminate during the Post Change
               of Control Period by reason of Executive's death, this Agreement
               shall terminate without further obligations to Executive's legal
               representatives under this Agreement.

          (2)  If Executive's employment is terminated during the Post Change of
               Control Period by reason of Executive's Disability, in accordance
               with Section 4.c of the employment agreement between the Company
               and the Executive of even date, this Agreement shall terminate
               without further obligations to Executive.

          (3)  If Executive's employment shall be terminated for Cause (as
               defined in Section 4 below) during the Post Change of Control
               Period, this Agreement shall terminate without further
               obligations to Executive other

                                      -3-
<PAGE>

               than the obligation to pay Executive (A) his Base Salary through
               the date of termination and (B) Other Benefits, in each case to
               the extent theretofore unpaid.

          (4)  If Executive voluntarily terminates employment during the Post
               Change of Control Period, excluding a termination for Good
               Reason, this Agreement shall terminate without further
               obligations to Executive.

     3.   "Cause" means only: (a) commission of a felony or gross neglect of
duty by Executive rising to the level of deliberate dereliction, (b) conviction
of a crime involving moral turpitude, or (c) willful failure by Executive in the
performance of his duties to the Company which failure is deliberate on
Executive's part, results in material injury to the Company, and continues for
more than 30 days after written notice given to Executive pursuant to a two-
thirds vote of all of the members of the Board at a meeting called and held for
such purpose (after reasonable notice to Executive) and at which meeting
Executive and his counsel were given an opportunity to be heard, such vote to
set forth in reasonable detail the nature of the failure. For purposes of this
definition of Cause, no act or omission shall be considered to have been
"willful" unless it was not in good faith and Executive had knowledge at the
time that the act or omission was not in the best interest of the Company. Any
act or failure to act based on authority given pursuant to a resolution duly
adopted by the Board or based on the advice of counsel of the Company shall be
conclusively presumed to be done, or omitted to be done, by Executive in good
faith and in the best interest of the Company. Cause shall not include willful
failure due to incapacity resulting from physical or mental illness or any
actual or anticipated failure after Notice of Termination for Good Reason.

     4.   Executive shall be deemed to have voluntarily terminated his
employment for Good Reason if Executive leaves the employ of the Company for any
reason following:

          (1)  The assignment to Executive of any duties inconsistent in any
               respect with Executive's position (including status, offices,
               titles and reporting requirements), authority, duties or
               responsibilities immediately prior to the Change of Control; or
               the diminution or adverse alteration in any material adverse
               respect of such position, authority, duties or responsibilities,
               excluding for this purpose an isolated, insubstantial and
               inadvertent action not taken in bad faith and which is remedied
               by the Company promptly after receipt of notice thereof given by
               Executive;

          (2)  Any reduction in Executive's rate of Base Salary for any fiscal
               year to less than 100% of the rate of Base Salary payable for the
               fiscal year immediately preceding the Change of Control or of the
               Base Salary provided for such fiscal year in any agreement
               between Executive and the Company, or reduction in Executive's
               total cash and stock compensation

                                      -4-
<PAGE>

               opportunities, including Base Salary and incentives, for any
               fiscal year to less than 100% of the total cash and stock
               compensation opportunities made available to him immediately
               preceding the Change of Control for the then current fiscal year
               or of the total cash and stock compensation opportunities which
               were to be made available to him for the fiscal year pursuant to
               any agreement between Executive and the Company (for this
               purpose, such opportunities shall be deemed reduced if the
               objective standards by which Executive's incentive compensation
               measured becomes more stringent, the target or maximum amounts of
               such incentive compensation are reduced, or the amount of such
               incentive compensation is reduced on a discretionary basis from
               the amount that would be payable solely by reference to the
               objectives); or

          (3)  Failure of the Company to continue in effect any retirement,
               life, medical, dental, disability accidental death or travel
               insurance plan or other benefit plan or practice, in which
               Executive was participating immediately prior to the Change of
               Control unless the Company provides Executive with a plan or
               plans or practices that provide substantially similar benefits,
               or the taking of any action by the Company that would adversely
               affect Executive's participation in or materially reduce
               Executive's benefits under any of such plans or practices or
               deprive Executive of any material fringe benefit enjoyed by
               Executive immediately prior to the Change of Control other than
               an isolated, insubstantial and inadvertent failure not occurring
               in bad faith and which is remedied by the Company promptly after
               receipt of notice thereof given by Executive; or

          (4)  The Company requires Executive to be based at any office or
               location further than 40 miles from Andover, Massachusetts, or
               the Company requires Executive to travel on Company business to a
               substantially greater extent than required immediately prior to
               the date of the Change of Control; or

          (5)  Any failure by the Company to comply with and satisfy Section 6
               of this Agreement.

     Executive's right to terminate his employment pursuant to this section
shall not be affected by his incapacity due to physical or mental illness.
Executive's continued employment shall not constitute consent to, or a waiver of
rights with respect to, any circumstances constituting Good Reason hereunder.

     5.   In the case of any dispute under this Agreement, Executive may
initiate binding arbitration in Boston, Massachusetts before the American
Arbitration Association by serving a

                                      -5-
<PAGE>

notice to arbitrate upon the Company or, at Executive's election, institute
judicial proceedings. The Company shall not have the right to initiate binding
arbitration, and agrees that upon the initiation of binding arbitration by
Executive pursuant to this paragraph 5 the Company shall cause to be dismissed
any judicial proceedings it has brought against Executive relating to this
Agreement. The Company authorizes Executive from time to time to retain counsel
of his choice to represent Executive in connection with any and all actions,
proceedings, and/or arbitration, whether by or against the Company or any
director, officer, shareholder, or other person affiliated with the Company,
which may affect Executive's rights under this Agreement. Company agrees to
(i) pay the fees and expenses of such counsel, (ii) to pay the cost of such
arbitration and/or judicial proceeding, and (iii) pay interest to Executive on
all amounts owed to Executive under this Agreement during any period of time
that such amounts are withheld pending arbitration and/or judicial proceedings.
Such interest shall be simple interest at the Prime Rate as published in the
"Money Rates" section of The Wall Street Journal on the effective date of
Executive's notice hereunder, but in no event higher than the maximum rate
permissible under applicable law; provided, however, that the interest rate will
be adjusted to the Prime Rate on each subsequent anniversary (or on the next
subsequent date for which such rate is published).

     In addition, notwithstanding any existing or prior attorney-client
relationship between the Company and counsel retained by Executive, the Company
irrevocably consents to Executive entering into an attorney-client relationship
with such counsel and agrees that a confidential relationship shall exist
between Executive and such counsel.

     6.   If the Company is at any time before or after a Change of Control
merged or consolidated into or with any other corporation or other entity
(whether or not the Company is the surviving entity), or if substantially all of
the assets thereof are transferred to another corporation or other entity, the
provisions of this Agreement will be binding upon and inure to the benefit of
the corporation or other entity resulting from such merger or consolidation or
the acquirer of such assets (the "Successor Entity"), and this paragraph 6 will
apply in the event of any subsequent merger or consolidation or transfer of
assets. The Company will require any such Successor Entity to assume expressly
and agree to perform this Agreement in the same manner and to the same extent
that the Company would be required to perform if no such transaction had taken
place. As used in this Agreement, "Company" shall mean the Company as
hereinbefore defined and any Successor Entity which assumes and agrees to
perform this Agreement by operation of law or otherwise.

     In the event of any merger, consolidation, or sale of assets described
above, nothing contained in this Agreement will detract from or otherwise limit
Executive's right to or privilege of participation in any stock option or
purchase plan or any bonus, profit sharing, pension, group insurance,
hospitalization, or other incentive or benefit plan or arrangement which may be
or become applicable to executives of the corporation resulting from such merger
or consolidation or the corporation acquiring such assets of the Company.

                                      -6-
<PAGE>

     In the event of any merger, consolidation, or sale of assets described
above, references to the Company in this Agreement shall unless the context
suggests otherwise be deemed to include the entity resulting from such merger or
consolidation or the acquiror of such assets of the Company.

     7.   Any termination by the Company for Cause, or by Executive for Good
Reason, shall be communicated by Notice of Termination to the other party hereto
given in accordance with the last paragraph of Section 12 of this Agreement. For
purposes of this Agreement, a "Notice of Termination" means a written notice
that (i) indicates the specific termination provision in this Agreement relied
upon, (ii) to the extent applicable, sets forth in reasonable detail the facts
and circumstances claimed to provide a basis for termination of Executive's
employment under the provision so indicated and (iii) if the Date of Termination
(as defined below) is other than the date of receipt of such notice, specifies
the termination date (which date shall be not more than thirty days after the
giving of such notice). The failure by Executive or the Company to set forth in
the Notice of Termination any fact or circumstance which contributes to a
showing of Good Reason or Cause shall not waive any right of Executive or the
Company, respectively, hereunder or preclude Executive or the Company,
respectively, from asserting such fact or circumstance in enforcing Executive's
or the Company's rights hereunder.

     "Date of Termination" means (i) if Executive's employment is terminated by
the Company for Cause, or by Executive for Good Reason, the date of receipt of
the Notice of Termination or any later date specified therein, as the case may
be, (ii) if Executive's employment is terminated by the Company other than for
Cause or Disability, the Date of Termination shall be the date on which the
Company notifies Executive of such termination and (iii) if Executive's
employment is terminated by reason of death or Disability, the Date of
Termination shall be the date of death of Executive or the effective date of the
Disability, as the case may be.

     8.   All payments required to be made by the Company hereunder to Executive
or his dependents, beneficiaries, or estate will be subject to the withholding
of such amounts relating to tax and/or other payroll deductions as may be
required by law.

     In the event that it is determined that any payment or benefit provided by
the Company to or for the benefit of Executive, either under this Agreement or
otherwise, will be subject to the excise tax imposed by Section 4999 of the
Internal Revenue Code or any successor provision(s) ("Section 4999"), the
Company will, prior to the date on which any amount of the excise tax must be
paid or withheld, make an additional lump-sum payment (the "Gross-up Payment")
to Executive in an amount sufficient, after giving effect to all federal, state
and other taxes and charges (including interest and penalties, if any) with
respect to the gross-up payment, to make Executive whole for all taxes
(including withholding taxes) and any associated interest and penalties, imposed
under or as a result of Section 4999.

                                      -7-
<PAGE>

     Determinations under this Section 8 will be made by the accounting firm
employed by the Company unless Executive has reasonable objections to the use of
that firm, in which case the determinations will be made by a comparable firm
chosen by Executive after consultation with the Company (the firm making the
determinations to be referred to as the "Firm").  The determinations of the Firm
will be binding upon the Company and Executive except as the determinations are
established in resolution (including by settlement) of a controversy with the
Internal Revenue Service to have been incorrect.  All fees and expenses of the
Firm will be paid by the Company.

     If the Internal Revenue Service asserts a claim that, if successful, would
require the Company to make a Gross-up Payment or an additional Gross-up
Payment, the Company and Executive will cooperate fully in resolving the
controversy with the Internal Revenue Service.  The Company will make or advance
such Gross-up Payments as are necessary to prevent Executive from having to bear
the cost of payments made to the Internal Revenue Service in the course of, or
as a result of, the controversy.  The Firm will determine the amount of such
Gross-up Payments or advances and will determine after final resolution of the
controversy whether any advances must be returned by Executive to the Company.
The Company will bear all expenses of the controversy and will gross Executive
up for any additional taxes that may be imposed upon Executive as a result of
its payment of such expenses.

     9.   There shall be no requirement on the part of Executive to seek other
employment or otherwise mitigate damages in order to be entitled to the full
amount of any payments and benefits to which Executive is entitled under this
Agreement, and the amount of such payments and benefits shall not be reduced by
any compensation or benefits received by Executive from other employment other
than with respect to certain welfare benefits as provided in the first proviso
to Section 1(d).

     10.  Nothing contained in this Agreement shall be construed as a contract
of employment between Company and Executive, or as a right of Executive to
continue in the employ of Company, or as a limitation of the right of Company to
discharge Executive with or without Cause; provided that Executive shall have
the right to receive upon termination of his employment the payments and
benefits provided in this Agreement and shall not be deemed to have waived any
rights he may have either at law or in equity in respect of such discharge.

     11.  No amendment, change, or modification of this Agreement may be made
except in writing, signed by both parties.

     12.  This Agreement shall terminate on November 3, 2002, provided, however,
that commencing on November 3, 2000 and on each annual anniversary of such date
(each such date hereinafter referred to as a "Renewal Date"), unless previously
terminated, the term of this

                                      -8-
<PAGE>

Agreement shall be automatically extended so as to terminate three years from
such Renewal Date, unless at least sixty days prior to the Renewal Date the
Company shall give notice to Executive that the term of this Agreement shall not
be so extended. This Agreement shall not apply to a Change of Control which
takes place after the termination of this Agreement.

     The provisions of this Agreement shall be binding upon and shall inure to
the benefit of Executive, his executors, administrators, legal representatives
and assigns, and the Company and its successors.

     The validity, interpretation, and effect of this Agreement shall be
governed by the laws of The Commonwealth of Massachusetts, without regard to the
conflict of laws provisions thereof.  Any ambiguities in this Agreement shall be
construed in favor of Executive.

     The invalidity or unenforceability of any provisions of this Agreement
shall not affect the validity or enforceability of any other provision of this
Agreement, which shall remain in full force and effect.

     The Company shall have no right of set-off or counterclaims, in respect of
any claim, debt, or obligation, against any payments to Executive, his
dependents, beneficiaries, or estate provided for in this Agreement.

     No right or interest to or in any payments shall be assignable by
Executive; provided, however, that this provision shall not preclude him from
designating one or more beneficiaries to receive any amount that may be payable
after his death and shall not preclude the legal representative of his estate
from assigning any right hereunder to the person or persons entitled thereto
under his will or, in the case of intestacy, to the person or persons entitled
thereto under the laws of intestacy applicable to his estate.  The term
"beneficiaries" as used in this Agreement shall mean a beneficiary or
beneficiaries so designated to receive any such amount, or if no beneficiary has
been so designated, the legal representative of Executive's estate.

     No right, benefit, or interest hereunder, shall be subject to anticipation,
alienation, sale, assignment, encumbrance, charge, pledge, hypothecation or set-
off in respect of any claim, debt or obligation, or to execution, attachment,
levy or similar process, or assignment by operation of law.  Any attempt,
voluntary or involuntary, to effect any action specified in the immediately
preceding sentence shall, to the full extent permitted by law, be null, void,
and of no effect.

     All notices and other communications hereunder shall be in writing and
shall be given by hand delivery to the other party or by registered or certified
mail, return receipt requested, postage prepaid, addressed as follows:

                                      -9-
<PAGE>

     If to Executive:    James P. Regan
     ---------------     930 Towlston Road
                         McLean, Virginia  22102


     If to the Company:  Dynamics Research Corporation
     -----------------   60 Frontage Road
                         Andover, MA 01810
                         Attention: Chairman of the Board


or to such other address as either party shall have furnished to the other in
writing in accordance herewith.  Notice and communications shall be effective
when actually received by the addressee.

     IN WITNESS WHEREOF, the Company and Executive have each caused this
Agreement to be duly executed and delivered as of the date set forth above.

                              DYNAMICS RESEARCH CORPORATION


                              By: /s/ James P. Regan
                                 ______________________________



                              ________________________________
                                James P. Regan

                                      -10-
<PAGE>

                                   EXHIBIT A

     Change of Control.  For the purposes of this Agreement, a "Change of
     -----------------
Control" shall mean:

          (a)  The acquisition by any person, corporation, partnership, limited
               liability company or other entity (a "Person", which term shall
               include a group within the meaning of section 13(d) of the
               Securities Exchange Act of 1934 (the "Exchange Act")) of ultimate
               beneficial ownership (within the meaning of Rule 13d-3
               promulgated under the Exchange Act), directly or indirectly of
               30% or more of either (i) the then outstanding shares of common
               stock of the Company (the "Outstanding Company Common Stock") or
               (ii) the combined voting power of the then outstanding voting
               securities of the Company entitled to vote generally in the
               election of directors (the "Outstanding Company Voting
               Securities"); provided, however, that for purposes of this
               subsection (a), the following acquisitions shall not constitute a
               Change of Control: (i) any such acquisition directly from the
               Company, except for acquisition of securities upon conversion of
               other securities of the Company (ii) any such acquisition by the
               Company, (iii) any such acquisition by any employee benefit plan
               (or related trust) sponsored or maintained by the Company or any
               corporation controlled by the Company or (iv) any such
               acquisition by any corporation pursuant to a transaction which
               complies with clauses (i), (ii) and (iii) of subsection (c) of
               this Exhibit A; or

          (b)  Individuals who, as of the date hereof, constitute the Board (the
               "Incumbent Board") cease for any reason to constitute at least a
               majority of the Board; provided, however, that any individual
               becoming a director subsequent to the date hereof whose election,
               or nomination for election, by the Company's shareholders, was
               approved by a vote of at least a majority of the directors then
               comprising the Incumbent Board shall be considered as though such
               individual were a member of the Incumbent Board, but excluding,
               for this purpose, any such individual whose initial assumption of
               office occurs as a result of an actual or threatened election
               contest with respect to the election or removal of directors or
               other actual or threatened solicitation of proxies or consents by
               or on behalf of a Person other than the Board; or

          (c)  Consummation of a reorganization, merger or consolidation or sale
               or other disposition of all or substantially all of the assets of
               the Company in one or a series of transactions (a "Business
               Combination"), in each case, unless, following such Business
               Combination, (i) all or substantially all of

                                      -11-
<PAGE>

               the individuals and entities who were the beneficial owners,
               respectively, of the Outstanding Company Common Stock and
               Outstanding Company Voting Securities immediately prior to such
               Business Combination beneficially own, directly or indirectly,
               immediately following such Business Combination more than 50% of,
               respectively, the outstanding shares of common stock and the
               combined voting power of the then outstanding voting securities
               entitled to vote generally in the election of directors, as the
               case may be, of the corporation resulting from such Business
               Combination (including, without limitation, a corporation which
               as a result of such transaction owns the Company or all or
               substantially all of the Company's assets either directly or
               through one or more subsidiaries) in substantially the same
               proportions as their ownership, immediately prior to such
               Business Combination of the Outstanding Company Common Stock and
               outstanding Company Voting Securities, as the case may be,
               (ii) no Person (excluding any corporation resulting from such
               Business Combination or any employee benefit plan (or related
               trust) of the Company or such corporation resulting from such
               Business Combination) ultimately beneficially owns, directly or
               indirectly, 30% or more of, respectively, the then outstanding
               shares of common stock of the corporation resulting from such
               Business Combination or the combined voting power of the then
               outstanding voting securities of such corporation except to the
               extent that such ownership existed prior to the Business
               Combination and (iii) at least a majority of the members of the
               board of directors of the corporation resulting from such
               Business Combination were members of the Incumbent Board at the
               time of the execution of the initial agreement, or of the action
               of the Board, providing for such Business Combination; or

          (d)  Approval by the shareholders of the Company of a complete
               liquidation or dissolution of the Company.

                                      -12-

<PAGE>

                                                                      Exhibit 13

Selected Financial Information

<TABLE>
<CAPTION>
Five Year Summary of Selected Financial Information
                                                    1999            1998            1997           1996           1995
- ------------------------------------------------------------------------------------------------------------------------
(in thousands of dollars, except share, per share data and employees)
<S>                                            <C>             <C>             <C>            <C>            <C>
Revenue                                        $   191,621     $   182,344     $   156,733    $   129,997    $   103,941
Operating income (loss)                            (11,378)          2,459           7,807          4,283          1,018
Income (loss) from continuing operations            (8,888)            491           5,177          2,311          1,018
Net income (loss)                                   (7,526)         (5,971)          4,129          1,729            559
Income (loss) from continuing operations
   per common share - basic                          (1.21)            .07             .69            .31            .08
Income (loss) from continuing operations
   per common share - diluted                        (1.21)            .06             .66            .30            .07
Net income (loss) per common share - basic           (1.02)           (.80)            .55            .23            .08
Net income (loss) per common share - diluted         (1.02)           (.77)            .53            .22            .07

Total assets                                        75,188          88,067          77,629         70,950         53,946
Total debt                                          19,700          26,800          10,000            300          1,500
Stockholders' equity                                23,805          31,246          39,147         35,239         33,206
Stockholders' equity per share                        3.23            4.24            5.19           4.69           4.47
Return on stockholders' equity                       (31.6)%         (19.1)%          10.6%           4.9%           1.7%

Backlog                                            106,692         105,427         110,001         73,200         61,284
Cash flow from operations                           10,985         (11,406)          7,980          1,035          7,499
Research and development expense                     1,478           2,739           1,249          2,189          1,611
Capital expenditures                                 2,702           3,171           5,104          9,266          4,441
Depreciation and amortization                        6,060           6,219           5,240          4,910          4,002

Number of shares outstanding at end of year      7,363,324       7,369,190       7,546,646      7,515,630      7,422,059
Number of employees                                  1,613           1,557           1,455          1,349          1,249
</TABLE>


<TABLE>
<CAPTION>
Quarterly Information (unaudited)
                                                                  1st Qtr        2nd Qtr          3rd Qtr        4th Qtr
- ------------------------------------------------------------------------------------------------------------------------
(in thousands of dollars, except per share data)
<S>                                                            <C>                <C>            <C>            <C>

1999
- ----
  Revenue                                                      $    46,549        $ 48,810       $ 48,241       $ 48,021
  Operating income (loss)                                            2,563          (9,545)          (200)        (4,196)
  Income (loss) from continuing operations                           1,182          (6,075)          (602)        (3,393)
  Gain on discontinued operations                                       --           1,362             --             --
  Net income (loss)                                                  1,182          (4,713)          (602)        (3,393)
  Income (loss) from continuing operations
    per common share - diluted                                         .16            (.83)          (.08)          (.46)
  Gain on discontinued operations
    per common share - diluted                                          --             .19             --             --
  Net income (loss) per common share - diluted                         .16            (.64)          (.08)          (.46)

1998
- ----
  Revenue                                                      $    41,988        $ 48,317       $ 44,379       $ 47,660
  Operating income (loss)                                            2,408           2,056          1,419         (3,424)
  Income (loss) from continuing operations                           1,203             955            579         (2,246)
  Loss on discontinued operations                                     (566)         (1,299)        (1,084)        (3,513)
  Net income (loss)                                                    637            (344)          (505)        (5,759)
  Income (loss) from continuing operations
    per common share - diluted                                         .15             .12            .07           (.30)
  Loss on discontinued operations per common
    share - diluted                                                   (.07)           (.17)          (.14)          (.48)
  Net income (loss) per common share - diluted                         .08            (.05)          (.07)          (.78)
</TABLE>
       See Management's Discussion and Analysis of Financial Condition
           and Results of Operations for discussion of unusual items.
<PAGE>

                                             Management's Dicussion and Analysis
                                of Financial Condition and Results of Operations

<TABLE>
<CAPTION>
Results of Operations
For the years ended December 31,                               1999      1998      1997
- ---------------------------------------------------------------------------------------
(expressed as a percentage of total revenue)
<S>                                                          <C>       <C>      <C>
Contract revenue                                               86.0%     84.6%    82.4%
Product sales                                                  14.0%     15.4%    17.6%
Total revenue                                                 100.0%    100.0%   100.0%

Gross margin on contract revenue*                               0.3%      8.9%    11.3%
Gross margin on product sales*                                 20.8%     21.3%    25.0%
Total gross margin                                              3.2%     10.8%    13.7%
Selling, engineering and administrative expenses                9.1%      9.4%     8.7%

Operating income (loss)                                        (5.9)%     1.4%     5.0%
Interest expense, net                                           1.2%      0.9%     0.1%
Income (loss) from continuing operations before provision
   (benefit) for income taxes                                  (7.1)%     0.5%     4.9%
- ---------------------------------------------------------------------------------------
</TABLE>

*    These amounts represent a percentage of contract revenue and product sales,
     respectively.

Overview
- --------------------------------------------------------------------------------
Dynamics Research Corporation (the "company") has an outstanding 45-year legacy
of customer satisfaction, strong information technology and logistics management
skills--expertise that is in high demand in defense, civil and commercial
markets. But, most of all, the company's potential derives from its highly
skilled and dedicated employees.

     Despite these positives and a 5% increase in revenue in 1999 to $191.6
million, the company has faltered recently in several areas. The impact is
evident in the financial results for the past two years. The company has posted
net losses of $7.5 million, or $1.02 per diluted share, for 1999 and $6.0
million, or $.77 per diluted share, for 1998.

     The shortcomings manifested in these results are primarily attributable to
becoming overextended, by moving too far, too fast into new business areas. The
losses include, on an after-tax basis:

o    Provisions for cost overruns on three fixed-price contracts totaling $8.7
     million in 1999 and $1.5 million in 1998;

o    A loss on the discontinued Telecommunications Fraud Control business of
     $6.5  million in 1998, partially offset by a gain on the sale of the
     business of $1.4 million in 1999; and

o    Losses on the divested VisualMagic business and Empresa, Inc. investments
     of $0.9 million in 1999 and $1.2 million in 1998.

     Results also reflect a restructuring charge of $0.8 million, after tax,
recorded in the fourth quarter of 1999, stemming from cost reduction and
efficiency improvements.

Revenue
- --------------------------------------------------------------------------------
Total revenue from continuing operations was $191.6 million, $182.3 million and
$156.7 million for 1999, 1998 and 1997, respectively, representing increases of
5.1% and 16.3% in 1999 and 1998, respectively.

     Contract revenue in the Systems and Services segment was $164.8 million in
1999 compared with $154.3 million in 1998 and $129.1 million in 1997,
representing increases of 6.8% and 19.5% in 1999 and 1998, respectively. The
increase in Systems and Services segment revenue in 1999 compared with the prior
year was primarily due to growth in the company's field offices, logistics and
material acquisition services to the United States Air Force and Army, partially
offset by a decrease in the company's state health and human services contracts.
For 1998, the increase in Systems and Services segment revenue was principally
due to performance on two major state contracts as well as broad based growth in
the defense business.

     Product sales decreased 4.1% in 1999 compared with 1998 principally due to
a $3.6 million, or 21.5%, decline in Encoder division sales related to a
reduction in sales of a custom encoder to an automotive customer. The decrease
in Encoder division sales was partially offset by a $2.5 million, or 22.2%
increase, in Metrigraphics division revenue related to increased sales of
electroformed components. Product sales increased slightly in 1998 compared with
the prior year due to higher sales of electroformed components.
<PAGE>

Gross Margin
- --------------------------------------------------------------------------------
Total gross margin was $6.1 million, $19.7 million and $21.4 million for 1999,
1998 and 1997, respectively, representing 3.2%, 10.8% and 13.7% of total revenue
for 1999, 1998 and 1997, respectively.

     Gross margin on contract revenue was $0.5 million, $13.7 million and $14.5
million for 1999, 1998 and 1997, respectively, representing 0.3%, 8.9% and 11.3%
of contract revenue for 1999, 1998 and 1997, respectively. In 1999 and 1998 the
company recorded contract loss provisions of $11.9 million and $2.6 million,
respectively, on its fixed-price software development contract with the Colorado
Department of Human Services. In 1999, an $11.0 million loss provision was
recorded in the second quarter and the remainder was recorded in the fourth
quarter of the year. The $2.6 million 1998 loss provision was recorded in the
fourth quarter of the year. These losses are included in the results of the
Systems and Services segment. Delays related to a 1999 customer stop work
request, a revised development schedule, and higher incurred and estimated
software development costs resulted in the loss provisions on the Colorado
contract. While the company believes it has reasonably estimated the costs to
complete the Colorado contract, there can be no assurance that actual costs on
the project, which is expected to be substantially completed in the year 2000,
will not differ materially from current estimates. The company also recorded
charges of $0.7 million, $1.3 million and $0.2 million in the second, third and
fourth quarters of 1999, respectively, to provide for estimated contract losses
on two other fixed-price software development contracts, and $1.8 million and
$1.7 million in the fourth quarter of 1999 and 1998, respectively, for other
unrecoverable contract costs. Approximately $1.0 million of restructuring
charges, described below, are included in the fourth quarter of 1999 cost of
contract revenue.

     In 1999, 1998 and 1997, gross margin on product sales was $5.6 million,
$6.0 million and $6.9 million, respectively, representing 20.8%, 21.3% and 25.0%
of product sales in 1999, 1998 and 1997, respectively. The decrease in 1999
compared with the prior year was principally due to lower Encoder division
revenue allocated over constant fixed costs, partially offset by higher revenue
and margin in the Metrigraphics division. In 1998, the decrease in product sales
gross margin percentage compared with the prior year was due to an increase in
per unit depreciation of certain Metrigraphics equipment, costs related to the
installation of new manufacturing technology and a reduction in encoder sales,
partially offset by an increase in sales of electroformed components.

Other Operating Items
- --------------------------------------------------------------------------------
Selling, engineering, and administrative expenses (S,E&A) were flat in 1999
compared with 1998, and increased $3.6 million, or 26.3% in 1998 from 1997. In
the second quarter of 1999, the company wrote off its $1.4 million investment in
Empresa, Inc. (see Note 12). S,E&A expense for 1999 also reflects a $1.3 million
decline in research and development expense from 1998. Also included in 1999
S,E&A expense is $0.2 million of restructuring charges, described below. The
1998 increase in S,E&A expense compared with 1997 resulted from a $2.0 million
increase in administrative costs related to higher transaction processing
volumes and accounting system changes. Additionally, 1998 S,E&A expense reflects
a $1.5 million increase in research and development expense, compared with 1997,
associated with a new software product developed for sale to the United States
Air Force and to other defense contractors.

     Net interest expense was $2.3 million, $1.6 million and $0.1 million in
1999, 1998 and 1997, respectively. The increases were due to higher average
borrowing levels and higher interest rates (see Note 7).

     Income tax expense or benefit has been provided at rates of 35%, 42% and
33% of income or loss from continuing operations before taxes in 1999, 1998 and
1997, respectively. The 1999 tax benefit is net of a $0.4 million provision for
an unrecoverable capital loss carryforward related to the write off of the
Empresa investment. The 1997 tax provision reflects a one-time benefit of $0.7
million resulting from an income tax refund related to prior year research and
development expenses (see Note 5).

     In June 1999, the company completed the sale of its previously discontinued
Telecommunications Fraud Control business for $1.7 million and royalties of up
to $1.8 million over the next three years, which the company will recognize when
received. The sale resulted in a favorable pre-tax adjustment of $2.2 million to
the estimated pre-tax loss on disposal of discontinued operations of $4.1
million, recorded in the fourth quarter of 1998. Results for 1998 and 1997
Telecommunications Fraud Control business have been shown as discontinued
operations.

     In the fourth quarter of 1999, the company adopted a restructuring plan
intended to reduce overhead costs and increase efficiencies. The company
recorded a restructuring charge of $1.2 million to provide for the exit costs
related to the plan. Approximately half the charge is related to Massachusetts
operations. The remainder of the charge relates to a number of other locations.
The charge is comprised primarily of severance costs and outplacement services
to be provided to involuntarily terminated employees. The plan
<PAGE>

                                            Management's Discussion and Analysis
                                of Financial Condition and Results of Operations

involves reducing personnel in certain operating units, the consolidation and
realignment of certain functions, and the evaluation of strategic alternatives
for certain operations. The program will be implemented in stages during 2000,
and will result in a reduction of approximately 100 employees through layoffs or
attrition. The affected employees are primarily employed in an indirect capacity
or in service lines that the company does not intend to pursue in the future. As
of December 31, 1999, no costs had been charged against the accrued liability.

     The company's backlog of unfilled orders was $106.7 million, $105.4 million
and $110.0 million at December 31, 1999, 1998 and 1997, respectively. A portion
of the company's backlog is based on annual purchase contracts. The amount of
backlog as of any date may be affected by the timing of order receipts and
associated deliveries.

Liquidity and Capital Resources
- --------------------------------------------------------------------------------
At December 31, 1998, the company was operating under an unsecured working
capital agreement that was due to expire in October 2000 and provided for
financing of up to $40 million. Interest on the outstanding balance was the
prime rate plus an applicable margin or, at the company's option, LIBOR plus an
applicable margin based on the company's debt coverage ratios. The agreement
included a fee on the unused portion of the credit line of 0.375%. At December
31, 1998, $26.8 million was outstanding under the agreement.

     On September 30, 1999, the company entered into an amended agreement with a
syndicate of banks. The amended agreement provided a secured working capital
line of credit of up to $35 million, based on assets consisting of inventory,
receivables and real estate. Interest on the outstanding balance was the prime
rate plus 2%. The agreement included a fee of 0.375% on the unused portion of
the credit line. At December 31, 1999, the company was not in compliance with a
covenant included in the agreement regarding minimum earnings before income
taxes. The amended agreement expired January 31, 2000. At December 31, 1999,
$19.7 million was outstanding under the agreement.

     On February 10, 2000, the company finalized a three-year $20 million
secured revolving credit agreement (the "Revolver") and a six-month $7.5 million
interim mortgage loan (the "Mortgage") on the company's real estate. Proceeds
were used to pay off existing debt. The Revolver expires on February 10, 2003.
The company plans to refinance the Mortgage prior to maturity on August 10,
2000. The Revolver provides for borrowings of up to the lesser of $20 million or
80% of eligible accounts receivable. Interest on the outstanding balance of the
Revolver and the Mortgage is the prime rate and is payable monthly. The
agreement includes a fee of 0.375% on the unused portion of the Revolver.
Beginning in 2001, in the event that the company achieves certain financial
milestones, the company may elect an interest rate of LIBOR plus 2%, and the fee
on the unused Revolver will be reduced to 0.25%.

     Substantially all the company's assets serve as collateral under the
Revolver, except for the corporate office facility in Andover, Massachusetts,
which collateralizes the Mortgage. The Revolver requires the company to meet
certain financial covenants including maintaining a minimum tangible net worth,
cash flow and debt coverage ratios, as well as limits the company's ability to
incur additional debt, to pay dividends, to purchase capital assets, to sell or
dispose of assets, to make additional acquisitions or investments, or to enter
into new leases, among other restrictions.

     Cash provided by continuing operations of $12.8 million in 1999 resulted
primarily from a significant reduction in unbilled expenditures and fees. Cash
used by continuing operations of $8.2 million in 1998 was primarily the result
of a $16.0 million increase in receivables. Cash provided by continuing
operations of $9.0 million in 1997 was the result of positive cash earnings,
which included $5.2 million of depreciation and amortization and $3.3 million of
deferred income taxes.

     Capital spending for property, plant and equipment related to continuing
operations was $2.7 million, $2.9 million and $4.1 million in 1999, 1998, and
1997, respectively.

     The company's expected cash flows for the year 2000 are subject to certain
trends, events and uncertainties. The company's requirements for additional
property, plant and equipment are expected to be in the range of expenditures
incurred over the past three years. Related to the Colorado contract described
previously, the company has accrued at December 31, 1999 and expects in the year
2000 to expend an estimated $3 million in excess of amounts to be received under
the contract in order to complete its obligations under the contract. Regarding
the previously described restructuring plan, substantially all of the $1.2
million of expenditures accrued at December 31, 1999 are expected to be paid in
the year 2000. Also, as described more fully in Note 9 to the Consolidated
Financial Statements, early in the year 2000 payment on a portion of the
company's billings to the United States government has been temporarily
deferred.

     The company's need for, cost of, and access to funds are dependent on
future operating results, as well as conditions external to the company. The
company believes that its current assets, cash flows from operations and
available lines of credit are sufficient to support its normal operations and
capital requirements for the foreseeable future.
<PAGE>

Management's Discussion and Analysis
of Financial Conditions and Results of Operations

Impact of Inflation and Changing Prices
- --------------------------------------------------------------------------------
Overall, inflation has not had a material impact on the company's operations.
Additionally, the terms of Defense contracts, which accounted for approximately
66% of revenue in 1999, are generally one year and include salary increase
factors for future years, thus reducing the potential impact of inflation on the
company.

Year 2000 Date Conversion
- --------------------------------------------------------------------------------
The Year 2000 problem concerns the inability of information systems to recognize
properly and process data-sensitive information beyond January 1, 2000.

     The company has not experienced any material Year 2000 problems to date and
does not expect to experience any such difficulties. The company completed the
process of identifying and remediating Year 2000 issues in four areas: (i)
information technology ("IT") and financial systems, (ii) non-IT systems, (iii)
third-party vendors and suppliers and (iv) systems it has implemented and
maintains for various customers. The company was Year 2000 compliant by December
31, 1999.

     At December 31, 1999, the company had completed a review of its financial
and other significant IT systems and had remediated material Year 2000 problems.
The primary required hardware and operating platform upgrade was completed in
January 1999. Necessary application upgrades or remediation and testing was
completed by December 31, 1999. All of the company's computer and equipment
vendors were contacted to verify Year 2000 compliance. Based on their responses,
all products requiring replacement or upgrades were Year 2000 compliant by the
end of 1999. In the case of third party licensed commercial off-the-shelf
products, the company determined that they were either Year 2000 compliant or
the licensor released a compliant version that the company installed by the end
of 1999.

     The company completed a full review of all process control components,
including safety equipment, in manufacturing and production facilities. The
company completed the process of upgrading or replacing certain components of
the phone, security, building access, HVAC and lighting systems, in the third
quarter of 1999. The company received Year 2000 compliance information from its
employee benefit service and other critical suppliers and monitored its major
power, energy and communications service suppliers. The company contacted its
suppliers of financial services regarding computer interface changes and the
status of their Year 2000 programs, if this information was not readily
available on their web sites. Based on their responses, no material changes were
necessary and all interface upgrades were completed by the end of the fourth
quarter of 1999.

     The company developed contingency plans to be implemented in the event that
planned solutions proved to be ineffective in solving Year 2000 compliance
issues. However, it has not been necessary to implement those plans to date.

     The total identified cost of the company's Year 2000 effort was
approximately $0.4 million, mostly redeployed labor.

Forward-Looking Information
- --------------------------------------------------------------------------------
This report includes certain forward-looking statements about the company's
business, including, but not limited to, the effect of the federal budget on the
company's sales, response to the company's product and service offerings, growth
in revenue, costs to complete fixed-price contracts, capital spending,
restructuring spending and the benefits thereof, customer mix and changes in
capital markets. Such forward-looking statements are subject to risk and
uncertainties that could cause actual results to vary materially from those
expected. These risks and uncertainties, discussed in more detail in the
company's Form 10-K for the year ended December 31, 1999, include, but are not
limited to, possible reductions in federal or state funding for the company's
customers and potential customers, concentration of customers in a particular
industry, risk of sustaining existing contracts and orders at the same or
increasing levels and obtaining new contracts, high levels of competition and
difficulties of entering into new markets, government contracting issues
including the outcomes of audits and investigations, costs of completing
fixed-price contracts, changes in interest rates and capital market funds
availability, supply difficulties, warranty claims, factors affecting the
business segments in which the company operates and the economy in general.
<PAGE>

                                                   Dynamics Research Corporation
                                                     Consolidated Balance Sheets
<TABLE>
<CAPTION>
December 31,                                                                                   1999         1998
- -----------------------------------------------------------------------------------------------------------------
(in thousands of dollars, except share and per share data)
<S>                                                                                          <C>         <C>
Assets
Current assets
   Cash and cash equivalents                                                                 $  2,267    $     97
   Receivables, net of allowances of $790 in 1999 and $316 in 1998                             34,917      33,016
   Unbilled expenditures and fees on contracts in process                                      18,609      32,169
   Inventories                                                                                  2,735       2,647
   Prepaid expenses and other current assets                                                    1,593         967
                                                                                             --------    --------
      Total current assets                                                                     60,121      68,896
   Net property, plant and equipment                                                           15,067      18,429
   Other non-current assets                                                                        --         742
                                                                                             --------    --------
      Total assets                                                                           $ 75,188    $ 88,067
                                                                                             --------    --------
Liabilities and Stockholders' Equity
Current liabilities
   Notes payable                                                                             $ 19,700    $     --
   Accounts payable                                                                            11,641      10,300
   Accrued payroll and employee benefits                                                        9,435       7,782
   Other accrued expenses                                                                       7,840       2,630
   Current deferred income taxes                                                                1,575       7,189
   Net liabilities of discontinued operations                                                     273       1,772
                                                                                             --------    --------
      Total current liabilities                                                                50,464      29,673

Long-term debt                                                                                     --      26,800
Deferred income taxes                                                                             919         348

Commitments and contingencies


Stockholders' Equity
   Preferred stock, par value, $.10 per share, 5,000,000 shares authorized, none issued
   Common stock, par value, $.10 per share:
      Authorized - 30,000,000 shares
      Issued - 8,742,750 shares in 1999 and 8,733,016 shares in 1998                              874         873
      Treasury stock - 1,379,426 shares in 1999 and 1,363,826 shares in 1998, at par value       (138)       (136)
   Capital in excess of par value                                                              27,560      27,474
   Retained earnings (accumulated deficit)                                                     (4,491)      3,035
                                                                                             --------    --------
      Total stockholders' equity                                                               23,805      31,246
                                                                                             --------    --------
         Total liabilities and stockholders' equity                                          $ 75,188    $ 88,067
                                                                                             --------    --------
</TABLE>

The accompanying notes are an integral part of these consolidated financial
statements.
<PAGE>

Dynamics Research Corporation
Consolidated Statements of Operations
<TABLE>
<CAPTION>
For the years ended December 31,                                          1999          1998            1997
- ---------------------------------------------------------------------------------------------------------------
(in thousands of dollars, except share and per share data)

<S>                                                                   <C>            <C>            <C>
Revenue
   Contract revenue                                                   $   164,766    $   154,336    $   129,135
   Product sales                                                           26,855         28,008         27,598
                                                                      -----------    -----------    -----------
      Total revenue                                                       191,621        182,344        156,733

Costs and expenses
   Cost of contract revenue                                               164,278        140,653        114,603
   Cost of goods                                                           21,257         22,029         20,700
   Selling, engineering and administrative expenses                        17,464         17,203         13,623
                                                                      -----------    -----------    -----------
      Total operating costs and expenses                                  202,999        179,885        148,926

Operating income (loss)                                                   (11,378)         2,459          7,807

Interest expense, net                                                       2,255          1,612            108
                                                                      -----------    -----------    -----------
Income (loss) from continuing operations before provision (benefit)
   for income taxes                                                       (13,633)           847          7,699
Provision (benefit) for income taxes                                       (4,745)           356          2,522
                                                                      -----------    -----------    -----------
Income (loss) from continuing operations                                   (8,888)           491          5,177

Loss from discontinued operations, net of tax benefit
   of $1,989 in 1998 and $514 in 1997                                        --           (3,890)        (1,048)
Gain (loss) on disposal of discontinued operations, net of tax
   expense of $835 in 1999 and tax benefit of $1,576 in 1998                1,362         (2,572)          --
                                                                      -----------    -----------    -----------

Gain (loss) from discontinued operations                                    1,362         (6,462)        (1,048)

Net income (loss)                                                     $    (7,526)   $    (5,971)   $     4,129
                                                                      -----------    -----------    -----------

Earnings (loss) per share

   Per common share - basic
      Income (loss) from continuing operations                        $     (1.21)   $       .07    $       .69
      Gain (loss) from discontinued operations                                .19           (.87)          (.14)
                                                                      -----------    -----------    -----------
      Net income (loss)                                               $     (1.02)   $      (.80)   $       .55
                                                                      -----------    -----------    -----------
   Per common share - diluted
      Income (loss) from continuing operations                        $     (1.21)   $       .06    $       .66
      Gain (loss) from discontinued operations                                .19           (.83)          (.13)
                                                                      -----------    -----------    -----------
      Net income (loss)                                               $     (1.02)   $      (.77)   $       .53
                                                                      -----------    -----------    -----------

Weighted average shares outstanding
   Basic                                                                7,360,548      7,501,604      7,530,546
   Diluted                                                              7,360,548      7,771,315      7,807,216
</TABLE>

The accompanying notes are an integral part of these consolidated financial
statements.
<PAGE>

                                                   Dynamics Research Corporation
                                 Consolidated Statements of Stockholders' Equity

<TABLE>
<CAPTION>
                                                              Common Stock                               Retained
                                                -----------------------------------------  Capital in    Earnings
                                                     Issued              Treasury Stock    Excess of   (Accumulated
For the three years ended December, 31, 1999    Shares   Par Value      Shares  Par Value  Par Value      Deficit)    Total
- ----------------------------------------------------------------------------------------------------------------------------
(in thousands)

<S>                                              <C>     <C>            <C>     <C>         <C>         <C>         <C>
Balance at December 28, 1996                     6,690   $    669       (996)   $   (100)   $  9,516    $ 25,154    $ 35,239

Year 1997
- ---------
Stock options exercised                            107         11         --          --         540          --         551
Treasury stock purchased                            --         --        (82)         (8)       (760)         --        (768)
10% Stock dividend                                 569         57         --          --       5,210      (5,271)         (4)
Net income                                          --         --         --          --          --       4,129       4,129
                                              --------   --------   --------    --------    --------    --------    --------
Balance at December 31, 1997                     7,366        737     (1,078)       (108)     14,506      24,012      39,147

Year 1998
- ---------
Stock options exercised                            103         10         --          --         581          --         591
Treasury stock purchased                            --         --       (286)        (28)     (2,489)         --      (2,517)
20% Stock dividend                               1,264        126         --          --      14,876     (15,006)         (4)
Net loss                                            --         --         --          --          --      (5,971)     (5,971)
                                              --------   --------   --------    --------    --------    --------    --------
Balance at December 31, 1998                     8,733        873     (1,364)       (136)     27,474       3,035      31,246

Year 1999
- ---------
Stock options exercised                             10          1         --          --          27          --          28
Treasury stock purchased                            --         --        (15)         (2)        (57)         --         (59)
Stock option compensation expense                   --         --         --          --         116          --         116
Net loss                                            --         --         --          --          --      (7,526)     (7,526)
                                              --------   --------   --------    --------    --------    --------    --------
Balance at December 31, 1999                     8,743   $    874     (1,379)   $   (138)   $ 27,560    $ (4,491)   $ 23,805
                                              --------   --------   --------    --------    --------    --------    --------
</TABLE>

The accompanying notes are an integral part of these consolidated financial
statements.
<PAGE>

Dynamics Research Corporation
Consolidated Statements of Cash Flows

<TABLE>
<CAPTION>
For the years ended December 31,                                    1999        1998        1997
- -------------------------------------------------------------------------------------------------
(in thousands of dollars)

<S>                                                              <C>         <C>         <C>
Cash provided by (used for) operations
   Net income (loss)                                             $ (7,526)   $ (5,971)   $  4,129
   Adjustments to reconcile net income (loss) to cash provided
      by (used for) operating activities:
   (Gain) loss from discontinued operations                        (1,362)      6,462       1,048
   Non-cash stock compensation expense                                116          --          --
   Provision for impairment of investment in Empresa, Inc.          1,424          --          --
   Depreciation and amortization                                    6,060       6,219       5,240
   Deferred income tax provision                                   (5,043)     (1,347)      3,269
   Provision for receivable reserves                                  474          99        (123)
                                                                 --------    --------    --------
                                                                   (5,857)      5,462      13,563

Cash provided by (used for) working capital
   Receivables                                                     (2,375)    (16,015)      2,459
   Unbilled expenditures and fees on contracts in process          13,560         128      (9,607)
   Inventories                                                        (88)        730        (166)
   Prepaid expenses and other current assets                         (626)      1,568         137
   Accounts payable                                                 1,341       1,945        (570)
   Accrued payroll and employee benefits                            1,653        (199)        990
   Other accrued expenses                                           5,210      (1,810)      2,222
                                                                 --------    --------    --------
                                                                   18,675     (13,653)     (4,535)

   Net cash provided by (used for) continuing operations           12,818      (8,191)      9,028
   Net cash used for discontinued operations                       (1,833)     (3,215)     (1,048)
                                                                 --------    --------    --------
   Cash provided by (used for) operating activities                10,985     (11,406)      7,980

Cash provided by (used for) investing activities
   Additions to property, plant and equipment relating to
      continuing operations                                        (2,702)     (2,874)     (4,065)
   Additions to property, plant and equipment relating to
      discontinued operations                                          --        (297)     (1,039)
   Investments and acquisitions                                      (682)       (742)       (250)
   Proceeds from the sale of discontinued operations                1,700          --          --
                                                                 --------    --------    --------
   Net cash used for investing activities                          (1,684)     (3,913)     (5,354)

Cash provided by (used for) financing activities
   Net borrowings (repayments) under line of credit agreements     (7,100)     16,800     (10,600)
   Principal payment on long-term borrowings                           --          --       8,499
   Proceeds from exercise of stock options                             28         346         551
   Purchase of treasury shares                                        (59)     (2,272)       (768)
                                                                 --------    --------    --------
   Net cash provided by (used for) financing activities            (7,131)     14,874      (2,318)

Net increase (decrease) in cash and cash equivalents                2,170        (445)        308
Cash and cash equivalents at beginning of year                         97         542         234
                                                                 --------    --------    --------

Cash and cash equivalents at end of year                         $  2,267    $     97    $    542
                                                                 --------    --------    --------


Supplemental information

   Cash paid for interest                                        $  2,451    $  1,640    $    792
   Cash paid for income taxes                                    $    199    $    150    $    430
   Cashless options exercised                                    $     --    $    245    $     --
</TABLE>


The accompanying notes are an integral part of these consolidated financial
statements.
<PAGE>

                                      Notes to Consolidated Financial Statements

1. Significant Accounting Policies

Nature of Business
- --------------------------------------------------------------------------------
Dynamics Research Corporation (the "company") is an innovative solutions
provider, partnering with customers to apply proven processes and technology.
The company delivers engineering, logistics and information technology services
and precision manufactured products that enhance the performance and cost
effectiveness of its customers' mission critical systems.

Principles of Consolidation
- --------------------------------------------------------------------------------
The accompanying consolidated financial statements include the accounts of the
company and its wholly-owned subsidiaries. All material intercompany
transactions and balances have been eliminated in consolidation. Certain prior
period amounts have been reclassified to conform to current year presentation.

Risks, Uncertainties and Use of Estimates
- --------------------------------------------------------------------------------
The company is subject to certain business risks specific to the industries in
which it operates, specifically estimates of costs to complete contract
obligations, changes in government policies and procedures, government
contracting issues and risks associated with technological development. The
preparation of financial statements requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.

Revenue Recognition
- --------------------------------------------------------------------------------
The company provides services under fixed-price, cost-reimbursement, time and
material, and level of effort contracts. Revenue under cost-reimbursement and
fixed-price contracts is recognized as costs are incurred and include applicable
fees in the proportion that costs incurred bear to total estimated costs. When a
loss is indicated on any contract in process, provision for the total estimated
loss is made at that time. For time and material and level of effort types of
contracts, revenue is recorded as the costs are incurred.

     Unbilled expenditures and fees on contracts in process represent the
recoverable amounts of contract revenue under contracts in process which were
not billable at the balance sheet date. Such amounts generally become billable
upon completion of a specific phase of the contract, negotiation of contract
modifications, completion of government audit or upon acceptance by the
government. Costs related to certain contracts, including applicable indirect
costs, are subject to audit by the United States Government. Revenue from such
contracts has been recorded at amounts expected to be realized upon final
settlement.

     Revenue from sales of precision products is generally recognized at the
time of shipment.

Income Taxes
- --------------------------------------------------------------------------------
The company accounts for income taxes using the liability method. Under the
liability method deferred taxes are determined based upon the difference between
the financial statement and tax bases of assets and liabilities using enacted
tax rates in effect in the years in which the differences are expected to
reverse. The deferred tax provision represents the change in the deferred tax
asset or liability balance.

Cash and Cash Equivalents
- --------------------------------------------------------------------------------
The company considers all cash investments with original maturities of three
months or less to be cash equivalents.

Inventories
- --------------------------------------------------------------------------------
Inventories are stated at the lower of cost (first-in, first-out) or market, and
consist of materials, labor and overhead. There are no amounts in inventories
relating to contracts having production cycles longer than one year.

<TABLE>
<CAPTION>
December 31,                              1999       1998
- --------------------------------------------------------------------------------
(in thousands of dollars)
<S>                                     <C>        <C>
Work in process                         $    630   $    475
Raw materials and subassemblies            2,105      2,172
                                        --------   --------
Total                                   $  2,735   $  2,647
                                        --------   --------
</TABLE>

Property, Plant and Equipment
- --------------------------------------------------------------------------------
Property, plant and equipment are stated at cost. Depreciation and amortization
are provided in amounts sufficient to amortize the cost of such assets over
their estimated useful lives, 3 to 8 years for equipment and 31 years for the
building, using principally the straight-line method. Certain manufacturing
equipment is depreciated under a units of production method. Leasehold
improvements are amortized over the remaining term of the lease or the life of
the related asset, whichever is shorter.

<TABLE>
<CAPTION>
December 31,                              1999       1998
- --------------------------------------------------------------------------------
(in thousands of dollars)
<S>                                     <C>        <C>
Land                                    $  1,126   $  1,126
Building                                   7,774      7,774
Machinery and equipment                   42,016     39,790
Leasehold improvements                     2,548      2,481
                                        --------   --------
Total property, plant and
   equipment, at cost                     53,464     51,171
Less accumulated depreciation
   and amortization                       38,397     32,742
                                        --------   --------
Net property, plant
   and equipment                        $ 15,067   $ 18,429
                                        --------   --------
</TABLE>

Fair Value of Financial Instruments
- --------------------------------------------------------------------------------
The carrying values of cash and cash equivalents, accounts receivable, unbilled
expenditures and fees on contracts in process, and accounts payable approximate
fair value because of the short-term nature of these instruments. The fair value
of debt approximates carrying value as the debt bears interest at a variable
market rate.
<PAGE>

Stock-Based Compensation
- --------------------------------------------------------------------------------
The company adopted the disclosure alternative under Statement of Financial
Accounting Standard (SFAS) No. 123, Accounting for Stock-Based Compensation,
which requires the presentation of the pro forma effects on earnings (loss) and
earnings (loss) per share as if stock-based compensation had been recognized, as
well as the disclosure of certain other information.

New Accounting Pronouncements
- --------------------------------------------------------------------------------
The company adopted SFAS No. 130, Reporting Comprehensive Income, in the first
quarter of 1998. SFAS No. 130 requires the reporting and presentation of
comprehensive income and its components in the financial statements. The
company's total comprehensive income (loss) for the years ended December 31,
1999, 1998, and 1997 was the same as net income (loss) reported for those
periods.

     In June 1998, the Financial Accounting Standards Board (FASB) issued SFAS
No. 133, Accounting for Derivative Instruments and Hedging Activities. SFAS No.
133 establishes accounting and reporting standards for derivative instruments,
including certain derivative instruments embedded in other contracts
(collectively referred to as derivatives), and for hedging activities. As
issued, SFAS No. 133 is effective for all fiscal quarters of all fiscal years
beginning after June 15, 1999, with earlier application encouraged. In May 1999,
the FASB delayed the effective date of SFAS No. 133 for one year to fiscal years
beginning after June 15, 2000. The company does not currently have derivative
instruments and does not expect the adoption of SFAS No. 133 to have a material
impact on its financial position or results of operations.

     In December 1999, the Securities and Exchange Commission released Staff
Accounting Bulletin (SAB) No. 101, Revenue Recognition in Financial Statements.
SAB 101 provides interpretative guidance on the recognition, presentation and
disclosure of revenue. SAB 101 must be applied to financial statements no later
than the first quarter of 2000. The company does not believe that the
application of SAB 101 will have a material effect on the company's financial
position or results of operations.

Earnings (Loss) Per Common Share
- --------------------------------------------------------------------------------
Basic earnings (loss) per share is computed by dividing net income (loss) by the
weighted average number of shares of common stock outstanding during the year.
For years in which earnings are positive, diluted earnings per share is
determined by giving effect to the exercise of stock options using the treasury
stock method.

     In 1999, because the company reported a net loss, 911,185 outstanding stock
options were excluded from the weighted average number of shares outstanding.
Additionally, 58,800 and 108,850 stock options were excluded in 1998 and 1997,
respectively, because their effect was antidilutive.

<TABLE>
<CAPTION>
Calculation of Earnings (Loss) per Share
- ----------------------------------------
For years ended December 31,                                     1999          1998        1997
- --------------------------------------------------------------------------------------------------
(in thousands, except per share data)

<S>                                                            <C>          <C>          <C>
Income (loss) from continuing operations                       $  (8,888)   $     491    $   5,177
Gain (loss) from discontinued operations                           1,362       (6,462)      (1,048)
                                                               ---------    ---------    ---------
Net income (loss)                                              $  (7,526)   $  (5,971)   $   4,129
                                                               ---------    ---------    ---------

Weighted-average shares outstanding                                7,361        7,502        7,531
Dilutive effect of options                                          --            269          276
                                                               ---------    ---------    ---------
Adjusted weighted-average shares outstanding                       7,361        7,771        7,807
                                                               ---------    ---------    ---------

Income (loss) from continuing operations per share - basic     $   (1.21)   $     .07    $     .69
Gain (loss) from discontinued operations per share - basic           .19         (.87)        (.14)
                                                               ---------    ---------    ---------
Net income (loss) per share - basic                            $   (1.02)   $    (.80)   $     .55
                                                               ---------    ---------    ---------

Income (loss) from continuing operations per share - diluted   $   (1.21)   $     .06    $     .66
Gain (loss) from discontinued operations per share - diluted         .19         (.83)        (.13)
                                                               ---------    ---------    ---------
Net income (loss) per share - diluted                          $   (1.02)   $    (.77)   $     .53
                                                               ---------    ---------    ---------
</TABLE>

2. Contracts in Process and Contract Loss Provisions

In 1999 and 1998, the company recorded contract loss provisions of $11.9 million
and $2.6 million, respectively on its fixed-price software development contract
with the Colorado Department of Human Services. Delays related to a 1999
customer stop work request, a revised development schedule together with higher
software development costs incurred and estimated costs to complete resulted in
a significantly higher current estimate of total contract cost compared to
earlier periods. The loss is included in the results of operations of the
Systems and Services segment as a charge to cost of contract revenue.

     Also in 1999, the company recorded charges of $2.2 million to provide for
estimated contract losses on two other fixed-price software development
contracts and $1.8 million in 1999 and $1.7 million in 1998 for other
unrecoverable
<PAGE>

                                      Notes to Consolidated Financial Statements

contract costs. These charges are reflected in the results of the Systems and
Services segment as a charge to cost of contract revenue. Unbilled expenditures
and fees on contracts in process with the United States Government were
$16.4 million and $18.2 million at December 31, 1999 and 1998, respectively.
Receivables under United States Government contracts were $19.7 million and
$18.5 million at December 31, 1999 and 1998, respectively.

3. Restructuring

In the fourth quarter of 1999, the company adopted a restructuring plan intended
to reduce overhead costs and increase efficiencies. The company recorded a
restructuring charge of $1.2 million to provide for the exit costs related to
the plan, of which $1.0 million was recorded as cost of contract revenue and the
remainder as selling, engineering and administrative expense. Approximately half
the charge is related to Massachusetts operations. The remainder of the charge
relates to a number of other locations. The charge is comprised primarily of
severance costs and outplacement services to be provided to involuntarily
terminated employees. The plan involves reducing personnel in certain operating
units, the consolidation and realignment of certain functions, and the
evaluation of strategic alternatives for certain operations. The program will be
implemented in stages during 2000, and will result in a reduction of
approximately 100 employees through layoffs or attrition. The affected employees
are primarily employed in an indirect capacity or in service lines that the
company does not intend to pursue in the future. As of December 31, 1999, no
costs had been charged against the reserve.

4. Discontinued Operations

In December 1998, the company adopted a plan of disposal for its
Telecommunications Fraud Control business and recorded an estimated pre-tax loss
on disposal of $4.1 million. In June 1999, the company sold this business for
$1.7 million plus royalties of up to $1.8 million through June 2002, based on
the buyer's fraud control product sales. Any royalties paid pursuant to the
agreement will be included in discontinued operations when received. As of
December 31, 1999, the company had not received any royalty payments under this
agreement. The sale resulted in a favorable adjustment to the estimated loss on
disposal of discontinued operations recorded in fiscal 1998. Accordingly, a
pre-tax gain on disposal of discontinued operations of $2.2 million was recorded
in the second quarter of 1999. Included in the accompanying balance sheet is
$0.3 million of accrued liabilities related to the discontinued operations.
Liability for severance payments to former employees and leases that were not
assumed by the buyer are included in the remaining accrual.

     The consolidated financial statements of the company have been restated to
reflect the discontinuation of the Telecommunications Fraud Control business.
Accordingly, the revenues, costs, expenses, assets, liabilities and cash flows
of the business have been excluded from the respective captions in the
Consolidated Statements of Operations, Consolidated Balance Sheets and
Consolidated Statements of Cash Flows and have been reported as "Gain (loss)
from discontinued operations, net of income taxes," as "Net liabilities of
discontinued operations," and as "Net cash used for discontinued operations" for
all periods presented. The results of discontinued operations do not reflect any
interest expense or any allocation of corporate general and administrative
expense. Revenue for the Telecommunications Fraud Control business for the years
ended December 31, 1999, 1998 and 1997 was $0.7 million, $2.8 million and $2.6
million, respectively. Pre-tax net operating losses of the business were $2.4
million, $5.9 million and $1.6 million for the years ended December 31, 1999,
1998 and 1997, respectively. The results for 1999 were charged to the accrual
established at the date the plan of disposal was adopted.

5. Income Taxes

The components of the provision (benefit) for federal and state income taxes
from continuing operations are as follows:

<TABLE>
<CAPTION>
For the years ended December 31,    1999      1998      1997
- --------------------------------------------------------------
(in thousands of dollars)
<S>                              <C>        <C>        <C>
Currently payable (refundable)
   Federal                       $    75    $ 1,301    $  (747)
   State                             223        402         --
                                 -------    -------    -------
                                     298      1,703       (747)
Deferred
   Federal                        (3,584)    (1,073)     2,881
   State                          (1,459)      (274)       388
                                 -------    -------    -------
                                  (5,043)    (1,347)     3,269
                                 -------    -------    -------
Total provision (benefit)        $(4,745)   $   356    $ 2,522
                                 -------    -------    -------
</TABLE>

     The major items contributing to the difference between the statutory United
States federal income tax rate of 34% and the company's effective tax rates are
as follows:

<TABLE>
<CAPTION>
For the years ended December 31,    1999      1998      1997
- --------------------------------------------------------------
(in thousands of dollars)
<S>                              <C>        <C>        <C>
Provision (benefit) on
   income (loss) from
   continuing operations
   at statutory rate             $(4,635)   $   288    $ 2,618
State income tax, net of
   federal tax benefit              (810)        50        457
Increase in valuation
   allowance                         449         --         --
Tax credit refund                     --         --       (747)
Other, net                           251         18        194
                                 -------    -------    -------
Provision (benefit) for
   income taxes                  $(4,745)   $   356    $ 2,522
                                 -------    -------    -------
</TABLE>

     During 1999, the company recorded a tax valuation allowance related to a
capital loss on its investment in Empresa, Inc., discussed further in Note 12.
The company
<PAGE>

currently has no expectation that it will meet the requirements necessary to
deduct this loss for federal income tax purposes. Accordingly, the company
recorded a valuation allowance for the full amount of the potential tax benefit
associated with the loss.

     In 1999, the company utilized $3.7 million of federal net operating loss
carryforwards to reduce 1999 federal taxable income. Also in 1999, the company
filed returns to carry back $2.5 million of prior year federal net operating
losses for federal income tax purposes, resulting in refundable income taxes of
$0.9 million which were included in prepaid expenses and other current assets on
the Consolidated Balance Sheet.

     At December 31, 1999, the company had federal net operating loss
carryforwards of approximately $1.3 million available to offset future taxable
income. These carryforwards expire through 2014 and are subject to review and
possible adjustment by the Internal Revenue Service. The United States Tax
Reform Act of 1986 contains provisions that may limit the net operating loss
carryforwards available to be used in any given year under certain
circumstances, including significant changes in ownership interests.

     The tax effects of significant temporary differences that comprise deferred
tax assets and liabilities are as follows:

<TABLE>
<CAPTION>
December 31,                                 1999         1998
- ----------------------------------------------------------------
(in thousands of dollars)
<S>                                        <C>         <C>
Unbilled costs and fees and deferred
   contract revenue, net                   $ (7,148)   $(12,834)
Accrued expenses                              4,240       2,422
Receivable reserves                             317         127
Inventory reserves                              518         608
Federal net operating loss carryforwards        429       2,555
Other                                            69         (67)
                                           --------    --------
Current deferred tax liabilities, net        (1,575)     (7,189)
                                           --------    --------
Accelerated tax depreciation                   (500)       (319)
State net operating loss carryforwards          464         392
Capital loss carryforward                       449          --
Valuation allowance                            (449)         --
Other                                          (883)       (421)
                                           --------    --------
Non-current deferred tax liabilities           (919)       (348)
                                           --------    --------
Total deferred tax liabilities, net        $ (2,494)   $ (7,537)
                                           --------    --------
</TABLE>


     Total deferred tax assets and total deferred tax liabilities were $10.4
million and $12.9 million, respectively, at December 31, 1999, compared with
$6.6 million and $14.1 million, respectively, at December 31, 1998.

6. Employee Benefit Programs

The company has a noncontributory defined benefit pension plan covering
substantially all of its employees. Pension plan benefits are generally based on
years of service and compensation during final years of employment. The
company's funding policy is to contribute at least the minimum amount required
by the Employee Retirement Income Security Act of 1974 or additional amounts to
assure that plan assets will be adequate to provide retirement benefits.
Contributions are intended to provide not only for benefits attributed to
service to date, but also for those expected to be earned in the future.

<TABLE>
<CAPTION>
Periodic Pension Cost
- ---------------------
For the years ended December 31,    1999       1998       1997
- ---------------------------------------------------------------
(in thousands of dollars)
<S>                               <C>        <C>        <C>
Service cost - benefits earned
   during the period              $ 2,502    $ 1,933    $ 1,555
Interest cost on projected
   benefit obligation               2,735      2,499      2,235
Expected return on plan assets     (3,114)    (2,723)    (2,304)
Amortization of prior
   service cost                       220        220        220
Amortization of transition
   obligation                          35         35         35
                                  -------    -------    -------
Net periodic pension cost         $ 2,378    $ 1,964    $ 1,741
                                  -------    -------    -------
</TABLE>

<TABLE>
<CAPTION>
Changes in Benefit Obligations
- ------------------------------
December 31,                                   1999       1998
- ---------------------------------------------------------------
(in thousands of dollars)
<S>                                        <C>         <C>
Projected benefit obligation at
   beginning of year                       $ 42,072    $ 35,693
Service cost - benefits earned
   during the period                          2,502       1,933
Interest cost on projected
   benefit obligation                         2,735       2,499
Benefits paid                                (1,123)       (934)
Actuarial (gain) loss                        (2,533)      2,881
                                           --------    --------
Projected benefit obligations
   at end of year                          $ 43,653    $ 42,072
                                           --------    --------
</TABLE>

<TABLE>
<CAPTION>
Change in Plan Assets
- ---------------------
December 31,                                   1999       1998
- ---------------------------------------------------------------
(in thousands of dollars)
<S>                                        <C>         <C>
Fair value of plan assets at
   beginning of year                       $ 34,596    $ 30,256
Actual return on plan assets                  2,005       2,998
Employer contributions                        2,288       2,276
Benefits and expenses paid                   (1,190)       (934)
                                           --------    --------
Fair value of plan assets at end of year   $ 37,699    $ 34,596
                                           --------    --------
</TABLE>

<TABLE>
<CAPTION>
Funded Status
- -------------
December 31,                                   1999       1998
- ---------------------------------------------------------------
(in thousands of dollars)
<S>                                          <C>        <C>
Plan assets less than projected
   benefit obligation                        $ 5,954    $ 7,476
Unrecognized net transition obligation           (70)      (105)
Unrecognized prior service costs              (1,259)    (1,479)
Unrecognized net actuarial loss               (2,626)    (3,983)
                                             -------    -------
Accrued pension liability                    $ 1,999    $ 1,909
                                             -------    -------
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
Weighted Average Assumptions
- ----------------------------
December 31,                                1999       1998
- ---------------------------------------------------------------
<S>                                         <C>        <C>
Discount rate                               7.5%       6.5%
Rate of compensation increase               4.0%       4.0%
Expected rate of return on assets           9.0%       9.0%
- ---------------------------------------------------------------
</TABLE>


     Plan assets consist primarily of equity and fixed income securities.
Fluctuations in the fair market value of plan assets will affect pension expense
in future years.

     The company has established a Supplemental Executive Retirement Plan
("SERP") for a certain former key employee providing for annual benefits
commencing on the sixth anniversary of the executive's retirement. The cost of
these benefits is being charged to expense and accrued using a projected unit
credit method. Expense related to this plan was $13,000, $12,000 and $203,000
for the years ended December 31, 1999, 1998 and 1997, respectively.

     The company also maintains a cash or deferred savings plan (401(k) plan),
under which employees may reduce their compensation and have such "elective
deferrals" contributed to the plan on their behalf. The company contributes to
the plan an amount equal to 25% of the first 6% of an employee's elective
deferrals. The company contributed $0.9 million to the plan for 1999, $0.9
million for 1998 and $0.7 million for 1997. The elective deferrals are invested
in one or more collective investment funds at the participant's direction. The
company's contributions are invested in guaranteed investment contracts and are
paid to the employee upon termination, subject to forfeiture of any non-vested
portion if termination occurs within the first five years of employment.

7. Debt

At December 31, 1998, the company was operating under an unsecured working
capital agreement that was due to expire in October 2000 and provided for
financing of up to $40 million. Interest on the outstanding balance was the
prime rate plus an applicable margin or, at the company's option, LIBOR plus an
applicable margin based on the company's debt coverage ratios. The agreement
included a fee on the unused portion of the credit line of 0.375%. At December
31, 1998, $26.8 million was outstanding under the agreement.

     On September 30, 1999, the company entered into an amended agreement with a
syndicate of banks. The amended agreement provided a secured working capital
line of credit of up to $35 million, based on assets consisting of inventory,
receivables and real estate. Interest on the outstanding balance was the prime
rate plus 2%. The agreement included a fee of 0.375% on the unused portion of
the credit line. At December 31, 1999, the company was not in compliance with a
covenant included in the agreement regarding minimum earnings before income
taxes. The amended agreement expired January 31, 2000. At December 31, 1999,
$19.7 million was outstanding under the agreement.

     On February 10, 2000, the company finalized a three-year $20 million
secured revolving credit agreement (the "Revolver") and a six-month $7.5 million
interim mortgage loan (the "Mortgage") on the company's real estate. Proceeds
were used to pay off existing debt. The Revolver expires on February 10, 2003.
The company plans to refinance the Mortgage prior to maturity on August 10,
2000. The Revolver provides for borrowings of up to the lesser of $20 million or
80% of eligible accounts receivable. Interest on the outstanding balance of the
Revolver and the Mortgage is the prime rate and is payable monthly. The
agreement includes a fee of 0.375% on the unused portion of the Revolver.
Beginning in 2001, in the event that the company achieves certain financial
milestones, the company may elect an interest rate of LIBOR plus 2%, and the fee
on the unused Revolver will be reduced to 0.25%.

     Substantially all the company's assets serve as collateral under the
Revolver, except for the corporate office facility in Andover, Massachusetts,
which collateralizes the Mortgage. The Revolver requires the company to meet
certain financial covenants including maintaining a minimum tangible net worth,
cash flow and debt coverage ratios, as well as limits the company's ability to
incur additional debt, to pay dividends, to purchase capital assets, to sell or
dispose of assets, to make additional acquisitions or investments, or to enter
into new leases, among other restrictions.

     The company's average interest rate on outstanding borrowings at December
31, 1999, 1998, and 1997 was 10.5%, 8.0%, and 6.4%, respectively.

8. Stock Option Plans

The company has stock option plans which are administered by the Compensation
Committee of the Board of Directors. The Committee determines which employees
receive options and the number and option price of shares covered by each such
option.

     The 1993 Equity Incentive Plan (the "1993 Plan") permits the company to
grant incentive stock options, stock appreciation rights, awards of
nontransferable shares of restricted common stock and deferred grants of common
stock. Options also remain outstanding under the company's 1983 Stock Option
Plan (the "1983 Plan"), which terminated in 1993. Options granted under both
plans may be either incentive stock options or non-qualified stock options. The
option price of incentive stock options shall not be less than the fair market
value at the time the option is granted, and the option period may not be
greater than 10 years from the date the option is granted. Options under the
plans have normally been exercisable in three equal installments commencing one
year from the date of the grant. Under the 1993 plan, 580,800 shares have been
reserved through shareholder approval, none of which were available for future
grants at December 31, 1999.
<PAGE>

     The company's 1995 Stock Option Plan for Non-Employee Directors provides
for each outside director to receive options to purchase 5,000 shares of common
stock at the first annual meeting at which such director is elected, and options
to purchase 1,000 shares of common stock at each annual meeting thereafter so
long as he or she remains an eligible director. Such directors cannot be an
employee of the company or one of its subsidiaries or a holder of five percent
or more of the company's common stock. The exercise price of such options will
be the fair market value of the common stock on the date of grant. Each option
is not transferable except upon death, expires 10 years after the date of grant
and becomes exercisable in three equal installments on the first, second and
third anniversary of the date of grant. A total of 132,000 shares has been
reserved for issuance of which 85,040 shares remained available at December 31,
1999.

     In 1999, unrelated to the 1993 and 1995 plans, the company granted an
officer 250,000 non-qualified stock options to purchase shares of the company's
common stock at $4.44, which was the fair market value of the common stock at
the date of grant. Twenty percent of the options vested immediately, with an
additional 20% vesting in each successive year from the date of grant. The
options expire 10 years from the date of grant.

     On January 18, 2000, the company's shareholders approved the adoption of
the 2000 Plan. The 2000 Plan permits the company to grant stock options, stock
appreciation rights, awards of nontransferable shares of restricted common stock
and deferred grants of common stock up to a total of 1.5 million shares. Options
may be either incentive stock options or non-qualified stock options. The option
price may not be less than the fair market value at the date of grant in the
case of incentive stock options and the option period may not exceed 10 years
from the date of grant. The terms of the 2000 Plan are substantially similar to
those of the 1993 Plan.

     The company has computed the pro forma disclosures required under SFAS No.
123 for options granted subsequent to December 31,1994 using the Black-Scholes
option pricing model prescribed by SFAS No. 123.

<TABLE>
<CAPTION>
Black-Scholes Assumptions
                                   1999       1998      1997
- ---------------------------------------------------------------
<S>                               <C>        <C>       <C>
Risk free interest rate               7%         6%        6%
Expected option life (years)        8.9        8.8       9.2
Stock volatility                  73.49%     71.01%    69.70%
- ---------------------------------------------------------------
</TABLE>

     Options to purchase 310,500 shares, 99,800 shares and 71,220 shares were
granted in 1999, 1998, and 1997, respectively, with a weighted average fair
value of $3.59, $6.75 and $5.92, respectively.

     The company accounts for its plans under APB Opinion No. 25 under which no
compensation cost has been recognized. Had compensation costs for these plans
been recognized consistent with SFAS No. 123, the company's net income (loss)
and earnings (loss) per share would have approximated the following pro forma
amounts:

<TABLE>
<CAPTION>
Pro Forma Results
- -----------------
For the years ended December 31,           1999         1998         1997
- --------------------------------------------------------------------------------
(in thousands, except per share data)
<S>                                     <C>          <C>          <C>
Income (loss) from
   continuing operations                $  (9,416)   $    (222)   $   4,522
Income (loss) from
   continuing operations
   per share - basic                    $   (1.28)   $    (.03)   $     .60
Income (loss) from
   continuing operations
   per share - diluted                  $   (1.28)   $    (.03)   $     .56
Net income (loss)                       $  (8,054)   $  (6,684)   $   3,474
Net income (loss)
   per share - basic                    $   (1.09)   $    (.89)   $     .46
Net income (loss)
   per share - diluted                  $   (1.09)   $    (.89)   $     .43
- --------------------------------------------------------------------------------
</TABLE>

     The SFAS No. 123 method of accounting has not been applied to options
granted prior to January 1, 1995, thus the resulting pro forma compensation cost
may not be representative of that to be expected in future years.

<TABLE>
<CAPTION>
Stock Option Activity
- ---------------------
For the years ended December 31,                   1999                  1998                   1997
- -----------------------------------------------------------------------------------------------------
                                               Weighted               Weighted              Weighted
                                     Number    Average      Number    Average     Number    Average
                                   of Shares    Price     of Shares    Price    of Shares    Price
- -----------------------------------------------------------------------------------------------------
<S>                                 <C>        <C>         <C>        <C>         <C>        <C>
Outstanding at beginning of year    627,630    $   5.32    687,163    $   4.93    746,841    $   4.53
Granted                             310,500    $   4.53     99,800    $   8.66     71,220    $   7.54
Exercised                            (9,785)   $   2.92   (118,413)   $   3.69   (130,898)   $   4.14
Canceled                            (17,160)   $   5.59    (40,920)   $   7.78         --    $     --

Outstanding at end of year          911,185    $   5.07    627,630    $   5.32    687,163    $   4.93
                                   --------    --------   --------    --------   --------    --------
Exercisable at end of year          562,393    $   4.79    441,190    $   4.34    415,744    $   4.24
</TABLE>
<PAGE>

                                      Notes to Consolidated Financial Statements

<TABLE>
<CAPTION>
Stock Options Outstanding
- -------------------------
                            Options Outstanding                                            Options Exercisable
- ------------------------------------------------------------------------------     ----------------------------------
                                            Weighted-Average          Weighted-                              Weighted-
                                     Number        Remaining           Average                Number          Average
Range of                  Outstanding as of      Contractual          Exercise     Exercisable as of         Exercise
Exercise Prices           December 31, 1999     Life (Years)             Price     December 31, 1999            Price
- ---------------------------------------------------------------------------------------------------------------------
<S>                                 <C>                  <C>            <C>                  <C>               <C>
$ 2.21 - $ 3.31                     177,840              2.7            $ 2.99               177,840           $ 2.99
$ 3.32 - $ 4.41                      35,460              6.6            $ 3.81                20,460           $ 3.70
$ 4.42 - $ 5.52                     513,400              8.1            $ 4.83               273,400           $ 5.08
$ 5.53 - $ 6.63                      20,065              7.1            $ 5.92                14,565           $ 5.78
$ 6.64 - $ 7.73                     105,620              7.9            $ 7.28                52,528           $ 7.25
$ 7.74 - $ 9.94                      12,000              7.7            $ 9.27                 8,000           $ 9.27
$ 9.95 - $11.04                      46,800              8.2            $10.11                15,600           $10.11

$ 2.21 - $11.04                     911,185              6.9            $ 5.07               562,393           $ 4.79
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>


9. Commitments and Contingencies

The company conducts certain of its operations in facilities which are under
long-term operating leases expiring at various dates through 2004, with various
options to renew through 2005. It is expected that in the normal course of
business, leases that expire will be renewed or replaced. Rent expense under
these leases (exclusive of real estate taxes and insurance) was approximately
$3.7 million in 1999, $3.6 million in 1998, and $2.5 million in 1997. The
aggregate minimum lease commitment for the company's facilities on December 31,
1999 was $7.8 million, payable as follows: $3.2 million in 2000, $2.0 million in
2001, $1.4 million in 2002, $0.9 million in 2003, and $0.3 million in 2004.

     As a defense contractor, the company is subject to many levels of audit and
review, including the Defense Contract Audit Agency (DCAA), the Inspector
General, the Defense Criminal Investigative Service, the General Accounting
Office, the Department of Justice and Congressional Committees. As a result of
certain DCAA audit findings, the United States Government is temporarily
deferring a portion of its payments to the company. The company believes it has
substantially remedied the findings of the DCAA and expects the effects of
payment deferral will be temporary and not significant. Both related and
unrelated to its defense industry involvement, the company is, from time to
time, involved in audits, lawsuits, claims, administrative proceedings and
investigations, and accrues for liabilities associated with these activities, if
any, for which the company considers it probable that future expenditures will
be made and for which such expenditures can be reasonably estimated. In
management's opinion, the outcome from such audits and other matters discussed
above is not expected to have a material adverse effect on the company's
financial position or results of operations.

     In 1999, 70% of the company's sales were to United States government
agencies, primarily the Department of Defense. All of the company's United
States government contracts are subject to termination for convenience in
accordance with government regulations.

     In 1999, 16% of the company's sales were to agencies of state governments.
The cost-reimbursable and fixed-price contracts the company has won are
generally multi-year efforts. In accordance with state laws, funding must be
approved annually by the state's legislatures.

10. Preferred Stock Purchase Rights

On February 17, 1998, the company declared a dividend distribution of one
preferred stock purchase right (the "Right") for every outstanding share of
common stock, effective July 27, 1998. The Rights attach to all outstanding
shares of common stock, and no separate Right certificates will be issued. The
Rights will become exercisable upon the tenth business day following the earlier
of (i) the date of a public announcement that a person or group of affiliated or
associated persons has acquired or obtained the right to acquire, beneficial
ownership of 15% or more of the outstanding shares of common stock of the
company or (ii) the commencement or announcement of an intention to make a
tender offer or exchange offer that would result in a person or group owning 15%
or more of the outstanding common stock of the company.

     When exercisable, each Right entitles the registered holder to purchase
from the company one-twelfth of a share of its Series B Participating Preferred
Stock, $.10 par value, at a price of $54.17 per each one-twelfth share of
preferred stock. Until a Right is exercised, the holder thereof, as such, will
have no rights as a shareholder of the company, including, without limitation,
the right to vote or to receive dividends. Under certain circumstances, each
share of the Series B Participating Preferred Stock would be convertible into a
number of shares of the company's common stock having a value equal to twice the
exercise price of the preferred stock purchase right. The Rights may be redeemed
by the company at the discretion of the Board of Directors at a price of $.0083
per Right. The Rights expire on July 27, 2008.

11. Business Segments

Over the 1997 to 1999 period the company had five reportable business segments:
Systems and Services, Metrigraphics, Encoder, VisualMagic and Telecommunications
Fraud Control business. Each of the segments represents a separate product line,
has different customer requirements and
<PAGE>

<TABLE>
<CAPTION>
Financial Information by Business Segment
- -----------------------------------------
                                                                                      Identifiable
                                                                                        Continuing    Telecommuni-
                                    Systems                                    Visual   Operations  cations Fraud    Identifiable
                               and Services      Encoder    Metrigraphics       Magic        Total        Control(1)        Total
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                               <C>          <C>              <C>         <C>          <C>            <C>             <C>
1999
- ----
Net sales(2)                      $ 164,766    $  13,214        $  13,641   $      --    $ 191,621      $      --       $ 191,621
Operating profit (loss)(3)          (12,988)        (785)           4,100      (1,424)     (11,097)            --         (11,097)
Identifiable assets at year end      55,191        5,818            2,527          --       63,536             --          63,536
Depreciation and
   amortization expense               1,967          618            2,841          --        5,426             --           5,426
Capital expenditures                  1,442          262              786          --        2,490             --           2,490
                                  ---------    ---------        ---------   ---------    ---------      ---------       ---------

1998
- ----
Net sales(2)                      $ 154,336    $  16,842        $  11,166   $      --    $ 182,344      $   2,775       $ 185,119
Operating profit (loss)               1,077          254            3,160      (1,859)       2,632         (5,879)         (3,247)
Identifiable assets at year end      67,030        5,892            4,680          --       77,602          1,425          79,027
Depreciation and
   amortization expense               2,411          681            2,323         103        5,518            272           5,790
Capital expenditures                  2,172          261              277          54        2,764            297           3,061
                                  ---------    ---------        ---------   ---------    ---------      ---------       ---------

1997
- ----
Net sales(2)                      $ 129,135    $  18,226        $   9,344   $      28    $ 156,733      $   2,644       $ 159,377
Operating profit (loss)               5,329        1,316            3,142      (1,980)       7,807         (1,562)          6,245
Identifiable assets at year end      51,055        7,435            6,898         239       65,627          1,230          66,857
Depreciation and
   amortization expense               2,831          693            1,147         108        4,779            136           4,915
Capital expenditures                  2,204          518              547          42        3,311          1,040           4,351
                                  ---------    ---------        ---------   ---------    ---------      ---------       ---------
</TABLE>

(1)  As discussed in Note 4, Discontinued Operations, during 1998, the Company
     adopted a plan to exit the Telecommunications Fraud Control business and
     subsequently sold the business during 1999. Accordingly, the results of the
     unit are presented as discontinued operations in the consolidated
     statements of operations. Total 1998 Telecommunications Fraud Control
     business results exclude the estimated loss on the disposal of the
     business.
(2)  Net sales and operating profit are presented after the elimination of
     intersegment transactions.
(3)  Systems and Services Segment includes a $1.2 million restructuring charge.

Reconciliations of amounts related to identifiable continuing operations to
amounts included in the Consolidated Balance Sheets, Consolidated Statements of
Operations and Consolidated Statements of Cash Flows are as follows:

<TABLE>
<CAPTION>
As of and for the years ended December 31,     1999        1998        1997
- -----------------------------------------------------------------------------
(in thousands)
<S>                                          <C>         <C>         <C>
Identifiable operating profit                $(11,097)   $  2,632    $  7,807
Other corporate income and expense               (281)       (173)         --
                                             --------    --------    --------
   Income from continuing operations
      before interest and income taxes       $(11,378)   $  2,459    $  7,807
                                             --------    --------    --------

Identifiable assets(4)                       $ 63,536    $ 77,602    $ 65,627
Corporate assets(5)                            11,652      10,465      12,002
                                             --------    --------    --------

      Total assets                           $ 75,188    $ 88,067    $ 77,629
                                             --------    --------    --------


Identifiable depreciation and amortization   $  5,426    $  5,518    $  4,779
Corporate depreciation and amortization           634         701         461
                                             --------    --------    --------

  Total depreciation and amortization        $  6,060    $  6,219    $  5,240
                                             --------    --------    --------

Identifiable capital expenditures            $  2,490    $  2,764    $  3,311
Corporate capital expenditures                    212         110         754
                                             --------    --------    --------

      Total capital expenditures             $  2,702    $  2,874    $  4,065
                                             --------    --------    --------
</TABLE>

(4)  Identifiable assets by business segment include both assets directly
     identified with those operations and an allocable share of jointly used
     assets.
(5)  Corporate assets consist primarily of cash and the company's Andover,
     Massachusetts corporate headquarters.
<PAGE>

                                      Notes to Consolidated Financial Statements

production processes and operate in different industries. The Systems and
Services segment is the aggregation of two divisions that provide similar
services to the Department of Defense and operate in the same regulatory
environment.

     The segments follow the same accounting polices described in Note 1,
Significant Accounting Policies. Certain general and administrative expenses,
including provisions for doubtful accounts and legal expenses, are recorded as
corporate expenses when recognized and are only included in segment profit or
loss when amounts are written off or paid. The company evaluates performance
based upon profit or loss before interest and taxes. Intersegment sales
represent less than 1% of total revenue and are accounted for at cost. Revenue
is attributed to geographic areas based upon the customer's location. The
company does not have locations outside the United States, but does contract
with sales representatives located in foreign countries and the company's
employees and subcontractors provide services at customer locations outside the
United States. Domestic revenue represented 99% of revenue from continuing
operations in each of the years 1999, 1998 and 1997.

     One customer accounted for 7%, 14% and 11% of total revenue from continuing
operations in 1999, 1998 and 1997, respectively. During 1999, 1998 and 1997,
revenue from Department of Defense (DoD) customers represented approximately
66%, 59% and 66% of total revenue from continuing operations, respectively.
Revenue earned from one significant DoD contract represented 12%, 14% and 18% of
revenue from continuing operations in 1999, 1998 and 1997, respectively.

Systems and Services
- --------------------------------------------------------------------------------
The Systems and Services segment provides specialized technical services to the
DoD, federal agencies, state governments and other customers and produced
approximately 86% of total company revenue in 1999. These services include
engineering services, development and operation of computer-based management
systems and other management services. The Systems and Services segment provides
network infrastructure for state human services as well as software system
implementation services.

Metrigraphics
- --------------------------------------------------------------------------------
The Metrigraphics Division uses photolithographic and material deposition
processes to manufacture optical discs, scales and reticles that are used for
precision measurement. Metrigraphics produces a variety of precision components
including printheads and orifice plates used in electronic printers and fine
line circuits used in certain medical instruments. An increase in per unit
depreciation of certain equipment was implemented in the second half of 1997
resulting in increased depreciation expense of $1.2 million and $0.2 million in
1998 and 1997, respectively.

Encoder
- --------------------------------------------------------------------------------
The Encoder Division designs, manufactures and markets a line of digital
encoders that convert analog motion and position information into digital
signals used in a wide variety of industrial products and systems which include
machine tools, robotics, engine fuel-control systems, packaging equipment and
other capital equipment. Encoder's digital encoding devices are essential
elements of today's electronically controlled systems and equipment.

Telecommunications Fraud Control
- --------------------------------------------------------------------------------
Between 1996 and the second quarter of 1999, the company operated under an
exclusive license to enhance, develop and market a telephone fraud-detection
control system. Telecommunication customers included five regional bell
operating companies. As discussed further in Note 4, Discontinued Operations,
during 1998, the company adopted a plan to exit the business. In 1999 the
company sold the business.

VisualMagic
- --------------------------------------------------------------------------------
Over a number of years, the company invested in the research and development of
VisualMagic, an object-oriented development environment. This development
environment has proven to be especially useful in the design of internet
applications. As discussed further in Note 12, during 1998, the company acquired
an interest in Empresa, Inc., formerly Electronic Press Services Group, Inc., in
exchange for a license to VisualMagic, cash and the assets of the business.
Empresa also hired most of the segment's employees.

12. Investment in Empresa, Inc.

On December 23, 1998, the company made an investment in Empresa, Inc., a
privately held company based in Cambridge, Massachusetts, engaged in electronic
commerce services. The company contributed a perpetual license to the
VisualMagic development environment, the assets of the VisualMagic segment and
cash. The cash contributions were made in December 1998, February 1999, and May
1999. In the second quarter of 1999, the company wrote off its investment in
Empresa due to the uncertainties of the early stage business resulting in an
impairment charge of $1.4 million which is included in selling, engineering and
administrative expenses in the Consolidated Statement of Operations.
Subsequently, Empresa ceased operations.

<PAGE>

Report of Independent Public Accountants

To Dynamics Research Corporation:

We have audited the accompanying consolidated balance sheets of Dynamics
Research Corporation (a Massachusetts corporation) and subsidiaries as of
December 31, 1999 and 1998, and the related consolidated statements of
operations, stockholders' equity and cash flows for each of the three years in
the period ended December 31, 1999. These financial statements are the
responsibility of the company's management. Our responsibility is to express an
opinion on these financial statements based on our audits.

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

     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Dynamics Research
Corporation and subsidiaries as of December 31, 1999 and 1998, and the results
of their operations and their cash flows for each of the three years in the
period ended December 31, 1999, in conformity with generally accepted accounting
principles in the United States.



Arthur Andersen LLP
Boston, Massachusetts,
February 11, 2000



[TYPE]     EX-27
[DESCRIPTION]     FINANCIAL DATA SCHEDULE
<PAGE>

[ARTICLE] 5
[MULTIPLIER] 1,000
<TABLE>
<S>                             <C>
[PERIOD-TYPE]                   12-MOS
[FISCAL-YEAR-END]                          DEC-31-1999
[PERIOD-END]                               DEC-31-1999
[CASH]                                           2,267
[SECURITIES]                                         0
[RECEIVABLES]                                   53,526
[ALLOWANCES]                                         0
[INVENTORY]                                      2,735
[CURRENT-ASSETS]                                60,121
[PP&E]                                          53,464
[DEPRECIATION]                                  38,397
[TOTAL-ASSETS]                                  75,188
[CURRENT-LIABILITIES]                           50,464
[BONDS]                                              0
[PREFERRED-MANDATORY]                                0
[PREFERRED]                                          0
[COMMON]                                           874
[OTHER-SE]                                      23,850
[TOTAL-LIABILITY-AND-EQUITY]                    75,188
[SALES]                                         26,855
[TOTAL-REVENUES]                               191,621
[CGS]                                           21,257
[TOTAL-COSTS]                                  185,535
[OTHER-EXPENSES]                                17,464
[LOSS-PROVISION]                                     0
[INTEREST-EXPENSE]                               2,255
[INCOME-PRETAX]                               (13,633)
[INCOME-TAX]                                   (4,745)
[INCOME-CONTINUING]                            (8,888)
[DISCONTINUED]                                   1,362
[EXTRAORDINARY]                                      0
[CHANGES]                                            0
[NET-INCOME]                                   (7,526)
[EPS-BASIC]                                     (1.02)
[EPS-DILUTED]                                   (1.02)
</TABLE>

<PAGE>

                                                                      EXHIBIT 99

             IMPORTANT FACTORS REGARDING FORWARD-LOOKING STATEMENTS


The following factors, among others, could cause the company's actual results
and performance to differ materially from those contained or implied in
forward-looking statements made in this report and presented elsewhere by or on
behalf of the company from time to time.

Uncertainties as to Department of Defense and Other Federal Agency Budgets

         In 1999, approximately 66% of the company's revenue was with the
U.S.Department of Defense. In the past, the company's defense business has been
adversely affected by significant changes in defense spending during periods of
declining U.S. defense budgets. Among the effects of this general decline has
been increased competition within a consolidating defense industry. It is not
possible for the company to predict whether defense budgets will increase or
decline in the future. Further, changing missions and priorities in the defense
budget may have adverse effects on the company's business. Funding limitations
could result in a reduction, delay, or cancellation of existing or emerging
programs. The company anticipates there will continue to be significant
competition when the company's defense contracts are rebid as well as
significant competitive pressure to lower prices, which may reduce profitability
in this area of the company's business. Any reduction in the level or
profitability of the company's defense business, if not offset by new commercial
business or other business, will adversely affect the company's business,
financial condition and results of operations.

Government Contracting Risks

         The company has historically derived a substantial portion of its
revenue from contracts and subcontracts with the U.S. Government. In recent
years, the company has entered into significant information technology services
contracts with various state governments. A significant portion of the company's
federal and state government contracts are of a time and materials nature, with
fixed hourly rates that are intended to cover salaries, benefits, other indirect
costs of operating the business and profit. The pricing of such contracts is
based upon estimates of future costs and assumptions as to the aggregate volume
of business that the company will perform in a certain business division or
other relevant unit. For long term contracts, the company must estimate the
costs necessary to complete the defined statement of work and recognize revenues
or losses in accordance with such estimates. Actual costs may vary materially
from the estimates made from time to time, necessitating adjustments to reported
revenue and net income. Underestimates of the costs associated with a project
could adversely affect the company's overall profitability and could have a
material adverse effect on the company's business, financial condition and
results of operations.

         A significant portion of the company's federal and state government
contracts are renewable on an annual basis, or are subject to the exercise of
contractual options. Multi-year contracts often require funding actions by the
U.S. Government, state legislature or others on an

<PAGE>

annual or more frequent basis. As a result, the company's business could
experience material adverse consequences should such funding actions or other
approvals not be taken.

         Governmental awards of contracts are subject to regulations and
procedures that permit formal protests by losing bidders. Such protests may
result in significant delays in the commencement of expected contractual effort,
or the reversal of a previous award decision, which could have a material
adverse effect on the company's business, financial condition and results of
operations.

         Because of the complexity and scheduling of contracting with government
agencies, from time to time costs are incurred in advance of contractual funding
by the Government. In some circumstances, such costs may not be recovered in
whole or in part under subsequent contractual actions. Failure to collect such
amounts may have material adverse consequences on the company's business,
financial condition and results of operations.

         As a defense contrator, the company is subject to many levels of audit
and review, including the Defense Contract Audit Agency (DCAA), the Inspector
General, the Defense Criminal Investigative Service, the General Accounting
Office, the Department of Justice and Congressional Committees. These audits and
reviews may result in fines, penalties, the withholding of payments due to the
company or the prohibtion from participating in certain Government requests for
proposals.

         A substantial portion of the company's U.S. Government business is as a
subcontractor. In such circumstances, the company generally bears the risk that
the prime contractor will meet its performance obligations to the U.S.
Government under the prime contract and that the prime contractor will have the
financial capability to pay the company amounts due under the subcontract. The
inability of a prime contractor to perform or make required payments could have
a material adverse effect on the company's business, financial condition and
results of operations.

         The U.S. Government has the right to terminate contracts for
convenience. In such a termination, the company would generally recover costs
incurred up to termination, costs required to be incurred in connection with the
termination, and a portion of the fee earned commensurate with the work
performed to termination. However, significant adverse effects on the company's
indirect cost pools may not be recoverable in connection with a termination for
convenience. Contracts with state and other governmental entities are subject to
the same or similar risks.



<PAGE>

Dependence on Key Personnel

         The company is dependent on its key technical personnel. In addition,
certain technical contributors may have specific knowledge and experience
related to various government customer operations that would be difficult to
replace in a timely fashion. The loss of the services of key personnel could
have a material adverse effect on the company's ability to perform required
services under certain contracts, or to retain such business after the
expiration of the current contract, or to win new business where certain
personnel have been identified as key personnel in the proposal, any of which
could have a material adverse effect on the company's business, financial
condition and results of operations.

Competition

         The government contracting business is subject to intense competition,
both technical and pricing, from numerous companies, many of which have
significantly greater financial, technical and marketing resources than the
company.

         Competition in the market for the company's commercial products is also
intense. There is a significant lead time for developing such business, and it
involves significant capital investment including development of prototypes and
investment in manufacturing equipment. The company's precision products business
has a number of competitors, many of which have significantly greater financial,
technical and marketing resources than the company.

Risks Associated with New Markets and New Products

         In its efforts to enter new markets, including Government agencies
other than the DoD and commercial markets, the company faces significant
competition from other companies that have prior experience with such potential
customers as well as significantly greater financial, technical and marketing
resources than the company. As a result, the company's efforts to enter such new
markets may not achieve the level of success sought by the company, if any.

Concentration of Customers

         Within the DoD, individual services and program offices account for a
significant portion of the company's Government business. Two customers account
for a significant portion of the revenue of the company's commercial
manufacturing divisions. No assurance can be provided that any of these
customers will continue as such or will continue at current levels. A decrease
in orders from any of these customers would have an adverse effect on the
company's profitability, and the loss of any large customer could have a
material adverse effect on the company's business, financial condition and
results of operations.



<PAGE>

Risk of Product Claims

         The company's precision manufactured products are generally designed to
operate as important components of complex systems or products and defects in
DRC products could cause the customer's product or systems to fail or perform
below expectations. Like other manufacturing companies, the company may be
subject to claims for alleged performance issues related to its products. There
can be no assurance any such claims, if made, will not have a material adverse
effect on the company's business, financial conditions or results of operations.

Risk of Economic Events Effecting the Company's Business Segments

         Certain of the company's precision products are components of
commercial products. Factors that affect the production and demand for such
products, including economic events both domestically and in other regions of
the world, competition, technological change and production disruption, could
adversely affect demand for the company's products. Certain of the company's
products are incorporated into capital equipment, such as machine tools and
other automated production equipment, used in the manufacture of other products.
As a result, this portion of the company's business may be subject to
fluctuations in the manufacturing sector of the overall economy. An economic
recession, either in the U.S. or elsewhere in the world, could have a material
adverse effect on the rate of orders received by the commercial divisions.
Significantly lower production volumes resulting in under-utilization of the
company's manufacturing would adversely affect the company's business financial
condition and results of operations.

Technological Change

         The company's knowledge base and skills in the systems and services
segment area are sophisticated and involve areas in which there have been and
are expected to continue to be significant technological change. There is no
assurance that the company will continue to be able to offer services that
satisfy its customers' requirements at a competitive price. Many of the
company's products are incorporated into sophisticated machinery, equipment or
electronic systems. Technological changes may be incorporated into competitors'
products that may adversely affect the market for the company's products.
Further, there can be no assurance that the company's research and product
development efforts will be successful or result in new or improved products
that may be required to sustain the company's market position.

Financing Requirements and Access to Capital Markets

         While the company believes that its current resources and access to
capital markets is adequate to support operations over the near term and
foreseeable future, there can be no assurance that these circumstances will
remain unchanged. The company's need for capital is dependent on operating
results and may be greater than expected. The company's ability to maintain its
current sources of debt financing is dependent on the company remaining in
compliance with certain covenants included in the financing agreements. Changes
in capital markets may restrict the availability of funds or increase the cost
of funds.




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