TELOS CORP
10-Q, 1996-05-16
COMPUTER INTEGRATED SYSTEMS DESIGN
Previous: CONTINENTAL AIRLINES INC /DE/, S-4/A, 1996-05-16
Next: TELOS CORP, SC 13D/A, 1996-05-16



<PAGE>
                                                                 
                                
                                
                          UNITED STATES
               SECURITIES AND EXCHANGE COMMISSION
                     WASHINGTON, D.C.  20549
                                
                                
                            FORM 10-Q
                                
                                
[X]       Quarterly Report Pursuant to Section 13 or 15(d)
               of the Securities Exchange Act of 1934
                                
          For the quarterly period ended:  March 31, 1996
                                
[   ]  Transition Report Pursuant to Section 13 or 15(d)
             of the Securities Exchange Act of 1934
                                
                 Commission file number: 1-8443
                                
                                
                        TELOS CORPORATION
     (Exact name of registrant as specified in its charter)
                                
                                
        Maryland                        52-0880974
 (State of Incorporation)   (I.R.S. Employer Identification No.)
                                
                                
  460 Herndon Parkway, Herndon, Virginia          22070-5201
 (Address of principal executive offices)         (Zip Code)
                                
                                
                 Registrant's Telephone Number,
               including area code: (703) 471-6000


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_____

As  of  May 2, 1996 the registrant had 23,076,753 shares of Class  A
Common  Stock,  no  par value, 4,037,628 shares of  Class  B  Common
Stock,  no  par  value;  and  3,595,586  shares  of  12%  Cumulative
Exchangeable Redeemable Preferred Stock, par value $.01  per  share,
outstanding.

No public market exists for the registrant's Common Stock.

Number of pages in this report (excluding exhibits):  16
<PAGE>
                                
               TELOS CORPORATION AND SUBSIDIARIES
                                
                              INDEX


<TABLE>
<CAPTION>

                  PART I.   FINANCIAL INFORMATION


<S>                                                             <C>
Item 1.  Financial Statements (Unaudited):                       PAGE

   Condensed  Consolidated Statements of  Income  for 
     the Three Months Ended March 31, 1996 and 1995                3

   Condensed Consolidated Balance Sheets as of March 31, 1996
     and December 31, 1995                                         4

   Condensed Consolidated Statements of Cash Flows for
     the Three Months Ended March 31, 1996 and 1995                5

   Notes to Condensed Consolidated Financial Statements            6-9

Item 2.   Management's Discussion and Analysis of
          Financial Condition and Results of Operations            10-14


                  PART II.   OTHER INFORMATION


Item 3. Defaults Upon Senior Securities                            15

Item 4. Submission of Matters to a Vote of Security Holders        15

Item 6. Exhibits and Reports on Form 8-K                           15

SIGNATURES                                                         16
</TABLE>
<PAGE>
<TABLE>
<CAPTION>                                
                 PART I - FINANCIAL INFORMATION
                                
               TELOS CORPORATION  AND SUBSIDIARIES
           CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                                
                           (Unaudited)
                                
                     (amounts in thousands)
                                

                                         Three Months Ended
                                              March 31,
                                           1996       1995
<S>                                      <C>         <C>                                    
Sales
 Systems and Support Services            $26,232     $25,889
 Systems Integration                      13,931      14,308
 Consulting                                7,080       6,564

                                          47,243      46,761
Costs and expenses
 Cost of sales                            41,825      37,890
 Selling, general and
   administrative expenses                 6,916       6,774
 Goodwill amortization                       390         794

Operating (loss) income                   (1,888)      1,303

Other income(expenses)
 Other income                                  3           5
 Interest expense                         (1,509)     (1,233)

(Loss) income before taxes                (3,394)         75

Income tax provision                           0           0

Net (loss) income                        $(3,394)        $75
</TABLE>
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                                              
                                
                                
      The accompanying notes are an integral part of these
           condensed consolidated financial statements.
<PAGE>
<TABLE>
<CAPTION>
               TELOS CORPORATION AND SUBSIDIARIES
              CONDENSED CONSOLIDATED BALANCE SHEETS
                           (Unaudited)
                                
                             ASSETS
                     (amounts in thousands)
                                        March 31, 1996       December 31, 1995
<S>                                           <C>                  <C>                   
Current assets     
  Cash and cash equivalents,
   (including $1,121 of restricted
   cash at March 31, 1996)                    $ 2,124              $   735
  Accounts receivable, net                     40,396               44,112
  Inventories, net                             16,906               15,877
  Other current assets                          1,831                1,921
     Total current assets                      61,257               62,645

Property and equipment, net of
  accumulated depreciation of $19,014
  and $18,600 respectively                     14,188                2,671
Goodwill                                       22,424               22,814
Other assets                                    6,297                6,362
  
                                             $104,166              $94,492

                  LIABILITIES AND STOCKHOLDERS' INVESTMENT

Current liabilities
  Accounts payable                            $22,964              $26,528
  Other current liabilities                     8,059                6,951
  Accrued compensation and benefits            10,761                8,804
     Total current liabilities                 41,784               42,283

Senior credit facility                         33,559               32,312
Senior subordinated notes                      15,009               15,004
Capital lease obligation                       12,484                   --
Other long-term liabilities                       938                1,109
     Total liabilities                        103,774               90,708

Redeemable preferred stocks
  Senior redeemable preferred stock             4,577                4,494
  Class B redeemable preferred stock           10,460               10,252
  Redeemable preferred stock                   18,960               18,646
     Total preferred stock                     33,997               33,392

Stockholders' investment
  Common stock                                     78                   78
  Capital in excess of par                      7,065                7,670
  Retained earnings (deficit)                 (40,748)             (37,356)
     Total stockholders' investment           (33,605)             (29,608)

                                             $104,166              $94,492
</TABLE>
        The accompanying notes are an integral part of these
           condensed consolidated financial statements.
<PAGE>
                                
<TABLE>
<CAPTION>
               TELOS CORPORATION AND SUBSIDIARIES
         CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                           (Unaudited)
                                
                     (amounts in thousands)

  
                                                       Three Months
                                                      Ended March 31,
                                                    1996          1995
<S>                                               <C>            <C>                           
Operating activities:
  Net (loss) income                               $(3,394)       $   75
  Adjustments to reconcile net (loss)
     income to cash provided by operating
     activities:
     Depreciation and amortization                    787           869
     Goodwill amortization                            390           794
     Other non-cash items                             191           647
     Changes in assets and liabilities that
       provided (used) cash                         1,809        (8,723)
     Cash used in operating activities               (217)       (6,338)

Investing activities:
  Purchase of property and equipment                 (643)         (205)
  Investment in products                             (119)           --
     Cash used in investing activities               (762)         (205)

Financing activities:
  Proceeds from senior credit facility              1,247         6,764
  Proceeds from capital lease transaction           1,121            --
     Cash provided by financing activities          2,368         6,764

Increase in cash and cash equivalents               1,389           221
Cash and cash equivalents at beginning of period      735           441

Cash and cash equivalents at end of period         $2,124          $662
</TABLE>













         The accompanying notes are an integral part of these
              condensed consolidated financial statements.
<PAGE>
               TELOS CORPORATION AND SUBSIDIARIES 
      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                          (UNAUDITED)


Note 1.   General

     The accompanying condensed consolidated financial statements
of Telos Corporation ("Telos") and its wholly owned subsidiaries,
Telos  Corporation  (California), Telos Field Engineering,  Inc.,
enterWorks.com and Telos International Corporation (collectively,
the   "Company")  have  been  prepared  without  audit.   Certain
information  and  note  disclosures  normally  included  in   the
financial  statements  presented  in  accordance  with  generally
accepted  accounting principles have been condensed  or  omitted.
The  Company believes the disclosures made are adequate  to  make
the   information  presented  consistent  with  past   practices.
However, these condensed consolidated financial statements should
be read in conjunction with the consolidated financial statements
and notes thereto included in the Company's annual report on Form
10-K for the fiscal year ended December 31, 1995.
     
     In  the  opinion of the Company, the accompanying  condensed
consolidated  financial statements reflect  all  adjustments  and
reclassifications   (which   include   only   normal    recurring
adjustments)  necessary to present fairly the financial  position
of  the  Company as of March 31, 1996 and December 31, 1995,  and
the  results of its operations and its cash flows for  the  three
month periods ended March 31, 1996 and 1995.  Interim results are
not necessarily indicative of fiscal year performance because  of
the impact of seasonal and short-term variations.
     
     In  1996 the Company reviewed and changed its organizational
structure to more efficiently support customer needs and  address
changing  market  conditions.  As a result of  this  change,  the
Company  has  modified  its  business segments  disclosure.   The
Systems  Integration  division  has  modified  its  structure  to
address  increased network related business activities,  emerging
strategic   markets  and  customer  focuses.   The  Company   has
consolidated its software and hardware support services into  one
business   segment   in  recognition  that  customers   in   this
marketplace  view system support as addressing both hardware  and
software.   The  consulting division remains a separate  business
segment.
     
     Certain reclassifications have been made to the prior year's
financial statements to conform to the classifications used in
the current period.
     
<PAGE>
                 TELOS CORPORATION SUBSIDIARIES
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                          (UNAUDITED)

Note 2.    Accounts Receivable

      The  components of accounts receivable are as  follows  (in
thousands):
<TABLE>
                                   March 31, 1996    December 31, 1995
     <S>                               <C>               <C>
     Billed accounts receivable        $29,209           $30,286
     Unbilled accounts receivable       11,934            14,550
                                        41,143            44,836
     Allowance for doubtful accounts      (747)             (724)

                                       $40,396           $44,112
</TABLE>

Note 3.   Debt Obligations

Senior Credit Facility

      At  March  31,  1996, the Company had a $45 million  senior
credit  facility  ("Facility") with a bank maturing  on  July  1,
1997.   The  Company  was  not compliant with  certain  covenants
contained  in  the Facility at March 31, 1996 and  the  bank  has
waived such covenant noncompliance.

Senior Subordinated Note, Series A

      At  March 31, 1996, the Company had $675,000 of the  senior
subordinated   note,  Series  A  with  a  balance   of   $636,000
outstanding with John R.C. Porter ("Porter"), the majority common
shareholder.   The  Company  was  not  in  compliance  with   the
financial maintenance covenants of the senior subordinated  note,
Series  A as of March 31, 1996.  Porter has agreed to waive  such
noncompliance.

Note 4.   Preferred Stock

Senior Redeemable Preferred Stock

      The components of the senior redeemable preferred stock are
Series  A-1 and Series A-2 redeemable preferred stock  each  with
$.01 par value and 1,250 and 1,750 shares authorized, issued  and
outstanding,  respectively.  From July 1, 1995 through  June  30,
1997,  the  Series  A-1 and A-2 each carry a cumulative  dividend
rate  equal  to 11.125% per annum of its liquidation  value,  and
increases  to  14.125% per annum thereafter.  The  dividends  are
payable  semi-annually on June 30 and December 31 of  each  year.
The  liquidation preference of the preferred stock  is  the  face
amount  of  the Series A-1 and A-2 ($1,000 per share),  plus  all
accrued  and unpaid dividends.  The Series A-1 and A-2  Preferred
Stock  is  senior to all other present and future equity  of  the
Company.   The  Company  is  required  to  redeem  all   of   the
outstanding  shares  of the Series A-1 and A-2  on   December 31,
<PAGE>
           TELOS CORPORATION AND SUBSIDIARIES
    NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                      (UNAUDITED)

2001,  subject to the legal availability of funds.  At March  31,
1996  and December 31, 1995 undeclared, unpaid dividends relating
to  Series A-1 and A-2 Preferred Stock were accrued for financial
reporting  purposes in the amount of $1,577,000  and  $1,494,000,
respectively.

Class B Redeemable Preferred Stock

     The Class B Redeemable Preferred Stock has a $.01 par value,
with  7,500 shares authorized, issued and outstanding.  The Class
B  Redeemable  Preferred Stock has a cumulative dividend  payable
semi-annually  at  June 30 and December 31.  From  July  1,  1995
through June 30, 1997, the dividend is calculated at a rate equal
to  11.125% per annum of its liquidation value, and increases  to
14.125%  per annum thereafter.  The Class B Redeemable  Preferred
Stock may be redeemed at its liquidation value together with  all
accrued  and  unpaid dividends at any time at the option  of  the
Company.   The liquidation preference of the preferred  stock  is
the  face  amount, $1,000 per share, plus all accrued and  unpaid
dividends.   The  Company  is  required  to  redeem  all  of  the
outstanding shares of the stock on December 31, 2001, subject  to
the  legal availability of funds.  At March 31, 1996 and December
31,  1995  undeclared, unpaid dividends relating to the  Class  B
Redeemable  Preferred Stock were accrued for financial  reporting
purposes in the amount of $2,960,000 and $2,752,000 respectively.

12% Cumulative Exchangeable Redeemable Preferred Stock

     A maximum of 6,000,000 shares of 12% Cumulative Exchangeable
Redeemable Preferred Stock, par value $.01 per share,  have  been
authorized for issuance.  The Company has issued 3,595,586 shares
of  12%  Cumulative Exchangeable Redeemable Preferred Stock  (the
"Preferred  Stock").  The Preferred Stock accrues  a  semi-annual
dividend  at the annual rate of 12% ($1.20) per share,  based  on
the  liquidation  preference  of  $10  per  share  and  is  fully
cumulative.

     Through November 21, 1995, the Company had the option to pay
dividends  in  additional shares of Preferred Stock  in  lieu  of
cash.  Dividends are payable by the Company, provided the Company
has legally available funds under Maryland law and is able to pay
dividends under its charter, when and if declared by the Board of
Directors,  commencing  June  1, 1990,  and  on  each  six  month
anniversary  thereof.   Dividends in  additional  shares  of  the
Preferred Stock were paid at the rate of 0.06 of a share for each
$.60  of  such  dividends not paid in cash.   No  dividends  were
declared  or paid during fiscal years 1995, 1994, 1993 and  1992.
Cumulative  undeclared dividends as of December 31, 1995  accrued
for  financial reporting purposes totaled $6,107,000.   Dividends
for the years 1992 through 1994 and for the dividend payable June
1,  1995 were accrued under the assumption that the dividend will
be paid in additional shares of preferred stock and are valued at
$3,950,000.  Had the Company accrued these dividends  on  a  cash
basis, the total amount accrued would have been $15,101,000.  The
<PAGE>
             TELOS CORPORATION AND SUBSIDIARIES
    NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                         (UNAUDITED)

dividend  payable on December 15, 1995 of $2,157,000 was  accrued
on  a cash basis.  All future dividends will be accrued on a cash
basis.

      The  Company has not declared or paid dividends since 1991,
due  to  restrictions and ambiguities relating to the payment  of
dividends  contained  within  its charter,  its  working  capital
facility agreement, and under Maryland law.

Note 5.   Stock Option Plan

      During  1996,  the  Board  of Directors  approved  and  the
shareholders  ratified a new stock option plan  for  certain  key
executives  and for a larger employee group.  Under the  plan,  a
total  of 6,644,974 shares of common stock may be awarded  at  an
exercise  price  not  lower than fair market value  with  vesting
based upon the passage of time and/or significant events.

Note 6.   Commitments

      During the first quarter the Company entered into a  twenty
year  lease  with annual payments of $1,447,000 commencing  March
11,  1996  for  a  building  that will  serve  as  its  corporate
headquarters.   The  building  provides  significant   additional
manufacturing  and integration space.  The Company has  accounted
for  this  lease as a capital lease and has accordingly  recorded
assets  and  a  corresponding liability  of  approximately  $12.4
million.   Under the terms of the lease, the landlord funded  the
Company  with  $1.3 million for use for tenant  improvements  and
other   building  costs  of  which  $1.1  million,  recorded   as
restricted cash, is available for use at March 31, 1996.

      The  Company is in the process of finalizing its transition
plans  and  is currently evaluating its requirements and  options
for  the  current corporate headquarters facility.  The lease  on
the  current  corporate headquarters facility  expires  in  March
1997.

     The following is a schedule by years of future minimum lease
payments under the capital lease together with the present  value
of the net minimum lease payments as of March 31, 1996:
<TABLE>
          <C>                                    <C>
          1996                                   $ 1,085,000
          1997                                     1,447,000
          1998                                     1,447,000
          1999                                     1,447,000
          2000                                     1,447,000
          Later Years                             21,946,000

          Total minimum payments                  28,819,000
          Less:  Amounts represent interest      (16,335,000)
          Present value of net minimum payments  $12,484,000
</TABLE>
<PAGE>


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

General

     In the first three months of 1996, the Company had increased
revenue  as  compared to 1995.  The Company's  profitability  was
adversely impacted by the Federal government shutdown and  budget
impasse   that  occurred  during  the  first  quarter  of   1996.
Additionally, the Company was impacted by lower than  anticipated
sales  and  order  volume on certain large  equipment  contracts.
Gross  margins were affected by increased cost of sales resulting
from  a change in product mix as compared to 1995.  With the roll
out   of   significant  new  contracts,  there  were   additional
infrastructure  and support costs in the first  quarter  of  1996
with minimal corresponding revenue.  These impacts had a negative
effect on the overall profitability.
     
     Total backlog from existing contracts was approximately $1.3
billion as of March 31, 1996 and December 31, 1995.  As of  March
31,  1996,  the  funded  backlog of  the  Company  totaled  $52.3
million,  a  decrease of $13.3 million from  December  31,  1995.
Funded  backlog represents aggregate contract revenues  remaining
to  be  earned by the Company at a given time, but  only  to  the
extent,  in  the  case  of  government  contracts,  funded  by  a
procuring government agency and allotted to the contracts.

Results of Operations
     
     The  condensed consolidated statements of income include the
results  of operations of Telos Corporation and its wholly  owned
subsidiaries   Telos   Corporation  (California),   Telos   Field
Engineering,   Inc.,   Telos   International   Corporation    and
enterWorks.com  ("the  Company").   The  major  elements  of  the
Company's  operating expenses as a percentage of  sales  for  the
three  month  periods  ended March 31,  1996  and  1995  were  as
follows:
<TABLE>

                                 Three Months Ended
                                     March 31,
                                 1996       1995
<S>                             <C>         <C>
Sales                           100.0 %     100.0 %
Cost of sales                   (88.6)      (81.0)
SG&A expenses                   (14.6)      (14.5)
Goodwill amortization            (0.8)       (1.7)

Operating (loss) income          (4.0)        2.8

Other income                       --          --
Interest expense                 (3.2)       (2.6)
Income tax provision               --          --
Net (loss) income                (7.2) %       .2 %
</TABLE>

<PAGE>
Financial Data by Market Segment

      During the first quarter of 1996, the Company modified  its
view  of  the  business  segments  that  it  operates  given  the
increased  network  based activities of the  Systems  Integration
Group  as well as the merger of its hardware and software support
divisions.   The  Company  operates  in  three  market  segments:
systems  and support services ( the "Systems and Support Services
Group"),  which consists of the Company's hardware  and  software
support  services;  system integration (the "Systems  Integration
Group") and consulting services (the "Consulting Group").

      Sales, gross profit, and gross margin by market segment for
the first quarter of 1996 and 1995 were as follows:
<TABLE>
                                        Three Months Ended
                                             March 31,
                                        1996         1995
                                     (amounts in thousands)
<S>                                  <C>           <C>
Sales:
  Systems and Support Services       $26,232       $25,889
  Systems Integration                 13,931        14,308
  Consulting Services                  7,080         6,564
     Total                           $47,243       $46,761

Gross Profit:
  Systems and Support Services        $2,880        $4,219
  Systems Integration                  1,380         3,248
  Consulting Services                  1,158         1,404
     Total                            $5,418        $8,871

Gross Margin:
  Systems and Support Services         11.0%         16.3%
  Systems Integration                   9.9%         22.7%
  Consulting Services                  16.4%         21.4%
     Total                             11.5%         19.0%
</TABLE>
     
     For  the  three  month  period ended March  31,  1996  sales
increased  by  approximately $482,000, or 1.0%, to $47.2  million
from $46.8 million for the comparable 1995 period.  This increase
for  the  three month period is due to the Systems  and  Services
Group,  which  reported increased sales of $343,000  and  to  the
Consulting  Group,  which reported increased sales  of  $516,000.
Offsetting these increases were decreased sales during the  first
quarter of 1996 by the Systems Integration Group of approximately
$377,000.
<PAGE>
     
      Within  the  Systems and Support Services  Group,  software
services  sales accounted for approximately $1.5 million  of  the
increase  due  to  increased activity under certain  large  labor
contracts.  The increase is offset by a $1.1 million decrease  in
hardware  support sales.  The decrease in hardware support  sales
is due to a continued shift in the computer platforms it services
from  mainframe computers to both network and personal  computers
which  generally  produce lower revenue  streams.   Also,  it  is
experiencing  shifts  from  fixed price  contracts  to  time  and
material   contracts  which  produce  less  predictable   revenue
streams.

     Systems Integration Group sales decreased by $377,000 during
the  first  quarter of 1996 as compared to the first  quarter  of
1995  due  to  the  impact  of  the  various  Federal  government
shutdowns  and related Federal budget impasse.  The  Company  has
experienced reduced order flow on certain of its large  equipment
contracts  to supply computer equipment to the Federal government
as  a  result of budget impasse.  The Company expects the  impact
from the budget impasse to continue to effect its order flow  and
related revenue through the first half of 1996.

      The  increase  in the Consulting Services  Group  sales  of
approximately  $516,000  for the three month  period  is  due  to
increased billable hours resulting from obtaining new customers.

      Cost  of sales increased by $3.9 million or 10.4% to  $41.8
million during the three month period ended March 31, 1996,  from
$37.9  million  in the comparable 1995 period.  The  increase  in
cost  of  sales  results from two primary  reasons.   First,  the
System  Integration Group's revenue product mix during the  first
quarter of 1996 differed from the Group's revenue product mix  in
the  first  period  of 1995.  Revenue for 1996  included  certain
higher cost equipment and software as compared to the same period
in 1995.  Some of these items were one time sales and the Company
has  taken  action on certain of its contracts to  introduce  new
products  and  technology with improved profit margins.   Second,
the  Company,  given  its  recent contract  awards,  invested  in
personnel and other infrastructure costs during the first quarter
of  1996 to support these new contracts while revenue from  these
contracts was minimal.  Management believes that as the roll  out
of  the  new  contracts continues, gross margin contribution,  as
well as indirect cost absorption, should improve.

      Gross profit decreased by $3.5 million in the first quarter
of  1996 to $5.4 million from $8.9 million in the comparable 1995
period as a result of the matters discussed above.  Total Company
gross  margins  were 11.5% and 19.0% for the three month  periods
ended March 31, 1996 and 1995, respectively.

      Selling, general and administrative costs increased for the
three  month period by approximately $100,000 to $6.9 million  in
1996  from  $6.8  million  in 1995.   This  increase  is  due  to
increased marketing efforts during the first quarter of  1996  as
compared  to  the same period of 1995.  SG&A as a  percentage  of
sales was 14.6% and 14.5% for the three month periods ended March
31, 1996 and 1995, respectively.
<PAGE>
      Goodwill  amortization expense declined by $404,000  during
the three month period ended March 31, 1996 due to the completion
of  the amortization of goodwill stemming from the 1989 leveraged
buy  out  of the Company.  The Company continues to amortize  the
goodwill  balance  which resulted from the acquisition  of  Telos
Corporation (California).

      Operating income decreased by $3.2 million during the three
months  ended  March 31, 1996 to a $1.9 million  operating  loss.
The  Company  had  an  operating profit of $1.3  million  in  the
comparable  period  of 1995.  The decrease  in  operating  profit
resulted   primarily  from  the  aforementioned  cost  of   sales
increases.

     Interest expense increased by approximately $280,000 to $1.5
million during the three month period ended March 31, 1996,  from
$1.2  million in the comparable period of 1995.  The increase  is
primarily attributed to an increase in the outstanding balance of
the subordinated debt and related interest rate.

     The Company did not have a tax provision in either the three
month  period  ended March 31, 1996 or 1995 as a  result  of  the
utilization of net operating loss carryforwards.

     
Liquidity and Capital Resources

     For  the three months ended March 31, 1996, the Company used
$200,000  of  cash  in its operating activities  primarily  as  a
result  of  increased inventory levels and the net loss  for  the
period.   The  Company funded its net loss and use  of  operating
cash  as  well  as  its  investing activities  through  increased
borrowings.
     
     During  the  first quarter of 1996, the Company's  liquidity
was  impacted by the various Federal government shutdowns and the
related impasse on the 1996 Federal government budget.  While the
services side of the Company's business was generally unaffected,
certain  of its large equipment contracts  within   its   Systems
Integration  Group were adversely impacted through reduced  order
volume.   The  effect  of this was an overall  reduction  in  the
Company's liquidity.  The Company has counteracted this  negative
effect with an aggressive cash management program.  One of  these
aggressive  actions has been to establish extended payment  terms
to  the  Company's  vendors as well as  to  reduce  discretionary
spending in certain areas.  The Company has recently begun to see
improved  order  flow.  However, the Company  believes  that  the
impact  from the Government shutdown and budget impasse  will  be
felt  through  the  first  half  of  1996  in  its  results  from
operations and financial condition.
<PAGE>
     
     With  the  contract awards received by the Company in  1995,
the  Company is evaluating its financing requirements to  support
these  contracts.   The  Company  anticipates  that  its  current
Facility  will be adequate for at least the first half  of  1996.
The Company believes that additional financing may be required in
the  second  half  of  1996 and is currently reviewing  with  its
senior  lender an expanded credit facility through a  prospective
multi-bank syndication arrangement.
     
     The Company is actively reviewing its business opportunities
surrounding its Internet products.  During the first  quarter  of
1996,   the   Company  formed  enterWorks.com,  a  wholly   owned
subsidiary focused on the Internet and related software products,
to  pursue  and expand such opportunities.  While the Company  is
currently  funding the on-going product development and  business
growth  in this area, it is reviewing the potential for  external
capital to fully exploit this emerging market.
     
     In  March 1996, the Company signed a long term lease  for  a
building  in  Loudoun County, Virginia that  will  serve  as  its
corporate  headquarters as well as provide significant additional
manufacturing  and  integration space.  The  lease  provides  for
annual  payments  of $1,447,000.  The Company is  finalizing  its
transition plans and is currently evaluating its options for  the
current  corporate headquarters facility whose lease  expires  in
March 1997.
     
     At March 31, 1996, the Company had outstanding debt of $48.6
million,  consisting of $33.6 million under  the  secured  senior
credit facility and $15 million in subordinated debt.  The senior
credit  facility was refinanced during the first quarter of  1996
and  has a maturity date of July 1, 1997.  Under the terms of the
refinancing,  the  total commitment remains at $45  million  with
terms  and  conditions  similar to  the  previous  senior  credit
facility  except for amendments made to certain of the  financial
and non financial covenants.
     
     The  Company  is  not in compliance with  certain  financial
covenants contained in the senior credit facility as of March 31,
1996.  The bank has waived such non compliance.
     
      At  March 31, 1996, the Company had $675,000 of the  senior
subordinated  note, Series A outstanding with  John  R.C.  Porter
("Porter"),  a majority common shareholder of the  Company.   The
Company  was  not  in compliance with certain  of  the  financial
maintenance covenants of the senior subordinated note,  Series  A
as   of  March  31,  1996.   Porter  has  agreed  to  waive  such
noncompliance.
<PAGE>
                   PART II - OTHER INFORMATION

Item 3.   Defaults Upon Senior Securities

Senior and Class B Redeemable Preferred Stocks

      The  Company  has  not  declared dividends  on  its  Senior
Redeemable Preferred Stock, Series A-1 and A-2, and its  Class  B
Redeemable   Preferred   Stock  since  their   issuance.    Total
undeclared  unpaid  dividends, accrued  for  financial  reporting
purposes, are $1,577,000 for the Series A-1, A-2 Preferred  stock
and $2,959,000 for the Class B Preferred Stock at March 31, 1996.

12% Cumulative Exchangeable Redeemable Preferred Stock

     A maximum of 6,000,000 shares of 12% Cumulative Exchangeable
Redeemable Preferred Stock, par value $.01 per share,  have  been
authorized for issuance.  The Company had 3,595,936 shares of 12%
Cumulative   Exchangeable   Redeemable   Preferred   Stock   (the
"Preferred Stock"), par value $.01 per share outstanding at March
31, 1996.  The Preferred Stock accrues a semi-annual dividend  at
the   annual  rate  of  12%  ($1.20)  per  share,  based  on  the
liquidation preference of $10 per share, and is fully cumulative.
     
     Through November 21, 1995, the Company had the option to pay
dividends  in  additional shares of Preferred Stock  in  lieu  of
cash, all dividends thereafter are to be paid in cash.  Dividends
are  payable  by  the Company, provided the Company  has  legally
available funds under Maryland law, when and if declared  by  the
Board  of  Directors, commencing June 1, 1990, and  on  each  six
month anniversary thereof.  Dividends in additional shares of the
Preferred  Stock are paid at the rate of 0.06 of a share  of  the
Preferred Stock for each $.60 of such dividends not paid in cash.
     
     No dividends were declared or paid during fiscal years 1995,
1994,  1993  or  1992.   Cumulative undeclared  dividends  as  of
December  31,  1995 accrued by the Company were $6,107,000.   The
Company has accrued these dividends for the periods although  the
Company  is uncertain when or if these dividends will be declared
or paid.
     
Item 4.   Submission of Matters to a Vote of Security Holders

        On  April  6,  1996, at a special meeting of  the  common
shareholders  a vote was taken regarding the establishment  of  a
new  stock  option plan.  The stock option plan was  approved  by
unanimous  vote of all shareholders present at the meeting  which
represented   a   majority   of  the  Company's   common   shares
outstanding.

Item 6.   Exhibits and Reports on Form 8-K

    (a)  Exhibits:
    
         10.74  1996 Stock Option Plan    
         27     Financial Data Schedule
          
    (b)  Reports on Form 8-K:   None
<PAGE>
    
       
       
                           SIGNATURES


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



DATE: May 15, 1996                      TELOS CORPORATION


                                        /s/  Lorenzo Tellez
                                        Lorenzo Tellez
                                   (Principal Financial Officer &
                                    Principal Accounting Officer)
<PAGE>


                                
                                
                                
<TABLE>
<CAPTION>                                
                                
                        Telos Corporation
                          Exhibit Index
                                
<S>                                       
Exhibit Number          Exhibit Name                Page Number(s)

  <C>               <C>                                <C>
  10.74             1996 Stock Option Plan             18-28

  27                Financial Data Schedule            29
<PAGE>

                        TELOS CORPORATION
                                
                     1996 STOCK OPTION PLAN
                                
                                
1.   Purpose.

     The purpose of this plan (the "Plan") is to secure for Telos
Corporation,  a  Maryland corporation, (the  "Company")  and  its
shareholders the benefits arising from capital stock ownership by
employees,  officers and directors of the Company and its  parent
and subsidiary corporations who are expected to contribute to the
Company's  future growth and success.  Except where  the  context
otherwise  requires, the term "Company" shall include the  parent
and all present and future subsidiaries of the Company as defined
in  Sections 424(e) and 424(f) of the Internal  Revenue  Code  of
1986,  as  amended  or replaced from time to time  (the  "Code").
Those  provisions  of  the Plan which make express  reference  to
Section 422 shall apply only to Incentive Stock Options (as  that
term is defined in the Plan).

2.   Type of Options and Administration.

     (a)  Types of Options.  Options granted pursuant to the Plan
may be either incentive stock options ("Incentive Stock Options")
meeting  the  requirements of Section 422 of  the  Code  or  Non-
Statutory Options which are not intended to meet the requirements
of Section 422 of the Code ("Non-Statutory Options").

     (b)  Administration.

           (i)   The  Plan will be administered by the  Board  of
Directors  of  the Company, whose construction and interpretation
of  the  terms  and  provisions of the Plan shall  be  final  and
conclusive.   The  Board of Directors may in its sole  discretion
grant  options to purchase shares of the Company's  Common  Stock
("Common  Stock")  which are shares of Class A Common  Stock  and
issue  shares  upon exercise of such options as provided  in  the
Plan.   The  Board shall have authority, subject to  the  express
provisions  of  the  Plan,  to  construe  the  respective  option
agreements  and the Plan, to prescribe, amend and  rescind  rules
and  regulations relating to the Plan, to determine the terms and
provisions of the respective option agreements, which need not be
identical, and to make all other determinations which are, in the
judgment  of  the Board of Directors, necessary or desirable  for
the  administration  of  the Plan.  The Board  of  Directors  may
correct  any  defect,  supply  any  omission  or  reconcile   any
inconsistency  in  the  Plan or in any option  agreement  in  the
manner  and  to the extent it shall deem expedient to  carry  the
Plan  into  effect and  it shall be the sole and final  judge  of
such  expediency.   No  director or  person  acting  pursuant  to
authority delegated by the Board of Directors shall be liable for
any action or determination under the Plan made in good faith.

          (ii) To the full extent permitted by or consistent with
applicable  laws  or regulations and Section 3(b)  of  this  Plan
<PAGE>
(A) the Board of Directors may delegate any or all of its  powers
under the Plan to a committee appointed by the Board of Directors
for  the purpose of granting and administering options to persons
to whom Section 16(b) of the Securities Exchange Act of 1934 (the
"Exchange Act") applies, and (B) any and all other powers of  the
Board  of  Directors under the Plan, including the  granting  and
administration of all other options shall be vested in the  Chief
Executive  Officer  of  the  Company,  provided  that  the  Chief
Executive  Officer  is  and remains a  member  of  the  Board  of
Directors,  and provided further, that to the extent required  by
Maryland's  General  Corporate Law, the Chief  Executive  Officer
shall  act together with another member of the Board of Directors
as  a committee of the Board of Directors designated by the Board
of  Directors  for such purpose; and references to the  Board  of
Directors  in  the  Plan  shall mean  and  relate  to  the  Chief
Executive Officer and, if so appointed, any such committee.

      (c)  Applicability of Rule 16b-3.  Those provisions of  the
Plan which make express reference to Rule 16b-3 promulgated under
the  Exchange Act, or any successor rule ("Rule 16b-3"), or which
are  required in order for certain option transactions to qualify
for  exemption under Rule 16b-3, shall apply only to such persons
as  are  required  to  file reports under  Section 16(a)  of  the
Exchange Act (a "Reporting Person").

3.   Eligibility.

     (a)  General.  Options may be granted to persons who are, at
the  time  of  grant,  employees  or  officers  of  the  Company;
provided,  that  the class of employees to whom  Incentive  Stock
Options may be granted shall be limited to all employees  of  the
Company.  A person who has been granted an option may, if  he  or
she  is otherwise eligible, be granted additional options if  the
Board of Directors shall so determine.  Subject to adjustment  as
provided  in Section 15 below, the maximum number of shares  with
respect to which options may be granted to any employee under the
Plan shall not exceed 4,000,000 shares of common stock during the
ten-year  term of the Plan.  For the purpose of calculating  such
maximum  number, (a) an option shall continue to  be  treated  as
outstanding   notwithstanding  its  repricing,  cancellation   or
expiration and (b) the repricing of an outstanding option or  the
issuance of a  new option in substitution for a cancelled  option
shall  be  deemed  to constitute the grant of  a  new  additional
option  separate from the original grant of the  option  that  is
repriced or cancelled.

      (b)   Grant  of  Options to Officers.  From and  after  the
registration  of  the  Common Stock  of  the  Company  under  the
Exchange  Act, the selection of an officer (as the term "officer"
is  defined  for  purposes of Rule 16b-3) as a  recipient  of  an
option, the timing of the option grant, the exercise price of the
option  and the number of shares subject to the option  shall  be
determined  either (i) by the Board of Directors,  of  which  all
members   shall   be  "disinterested  persons"  (as   hereinafter
defined),  or (ii) by two or more directors having full authority
to  act  in  the  matter, each of whom shall be a  "disinterested
<PAGE>
person."   For  the  purposes of the Plan, a  director  shall  be
deemed  to  be  a  "disinterested person"  only  if  such  person
qualifies  as  a  "disinterested person" within  the  meaning  of
Rule 16b-3, as such term is interpreted from time to time.

4.   Stock Subject to Plan.

      Subject to adjustment as provided in Section 15 below,  the
maximum number of shares of Common Stock which may be issued  and
sold under the Plan is 6,644,974.  If an option granted under the
Plan shall expire or terminate for any reason without having been
exercised in full, the unpurchased shares subject to such  option
shall  again be available for subsequent option grants under  the
Plan.  If shares issued upon exercise of an option under the Plan
are  tendered to the Company in payment of the exercise price  of
an  option  granted  under the Plan, such tendered  shares  shall
again  be available for subsequent option grants under the  Plan;
provided,  that  in no event shall such shares be made  available
for  issuance  to Reporting Persons or pursuant  to  exercise  of
Incentive Stock Options.

5.   Forms of Option Agreements.

      As  a  condition to the grant of an option under the  Plan,
each recipient of an option shall execute an option agreement  in
such  form  not inconsistent with the Plan as may be approved  by
the  Board of Directors.  Such option agreements may differ among
recipients.

6.   Purchase Price.

      (a)   General.  Subject to Section 3(b), the purchase price
per  share  of stock deliverable upon the exercise of  an  option
shall be determined by the Board of Directors, provided, however,
(i)  that  in the case of an Incentive Stock Option, the exercise
price  shall  not be less than 100% of the fair market  value  of
such  stock, as determined by the Board of Directors, at the time
of  grant  of such option, or less than 110% of such fair  market
value in the case of options described in Section 11(b), and (ii)
in  no event shall the exercise price be less than $.95 per share
(subject  to  appropriate  adjustment  for  stock  splits,  stock
dividends,  combinations  and  other  similar  recapitalizations,
subsequent to the date of this Plan, affecting the shares subject
to the options.)

      (b)  Payment of Purchase Price.  Options granted under  the
Plan  may  provide  for  the payment of  the  exercise  price  by
delivery  of  cash or a check to the order of the Company  in  an
amount  equal to the exercise price of such options, or,  to  the
extent  provided  in  the  applicable  option  agreement,  (i) by
delivery to the Company of shares of Common Stock of the  Company
already owned by the optionee having a fair market value equal in
amount  to  the exercise price of the options being exercised  or
(ii) by  any  other  means  (including,  without  limitation,  by
delivery  of  a promissory note of the optionee payable  on  such
terms as are specified by the Board of Directors) which the Board
of  Directors determines are consistent with the purpose  of  the
<PAGE>
Plan and with applicable laws and regulations (including, without
limitation,  the  provisions of Regulation T promulgated  by  the
Federal  Reserve Board).  The fair market value of any shares  of
the  Company's Common Stock or other non-cash consideration which
may  be  delivered upon exercise of an option shall be determined
by the Board of Directors.

7.   Option Period.

      Each option and all rights thereunder shall expire on  such
date  as  shall be set forth in the applicable option  agreement,
except that, in the case of an Incentive Stock Option, such  date
shall  not  be later than ten years after the date on  which  the
option is granted and, in all cases, options shall be subject  to
earlier termination as provided in the Plan.

8.   Exercise of Options.

      Each  option  granted under the Plan shall  be  exercisable
either  in  full  or in installments at such time  or  times  and
during  such  period  as  shall be set  forth  in  the  agreement
evidencing  such option, subject to the provisions of  the  Plan.
Options to persons (other than persons determined by the Board of
Directors  for  purposes of this Plan to be key  employees  ("Key
Employees") who are employees on the date of this Plan  shall  be
exercisable to the extent of twenty percent (20%) of  the  shares
subject  thereto  and  to  the extent of  an  incremental  twenty
percent (20%) on each of the first four anniversaries of the date
of  grant; and options to such persons who become employees after
the date of the Plan shall be exercisable to the extent of twenty
percent   (20%)   cumulatively   on  each  of  the   first   five
anniversaries of the date of grant.  No options to Key  Employees
who  become  employees  after  the  date  of  the  Plan  will  be
exercisable on or prior to the date of grant of such options, and
no  shares  becoming  exercisable over time will  be  exercisable
prior to the first anniversary of employment.

9.   Nontransferability of Options.

      Options  shall  not  be assignable or transferable  by  the
person  to  whom  they  are  granted, either  voluntarily  or  by
operation  of  law,  except by will or the laws  of  descent  and
distribution,  and,  during the life of the  optionee,  shall  be
exercisable  only  by  the  optionee;  provided,  however,   that
(i) subject to clause (ii) hereof, options to persons subject  to
the provisions of Section 16(b) of the Securities Exchange Act of
1934,  as  amended, may be transferred to the extent  allowed  by
Rule 16b-3  as  in  effect from time to time, and  (ii) Incentive
Stock  Options  may  be  transferred to  the  extent  allowed  by
Section 422  of the Code or any successor provision with  respect
to Incentive Stock Options as in effect from time to time.

10.  Effect of Termination of Employment or Other Relationship.

       Except  as  provided  in  Section 11(d)  with  respect  to
Incentive  Stock  Options, and subject to the provisions  of  the
Plan,  the Board of Directors shall determine the period of  time
during which an optionee may exercise an option following (i) the
<PAGE>
termination  of  the optionee's employment or other  relationship
with the Company or (ii) the death or disability of the optionee.
Such  periods shall be set forth in the agreement evidencing such
option.

11.  Incentive Stock Options.

      Options  granted under the Plan which are  intended  to  be
Incentive  Stock  Options  shall  be  subject  to  the  following
additional terms and conditions:

      (a)   Express  Designation.  All  Incentive  Stock  Options
granted  under  the  Plan  shall,  at  the  time  of  grant,   be
specifically designated as such in the option agreement  covering
such Incentive Stock Options.

      (b)  10% Shareholder.  If any employee to whom an Incentive
Stock  Option is to be granted under the Plan is, at the time  of
the grant of such option, the owner of stock possessing more than
10% of the total combined voting power of all classes of stock of
the  Company (after taking into account the attribution of  stock
ownership  rules  of  Section 424(d)  of  the  Code),  then   the
following special provisions shall be applicable to the Incentive
Stock Option granted to such individual

      (i)     The  purchase price per share of the  Common  Stock
subject  to  such Incentive Stock Option shall not be  less  than
110% of the fair market value of one share of Common Stock at the
time of grant; and

      (ii)    the  option exercise period shall not  exceed  five
years from the date of grant.

      (c)   Dollar Limitation.  For so long as the Code shall  so
provide, options granted to any employee under the Plan (and  any
other  incentive  stock option plans of the  Company)  which  are
intended   to  constitute  Incentive  Stock  Options  shall   not
constitute  Incentive  Stock Options  to  the  extent  that  such
options, in the aggregate, become exercisable for the first  time
in  any  one  calendar year for shares of Common  Stock  with  an
aggregate fair market value (determined as of the respective date
or dates of grant) of more than $100,000.

      (d)   Termination of Employment, Death or  Disability.   No
Incentive  Stock Option may be exercised unless, at the  time  of
such  exercise, the optionee is, and has been continuously  since
the  date of grant of his or her option, employed by the Company,
except that:

     (i)    an Incentive Stock Option may be exercised within the
period of three months after the date the optionee ceases  to  be
an  employee of the Company (or within such lesser period as  may
be  specified in the applicable option agreement), provided, that
the  agreement with respect to such option may designate a longer
exercise  period  and  that the exercise after  such  three-month
period shall be treated as the exercise of a non-statutory option
<PAGE>
under the Plan;

      (ii)    if  the  optionee dies while in the employ  of  the
Company, or within three months after the optionee ceases  to  be
such an employee, the Incentive Stock Option may be exercised  by
the  person  to  whom it is transferred by will or  the  laws  of
descent and distribution within the period of one year after  the
date  of  death (or within such lesser period as may be specified
in the applicable option agreement); and

      (iii)  if the optionee becomes disabled (within the meaning
of  Section 22(e)(3)  of  the  Code or  any  successor  provision
thereto) while in the employ of the Company, the Incentive  Stock
Option may be exercised within the period of  one year after  the
date  the optionee ceases to be such an employee because of  such
disability  (or within such lesser period as may be specified  in
the applicable option agreement).

For  all  purposes of the Plan and any option granted  hereunder,
"employment"  shall be defined in accordance with the  provisions
of  Section 1.421-7(h)  of the Income  Tax  Regulations  (or  any
successor    regulations).    Notwithstanding    the    foregoing
provisions, no Incentive Stock Option may be exercised after  its
expiration date.

12.  Additional Provisions.

      (a)   Additional Option Provisions.  The Board of Directors
may,  in  its  sole discretion, include additional provisions  in
option  agreements  covering  options  granted  under  the  Plan,
including without limitation restrictions on transfer, repurchase
rights, commitments to pay cash bonuses, to make, arrange for  or
guaranty  loans  or to transfer other property to optionees  upon
exercise  of  options,  or  such other  provisions  as  shall  be
determined  by  the  Board  of  Directors;  provided  that   such
additional  provisions shall not be inconsistent with  any  other
term  or  condition  of  the Plan and such additional  provisions
shall not cause any Incentive Stock Option granted under the Plan
to  fail  to  qualify  as an Incentive Stock  Option  within  the
meaning of Section 422 of the Code.

      (b)   Acceleration, Extension, Etc.  The Board of Directors
may, in its sole discretion, (i) accelerate the date or dates  on
which  all or any particular option or options granted under  the
Plan  may be exercised or (ii) extend the dates during which all,
or  any particular, option or options granted under the Plan  may
be  exercised; provided, however, that prior to the time that the
Common Stock of the Company is registered under the Exchange Act,
unless such action has been approved by the holders of a majority
of  the  then  outstanding shares of the Company's Common  Stock,
such  actions  (i)  may be taken with respect to  not  more  than
twenty-five  percent (25%) of the maximum number of shares  which
may  be  issued under options to persons other than Key Employees
and  (ii) may  not be taken with respect to an option  to  a  Key
Employee.
<PAGE>
13.  General Restrictions.

      (a)   Investment Representations.  The Company may  require
any  person  to  whom an option is granted,  as  a  condition  of
exercising  such option, to give written assurances in  substance
and  form  satisfactory to the Company to the  effect  that  such
person  is  acquiring the Common Stock subject to the option  for
his  or  her own account for investment and not with any  present
intention of selling or otherwise distributing the same,  and  to
such other  effects as the Company deems necessary or appropriate
in  order  to comply with federal and applicable state securities
laws, or with covenants or representations made by the Company in
connection with any public offering of its Common Stock.

      (b)  Compliance With Securities Laws.  Each option shall be
subject to the requirement that if, at any time, counsel  to  the
Company  shall  determine  that  the  listing,  registration   or
qualification  of  the  shares subject to such  option  upon  any
securities  exchange or under any state or federal  law,  or  the
consent  or approval of any governmental or regulatory  body,  or
that the disclosure of non-public information or the satisfaction
of  any  other condition is necessary as a condition  of,  or  in
connection  with, the issuance or purchase of shares  thereunder,
such  option  may not be exercised, in whole or in  part,  unless
such  listing, registration, qualification, consent or  approval,
or  satisfaction  of such condition shall have been  effected  or
obtained  on  conditions acceptable to the  Board  of  Directors.
Nothing  herein shall be deemed to require the Company  to  apply
for or to obtain such listing, registration or qualification,  or
to satisfy such condition.

14.  Rights as a Shareholder.

      The  holder  of  an  option  shall  have  no  rights  as  a
shareholder  with  respect to any shares covered  by  the  option
(including,  without limitation, any rights to receive  dividends
or  non-cash distributions with respect to such shares) until the
date  of  issue  of a stock certificate to him or  her  for  such
shares.   No  adjustment  shall be made for  dividends  or  other
rights for which the record date is prior to the date such  stock
certificate is issued.

15.   Adjustment  Provisions  for Recapitalizations  and  Related
Transactions.

      (a)   General.  If, through or as a result of  any  merger,
consolidation, sale of all or substantially all of the assets  of
the  Company, reorganization, recapitalization, reclassification,
stock dividend, stock split, reverse stock split or other similar
transaction,  (i) the  outstanding shares  of  Common  Stock  are
increased, decreased or exchanged for a different number or  kind
of  shares or other securities of the Company, or (ii) additional
shares  or  new  or different shares or other securities  of  the
Company or other non-cash assets are distributed with respect  to
such  shares  of Common Stock or other securities, an appropriate
and  proportionate  adjustment may be  made  in  (x) the  maximum
number  and kind of shares reserved for issuance under the  Plan,
(y) the number and kind of shares or other securities subject  to
<PAGE>
any  then  outstanding options under the Plan, and (z) the  price
for each  share subject to any then outstanding options under the
Plan,  without changing the aggregate purchase price as to  which
such  options remain exercisable.  Notwithstanding the foregoing,
no  adjustment shall be made pursuant to this Section 15 if  such
adjustment   would  cause  the  Plan  to  fail  to  comply   with
Section 422 of the Code.

      (b)   Board Authority to Make Adjustments.  Any adjustments
under  this  Section 15 will be made by the Board  of  Directors,
whose determination as to what adjustments, if any, will be  made
and the extent thereof will be final, binding and conclusive.  No
fractional shares will be issued under the Plan on account of any
such adjustments.

16.  Merger, Consolidation, Asset Sale, Liquidation, etc.

       (a)   General.   Except  as  otherwise  provided  in   any
applicable option, in the event of a consolidation or  merger  or
sale of all or substantially all of the assets of the Company  in
which  outstanding  shares  of Common  Stock  are  exchanged  for
securities,  cash or other property of any other  corporation  or
business  entity or in the event of a liquidation of the Company,
the  Board of Directors of the Company, or the board of directors
of  any corporation assuming the obligations of the Company, may,
in its discretion, take any one or more of the following actions,
as  to  outstanding options:  (i) provide that such options shall
be  assumed, or equivalent options shall be substituted,  by  the
acquiring  or  succeeding corporation (or an affiliate  thereof),
provided  that  any such options substituted for Incentive  Stock
Options  shall  meet  the requirements of Section 424(a)  of  the
Code, (ii) upon written notice to the optionees, provide that all
unexercised  options  will  terminate immediately  prior  to  the
consummation of such transaction unless exercised by the optionee
within  a  specified period following the date  of  such  notice,
(iii) in  the event of a merger under the terms of which  holders
of the Common Stock of the Company will receive upon consummation
thereof  a cash payment for each share surrendered in the  merger
(the  "Merger Price"), make or provide for a cash payment to  the
optionees  equal to the difference between (A) the  Merger  Price
times  the  number  of  shares of Common Stock  subject  to  such
outstanding options (to the extent then exercisable at prices not
in  excess  of  the Merger Price) and (B) the aggregate  exercise
price  of  all  such  outstanding options  in  exchange  for  the
termination  of such options, and (iv) provide that  all  or  any
outstanding  options shall become exercisable in full immediately
prior to such event.

      (b)   Substitute  Options.  The Company may  grant  options
under  the Plan in substitution for options held by employees  of
another  corporation who become employees of the  Company,  or  a
subsidiary  of  the  Company,  as  the  result  of  a  merger  or
consolidation of the employing corporation with the Company or  a
subsidiary  of the Company, or as a result of the acquisition  by
the Company, or one of its subsidiaries, of property or stock  of
the   employing  corporation.   The  Company  may   direct   that
<PAGE>
substitute options be granted on such terms and conditions as the
Board of Directors considers appropriate in the circumstances.

17.  No Special Employment Rights.

      Nothing contained in the Plan or in any option shall confer
upon  any optionee any right with respect to the continuation  of
his or her employment by the Company or interfere in any way with
the right of the Company at any time to terminate such employment
or to increase or decrease the compensation of the optionee.

18.  Other Employee Benefits.

     Except as to plans which by their terms include such amounts
as  compensation,  the amount of any compensation  deemed  to  be
received by an employee as a result of the exercise of an  option
or  the  sale  of  shares received upon such  exercise  will  not
constitute compensation with respect to which any other  employee
benefits  of  such  employee are determined,  including,  without
limitation,  benefits  under any bonus, pension,  profit-sharing,
life  insurance or salary continuation plan, except as  otherwise
specifically determined by the Board of Directors.

19.  Amendment of the Plan.

      (a)   The Board of Directors may at any time, and from time
to  time, modify or amend the Plan in any respect, except that if
at  any  time the approval of the shareholders of the Company  is
required under Section 422 of the Code or any successor provision
with respect to Incentive Stock Options, or under Rule 16b-3, the
Board  of Directors may not effect such modification or amendment
without such approval.

     (b)  The termination or any modification or amendment of the
Plan shall not, without the consent of an optionee, affect his or
her  rights  under an option previously granted to  him  or  her.
With the consent of the optionee affected, the Board of Directors
may   amend  outstanding  option  agreements  in  a  manner   not
inconsistent  with the Plan.  The Board of Directors  shall  have
the  right to amend or modify (i) the terms and provisions of the
Plan and of any outstanding Incentive Stock Options granted under
the  Plan  to  the extent necessary to qualify any  or  all  such
options   for  such   favorable  federal  income  tax   treatment
(including deferral of taxation upon exercise) as may be afforded
incentive  stock  options  under  Section 422  of  the  Code  and
(ii) the  terms and provisions of the Plan and of any outstanding
option to the extent necessary to ensure the qualification of the
Plan under Rule 16b-3.

20.  Withholding.

      (a)   The  Company  shall have the  right  to  deduct  from
payments  of any kind otherwise due to the optionee any  federal,
state  or  local taxes of any kind required by law to be withheld
with  respect to any shares issued upon exercise of options under
the  Plan.   Subject to the prior approval of the Company,  which
<PAGE>
may  be  withheld  by  the Company in its  sole  discretion,  the
optionee  may elect to satisfy such obligations, in whole  or  in
part,  (i) by  causing the Company to withhold shares  of  Common
Stock otherwise issuable pursuant to the exercise of an option or
(ii) by  delivering to the Company shares of Common Stock already
owned by the optionee.  The shares so delivered or withheld shall
have  a  fair  market value equal to such withholding obligation.
The  fair  market  value  of  the shares  used  to  satisfy  such
withholding obligation shall be determined by the Company  as  of
the  date  that  the  amount of tax  to  be  withheld  is  to  be
determined.   An  optionee who has made an election  pursuant  to
this  Section 20(a)  may  only satisfy  his  or  her  withholding
obligation  with shares of Common Stock which are not subject  to
any  repurchase, forfeiture, unfulfilled vesting or other similar
requirements.

      (b)   Notwithstanding  the foregoing,  in  the  case  of  a
Reporting  Person, no election to use shares for the  payment  of
withholding taxes shall be effective unless made in compliance
with  any  applicable requirements of Rule 16b-3  (unless  it  is
intended  that  the transaction not qualify for  exemption  under
Rule 16b-3).

21.  Cancellation and New Grant of Options, Etc.

      The  Board of Directors shall have the authority to effect,
at  any  time  and  from time to time, with the  consent  of  the
affected   optionees,  (i) the  cancellation  of   any   or   all
outstanding  options under the Plan and the grant in substitution
therefor  of  new  options under the Plan covering  the  same  or
different numbers of shares of Common Stock and having an  option
exercise  price per share which may be lower or higher  than  the
exercise  price  per share of the cancelled options  or  (ii) the
amendment  of the terms of any and all outstanding options  under
the  Plan to provide an option exercise price per share which  is
higher or lower than the then-current exercise price per share of
such  outstanding options; provided, however, that prior  to  the
time  that  the Common Stock of  the Company is registered  under
the  Exchange Act, any such action shall be effective  only  with
the approval of the holders of a majority of the then outstanding
shares of the Company's Common Stock.

22.  Effective Date and Duration of the Plan.

      (a)   Effective Date.  The Plan shall become effective when
adopted  by  the Board of Directors, but no option granted  under
the Plan shall become exercisable unless and until the Plan shall
have  been  approved  by  the Company's  shareholders.   If  such
shareholder  approval is not obtained within twelve months  after
the  date of the Board's adoption of the Plan, options previously
granted under the Plan shall not vest and shall terminate and  no
options shall be granted thereafter.  Amendments to the Plan  not
requiring  shareholder  approval  shall  become  effective   when
adopted   by   the  Board  of  Directors;  amendments   requiring
shareholder  approval  (as provided in Section 19)  shall  become
effective  when adopted by the Board of Directors, but no  option
granted after the date of such amendment shall become exercisable
(to  the  extent that such amendment to the Plan was required  to
<PAGE>
enable  the Company to grant such option to a particular  person)
unless  and until such amendment shall have been approved by  the
Company's  shareholders.   If such shareholder  approval  is  not
obtained  within  twelve months of the Board's adoption  of  such
amendment,  any  options granted on or after  the  date  of  such
amendment  shall terminate to the extent that such amendment  was
required  to  enable  the  Company to  grant  such  option  to  a
particular optionee.  Subject to this limitation, options may  be
granted  under the Plan at any time after the effective date  and
before the date fixed for termination of the Plan.

      (b)   Termination.  Unless sooner terminated in  accordance
with  Section  16,  the Plan shall terminate upon  the  close  of
business on the day next preceding the tenth anniversary  of  the
date  of  its  adoption  by  the  Board  of  Directors.   Options
outstanding on such date shall continue to have force and  effect
in  accordance with the provisions of the instruments  evidencing
such options.

 23. Provision for Foreign Participants.

      The  Board  of  Directors may, without amending  the  Plan,
modify  awards or options granted to participants who are foreign
nationals  or  employed outside the United  States  to  recognize
differences  in  laws,  rules, regulations  or  customs  of  such
foreign  jurisdictions with respect to tax, securities, currency,
employee benefit or other matters.

Adopted by the Board of Directors on March 21, 1996.
<PAGE>





</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE MARCH
31, 1996 STATEMENT OF OPERATIONS AND BALANCE SHEET, AND IS QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               MAR-31-1996
<CASH>                                       2,124,000
<SECURITIES>                                         0
<RECEIVABLES>                               41,143,000
<ALLOWANCES>                                   747,000
<INVENTORY>                                 16,906,000
<CURRENT-ASSETS>                            61,257,000
<PP&E>                                      33,202,000
<DEPRECIATION>                              19,014,000
<TOTAL-ASSETS>                             104,166,000
<CURRENT-LIABILITIES>                       41,784,000
<BONDS>                                     48,568,000
<COMMON>                                        78,000
                       33,997,000
                                          0
<OTHER-SE>                                (33,683,000)
<TOTAL-LIABILITY-AND-EQUITY>               104,166,000
<SALES>                                     13,931,000
<TOTAL-REVENUES>                            47,243,000
<CGS>                                       12,551,000
<TOTAL-COSTS>                               41,825,000
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                23,000
<INTEREST-EXPENSE>                           1,509,000
<INCOME-PRETAX>                            (3,394,000)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                        (3,394,000)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                               (3,394,000)
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
        

</TABLE>


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