CTI GROUP HOLDINGS INC
10KSB, 1996-07-01
ENGINEERING, ACCOUNTING, RESEARCH, MANAGEMENT
Previous: PLASMA THERM INC, 10-Q, 1996-07-01
Next: DATAFLEX CORP, NT 10-K, 1996-07-01



<PAGE>

                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON D.C. 20549

                               -------------------
                                   FORM 10-KSB

(Mark One)

/X/  ANNUAL REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF
1934 [FEE REQUIRED]

For the fiscal year ended March 31, 1996.
OR

/ /  TRANSITION REPORT UNDER SECTION 13 OR 15(D) OF THE
     SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

     For the transition period from                   to
                                    -----------------    ------------------
     Commission file number 0-10560.

                            CTI GROUP (HOLDINGS) INC.
              ----------------------------------------------------
              (Exact name of Small Business Issuer in its charter)

        DELAWARE                                             51-0308583
     --------------                                        --------------
     (State or other jurisdiction of                        (IRS Employer
     incorporation of organization)                     Identification Number)

     901 S. Trooper Road, P.O. Box 80360, Valley Forge, PA      l9484
     -----------------------------------------------------      -----
     (Address of principal executive offices)                 (Zip Code)

     Issuer's telephone number, including area code (610) 666-1700

     Securities registered under Section 12(b) of the Exchange Act: None

     Securities registered under Section 12(g) of the Exchange Act:

     Title of each class               Name of each exchange on which registered
Common Stock, Par Value $.01 Per                         None
Share

Check whether the Issuer (1) filed all reports required to be filed by Section
13 or 15(d) of the Exchange Act during the past 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   .
                                                              ---   ---

Check if there is no disclosure of delinquent filers in response to Item 405 of
Regulation S-B is not contained in this Form, and no disclosure will 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-KSB
or any amendment of this Form 10-KSB.

The Issuer's revenues for its most recent fiscal year were $4,134,830.

The aggregate market value of voting stock held by non-affiliates of the Issuer
as of June 7, 1996 was $2,270,659.

The number of shares of common stock outstanding as of June 7, 1996 was
5,431,756.


<PAGE>

                                     PART I


     ITEM 1.  DESCRIPTION OF BUSINESS

     A.  BUSINESS DEVELOPMENT


     The Company was incorporated in Pennsylvania in 1968 and reincorporated in
the State of Delaware as of April 1, 1988 pursuant to a merger of the Company
into a wholly-owned subsidiary formed as a Delaware corporation.  In November
1995 the Company changed its name to CTI Group (Holdings) Inc.

     In fiscal year 1996 the Company completed a corporate restructuring whereby
it organized into a holding company structure.  In January 1995 the Company
established a Delaware corporation, CTI Data Solutions (USA) Inc.  In May 1995
the Company established a UK based company, CTI Data Solutions (International)
Ltd.  In December 1995 the Company established a Delaware corporation, CTI
Delaware Holdings, Inc.  These newly formed organizations are wholly-owned
subsidiaries of the Company.

     CTI Data Solutions (USA) Inc. owns all the tangible assets and liabilities
of the Company's U.S. operations and performs all the necessary functions to
conduct the Company's U.S. business.  CTI Delaware Holdings, Inc. owns all the
intangible assets of the Company.  CTI Delaware Holdings, Inc. has a research
and development royalty agreement between itself and CTI Data Solutions (USA)
Inc.  This agreement provides CTI Delaware Holdings, Inc. with appropriate
resources to develop the Company's proprietary software products while allowing
CTI Data Solutions (USA), Inc. to market and use the software to conduct its
business.  CTI Data Solutions (International) Ltd. is currently operating as a
marketing organization to promote the Company's telecommunications billing
services into the UK and European marketplace.

     The Company's executive offices and U.S. operations are located at 901 S.
Trooper Road, P.O. Box 80360, Valley Forge, PA 19484 and its telephone number is
(610) 666-1700.

     B.  BUSINESS OF ISSUER

     The Company designs, develops, markets and supports software and services
for managing telecommunications systems.  The Company's business is conducted in
two market sectors: billing solutions for providers of telecommunications
services and network management solutions for corporate users of
telecommunications services.  All business relates to the collection, formatting
and processing of electronic event records.  The Company's business is performed
in one of three ways; (1) service bureau operations; (2) software licensing to
clients; or (3) a combination of service bureau operations and software
licensing.

     CLIENTS:  The Company's billing products are marketed to providers of
telecommunications services.  Generally, clients are switched and switchless
resellers of long distance telephone services, who purchase services wholesale
from IXCs (interexchange carriers) for resale to subscribers, and property
management companies who manage telecommunications systems within office and
apartment buildings.  In the U.S., since passage of the Telecommunications Act
of 1996, local service providers, cable television operators, cellular companies
and paging companies are candidates for the Company's billing products.  Other
prospective clients are utility companies, universities and on-line services
providers.


                                        2

<PAGE>


     Telemanagement products are marketed to organizations with internal
telecommunications systems supporting a substantial aggregate of telephone, fax
and modem equipment.  Presently, the majority of the Company's clients are
domestic Fortune 500 companies, "middle market" companies, hospitals,
universities and government agencies (local, county, state or federal).

     REVENUE GENERATION:  The Company generates revenue through service bureau
contracts, software licensing agreements, the sale or lease of certain
electronic hardware devices, and maintenance agreements of licensed software and
leased hardware.  Maintenance agreements are either on a time and material basis
or under full service agreements which are generally for periods of 12 months.
The Company also generates revenue from invoice printing and mailing services
which it subcontracts to third-party vendors.

     Service bureau contracts provide monthly recurring revenue.  The Company
has approximately 87 contracts (11 for billing services and 76 for
telemanagement services) with original terms of up to 36 months.  Many of these
contracts are for multiple sites which equates to the Company processing data
for approximately 322 separate locations.  Generally, contracts of 12 to 36
months carry automatic 12 month renewals until canceled.

     Software licensing agreements are paid by 50% deposit upon receipt of order
and 50% balance upon installation which is normally completed within 60 days.
Occasionally, larger software orders may require up to six months to complete
custom software development and installation.  Approximately 300 software
licenses are in effect for telemanagement systems.  Another 11 service providers
license proprietary database software for use with the Company's billing
services.

     The Company purchases data collection devices specifically designed for use
with telecommunications switches, and other hardware such as modems, as is
necessary to perform its business.  The Company rents or resells such equipment
to end-users.

     For the years ended March 31, 1996 and 1995, the Company had service bureau
sales to one customer aggregating $1,256,250 (30% of sales) and $221,930 (7% of
sales) respectively.  This customer is currently under contract to use the
Company's service bureau operations on a month-to-month basis.  We have been
notified by this company that they are in discussions with a third party and are
negotiating a transaction which would result in a restructuring of their
business and operations.  This transaction, if completed, could have an effect
on the revenues received from this customer by the Company.  If the Company were
to no longer receive these sales there would be a material adverse effect on the
financial statements of the Company.

     SALES CHANNELS:  All sales are Company direct.

     TELECOMMUNICATIONS DATA PROCESSING:  The Company processes event records
generated by telecommunications switching vehicles that, to date, include
telephone PBX (private branch exchange) and CENTREX (central office exchange)
equipment.  (The Company anticipates processing records from computer-telephone
LAN servers and cable television headend controllers as well.)

     The event records processed by the Company detail billable activity: e.g.,
call origin and destination numbers, date and time stamping, call duration, etc.
The records are processed against pricing algorithms and other tables to derive
data necessary to support a provider's need to invoice customers or a volume-
user's need, to track telecommunications activity.

     Outputs from the Company's software and services are various summary and
detail reports and invoices which are generally provided as hard copy printouts.
Outputs are also available for viewing on computer monitors and transportable
via modem and magnetic media (tapes, disks, CD-ROM's).


                                        3

<PAGE>

     DATA COLLECTION:  Event records are collected and stored in real-time by
solid-state devices specifically designed for use with telecommunications
switches, or by computer memory.  Data is obtained for processing by polling
hardware storage devices, or by utilizing magnetic media prepared by the client
or the client's service provider, or by E-mail.

     BILLING PRODUCTS: GENERAL.  Billing products invoice subscribers of
telecommunications services for the service provider (the client).  To this end,
the Company provides software and services for subscriber database management
and call center support, event record processing, the rendering of invoices and
charge detail reports, and mailing services.  The Company also provides payment
processing interfaces with financial institutions and posts data relevant to
subscriber payments, but does not physically handle remittances made by
subscribers to its clients.

     Software is licensed to the service provider to maintain a subscriber
database and to fulfill the provider's need to maintain customer profiles; to
define services, service packaging and pricing plans; to operate a customer
support call center; and to control all parameters for the invoice processing
performed by the Company's service bureau.

     Invoices are generated at the Company's service bureau by processing
extracts from the provider's subscriber database against subscribers' event
records.  Invoice data are returned to the provider to update the subscriber
database.

     BILLING PRODUCTS: RESYS.  For the year ended March 31, 1996, all billing
clients remained under contract for the Company's RESYS System.  RESYS employs
mainframe processing to generate invoices and requires users to license a
proprietary PC-based subscriber database software.  The system conforms to the
telephone industry standard "legacy system" and serves only providers of
telephony services.

     BILLING PRODUCTS: NEPTUNE.  The Company has developed state-of-the-art
software (Neptune) for the billing market sector.  Neptune is designed with an
"open architecture" for LAN- and PC-based operation.  Neptune is scheduled for
release July 1, 1996 for the telephony billing application. During the fiscal
year ending March 31, 1997, the Company plans to further develop Neptune to meet
the requirements of consolidated billing for telephone and convergent service
providers.

     Neptune is being marketed primarily as a service bureau product; however,
the Company plans to consider proposals for software licensing and restricted
source code licensing that the Company assesses to be non-competitive to its
billing business.

     Neptune requires service bureau clients to license database management
"front-end" software which interfaces the Company's invoice processing to
commercially available database software packages.  The front end software
performs all functions previously described under "Billing Products: General"
and differs from RESYS which requires a proprietary database.  This feature, one
of many that should broaden Neptune's market appeal, allows the Company to
attract service providers who are already committed to products like Microsoft's
SQL Server, Oracle and Sybase.

     Should the Company license Neptune as a complete billing software package,
the product would include, in addition to the database management software, a
pricing module and an invoice generation module.


                                        4


<PAGE>

     TELEMANAGEMENT PRODUCTS: GENERAL.  Telemanagement products are used by
companies, institutions and government agencies primarily to control costs
associated with operating a private telecommunications network.  They perform
functions of call recording, call accounting, cost allocation, client bill-back,
analysis of trunk traffic and calling patterns, toll-fraud detection, directory
services and network facilities management.  (See previous paragraphs on
"Telecommunications Data Processing" and "Data Collection.")

     TELEMANAGEMENT PRODUCTS: TMS SERVICE BUREAU.  The Company's TMS (Telephone
Management System) Service Bureau processes clients' telecommunications data
into management reports on a monthly basis.  The Company's service bureau
account managers oversee processing schedules, collection of data to be
processed, quality control and shipments of deliverables.  Account managers work
with clients as necessary to help interpret reports, answer questions about
telecommunications systems and providers, and make recommendations when
improvements to clients' systems are sought.  Clients achieve the intended
purposes of routine telemanagement tasks with minimal responsibilities.

     TELEMANAGEMENT PRODUCTS:  ITMS/III TELEMANAGEMENT SYSTEM.  For clients who
prefer and have the personnel resources to operate and maintain a telemanagement
system in-house, the Company offers its latest version of ITMS (Interactive
Telecommunications Management System) software, ITMS/III.  This licensed
software operates on PCs and LANs and interfaces to mainframe computers for
high-speed printing of management reports or to export call accounting  expense
summaries to a company's general ledger software.

     ITMS/III clients have advantages of near real-time call record processing,
ad hoc system queries and on-demand management reporting in addition to routine
end-of-month telemanagement reports.  However, users assume all responsibilities
for collecting, storing, processing and interpreting data.  Clients are
supported by the Company with routine updates of time-sensitive tariff files and
V&H coordinate files which correlate area and exchange codes to state and city
locations.

     TELEMANAGEMENT PRODUCTS: INTERACTIVE SERVICE BUREAU.  The Company has
deployed on a limited basis hybrid systems which combine the most desirable
benefits of service bureau outsourcing and in-house telemanagement.  Clients'
routine telemanagement processing and monthly reporting are performed by the
Company's service bureau while an on-site terminal facilitates ad hoc system
queries and reporting.

     TELEMANAGEMENT PRODUCTS: TOLL-FRAUD MONITORING SERVICE.  The Company
provides a service for 24-hour alarm monitoring of toll-fraud detection
equipment.  Toll-fraud is the theft of phone services - a criminal practice
usually perpetrated by computer hackers who illegally access a PBX to place
long-distance and international calls.  Detection monitoring ensures minimal
losses and cost containment in event a company's telecom system security
measures are breached.  Toll-fraud equipment is purchased by the Company and
resold or rented to clients as an option with all telemanagement software and
services.

     TELEMANAGEMENT PRODUCTS: PROTEUS.   During the second quarter of fiscal
year 1997, the Company plans to develop successor products and services to its
TMS Service Bureau, ITMS/III / telemanagement System and Interactive Service
Bureau under the single product platform name of Proteus.  The Proteus platform
for telemanagement software and services follows the Windows-based open
architecture approach adopted for the previously described Neptune billing
platform.


                                        5

<PAGE>


     EMPLOYEES:  The Company employs 36 people on a full-time basis, of whom
three persons are executive officers, and the balance are engaged in
development, installation and servicing of software, processing, customer
service, sales and marketing, and general administrative services.

     PATENTS:  The Company has not applied for patent protection with respect to
any of its software programs or other technology which it deems proprietary.
Management believes that available patent protection would not afford the
Company significant protection against competitors developing non-infringing
software or other technology.  The Company seeks to protect the confidentiality
of its proprietary software and other technology through non-disclosure
agreements with its employees and continued upgrading and modification of its
proprietary products to meet competition.

     TRADEMARKS:  The Company has filed four trademark applications for its
stylized CTI1 logo and the product names, Neptune, Proteus and Nereus.  For the
year ended March 31, 1996, all applications are pending allowance of use by the
Patent and Trademark Office.

     ENVIRONMENT:  The Company does not anticipate that compliance with Federal,
state, or local environmental regulations will have any material effect on its
capital expenditures, operating results, or competitive position or that it will
be required to make any material capital expenditures for environmental
protection in the current fiscal year.

     COMPETITION: BILLING SECTOR.  Recent telecommunications legislation has
spawned a new era of competition among telephone and cable companies.  Aside
from highly-publicized mergers and partnerships among IXCs RBOCs, MSO [major
system (cable) operators] and regional cellular companies, expansive growth is
expected from niche marketers bundling unique packages of wireline and wireless
services.  As a result, the market for third-party subscriber billing and
billing software for telephone, cable and convergent services is substantial.
The Company is among the first to offer a flexible Windows-based platform
capable of consolidated billing for multiple services.  There are several larger
competitors with telephone billing experience who are positioning for convergent
services billing as well.  There are fewer competitors with cable television
billing experience to enter the convergence billing market. Other competitors
with equal or less capitalization than the Company compete exclusively with
telephony or cable billing products.

     COMPETITION: TELEMANAGEMENT SECTOR.  The telephone call management industry
is highly competitive and characterized by rapid technological changes and
developments which may reduce or eliminate the utility of the Company's
products.  In light of greater capital resources, more extensive research and
development staffs, and better established product lines, telephone operating
companies and communications and data management companies may be in a position
to exert extensive competitive pressure on the Company.


     ITEM 2.  DESCRIPTION OF PROPERTIES

     The Company entered into an operating lease for its new office facilities
for its corporate headquarters in September 1992.  The Company leases 12,000
square feet of this 15,000 square foot facility.  The term of the agreement is
for ten years commencing on January 1, 1993 and ending on December 31, 2002.
Annual rent of $72,000, payable in equal monthly installments, commenced on July
1, 1993.  Annual rent increases become effective on the anniversary of the
initial rent payment as provided for in the lease.


                                        6

<PAGE>

     The Company has an exclusive and irrevocable right and option to lease the
remaining 3,000 square feet of its current facility.  The Company may exercise
its option to lease the remaining space by providing a six month's prior written
notice at any time after July 1, 1996 and before September 1, 1996.  The rent
payable for this additional space will be the then available net effective
market rent.  However, the additional rent shall not be less than the rent the
Company is paying at that time.

     Additionally, the lease provides purchase options for this facility under
various conditions.  If the landlord wishes to sell the premises he must first
offer it to the Company.  The Company must then comply with the provisions of
the lease relevant to this option.  The Company also has an option to purchase
the premises.  If the landlord does not notify the Company of its option between
January 1, 1998 and December 31, 1999, the Company must notify the landlord
whether or not it intends to purchase the premises between January 1, 2000 and
April 1, 2000.  This notice initiates the purchasing process which encompasses
various deposits to ensure the Company's performance as well as the process of
determining the purchase price, which in any circumstance will not be less than
$1,000,000.

     The Company's UK based subsidiary leases office space in a shared tenant
environment.  The lease is on a month to month basis at a base rate of L1,260
per month.

     A subsidiary of the Company leases office facilities of approximately 3,344
square feet located in the Empire State Building in New York, New York.  The
office facility in New York is under a ten-year operating lease expiring in 1996
at an annual rental of $123,600 plus cost of living increases.  The Company
entered into a sublease Agreement, effective as of November 1, 1990, for the
full term of the Lease Agreement, whereby the sublessee is responsible for all
minimum rent, additional rent and all other charges or impositions which are
required to be paid under the master lease in excess of $2,340 per month.  The
Company has notified the landlord of its intent not to renew the lease upon its
October 31, 1996 expiration date.

     ITEM 3.  LEGAL PROCEEDINGS

     In September 1990 the Company, through the loss adjusting service of its
former general liability insurance carrier, was advised of five Summons and
Complaints filed in the Superior Court of New Jersey, Bergen County on behalf of
the Estates of five deceased plaintiffs alleging that the failure of
communications equipment allegedly maintained by a subsidiary of the Company to
the Hackensack Fire Department, impaired rescue operations while fighting a fire
in Hackensack, New Jersey.  Currently, plaintiffs' allegations have not
supported that the Company's subsidiary, who is the named insured under the
above insurance policy, was involved in the maintenance of the communication
equipment in question.  The court appointed a mediator to attempt to encourage
settlement discussions.  At present no settlement has been reached and the case
is proceeding with the discovery phase of the litigation. After consulting with
the Company's counsel and as a result of the liability insurance coverage, it is
the opinion of management that the final outcome of the above matter will not
have a material effect, if any, on the financial statements of the Company.

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

     None


                                        7

<PAGE>

                                     PART II

     ITEM 5.  MARKET FOR COMMON EQUITY AND RELATED
           STOCKHOLDER MATTERS

     A.  The shares of the Company's Common Stock are traded in the
Over-The-Counter Bulletin Board (Symbol "CTIG").  Prior to January 4, 1996 the
Company's common stock had been trading in the Over-The-Counter Bulletin Board
under the symbol "CMMG".   The table below sets forth for the indicated periods
the bid price ranges for the common stock as furnished by the National Daily
Quotation Bureau, or NASDAQ.  These prices represent prices between dealers, do
not include retail markup, markdown or commissions and do not necessarily
represent actual transactions.

                      Quarterly Common Stock Price Ranges
                      -----------------------------------
                       (for the fiscal year ended March)

                     1996                            1995
                     ----                            ----
               High         Low                High        Low
               ----         ---                ----        ---
1st Quarter    $.13         $.08               $.10        $.06
2nd Quarter    $.08         $.06               $.06        $.01
3rd Quarter    $.53         $.06               $.16        $.02
4th Quarter    $.50         $.22               $.12        $.01

     B.  At June 7, 1996, the bid and asked prices for such shares were $.63 and
$.88 respectively.

     C.  At June 7, 1996 the number of shareholders of record of Common Stock
approximated 450.

     D.  No dividends were paid in the fiscal years ended March 31, 1996 and
1995.


     ITEM 6.  MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

     RESULTS OF OPERATIONS

     Revenues from operations increased $901,230 (28%) for the fiscal year ended
March 31, 1996 as compared to the respective prior year period.  The Company's
service bureau revenues increased $970,640 (37%) from the previous year while
its licensed software revenues decreased $69,410 (11%) from the previous year.
The Company's recurring service bureau revenues increased by approximately
$436,000 for the fiscal year ended March 31, 1996. Other service bureau revenues
increased approximately $535,000 for the fiscal year ended March 31, 1996.  The
increase in these revenues was primarily the result of an increase in equipment
sales.  All of the increase in service bureau revenues was the result of the
increase in revenues generated from the billing service market.  The new Neptune
product offering targeted towards the billing services market has met with good
response from the marketplace and should enable the Company to further penetrate
this market.  Until the Company is able to re-engineer its telemanagement
licensed software product, management does not expect much change in its
telemanagement licensed software revenues.  The Company is currently in the
process of creating a product specification for its new telemanagement software
products.  The Company anticipates funding the development of its telemanagement
licensed software products by funds provided by operations.


                                        8

<PAGE>

     Revenues from operations decreased $161,310 (5%) for the fiscal year ended
March 31, 1995 as compared to the respective prior year period.   The Company's
service bureau revenues increased $65,620 (1%) from the previous year while its
licensed software revenues decreased $226,930 (27%) from the previous year.  The
overall increase in the service bureau revenue was primarily generated by an
increase in equipment sales to customers utilizing the Company's billing
services.

     Cost of sales were 44% of sales in 1996 and 41% of sales in 1995.  Cost of
sales increased $484,540 (36%) in 1996 and $236,270 (21%) in 1995.  The year to
year increases were primarily caused by additional equipment costs associated
with a higher level of equipment sales.  Also contributing to the year to year
increase was a rise in production costs.

     Selling, general, and administrative (SG&A) expenses were 45% of sales in
1996.  This percentage reduction was primarily due to the 28% increase in
revenues from 1996 to 1995.  In fact SG&A expenses increased $153,830 (9%) in
1996 when compared to 1995.  SG&A expenses also increased $21,040 (1%) in 1995
when compared to 1994.  The Company has been marketing its legacy billing
software in the domestic marketplace.  When compared to the prior year period
the result has been an increase in domestic marketing costs of approximately
$106,000, inclusive of an increase in commission expense associated with the
growth in domestic sales.  Additionally the Company has invested approximately
$250,000 during the current fiscal year in its international subsidiary
operations based in the U.K. which represents an increase of approximately
$196,000 when compared to the same period in the prior year.  These increases
were offset by a reduction in  legal fees of approximately $128,000 combined
with other various reductions.

     Depreciation and amortization expense decreased $241,270 in 1996 as
compared to 1995.  The reduction was the result of the excess of cost over net
tangible assets of acquired business being written off in 1995 and the Company's
ITMS III telemanagement software being in its final year of amortization.

     Bad debt decreased $56,950 in 1996 as compared to an increase of $55,960 in
1995 when compared to respective prior years.  The Company's recent focus on
collections has kept the bad debt expense in check with the exception of the
$40,000 in additional reserves provided in the fiscal year ended March 31, 1995.
These 1995 additional reserves were the result of one of the Company's customers
filing for protection under Chapter 11 Bankruptcy regulations.

     Interest income increased $6,160 in 1996 and decreased $12,060 in 1995.
The 1996 increase was the result of cash reserves earning a moderate rate of
interest.  The 1995 reduction was the result of the Company's interest bearing
receivables being paid down in the normal course of business.

     Other expense for the fiscal year ended March 31, 1995 consists of legal
and professional fees associated with the unsuccessful merger attempt of the
Company with UK based Britannic Group (Holdings) Ltd.

     Other income for the fiscal year ended March 31, 1996 is the result of the
Company having satisfied a state tax assessment for which it had accrued more
than was actually paid.  Other income for the fiscal year ended March 31, 1995
consists of a $28,530 gain recognized from the sale of the Company's investment
in AAC Corporation.


                                        9

<PAGE>

     LIQUIDITY AND CAPITAL RESOURCES

     Working capital at March 31, 1996 was $177,970 as compared to $236,120 at
March 31, 1995.  The working capital ratio decreased to 1.19 to 1 at March 31,
1996 from 1.22 to 1 at March 31, 1995.  The 1996 decrease in working capital was
the result of the Company investing $446,350 of its resources into developing a
new product ("Neptune") for the billing services marketplace.  The Company
utilized some of its cash reserves it had at March 31, 1995 along with cash
which was generated from operations to develop Neptune.  In June 1996 the
Company entered into a new loan agreement with its bank.  The loan amount is for
$200,000 with a maturity of July 31, 1996.  The bank will make a determination
to extend the maturity for one year upon receipt and evaluation of the Company's
Audited Financial Statements.  As a result of this new banking relationship and
the Company's operations providing funds, management believes its working
capital is adequate to fund its operations for the foreseeable future.


     ITEM 7.  FINANCIAL STATEMENTS

     INDEX TO FINANCIAL STATEMENTS

                                                            Page
                                                            ----

Report of Independent Auditors                              F - 1

Consolidated Balance Sheets at March 31, 1996 and 1995      F - 2

Consolidated Statements of Operations for each of the       F - 4
years ended March 31, 1996 and 1995

Consolidated Statements of Stockholders' Equity for each
of the years ended March 31, 1996 and 1995                  F - 5

Consolidated Statements of Cash Flows for each of the       F - 6
years ended March 31, 1996 and 1995

Notes to Consolidated Financial Statements                  F - 7


     ITEM 8. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
           AND FINANCIAL DISCLOSURE.

     None


                                       10

<PAGE>


                       REPORT OF INDEPENDENT AUDITORS

Board of Directors and Stockholders
CTI Group (Holdings), Inc.
Valley Forge, Pennsylvania

     We have audited the accompanying consolidated balance sheets of CTI 
GROUP (HOLDINGS), INC. AND SUBSIDIARIES (FORMERLY COMMUNICATIONS GROUP, INC. 
AND SUBSIDIARIES) as of March 31, 1996 and 1995, and the related consolidated 
statements of operations, stockholders equity, and cash flows for the years 
then ended.  These consolidated financial statements are the responsibility 
of the Company's management.  Our responsibility is to express an opinion on 
these consolidated financial statements based on our audits.

   We conducted our audits in accordance with generally accepted auditing 
standards.  Those standards require that we plan and perform the audit to 
obtain reasonable assurance about whether the financial 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 
consolidated financial statement presentation.  We believe that our audits 
provide a reasonable basis for our opinion.

    In our opinion, the consolidated financial statements referred to above 
present fairly, in all material respects, the consolidated financial position 
of CTI GROUP (HOLDINGS), INC. AND SUBSIDIARIES (FORMERLY COMMUNICATIONS 
GROUP, INC. AND SUBSIDIARIES) at March 31, 1996 and 1995, and the 
consolidated results of their operations and their cash flows for the years 
then ended in conformity with generally accepted accounting principles.

     As discussed in Note 8 to the consolidated financial statements, the 
Company adopted Statement of Financial Accounting Standard No. 123, 
"Accounting for Stock-based Compensation" for 1996.


                      /s/ Zelenkopski, Axelrod & Co., LTD.
                          ZELENKOPSKI, AXELROD & CO., LTD.

Jenkintown, Pennsylvania
June 21, 1996


                                     F-1

<PAGE>

               CTI GROUP (HOLDINGS) INC. AND SUBSIDIARIES
                       CONSOLIDATED BALANCE SHEETS

                                                       March 31,
                                              --------------------------
                                                  1996          1995
                    ASSETS                    -------------------------- 

Current assets:

  Cash and cash equivalents                   $   288,870  $    570,310

  Receivables:

    Trade, less allowance for doubtful
      accounts of $60,000 and $70,000 at
      March 31, 1996 and 1995                     802,410       681,030

  Inventories                                      19,450        28,560
                                                                        
  Prepaid expenses                                 26,590        40,640 
                                              --------------------------
         Total current assets                   1,137,320     1,320,540



Furniture, fixtures, equipment and leasehold
  improvements at cost, less accumulated
  depreciation and amortization of $371,410
  and $348,620 at March 31, 1996 and 1995         246,300       191,530 
                                                                        
Computer software, net of accumulated                                   
  amortization of $1,149,790 and $972,370 at                            
  March 31, 1996 and 1995                         694,260       394,810 
                                                                        
                                                                        
Other assets                                       29,380        45,340 
                                              --------------------------
                                                                        
                                              $ 2,107,260  $  1,952,220 
                                              --------------------------
                                              --------------------------


The accompanying notes are an integral part of the financial statements 

                                       F-2

<PAGE>

                CTI GROUP (HOLDINGS) INC. AND SUBSIDIARIES
                 CONSOLIDATED BALANCE SHEETS (CONTINUED)

                                                        March 31,
                                               -------------------------- 
                                                   1996          1995     
      LIABILITIES AND STOCKHOLDERS' EQUITY      ------------------------- 

 Current liabilities:                                                     

  Current portion of long-term debt            $    28,710  $     16,080  

  Accounts payable                                 450,820       245,560  

  Accrued commissions and other compensation        52,600        34,910  

  Other accrued expenses                           217,830       507,380  

  Deferred revenue                                 209,390       280,490  
                                               -------------------------- 
                                                                          
          Total current liabilities                959,350     1,084,420  
                                               -------------------------- 
                                                                          
 Long-term debt, less current portion               34,720        17,360  
                                               -------------------------- 
                                                                          
 Commitments and contingencies                                            
                                                                          
                                                                          
 Stockholders' equity:                                                    
                                                                          
  Common stock, par value $.01; 10,000,000                                
    shares authorized; 5,522,006 shares issued                            
    at March 31, 1996 and 5,272,006 shares                                
    issued at March 31, 1995                        55,220        52,720  
                                                                          
  Capital in excess of par value                 7,214,730     7,173,480  
                                                                          
  Accumulated deficit                           (5,745,510)   (5,969,360) 
                                               -------------------------- 
                                                                          
                                                 1,524,440     1,256,840  
  Equity adjustment from foreign currency                                 
   translation                                      (4,850)        ---
                                                                          
                                                                          
  Less - Treasury stock, 140,250 shares at                                
        March 31, 1996 and 1995, at cost          (406,400)     (406,400) 
                                               -------------------------- 
                                                                          
    Total stockholders' equity                   1,113,190       850,440  
                                               -------------------------- 
                                                                          
                                               $ 2,107,260  $  1,952,220  
                                               --------------------------
                                               --------------------------


 The accompanying notes are an integral part of the financial statements

                                       F-3


<PAGE>

                  CTI GROUP (HOLDINGS) INC. AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF OPERATIONS

                                                     Year Ended March 31,  
                                                -------------------------- 
                                                    1996          1995     
                                                 -----------   ----------- 

Net sales                                       $ 4,134,830  $  3,233,600  
                                                 -----------   ----------- 
Costs and expenses:                                                        
 Cost of sales (exclusive of depreciation and                              
   amortization)                                  1,824,040     1,339,500  
 Selling, general and administrative expenses     1,879,290     1,725,460  
 Bad debt expense                                     8,460        65,410  
 Depreciation and amortization                      250,600       491,870  
 Interest income, net of interest expense of                               
   $3,300 and $2,230, in 1996, and 1995,                                   
   respectively                                     (12,840)       (7,750) 
 Other expense                                        ---         124,740  
 Other Income                                       (42,230)      (28,530) 
                                                 -----------   ----------- 
                                                  3,907,320     3,710,700  
                                                 -----------   ----------- 
                                                                           
Income (loss) from operations before income                                
  taxes                                             227,510      (477,100) 
Income tax provision                                  3,660         ---    
                                                 -----------   ----------- 
Net income (loss)                               $   223,850  $   (477,100) 
                                                 ===========   =========== 
                                                                           
                                                                           
Net income (loss) per common share              $      0.04  $      (0.09) 
                                                 ===========   =========== 
                                                                           
Weighted average common shares outstanding        5,340,089     5,125,923  
                                                 ===========   =========== 

The accompanying notes are an integral part of the financial statements 



                                       F-4


<PAGE>


CTI GROUP (HOLDINGS) INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
- -------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                                                                                     Equity
                                                                                                   adjustment
                                          Common Stock      Capital in                            from foreign
                                         ------------------  excess of   Accumulated    Treasury    currency
                                         Shares      Amount  par value      deficit       stock    translation    Total
- --------------------------------------------------------------------------------------------------------------------------
<S>                                     <C>         <C>      <C>         <C>           <C>        <C>          <C>     
Balance at March 31, 1994               5,262,006   $52,620  $7,172,880  $(5,492,260)  $(406,400)    $ ----    $1,326,840
Employee stock award                       10,000       100         600                                               700
Net loss year ended March 31, 1995                                          (477,100)                            (477,100)
- --------------------------------------------------------------------------------------------------------------------------
Balance at March 31, 1995               5,272,006    52,720   7,173,480   (5,969,360)   (406,400)      ----       850,440

Issuance of stock in connection with
  the purchase of software                100,000     1,000      12,250                                            13,250
Directors stock awards                    150,000     1,500      13,500                                            15,000
Issuance of stock options                                        15,500                                            15,500
Equity adjustment from foreign
  currency translation                                                                                (4,850)      (4,850)
Net income year ended March 31, 1996                                         223,850                              223,850
- --------------------------------------------------------------------------------------------------------------------------
Balance at March 31, 1996               5,522,006   $55,220  $7,214,730  $(5,745,510)  $(406,400)    $(4,850)  $1,113,190
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
</TABLE>

 The accompanying notes are an integral part of the financial statements

                                       F-5

<PAGE>

CTI GROUP (HOLDINGS) INC. AND SUBSIDIARIES
  CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>


                                                                      Year Ended March
                                                              -----------------------------
                                                                    1996           1995    
                                                                ------------   ------------
 <S>                                                          <C>            <C>
 Cash Provided By:                                                                         
  Operating activities:                                                                    
  Net Income (Loss)                                           $     223,850  $    (477,100)
                                                                ------------   ------------
                                                                                           
 Adjustments to reconcile net income (loss) to cash                                        
  provided by operations:                                                                  
   Depreciation and amortization                                    250,600        491,870 
   Provision for doubtful accounts                                  (10,000)        30,000 
   Employee stock award                                               ----             700 
   Issuance of stock options                                         15,500          ----  
   Gain on sale of investment in AAC Corporation                      ----         (28,530)
 Changes in Operating Working Capital:                                                     
   Increase in receivable, trade                                   (111,380)      (132,950)
   Decrease (increase) in inventories                                 9,110           (400)
   Decrease (increase) in prepaid expenses                           14,050        (20,490)
   Increase in accounts payable                                     205,260         37,950 
   (Decrease) increase in accrued commissions and other                                    
     compensation                                                    17,690        (29,040)
   (Decrease) increase in other accrued expenses                   (261,300)       128,730 
   (Decrease) increase in deferred revenue                          (71,100)        25,450 
                                                                ------------   ------------
     Total adjustments                                               58,430        503,290 
                                                                ------------   ------------
     Total operating activities                                     282,280         26,190 
                                                                ------------   ------------
Investing Activities:                                                                      
  Cash received from sale of investment in AAC Corporation            ----         412,740 
  Decrease in other assets                                           15,960            780 
  Additions to equipment and leasehold improvements                (127,950)       (55,460)
  Additions to computer software                                   (476,870)      (157,250)
                                                                ------------   ------------
     Total investing activities                                    (588,860)       200,810 
                                                                ------------   ------------
Financing Activities:                                                                      
  Repayment of debt                                                 (20,010)        (2,190)
  Proceeds from borrowings                                           50,000          ----  
                                                                ------------   ------------
     Total financing activities                                      29,990         (2,190)
                                                                ------------   ------------
Effect of exchange rate changes on cash                              (4,850)         ----  
(Decrease) increase in cash and cash equivalents                   (281,440)       224,810 
Cash and cash equivalents, at beginning of year                     570,310        345,500 
                                                                ------------   ------------
Cash and cash equivalents, at end of year                     $     288,870  $     570,310 
                                                                ============   ============
Supplemental disclosures:                                                                  
  Cash paid during the year for:                                                           
    Interest                                                  $       2,380  $       2,230 
    Taxes                                                            52,870         15,320 
Non-cash transactions:
   Directors stock awards                                     $      15,000  $       ----  
   Purchase of computer software via stock issuance                  13,250          ----  

</TABLE>

The accompanying notes are an integral part of the financial statements

                                             F-6 
<PAGE>

CTI GROUP (HOLDINGS) INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - SIGNIFICANT ACCOUNTING POLICIES
 Business: In fiscal year 1996 the Company completed a corporate restructuring 
whereby it organized into a holding company structure. In January 1995 the 
Company established a Delaware corporation, CTI Data Solutions (USA) Inc.  In 
May 1995 the Company established a UK based company, CTI Data Solutions 
(International) Ltd. In December 1995 the Company established a Delaware 
corporation, CTI Delaware Holdings, Inc. These newly formed organizations are 
wholly-owned subsidiaries of the Company.

  CTI Data Solutions (USA) Inc. owns all the tangible assets and liabilities 
of the Company's U.S. operations and performs all the necessary functions to 
conduct the Company's U.S. business. CTI Delaware Holdings, Inc. owns all the 
intangible assets of the Company. CTI Delaware Holdings, Inc. has a research 
and development / royalty agreement between itself and CTI Data Solutions 
(USA) Inc. This agreement provides CTI Delaware Holdings, Inc. with 
appropriate resources to develop the Company's proprietary software products 
while allowing CTI Data Solutions (USA) Inc. to market and use the software to 
conduct its business. CTI Data Solutions (International) Ltd. is currently 
operating as a marketing organization to promote the Company's 
telecommunications billing services into the UK and European marketplace.

  The Company is engaged in the sale of telephone management software and 
services designed to assist customers in the management and control of their 
business telephone costs. The Company provides telephone call accounting 
services on a contractual service bureau basis, as well as the licensing of 
software whereby customers may perform these functions on site using personal 
and mini computers. The Company also services the billing and 
telecommunication needs of shared tenant service providers and telephone long 
distance resellers, who provide centralized sale and service of 
telecommunication products and networks to customers. This service is 
available on both a service bureau basis and on the Company's licensed 
software for in-house applications. The Company grants credit to its service 
bureau and licensed software end users, the majority of which are located 
throughout the continental United States.

  The following is a summary of significant accounting policies utilized by 
the Company.

  CONSOLIDATION POLICY: The consolidated financial statements include the 
accounts of CTI Group (Holdings) Inc. and its domestic and foreign 
subsidiaries, all of which are wholly-owned (collectively referred to as the 
"Company"). As of March 31, 1996, the Company's subsidiaries were: CTI Data 
Solutions (USA) Inc., CTI Data Solutions (International) Limited, CTI Delaware 
Holdings, Inc., Telephone  Budgeting Systems, Inc. and Plymouth Communications 
Inc.  All material intercompany  accounts and transactions have been 
eliminated in consolidation.

  CURRENCY TRANSLATION: The financial statements of CTI Data Solutions 
(International) Limited, a UK based wholly-owned subsidiary, have been 
included in the consolidated financial statements and have been translated to 
U.S. dollars in accordance with the Statement of Financial Accounting Standard 
("SFAS) No. 52, Foreign Currency Translation.  Assets and liabilities are 
translated at current rates in effect at the balance sheet date and 
stockholders' equity is translated at historical exchange rates.  Revenue and 
expenses are translated at the average exchange rate for the applicable 
period.  Any resulting translation adjustments are made directly to a separate 
component of stockholders' equity.

                                       F-7

<PAGE>

  REVENUE RECOGNITION / DEFERRED REVENUE: The Company follows Statement of 
Position 91-1 (SOP 91-1), "Software Revenue Recognition" which requires, in 
part, the deferral of revenue on software licenses with significant vendor 
obligations and the amortization of post-contract customer support over the 
life of the contract.

  CASH AND CASH EQUIVALENTS: The Company considers all highly liquid 
investments, with a maturity of three months or less when purchased, to be 
cash equivalents. The Company currently maintains its U.S. cash accounts at 
two separate institutions.  The Company also maintains a cash account for its 
UK based subsidiary in the UK. The cash balances on deposit at the individual 
U.S. banks are insured by the FDIC up to $100,000 per institution. As of March 
31, 1996, $163,550 was uninsured.

   USE OF ESTIMATES: The preparation of the financial statements in conformity 
with the accounting and reporting practices prescribed by generally accepted 
accounting principles, requires management to make estimates and assumptions 
that affect certain reported amounts and disclosures. Accordingly, actual 
results could differ from those estimates.

  INVENTORIES: Inventories consisting of equipment purchased for resale, are 
stated at the lower of cost or market with cost determined on the first-in, 
first-out (FIFO) method.

  FURNITURE, FIXTURES, EQUIPMENT AND LEASEHOLD IMPROVEMENTS: Furniture, 
fixtures, equipment and leasehold improvements, including capitalized leases, 
are stated at cost. Depreciation and amortization are calculated on a 
straight-line basis over the estimated useful lives of the equipment ranging 
from 3 to 5 years and over the lesser of the term of the related lease or the 
estimated useful lives of the leased assets.

  COMPUTER SOFTWARE:  Expenditures for producing product masters incurred 
subsequent to establishing technological feasibility are capitalized and are 
amortized on a product-by-product basis. The amortization is computed using 
the straight-line method over the remaining estimated economic life of the 
product. The Company capitalized $446,350 and $145,190 in the fiscal years 
ended March 31, 1996 and 1995, respectively, in additional costs related to 
its billing software. The amortization expense for developed software was 
$170,780 in 1996 and $280,690 in 1995.

  INCOME TAXES: The Company accounts for income taxes under Statement of 
Financial Accounting Standard ("SFAS") No. 109, Accounting for Income Taxes.  
Under the liability method deferred income taxes are recognized for the tax 
consequences in future years of differences between the tax bases of assets 
and liabilities and their financial reporting amounts at each year-end based 
on enacted tax laws and statutory tax rates applicable to the periods in which 
the differences are expected to affect taxable income. Valuation allowances 
are established when necessary to reduce deferred tax assets to the amount 
expected to be realized. Income tax expense is the tax payable for the period 
and the change during the period in deferred tax assets and liabilities.

  EARNINGS (LOSS) PER COMMON SHARE:  Earnings (loss) per common share are 
computed on the basis of the weighted average number of common shares 
outstanding during each period. Per share computations do not assume the 
exercise of common stock options outstanding in 1996 and 1995 because such 
exercise would be antidilutive.

  RECLASSIFICATION: Certain reclassifications have been made to the 
comparative March 31, 1995 amounts to conform to the current year's 
presentations.

                                       F-8

<PAGE>

NOTE 2 - FURNITURE, FIXTURES, EQUIPMENT AND LEASEHOLD IMPROVEMENTS
  The Company's fixed assets consist of the following:

                                                    March 31,
                                             -----------------------
                                                1996        1995
                                             -----------------------
Equipment owned                                $473,210    $253,370
Operating lease equipment                        21,400      71,790
Equipment on capital leases                         ---      91,890
Furniture and fixtures                           13,230      13,230
Leasehold improvements                          109,870     109,870
                                             -----------------------
                                                617,710     540,150
Less - Accumulated depreciation &
  amortization
   Equipment owned                              298,910     155,460
   Operating lease equipment                     19,370      68,160
   Equipment on capital leases                      ---      84,960
   Furniture, fixtures and leaseholds            53,130      40,040
                                             -----------------------
                                               $246,300    $191,530
                                             -----------------------
                                             -----------------------

  Amortization expense included in depreciation and amortization for
equipment originally classified as being under capital leases was $6,930
and $17,630 for the years ended March 31, 1996 and 1995. All of the
equipment which was originally classified as being under a capital lease
has been purchased and was reclassified as owned equipment during the
fiscal year ended March 31, 1996.

NOTE 3 - OTHER ACCRUED EXPENSES
  The Company's other accrued expenses consist of the following:

                                                    March 31,
                                             -----------------------
                                                 1996       1995
                                             -----------------------
Accrued legal fees                              $30,000    $198,660
Accrued accounting and audit fees                38,680      54,250
Accrued Rent                                     87,880      82,350
Accrued state income taxes and
  other assessed state taxes                     37,660     113,000
Other accrued expenses                           23,610      59,120
                                             -----------------------
                                               $217,830    $507,380
                                             -----------------------
                                             -----------------------


                                       F-9

<PAGE>

NOTE 4 - DEBT
  The following table summarizes long-term debt:

                                                     March 31,
                                             -----------------------
                                                 1996       1995
                                             -----------------------
Term loan, requiring monthly payments
  of $600 per month commencing in
  October 1995, including interest at 8.75%,
  maturing in September 1999 and secured
  by equipment.                                 $21,440      ---

Term loan, requiring monthly payments
  of $640 per month commencing in
  January 1996, including interest at 8.25%,
  maturing in December 1999 and secured
  by equipment.                                  24,630      ---

Non-interest bearing Promissory Note,
  discounted at 8.0%, due May 1996               17,360    33,440
                                              --------------------
                                                 63,430    33,440
Less - Current portion                           28,710    16,080
                                              --------------------
                                                $34,720   $17,360
                                              --------------------
                                              --------------------

The following table represents debt repayment for fiscal years ended
March 31:
                                        1997    $28,710
                                        1998     12,360
                                        1999     13,450
                                        2000      8,910
                                               ---------
                                                $63,430
                                               ---------
                                               ---------

  On June 1, 1996 the Company entered into a line of credit agreement with PNC 
Bank, National Association. This agreement provides the Company access to a 
$200,000 credit facility to be used, as needed, for working capital needs of 
the Company. The term of this agreement runs through July 31, 1996 and bears 
interest at PNC Bank's Prime Rate plus .5%. The bank will make a determination 
on extending the maturity for one year upon receipt and evaluation of the 
Company's Audited Financial Statements.

NOTE 5- PROFIT PARTICIPATION
  In conjunction with an employment contract effective April 1, 1995, the 
Company has agreed to pay an aggregate of 5% of pre-tax profit as incentive 
compensation to the President/CEO during each fiscal year ending March 31, 
1996, 1997 and 1998. The Company has accrued  $12,820 for fiscal year ended 
March 31, 1996. The President/CEO was employed during the fiscal year ended 
March 31, 1995 under a prior employment agreement which contained the same 
incentive compensation clause as his current agreement.  No accrual was 
required for the fiscal year ended March 31, 1995.

                                       F-10


<PAGE>


NOTE 6 - COMMITMENTS AND CONTINGENCIES
  A. LEASE COMMITMENTS
  The Company leases its office facilities, certain equipment and its 
main-frame operating software under noncancelable long-term operating leases 
which expire at various dates. The Company has sublet its office facilities 
located in the Empire State Building as of November 1990. The Company was 
unable to sublet these facilities for the full amount of its annual rental 
commitment of $144,000 and remains responsible for a net lease of $16,380 
through October 1996. The Company has notified the landlord of its intent not 
to renew the lease upon its October 31, 1996 expiration date.  Minimum 
aggregate annual rentals under noncancelable long-term operating leases are as 
follows:

   Year ending March 31,
         1997                        143,780
         1998                        120,720
         1999                        116,210
         2000                        124,520
         2001                        120,000
   thereafter                        180,000
                                -------------
Total minimum lease payments        $805,230
                                -------------
                                -------------

  Rent expense for operations under all operating leases was $182,230 and 
$185,030 for the years ended March 31, 1996 and 1995, respectively.

  The Company entered into an operating lease for its new office facilities 
for its corporate headquarters in September 1992. The term of the agreement is 
for ten years commencing on January 1, 1993 and ending on December 31, 2002. 
Annual rent of $72,000, payable in equal monthly installments, commenced on 
July 1, 1993. Annual rent increases become effective on the anniversary of the 
initial rent payment as provided for in the lease. The Company is amortizing 
the lease expense on the straight-line method of accounting over the lease 
term, including the rent free period.

  The Company has an exclusive and irrevocable right and option to lease the 
remaining 3,000 square feet of its current facility. The Company may exercise 
its option to lease the remaining space by providing a six month's prior 
written notice at any time after July 1, 1996 and before September 1, 1996. 
The rent payable for this additional space will be the then prevailing net 
effective market rent. However, the additional rent shall not be less than the 
rent the Company is paying at that time.

  Additionally, the lease provides purchase options for this facility under 
various conditions. If the landlord wishes to sell the premises he must first 
offer it to the Company. The Company must then comply with the provisions of 
the lease relevant to this option. The Company also has an option to purchase 
the premises upon notification by the landlord between January 1, 1998 and 
December 31, 1999. If the landlord does not notify the Company during this 
period of time the Company must notify the landlord of its intent to purchase 
the premises. This notification must occur between January 1, 2000 and April 
1, 2000. The notification initiates the purchasing process which encompasses 
various deposits and determination of the purchase price, which in any 
circumstance will not be less than $1,000,000.

                                       F-11

<PAGE>

  B. CONTINGENCIES:
  In September 1990 the Company, through the loss adjusting service of its 
former general liability insurance carrier, was advised of five summons and 
complaints filed in the Superior Court of New Jersey, Bergen County on behalf 
of the Estates of five deceased plaintiffs alleging that the failure of 
communications equipment, allegedly maintained by a subsidiary of the Company 
to the Hackensack Fire Department, impaired rescue operations while fighting a 
fire in Hackensack, New Jersey. Currently, plaintiffs' allegations have not 
supported that the Company's subsidiary, who is the named insured under the 
above insurance policy, was involved in the maintenance of the communications 
equipment in question. The court appointed a mediator to attempt to encourage 
settlement discussions. At present, no settlement has been reached and the 
case is preceeding with the discovery phase of the litigation. After 
consulting with the Company's counsel and due to the liability insurance 
coverage, it is the opinion of management that the final outcome of the above 
matter will not have a material effect, if any, on the financial statements of 
the Company.

  The Company is involved in other litigation in the normal course of 
business. It is the opinion of management that the final outcome of this other 
litigation will not have a material effect, if any, on the financial 
statements of the Company.

  The Company currently has obligations under three separate employment 
agreements. The agreements are with Anthony P. Johns, the Company's President 
and Chief Executive Officer, Mark H. Daugherty, the Company's Chief Financial 
Officer, and Alvin P. Gentzler, the Company's Vice President of Product 
Development. The employment agreements were all effective by April 1, 1995 and 
all terminate as of March 31, 1998. The aggregate minimum annual salary 
commitment under these agreements is $305,000 per annum.

NOTE 7 - INCOME TAXES
The provision for income taxes consists of the following:

                                                 1996        1995
                                             -----------------------
From Operations:
  Federal                                      $143,770       ---
  State                                          38,200       ---
                                             -----------------------
                                                181,970       ---
Utilization of operating loss
  carryforward                                  178,310       ---
                                             -----------------------
Income tax provision                             $3,660       ---
                                             -----------------------
                                             -----------------------

  A reconciliation of income tax expense at the statutory rate to  income tax 
expense at the Company's effective rate is as follows:

                                                 1996        1995
                                             -----------------------
Computed tax (benefit) at the
  expected statutory rate                      $104,750   ($143,130)
Other                                             6,500       ---
Loss from foreign subsidiary                     91,030       ---
Nondeductible amortization                                   38,680
Increase (decrease) in valuation
  allowance                                    (198,620)    104,450
                                             -----------------------
                                                 $3,660          $0
                                             -----------------------
                                             -----------------------

                                       F-12


<PAGE>

  As of March 31, 1996, temporary differences giving rise to a net deferred 
tax asset consists primarily of the excess of book over tax accounting 
depreciation, stock options, allowance for doubtful accounts and the excess of 
book over tax accounting for computer software.

  The Company has net operating loss carryforwards of approximately $1,181,000 
available to reduce future Federal taxable income expiring in varying amounts 
from 2005 through 2010. No tax benefit has been recorded in the 1996 
statements because of the uncertainty of the Company to utilize the benefits 
before carryfowards expire. Accordingly, the tax benefit of $575,410 for the 
temporary differences and the loss carryforward has been offset by a valuation 
allowance of the same amount.

  As of March 31, 1996 the Company has general business credit carryforwards 
available to reduce federal income taxes of approximately $32,300 expiring in 
fiscal year 2001.

NOTE 8 - CAPITAL STOCK TRANSACTIONS
  A. ISSUANCE OF COMMON STOCK:
  On October 28, 1994 the Company granted 10,000 shares of the Company's 
common stock to an employee as a signing bonus. The average bid and ask price 
on that date was $.07 and $.23, respectively.

  B. OPTIONS:

   At the Company's 1995 Annual Meeting of Stockholders held on November 16, 
1995, the Company's stockholders voted on and approved the Company's Stock 
Option and Restricted Stock Plan (the "Plan"). The Plan provides for the 
issuance of 600,000 shares of common stock.  Individuals eligible for 
participation in the Plan include key employees (including employees who also 
serve as Directors), non-employee directors, independent contractors and 
consultants who perform services for the Company The exercise price of the 
stock options are determined by the higher of  the fair market value or the 
book value of the common stock at the time the option is granted.

  Effective for 1996, the Company adopted Statement of Financial Accounting 
Standard No. 123, Accounting for Stock-Based Compensation. Accordingly, the 
Company has adopted this method of accounting for stock-based compensation by 
establishing a fair value-based method of accounting for stock options.

  The fair value of each option grant is estimated on the date of grant using 
the Black-Scholes option-pricing model with the following weighted-average 
assumptions used for the grants issued in January 1995, November 1995 and 
March 1996 respectively; no dividend yield for all years, expected volatility 
of 67%, 97%, and 105%, risk-free interest rates of 6% for all options and 
expected lives of 3 years for all options.

   The Company has issued 250,000 stock options to its employees during the 
year ended March 31, 1996.  The option price ranges from $.20 to $.375. 
Accordingly the Company recorded compensation expense of $11,000. The options 
are exercisable upon date of grant and are for the term of 10 years from the 
date of grant.

  The Company has issued 90,000 stock options to its non-employee directors 
during the year ended March 31, 1996.  The option price ranges from $.18 to 
$.20. Accordingly the Company recorded $1,200 for these options. The 
non-employee directors who serve on the stock option committee can exercise 
their options one-half on the first anniversary of each such directors 
election to the Board, and one -quarter on each of the second and third 
anniversaries of each such Director's election to the board, provided such 
non-employee director is then serving as a Director. The non-employee director 
who does not serve on the stock option committee can exercise his options upon 
date of grant.  All options are for a term of 10 years from date of grant.

  The Company issued 15,000 stock options to an  independent consultant during 
the year ended March 31, 1996.  The independent consultant performs software 
development for the Company.  The stock options were issued in lieu of a price 
increase during the next six months.  The option was issued at $.375, was 
exercisable on the date of grant and is for a term of 10 years. Accordingly 
the Company recorded $3,300 in the fiscal year ended March 31, 1996.

                                       F-13

<PAGE>

  Activity in the stock option plan for the year ended March 31, 1996 
consisted of the following:

Outstanding at beginning of period                ---
Granted                                         355,000
Exercised                                         ---
Terminated                                        ---
                                             -----------
Outstanding at end of period                    355,000
                                             -----------
                                             -----------

Exercisable at end of period                    325,000
                                             -----------
                                             -----------

Range of exercise prices                     $.18 - $.375


  C. STOCK GRANTS:
  During the fiscal year ended March 31, 1995 two directors were granted 
75,000 shares each of the Company's common stock as compensation for serving 
on the Mergers and Acquisition Committee of the Board of Directors. The 
Company accrued an aggregate $15,000 in the fiscal year ended March 31, 1995 
for these grants. The stock was issued in the fiscal year ended March 31, 1996.

NOTE 9 - MAJOR CUSTOMER
  The Company had sales to one customer aggregating $1,256,250 (30% of sales) 
and an account receivable from this customer of $355,800 for the fiscal year 
ended March 31, 1996 and sales aggregating $221,930 (7% of sales) and an 
account receivable of $89,670 for the fiscal year ended March 31, 1995. The 
majority of the March 31, 1996 outstanding account receivable has been 
collected subsequent to the fiscal year ended March 31, 1996. For the year 
ended March 31, 1995, the Company had sales to another customer aggregating 
$483,320 (15% of sales) and an account receivable of $150,510 at March 31, 
1995.

NOTE 10 - RELATED PARTY TRANSACTIONS
  An individual related to the Chief Executive Officer of the Company was 
employed under a consultancy agreement to market the Company's products and 
services into the UK and European markets. This individual received $33,330 in 
the fiscal year ended March 31, 1995 as compensation under this consultancy 
agreement.  In the first part of fiscal year ended March 31, 1996 this 
individual received $10,000 under this consultancy agreement. In July  1995 
this individual was employed by the company's UK subsidiary, CTI Data 
Solutions (International), Ltd. and received $45,830 in compensation during 
the fiscal year ended March 31, 1996.

NOTE 11 - FAIR VALUE OF FINANCIAL INSTRUMENTS
   The following methods and assumptions were used to estimate the fair value 
of financial instruments:

  CASH, TRADE RECEIVABLE, AND TRADE PAYABLES:
   The carrying amounts approximate fair value because of the short maturity of 
those instruments.

  LONG-TERM DEBT:
    The carrying amounts approximate fair value because  the borrowing rates 
currently available to the Company are for loans with similar terms and 
average maturity, given the risk, ownership and underlying collateral.

NOTE 12 - PROFIT-SHARING PLAN
  The Company has established a qualified 401(k) profit sharing plan effective 
July 15, 1995. Eligible employees may defer a portion of their salaries. At 
the discretion of the Board of Directors, the Company can contribute to the 
profit-sharing plan, and may make a matching contribution of an additional 
amount of eligible employees' deferrals. There were no contributions to the 
plan during the year ended March 31, 1996.

                                       F-14

<PAGE>

                                    PART III

      ITEM 9. DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS;
              COMPLIANCE WITH SECTION 16(A) OF EXCHANGE ACT

     The following Directors were elected by the Shareholders at the 1995 Annual
Meeting of Shareholders held on November 16, 1995 and the following officers
were appointed by the Board of Directors.  All Directors will hold office until
the next Annual Meeting of Shareholders of the Company and until their
successors shall be elected and qualify.  All officers of the Company serve at
the discretion of the Board.  In addition to Messrs. Johns and Daugherty, Ms.
Davis is an officer of the Company.

 Name and Age                      Occupation during past five (5) years
 ------------                      -------------------------------------

Anthony P. Johns (47)              President and Chief Executive Officer and
                                   Director of the Company since March, 1990.
                                   Chief Operating Officer of the Company from
                                   December, 1989 to March, 1990.  Founding
                                   member, Company Chairman and Managing
                                   Director of Britannic Group Holdings Ltd.,
                                   Britannic Telecom Company Ltd., and Britannic
                                   Telecare Ltd. from August, 1985 to November,
                                   1989.  Chairman of the Board of Directors of
                                   Britannic Group Holdings Ltd., Britannic
                                   Telecom Company Ltd. and Britannic Telecare
                                   Ltd. from December, 1989 to May 1995.

John D. Mazzuto (47)               Chairman of the Board of Directors September,
                                   1995 to present.  Director and former
                                   Chairman of the Board of Directors from
                                   October 1990 until November 1993, continuing
                                   as Director thereafter.  Mr. Mazzuto also
                                   serves on the Board of Directors of Chester
                                   Holdings, CPT Holdings, Texfi Industries,
                                   Inc. and Weldotron, all public companies
                                   engaged in a variety of businesses.  Since
                                   February, 1991 he has been Chairman and Chief
                                   Executive Officer of Greystone Partners,
                                   Inc., a private investment bank specializing
                                   in assisting companies complete successful
                                   turnarounds and providing them capital as
                                   appropriate.  Prior to February, 1991, Mr.
                                   Mazzuto was Chief Executive Officer of the
                                   North American operations of Asian Oceanic
                                   Holdings, Ltd., a Hong Kong based
                                   international merchant bank.

Francis O. Hunnewell (57)          Director,  Chairman of the Board of
                                   Directors, November 1993 until August 1995.
                                   From 1975 until July 1993, Mr. Hunnewell was
                                   Co-Founder and Director of Binladen
                                   Telecommunications Ltd.  From 1984 to 1992 he
                                   was a General Partner of Bliss & Co.,
                                   Investment Bankers in New York.  From 1986
                                   until June 1992, he was Group Managing
                                   Director and subsequently Vice Chairman of
                                   Asian Oceanic  Group.  He was a Director of
                                   Lend Lease Trucks from 1990 to 1992.  1992
                                   to 1995, Mr.


                                       11

<PAGE>

                                   Hunnewell was Chairman of Panavision (Canada)
                                   Ltd. located in Montreal, Toronto and
                                   Vancouver, Canada.  Currently Mr. Hunnewell
                                   is Managing Director at Aldrich Eastman
                                   Waltch International, real estate pension
                                   fund managers with offices in Boston, Los
                                   Angeles, Mexico City and Moscow.  He is also
                                   President of Hunnewell & Co., investment
                                   bankers since 1938, and Vice Chairman of
                                   Asian Capital Partners Ltd., an Asian based
                                   merchant bank headquartered in Hong Kong with
                                   offices around the region.

Mark H. Daugherty (38)             Appointed to the Board of Directors in
                                   September  1992.  Controller of the Company
                                   from August 1985 until May 1991.  He was
                                   Acting Chief Financial Officer from April,
                                   1990 to October 1990.  Mr. Daugherty was
                                   named Chief Financial Officer of the Company
                                   in May 1991.

Rupert D. Armitage (48)            Founding member, Chairman and Managing
                                   Director of three software related companies
                                   in the United Kingdom: Ambit Research Ltd.
                                   formed in 1987; Information from Data Ltd.
                                   formed in 1993; and Personal and Corporate
                                   Training Systems Ltd. formed in 1995.

Mary Ann Davis (57)                Corporate Secretary since May 1989.  Prior to
                                   that, Ms. Davis was an Administrative
                                   Assistant from May 1982 to a Judge of the
                                   Common Pleas Court of Montgomery County,
                                   Pennsylvania.

     Section 16(a) of the Securities Exchange Act of 1934 requires the Company's
officers, directors and persons who own more than ten percent of a registered
class of the Company's equity securities, to file reports of ownership and
changes in ownership with the Securities and Exchange Commission.  Officers,
directors and greater than ten-percent shareholders are required by SEC
regulation to furnish the Company with copies of all Section 16(a) forms filed.

     Based solely on review of the copies of such forms furnished to the
Company, or written representation that no Forms 5 were required, the Company
believes that during the last fiscal year, all Section 16(a) filing requirements
applicable to its officers, directors and greater than ten-percent beneficial
owners were complied with except for the following:

     1)  Rupert D. Armitage filed a Form 5 curing a late Form 4 filing.
     2)  John D. Mazzuto filed a Form 5 curing a late Form 4 filing.
     3)  Francis O. Hunnewell filed a Form 5 curing a late Form 4 filing.

     ITEM 10. EXECUTIVE COMPENSATION

  A.  MANAGEMENT REMUNERATION

     The following table sets forth the compensation paid or accrued for the
five highest paid officers of the Company and its subsidiaries.  The Company had
only one officer for the year ended March 31, 1996 who received in excess of
$100,000.


                                       12

<PAGE>

Name and Principal                                                 Other Annual
  Position                       Year       Salary       Bonus     Compensation
- ------------------               ----       ------       -----     ------------

Anthony P. Johns, President      1996      $175,000     $12,820     $22,210 (1)
& Chief Executive Officer        1995      $150,000         -       $19,810 (1)
                                 1994      $150,000     $ 5,660     $18,349 (1)

     (1)  Includes $11,100 annual automobile allowance, approximately $3,600 for
     the non-exclusive use by Mr. Johns of an apartment for which the Company
     made lease payments of approximately $10,800 and $3,900 of living expense
     payments in lieu of the lease payments which terminated in December 1995.

     On February 1, 1995, the Company entered into an employment agreement with
Anthony P. Johns.  Pursuant to this agreement, Mr. Johns is employed as
President and Chief Executive Officer of the Company for a three-year term at an
annual base salary of $175,000.  Should the Company regain its listing on
NASDAQ, Mr. Johns' salary will be increased to $200,000 for the remaining term
of the Employment Agreement.  In addition to such annual base salary, Mr. Johns
is entitled to receive as additional compensation in the form of an annual
bonus, an amount equal to five percent (5%) of the Company's pretax profit.  The
Company has also agreed to (i) provide Mr. Johns with a monthly automobile
allowance, (ii) provide Mr. Johns with the non-exclusive use of and access to a
Company leased apartment and (iii) pay the premiums on life insurance and health
insurance policies for the benefit of Mr. Johns.  Mr. Johns will also be
reimbursed by the Company for all expenses reasonably incurred by him in the
performance of his duties.

     The members of the Board of Directors, who are not employees of the
Company, are paid fees of $1,000 per quarter and $500 per Board of Director
meeting attended, plus reasonable travel expenses.  Effective as of the Board of
Directors meeting held on May 31, 1995, the Chairman of the Board will receive
an additional $2,000 per annum as compensation for his duties as Chairman.  Mr.
Armitage receives an additional $1,000 per board meeting attended due to the two
additional days needed for travel to and from the UK pursuant to an agreement
upon his election to the Board in November 1995.  During the fiscal year ended
March 31, 1996, Messrs. Hunnewell, Mazzuto and Armitage earned fees for their
services on the Board of Directors in the amount of $7,500, $8,667 and $4,667
respectively, plus expenses.  During the fiscal year ended March 31, 1996 each
of Messrs. Hunnewell, Mazzuto and Armitage received 30,000 stock options
pursuant to the Company's stock option and restricted stock plan.  This plan was
voted on and approved by the stockholders at the 1995 Annual Meeting of
Shareholders.


     ITEM 11.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The following table sets forth certain information with respect to the
beneficial ownership of shares of Common Stock held by officers, directors, or
affiliates, individually or as a group, and each person or entity known to the
Company to own beneficially more than 5% of the Company's Common Stock at June
7, 1996:


                                       13

<PAGE>

                                                                 Percent
                                     Shares of Common Stock     of Voting
Name and Business Address            Beneficially Owned (l)     Securities
- -------------------------            ----------------------     ----------
Anthony P. Johns                      1,718,302 (2)(3)             31.6%
CTI Data Solutions (USA), Inc.
901 S. Trooper Road
Valley Forge, PA 19482

Rupert D. Armitage                      270,000 (4)                 5.0%
Ambit Research
100 New Kings Road
London SW64LX

John D. Mazzuto                         166,667 (4)                 3.1%
Mentmore Holdings
1430 Broadway, 13th Floor
New York, NY 10018

Francis O. Hunnewell                    151,667 (4)                 2.8%
Hunnewell & Co.
10 Tremont Street, Suite 500
Boston, MA 02108

Mark H. Daugherty                        65,350 (3)                 1.2%
CTI Data Solutions (USA), Inc.
901 S. Trooper Road
Valley Forge, PA 19482

All executive officers and directors  2,404,211 (5)                44.3%
 as a group (6 persons, including
 those named above, owning stock)

NOTES:

(1)  All shares are beneficially owned and the sole investment and voting power
     is held by the person named, except as set forth below.  Each share of
     common stock has one vote.

(2)  Includes 150,000 shares of the Company's common stock owned by Asian
     Oceanic Capital Corporation for which Mr. Johns holds voting proxy power.

(3)  Excludes options convertible into 50,000 shares of the Company's common
     stock.

(4)  Excludes options convertible into 30,000 shares of the Company's common
     stock.

(5)  Excludes options convertible into 220,000 shares of the Company's common
     stock.


     ITEM 12.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     Not Applicable


                                       14

<PAGE>

                                     PART IV


     ITEM 13.  EXHIBITS AND REPORTS ON FORM 8-K


     (a)  (1) and (2)   The financial statements filed as part of this annual
report on Form 10-KSB are included in Part II, Item 7.



              Index to Financial Statements                      Page
              -----------------------------                      ----


Report of Independent Auditors                                   F - 1

Consolidated Balance Sheets at March 31, 1996 and 1995           F - 2

Consolidated Statements of Operations for each of the            F - 4
 years ended March 31, 1996 and 1995

Consolidated Statements of Stockholders' Equity for each of      F - 5
 the years ended March 31, 1996 and 1995

Consolidated Statements of Cash Flows for each of the            F - 6
 years ended March 31, 1996 and 1995

Notes to Consolidated Financial Statements                       F - 7

     (b)  Reports on Form 8-K.

     No reports on Form 8-K were filed during the last quarter of the fiscal
year ended March 31, 1996.

     (c)  Exhibits

      3.l  Incorporated by reference from the  Proxy Statement filed with the
Securities and Exchange Commission for Special Meeting of Stockholders held on
February 19, 1988 for the Company's Certificate of Incorporation and the
By-laws.

      3.2  Incorporated by reference from the  Form 10-Q, for the period ended
December 31, 1990, filed with the Securities and Exchange Commission on February
15, 1991 for the increase in the authorized capital of the Company to 10,000,000
shares, $.01 par value.

      4.1  Incorporated by reference from Exhibit #1 to  Form 8-K filed with the
Securities and Exchange Commission on July 9, 1990 for the Warrant Agreement
dated March 31, 1990 between American Stock Transfer & Trust Company and the
Company.

      4.2 Incorporated by reference from Exhibit #1 to Form 8-K filed with the
Securities and Exchange Commission on July 9, 1990 for the Form of Stock
Purchase Warrant between American Stock Transfer & Trust Company and the
Company.


                                       15

<PAGE>

     10.1  Reference is made to Exhibit 4.1 for the Warrant Agreement between
American Stock Transfer & Trust Company and the Company.

     10.2  Incorporated by reference from Exhibit #10.16 to the Form 10-K filed
with the Securities and Exchange Commission on July 14, 1991 for the Sublease
Agreement dated July 1, 1990 between Westcon Systems Corporation and the
Company.

     10.3  Incorporated by reference from Exhibit #10.17 to the Form 10-K filed
with the Securities and Exchange Commission on July 14, 1991 for the First
Amendment of Sublease Agreement dated April 29, 1991 between Westcon Systems
Corporation and the Company.

     10.4  Incorporated by reference from Exhibit #10.5 to the Form 10-KSB filed
with the Securities and Exchange Commission on June 29, 1993 for the lease dated
September 2, 1992 between Daniel S. Berman and Robert J. Berman, co-partners,
and the Company.

     10.5  Incorporated by reference from Exhibit #10.5 to the Form 10-KSB filed
with the Securities and Exchange Commission on June 29, 1995 for the Employment
Agreement dated February 1, 1995 between Anthony P. Johns and the Company.

     10.6  Incorporated by reference from Exhibit #10.6 to the Form 10-KSB filed
with the Securities and Exchange Commission on June 29, 1995 for the Employment
Agreement dated February 1, 1995 between Mark H. Daugherty and the Company.

     10.7  Incorporated by reference from Exhibit #10.7 to the Form 10-KSB filed
with the Securities and Exchange Commission on June 29, 1995 for the Employment
Agreement dated February 1, 1995 between Alvin B. Gentzler and the Company.

     10.8  Incorporated by reference from Exhibit #10.9 to the Form 10-KSB filed
with the Securities and Exchange Commission on June 29, 1995 for the Commercial
Security Agreement dated June 1, 1995 between PNC Bank, National Association and
the Company.

     10.9  Incorporated by reference from Exhibit #1 to the 1995 Proxy filed
with the Securities and Exchange Commission on October 6, 1995 for the Company's
Stock Option and Restricted Stock Plan.

     10.10 Copy of Promissory Note dated September 29, 1995 between PNC Bank, NA
and the Company.

     10.11 Copy of Promissory Note dated December 28, 1995 between PNC Bank, NA
and the Company.

     10.12 Copy of Commercial Security Agreement dated June 1, 1996 between PNC
Bank, NA and the Company.

     10.13 Copy of Promissory Note dated June 1, 1996 between PNC Bank, NA and
the Company.

     21.1  List of Subsidiaries of CTI Group (Holdings) Inc. as of March 31,
1996.


                                       16

<PAGE>

     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.


                                             CTI GROUP (HOLDINGS) INC.


                                             Anthony P. Johns /s/
                                             ---------------------------
Date: June 25, 1996                          Anthony P. Johns, President
                                             and Chief Executive Officer



Date: June 25, 1996                          Mark H. Daugherty /s/
                                             ---------------------------
                                             Mark H. Daugherty,
                                             Chief Financial Officer


                                       17

<PAGE>

                                   SIGNATURES


     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 and on the dates indicated:

                                   John D. Mazzuto /s/
                                   ----------------------------------
June 25, 1996                      John D. Mazzuto,
                                   Chairman of the Board of Directors


                                   Anthony P. Johns /s/
                                   ----------------------------------
 June 25, 1996                     Anthony P. Johns, President &
                                   Chief Executive Officer,
                                   Member of Board of Directors


                                   Francis O. Hunnewell /s/
                                   ----------------------------------
June 25, 1996                      Francis O. Hunnewell,
                                   Member of Board of Directors


                                   Mark H. Daugherty /s/
                                   ----------------------------------
June 25, 1996                      Mark H. Daugherty,
                                   Chief Financial Officer,
                                   Member of Board of Directors


                                   Rupert D. Armitage /s/
                                   -----------------------------------
June 25, 1996                      Rupert D. Armitage,
                                   Member of Board of Directors

<PAGE>

                                                                EXHIBIT 10.10

                                   PROMISSORY NOTE

[SHADED AREA]

PRINCIPAL               $24,000.00

LOAN DATE               09-29-1995

MATURITY                09-29-1999

LOAN NO.

CALL

COLLATERAL

ACCOUNT                03085083782

OFFICER                0074

INITIALS
- -------------------------------------------------------------------------------
References in the shaded area are for Lender's use only and do not limit the
applicability of this document to any particular loan or item.
- -------------------------------------------------------------------------------

BORROWER: COMMUNICATIONS GROUP INC. (TIN: LENDER: PNC BANK, NATIONAL ASSOCIATION
          S1-0308583)                             100 SOUTH BROAD STREET
          901 S. TROOPER ROAD                     PHILADELPHIA, PA 19110
          VALLEY FORGE, PA  19484
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------

PRINCIPAL AMOUNT:  $24,000.00   INTEREST RATE: 8.750%  DATE OF NOTE: SEPTEMBER
29, 1995

PROMISE TO PAY.  COMMUNICATIONS GROUP INC. ("Borrower") promises to pay to PNC
BANK, NATIONAL ASSOCIATION ("Lender"), or order, in lawful money  of the United
States of America, the principal amount of Twenty Four Thousand & 00/100 Dollars
($24,000.00), together with interest at the rate of 8.750% per annum on the
unpaid principal balance from September 29, 1995, until paid in full.

PAYMENT.  Borrower will pay this loan in 48 payments of $595.83 each payment.
Borrower's first payment is due October 29, 1995, and all subsequent payments
are due on the same day of each month after that. Borrower's final payment will
be due on September 29, 1999, and will be for all principal and all accrued
interest not yet paid.  Payments include principal and interest.  Interest on
this Note is computed on a 365/360 simple interest basis; that is, by applying
the ratio of the annual interest rate over a year of 360 days, multiplied by the
outstanding principal balance, multiplied by the actual number of days the
principal balance is outstanding.  Borrower will pay Lender at Lender's address
shown above or at such other place as Lender may designate in writing.  Unless
otherwise agreed or required by applicable law, payments will be applied first
to accrued unpaid interest, then to principal, and any remaining amount to any
unpaid collection costs and late charges.

PREPAYMENT PENALTY.  Upon prepayment of this Note, Lender is entitled to the 
following prepayment penalty:  If Borrower prepays all or any portion of the 
outstanding principal of the Note prior to the maturity date thereof (whether 
a voluntary prepayment or acceleration or otherwise), Borrower shall also pay 
to Lender a prepayment penalty equal to the present value of the amount which 
is the difference (if a positive number) between (a) the aggregate interest 
that would have been payable to the relevant maturity date on such prepaid 
amount, and (b) the aggregate interest Lender could expect to earn on such 
prepaid amount if such amount were invested for the period from the date of 
such prepayment to the relevant maturity date in United States Treasury 
obligations maturing on or closest to such maturity date.  All prepayments of 
this Note shall be accompanied by the payment of accrued interest on the 
amount of such prepayment to the date thereof.  Except for the foregoing, 
Borrower may pay all or a portion of the amount owed earlier than it is due.  
Early payments will not, unless agreed to by Lender in writing, relieve 
Borrower of Borrower's obligation to continue to make payments under the 
payment schedule.  Rather, they will reduce the principal balance due and may 
result in Borrower making fewer payments.

DEFAULT.  Borrower will be in default if any of the following happens:  (a)
Borrower fails to make any payment when due.  (b) Borrower breaks any promise
Borrower has made to Lender, or Borrower fails to comply with or to perform when
due any other term, obligation, covenant, or condition contained in this Note or
any agreement related to this Note, or in any other agreement or loan Borrower
has with Lender.  (c) Any representation or statement made or furnished to
Lender by Borrower or on Borrower's behalf is false or misleading in any
material respect either now or at the time made or furnished.  (d) Borrower
becomes insolvent, a receiver is appointed for any part of Borrower's property,
Borrower makes an assignment for the benefit of creditors, or any proceeding is
commenced either by Borrower or against Borrower under any bankruptcy or
insolvency laws.  (e) Any creditor tries to take any of Borrower's property on
or in which Lender has a lien or security interest.  This includes a garnishment
of any of Borrower's accounts with Lender.  (f) Any of the events described in
this default section occurs with respect to any guarantor of this Note.  (g) A
material adverse change occurs in Borrower's financial condition, or Lender
believes the prospect of payment or performance of the indebtedness is impaired.

LENDER'S RIGHTS.  Upon default, Lender may, after giving such notices as
required by applicable law, declare the entire unpaid principal balance on this
Note and all accrued unpaid interest immediately due, and then Borrower will pay
that amount.  Upon default, including failure to pay upon final maturity,
Lender, at its option, may also, if permitted under applicable law, increase the
interest rate on this Note 5.000 percentage points.  The interest rate will not
exceed the maximum rate permitted by applicable law.  Lender may hire or pay
someone else to help collect this Note if Borrower does not pay.  Borrower also
will pay Lender that amount.  This includes, subject to any limits under
applicable law, Lender's attorney's fees and Lender's legal expenses whether or
not there is a lawsuit, including attorneys' fees and legal expenses for
bankruptcy proceedings (including efforts to modify or vacate any automatic stay
or injunction), appeals, and any anticipated post-judgment collection services.
If not prohibited by applicable law, Borrower also will pay any court costs, in
addition to all other sums provided by law.  If judgment is entered in
connection with this Note, interest will continue to accrue on this Note after
judgment at the existing interest rate provided for in this Note.  THIS NOTE HAS
BEEN DELIVERED TO LENDER AND ACCEPTED BY LENDER IN THE COMMONWEALTH OF
PENNSYLVANIA.  IF THERE IS A LAWSUIT, BORROWER AGREES UPON LENDER'S REQUEST TO
SUBMIT TO THE JURISDICTION OF THE COURTS OF PHILADELPHIA COUNTY, THE
COMMONWEALTH OF PENNSYLVANIA.  LENDER AND BORROWER HEREBY WAIVE THE RIGHT TO ANY
JURY TRIAL IN ANY ACTION, PROCEEDING OR COUNTERCLAIM BROUGHT BY EITHER LENDER OR
BORROWER AGAINST THE OTHER.  THIS NOTE SHALL BE GOVERNED BY AND CONSTRUED IN
ACCORDANCE WITH THE LAWS OF THE COMMONWEALTH OF PENNSYLVANIA.

RIGHT OF SETOFF.  Borrower grants to Lender a contractual possessory security
interest in, and hereby assigns, conveys, delivers, pledges, and transfers to
Lender all Borrower's right, title and interest in and to, Borrower's accounts
with Lender (whether checking, savings, or some other account), including
without limitation all accounts held  jointly with someone else and all accounts
Borrower may open in the future, excluding however, all IRA, Keogh, and trust
accounts.  Borrower authorizes Lender after Event of Default, to the extent
permitted by applicable law, to charge or set off all sums owing on this Note
against any and all such accounts.

FEES AND EXPENSES.  All costs and expenses incurred by Lender connected with the
preparation, negotiations, closing, administration, modification and enforcement
of Lender's rights hereunder (including and without limitation to attorney's
fees) shall be reimbursed by Borrower on demand.

GENERAL PROVISIONS.  Lender may delay or forgo enforcing any of its rights or
remedies under this Note without losing them. Borrower and any other person who
signs, guarantees or endorses this Note, to the extent allowed by law, waive
presentment, demand for payment, protest and notice of dishonor.  Upon any
change in the terms of this Note, and unless otherwise expressly stated in
writing, no party who signs this Note, whether as maker, guarantor,
accommodation maker or endorser, shall be released from liability.  All such
parties agree that Lender may renew or extend (repeatedly and for any length of
time) this loan, or release any party or guarantor or collateral; or impair,
fail to realize upon or perfect Lender's security interest in the collateral;
and take any other action deemed necessary by Lender without the consent of or
notice to anyone.  All such parties also agree that Lender may modify this loan
without the consent of or notice to anyone other than the party with whom the
modification is made.  If any portion of this Note is for any reason determined
to be unenforceable, it will not affect the enforceability of any other 
provisions of this Note.

CONFESSION OF JUDGMENT. BORROWER HEREBY IRREVOCABLY AUTHORIZES AND EMPOWERS 
ANY ATTORNEY OR THE PROTHONOTARY OR CLERK OF ANY COURT IN THE COMMONWEALTH OF 
PENNSYLVANIA OR ELSEWHERE, TO APPEAR AT ANY TIME FOR BORROWER AFTER A DEFAULT 
UNDER THIS NOTE, AND WITH OR WITHOUT COMPLAINT FILED, AS OF ANY TERM, CONFESS 
OR ENTER JUDGMENT AGAINST BORROWER FOR THE ENTIRE PRINCIPAL BALANCE OF THIS 
NOTE AND ALL ACCRUED INTEREST, TOGETHER WITH COSTS OF SUIT, AND AN ATTORNEY'S 
COMMISSION OF TEN PERCENT (10%) OF THE UNPAID PRINCIPAL BALANCE AND ACCRUED 
INTEREST FOR COLLECTION, BUT IN ANY EVENT NOT LESS THAN FIVE HUNDRED DOLLARS 
($500) ON WHICH JUDGMENT OR JUDGMENTS ONE OR MORE EXECUTIONS MAY

<PAGE>

09-29-1995              PROMISSORY NOTE                         PAGE 2
LOAN NO                  (CONTINUED)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

ISSUE IMMEDIATELY; AND FOR SO DOING, THIS NOTE OR A COPY OF THIS NOTE VERIFIED
BY AFFIDAVIT SHALL BE SUFFICIENT WARRANT.  THE AUTHORITY GRANTED IN THIS NOTE TO
CONFESS JUDGMENT AGAINST BORROWER SHALL NOT BE EXHAUSTED BY ANY EXERCISE OF THAT
AUTHORITY, BUT SHALL CONTINUE FROM TIME TO TIME AND AT ALL TIMES UNTIL PAYMENT
IN FULL OF ALL AMOUNTS DUE UNDER THIS NOTE.  BORROWER HEREBY WAIVES ANY RIGHT
BORROWER  MAY HAVE TO NOTICE OR TO A HEARING IN CONNECTION WITH ANY SUCH
CONFESSION OF JUDGMENT AND STATES THAT BORROWER HAS BEEN REPRESENTED BY LEGAL
COUNSEL.

PRIOR TO SIGNING THIS NOTE, BORROWER READ AND UNDERSTOOD ALL THE PROVISIONS OF
THIS NOTE.  BORROWER AGREES TO THE TERMS OF THE NOTE AND ACKNOWLEDGES RECEIPT OF
A COMPLETED COPY OF THE NOTE.

BORROWER:

COMMUNICATIONS GROUP INC.

BY: /s/ Anthony P. Johns [SEAL]   BY:  /s/ Mark H. Daugherty    [SEAL]
   ----------------------------        -------------------------------
  ANTHONY P. JOHNS,  CEO/PRESIDENT    MARK H. DAUGHERTY, CHIEF FINANCIAL OFFICER

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

    ADDITIONAL PROVISION.  If any default is curable and if Borrower has not
    been given a notice of a breach of the same provision of this Note within
    the preceding twelve (12) months, it may be cured (and no event of default
    will have occurred) if Borrower, after receiving written notice from Lender
    demanding cure of such default: (a) cures the default within fifteen (15)
    days; or (b) if the cure requires more than fifteen (15) days, immediately
    initiates steps which Lender deems in Lender's sole discretion to be
    sufficient to cure the default and thereafter continues and completes all
    reasonable and necessary steps sufficient to produce compliance as soon as
    reasonably practical.





<PAGE>

                                                                   EXHIBIT 10.11

Principal           $200,000.00

Loan Date            06-01-1996

Maturity             07-31-1996

Loan No

Call

Collateral

Account

Officer

Initials

- --------------------------------------------------------------------------------
     References in the shaded area are for Lender's use only and do not limit
the applicability of this document to any particular loan or item.
- --------------------------------------------------------------------------------

Borrower: CTI DATA SOLUTIONS (USA), INC.   (TIN:  Lender: PNC BANK, NATIONAL
          23-2828799)                                     ASSOCIATION
          901 S. TROOPER ROAD                             100 SOUTH BROAD STREET
          VALLEY FORGE, PA 19484                          PHILADELPHIA, PA 19110
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

PRINCIPAL AMOUNT: $200,000.00   INITIAL RATE: 8.750%  DATE OF NOTE: JUNE 1, 1996

PROMISE TO PAY. CTI DATA SOLUTIONS (USA), INC. ("BORROWER") PROMISES TO PAY TO
PNC BANK, NATIONAL ASSOCIATION ("LENDER"), OR ORDER, IN LAWFUL MONEY OF THE
UNITED STATES OF AMERICA, THE PRINCIPAL AMOUNT OF TWO HUNDRED THOUSAND & 00/100
DOLLARS ($200,000.00) OR SO MUCH AS MAY BE OUTSTANDING, TOGETHER WITH INTEREST
ON THE UNPAID OUTSTANDING PRINCIPAL BALANCE OF EACH ADVANCE.  INTEREST SHALL BE
CALCULATED FROM THE DATE OF EACH ADVANCE UNTIL REPAYMENT OF EACH ADVANCE.

PAYMENT. BORROWER WILL PAY THIS LOAN IN ACCORDANCE WITH THE FOLLOWING PAYMENT
SCHEDULE:

     BORROWER WILL PAY REGULAR MONTHLY PAYMENTS OF ACCRUED INTEREST BEGINNING
     JUNE 30, 1996, AND ALL SUBSEQUENT INTEREST PAYMENTS ARE DUE ON THE SAME DAY
     OF EACH MONTH AFTER THAT.  BORROWER WILL PAY THIS LOAN IN ONE PAYMENT OF
     ALL OUTSTANDING PRINCIPAL PLUS ALL ACCRUED UNPAID INTEREST ON THE
     EXPIRATION DATE.  BORROWER MAY BORROW, REPAY AND REBORROW HEREUNDER UNTIL
     THE EXPIRATION DATE, SUBJECT TO THE TERMS AND CONDITIONS OF THIS NOTE.  THE
     "EXPIRATION DATE" SHALL MEAN JULY 31, 1996, OR SUCH LATER DATE AS MAY BE
     DESIGNATED BY WRITTEN NOTICE FROM LENDER TO BORROWER.  BORROWER
     ACKNOWLEDGES AND AGREES THAT IN NO EVENT WILL LENDER BE UNDER ANY
     OBLIGATION TO EXTEND OR RENEW THE LOAN OR THIS NOTE BEYOND THE INITIAL
     EXPIRATION DATE.  IN NO EVENT SHALL THE AGGREGATE UNPAID PRINCIPAL AMOUNT
     OF ADVANCES UNDER THIS NOTE EXCEED THE FACE AMOUNT OF THIS NOTE.

Interest on this Note is computed on a 365/360 simple interest basis; that is,
by applying the ratio of the annual interest rate over a year or 360 days,
multiplied by the outstanding principal balance, multiplied by the actual number
of days the principal balance is outstanding.  Borrower will pay Lender at
Lender's address shown above or at such other place as Lender may designate in
writing.  Unless otherwise agreed or required by applicable law, payments will
be applied first to accrued unpaid interest, then to principal, and any
remaining amount to any unpaid collection costs and late charges.

VARIABLE INTEREST RATE.  The interest rate on this Note is subject to change
from time to time based on changes in an index which is the Lender's prime rate
(the "Index").  The index is a rate per annum as publicly announced by Lender
from time to time as its prime rate.  The prime rate is not tied to any external
rate or index and it does not necessarily reflect the lowest rate of interest
actually charged by Lender to any particular class or category of customers.
Lender will tell Borrower the current index rate upon Borrower's request.
Borrower understands that Lender may make loans based on other rates as well.
The interest rate change will not occur more often than each day.  THE INDEX
CURRENTLY IS 8.250% PER ANNUM.  THE INTEREST RATE TO BE APPLIED TO THE UNPAID
PRINCIPAL BALANCE OF THIS NOTE WILL BE AT A RATE OF 0.500 PERCENTAGE POINTS OVER
THE INDEX, RESULTING IN AN INITIAL RATE OF 8.750% PER ANNUM.  NOTICE: Under no
circumstances will the interest rate on this Note be more than the maximum rate
allowed by applicable law.

PREPAYMENT.  Borrower may pay without penalty all or a portion of the amount 
owed earlier than it is due.  Early payments will not, unless agreed to by 
Lender in writing, relieve Borrower of Borrower's obligation to continue to 
make payments of accrued unpaid interest.  Rather, they will reduce the 
principal balance due.

DEFAULT.  Borrower will be in default if any of the following happens: (a)
Borrower fails to make any payment when due. (b) Borrower breaks any promise
Borrower has made to Lender, or Borrower fails to comply with or to perform when
due any other term, obligation, covenant, or condition contained in this Note or
any agreement related to this Note, or in any other agreement or loan Borrower
has with Lender. (c) Any representation or statement made or furnished to Lender
by Borrower or on Borrower's behalf is false or misleading in any material
respect either now or at the time made or furnished. (d) Borrower becomes
insolvent, a receiver is appointed for any part of Borrower's property, Borrower
makes an assignment for the benefit of creditors, or any proceeding is commenced
either by Borrower or against Borrower under any bankruptcy or insolvency laws.
(e) Any creditor tries to take any of Borrower's property on or in which Lender
has a lien or security interest.  This includes a garnishment of any of
Borrower's accounts with Lender. (f) Any guarantor dies or any of the other
events described in this default section occurs with respect to any guarantor of
this Note. (g) A material adverse change occurs in Borrower's financial
condition.

LENDER'S RIGHTS.  Upon default, Lender may, after giving such notices as
required by applicable law, declare the entire unpaid principal balance on this
Note and all accrued unpaid interest immediately due, and then Borrower will pay
that amount.  Upon default, including failure to pay upon final maturity,
Lender, at its option, may also, if permitted under applicable law, increase the
variable interest rate on this Note to 5.500 percentage points over the Index.
The interest rate will not exceed the maximum rate permitted by applicable law.
Lender may hire or pay someone else to help collect this Note if Borrower does
not pay.  Borrower also will pay Lender that amount.  This includes, subject to
any limits under applicable law, Lender's attorneys' fees and Lender's legal
expenses whether or not there is a lawsuit, including attorneys' fees and legal
expenses for bankruptcy proceedings (including efforts to modify or vacate any
automatic stay or injunction), appeals, and any anticipated post-judgment
collection services.  If not prohibited by applicable law, Borrower also will
pay any court costs, in addition to all other sums provided by law.  If judgment
is entered in connection with this Note, interest will continue to accrue on
this Note after judgment at the interest rate applicable to this Note at the
time judgment is entered.  THIS NOTE HAS BEEN DELIVERED TO LENDER AND ACCEPTED
BY LENDER IN THE COMMONWEALTH OF PENNSYLVANIA.  IF THERE IS A LAWSUIT, BORROWER
AGREES UPON LENDER'S REQUEST TO SUBMIT TO THE JURISDICTION OF THE COURTS OF
PHILADELPHIA  COUNTY, THE COMMONWEALTH OF PENNSYLVANIA.  LENDER AND BORROWER
HEREBY WAIVE THE RIGHT TO ANY JURY TRIAL IN ANY ACTION, PROCEEDING, OR
COUNTERCLAIM BROUGHT BY EITHER LENDER OR BORROWER AGAINST THE OTHER.  THIS NOTE
SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE
COMMONWEALTH OF PENNSYLVANIA.

RIGHT OF SETOFF.  Borrower grants to Lender a contractual possessory security 
interest in, and hereby assigns, conveys, delivers, pledges, and transfers to 
Lender all Borrower's right, title and interest in and to, Borrower's 
accounts with Lender (whether checking, savings, or some other account), 
including without limitation all accounts held jointly with someone else and 
all accounts Borrower may open in the future, excluding however all IRA and 
Keogh accounts, and all trust accounts for which the grant of a security 
interest would be prohibited by law.  Borrower authorizes Lender after Event 
of Default to the extent permitted by applicable law, to charge or setoff all 
sums owing on this Note against any and all such accounts.

LINE OF CREDIT.  This Note evidences a revolving line of credit.  Advances 
under this Note may be requested orally by Borrower or by an authorized 
person. Lender may, but need not, require that all oral requests be confirmed 
in writing.  All communications, instructions, or directions by telephone or 
otherwise to Lender are to be directed to Lender's office shown above.  The 
following party or parties are authorized to request advances under the line 
of credit until Lender receives from Borrower at Lender's address shown above 
written notice of revocation of their authority: ANTHONY P. JOHNS, CHIEF 
EXECUTIVE OFFICER/PRESIDENT; AND MARK H. DAUGHERTY, CHIEF FINANCIAL OFFICER. 
Borrower agrees to be liable for all sums either:  (a) advanced in accordance 
with the instructions of an authorized person or (a) credited to any of 
Borrower's accounts with Lender.  The unpaid principal

<PAGE>

06-01-1996                       PROMISSORY NOTE                          Page 2
LOAN NO                            (CONTINUED)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

balance owing on this Note at any time may be evidenced by endorsements on 
this Note or by Lender's internal records, including daily computer 
print-outs. Lender will have no obligation to advance funds under this Note 
if: (a) Borrower or any guarantor is in default under the terms of this Note 
or any agreement that Borrower or any guarantor has with Lender, including 
any agreement made in connection with the signing of this Note; (b) Borrower 
or any guarantor ceases doing business or is insolvent; (c) any guarantor 
seeks, claims or otherwise attempts to limit, modify or revoke such 
guarantor's guarantee of this Note or any other loan with Lender; or (d) 
Borrower has applied funds provided pursuant to this Note for purposes other 
than those authorized by Lender.

FINANCIAL INFORMATION.  Guarantor shall deliver or cause to be delivered to
Lender not later than ninety (90) days after the close of each fiscal year,
Guarantors annual financial statement prepared on a compilation basis.  In
addition, Lender may require additional financial information from time to time
as reasonably requested.

GENERAL PROVISIONS.  Lender may delay or forgo enforcing any of its rights or 
remedies under this Note without losing them.  Borrower and any other person 
who signs, guarantees or endorses this Note, to the extent allowed by law, 
waive presentment, demand for payment, protest and notice of dishonor.  Upon 
any change in the terms of this Note, and unless otherwise expressly stated 
in writing, no party who signs this Note, whether as maker, guarantor, 
accommodation maker or endorser, shall be released from liability.  All such 
parties agree that Lender may renew or extend (repeatedly and for any length 
of time) this loan, or release any party or guarantor or collateral; or 
impair, fail to realize upon or perfect Lender's security interest in the 
collateral; and take any other action deemed necessary by Lender without the 
consent of or notice to anyone.  All such parties also agree that Lender may 
modify this loan without the consent of or notice to anyone other than the 
party with whom the modification is made.  If any portion of this Note is for 
any reason determined to be unenforceable, it will not affect the 
enforceability of any other provisions of this Note.

CONFESSION OF JUDGMENT. BORROWER HEREBY IRREVOCABLY AUTHORIZES AND EMPOWERS 
ANY ATTORNEY OR THE PROTHONOTARY OR CLERK OF ANY COURT IN THE COMMONWEALTH OF 
PENNSYLVANIA, OR ELSEWHERE, TO APPEAR AT ANY TIME FOR BORROWER AFTER A 
DEFAULT UNDER THIS NOTE, AND WITH OR WITHOUT COMPLAINT FILED, AS OF ANY TERM, 
CONFESS OR ENTER JUDGMENT AGAINST BORROWER FOR THE ENTIRE PRINCIPAL BALANCE 
OF THIS NOTE, ALL ACCRUED INTEREST, LATE CHARGES, AND ANY AND ALL AMOUNTS 
EXPENDED OR ADVANCED BY LENDER RELATING TO ANY COLLATERAL SECURING THIS NOTE 
TOGETHER WITH INTEREST ON SUCH AMOUNTS, TOGETHER WITH COSTS OF SUIT, AND AN 
ATTORNEY'S COMMISSION OF TEN PERCENT (10%) OF THE UNPAID PRINCIPAL BALANCE 
AND ACCRUED INTEREST FOR COLLECTION, BUT IN ANY EVENT NOT LESS THAN FIVE 
HUNDRED DOLLARS ($500) ON WHICH JUDGMENT OR JUDGMENTS ONE OR MORE EXECUTIONS 
MAY ISSUE IMMEDIATELY; AND FOR SO DOING, THIS NOTE OR A COPY OF THIS NOTE 
VERIFIED BY AFFIDAVIT SHALL BE SUFFICIENT WARRANT.  THE AUTHORITY GRANTED IN 
THIS NOTE TO CONFESS JUDGMENT AGAINST BORROWER SHALL NOT.  BE EXHAUSTED BY 
ANY EXERCISE OF THAT AUTHORITY, BUT SHALL CONTINUE FROM TIME TO TIME AND AT 
ALL TIMES UNTIL PAYMENT IN FULL OF ALL AMOUNTS DUE UNDER THIS NOTE, BORROWER 
HEREBY WAIVES ANY RIGHT BORROWER MAY HAVE TO NOTICE OR TO A HEARING IN 
CONNECTION WITH ANY SUCH CONFESSION OF JUDGMENT AND STATES THAT EITHER A 
REPRESENTATIVE OF LENDER SPECIFICALLY CALLED THIS CONFESSION OF JUDGMENT 
PROVISION TO BORROWER'S ATTENTION OR BORROWER HAS BEEN REPRESENTED BY 
INDEPENDENT LEGAL COUNSEL.

PRIOR TO SIGNING THIS NOTE, BORROWER READ AND UNDERSTOOD ALL THE PROVISIONS OF
THIS NOTE, INCLUDING THE VARIABLE INTEREST RATE PROVISIONS.  BORROWER AGREES TO
THE TERMS OF THE NOTE AND ACKNOWLEDGES RECEIPT OF A COMPLETED COPY OF THE NOTE.

BORROWER:

CTI DATA SOLUTIONS (USA), INC.

By: /s/ Anthony P. Johns        (SEAL)
    ----------------------------------
    ANTHONY P. JOHNS, CHIEF EXECUTIVE OFFICER/PRESIDENT

By: /s/ Mark H. Daugherty       (SEAL)
    ----------------------------------
    MARK H. DAUGHERTY, CHIEF FINANCIAL OFFICER

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

ADDITIONAL PROVISION.  If any default is curable and if Borrower has not been
given a notice of a breach of the same provision of this Note within the
preceding twelve (12) months, it may be cured (and no event of default will have
occurred) if Borrower, after receiving written notice from Lender demanding cure
of such default:  (a) cures the default within fifteen (15) days; or (b) if the
cure requires more than fifteen (15) days, immediately initiates steps which
Lender deems in Lender's sole discretion to be sufficient to cure the default
and thereafter continues and completes all reasonable and necessary steps
sufficient to produce compliance as soon as reasonably practical.


<PAGE>

                          COMMERCIAL SECURITY AGREEMENT
                                                                 EXHIBIT # 10.12

[SHADED AREA]

PRINCIPAL      $200,000.00

LOAN DATE      06-01-1996

MATURITY       07-31-1996

LOAN NO

CALL

COLLATERAL

ACCOUNT

OFFICER

INITIALS

- --------------------------------------------------------------------------------
References in the shaded area are for Lender's use only and do not limit the
applicability of this document to any particular loan or item.
- --------------------------------------------------------------------------------

BORROWER: CTI DATA SOLUTIONS (USA), INC.     LENDER:   PNC BANK, NATIONAL
          (TIN: 23-2828799)                            ASSOCIATION
          901 S. TROOPER ROAD                          100 SOUTH BROAD STREET
          VALLEY FORGE, PA 19484                       PHILADELPHIA, PA 19110
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

THIS COMMERCIAL SECURITY AGREEMENT IS ENTERED INTO BETWEEN CTI DATA SOLUTIONS
(USA), INC. (REFERRED TO BELOW AS "GRANTOR"); AND PNC BANK, NATIONAL ASSOCIATION
(REFERRED TO BELOW AS "LENDER").  FOR VALUABLE CONSIDERATION, GRANTOR GRANTS TO
LENDER A SECURITY INTEREST IN THE COLLATERAL TO SECURE THE INDEBTEDNESS AND
AGREES THAT LENDER SHALL HAVE THE RIGHTS STATED IN THIS AGREEMENT WITH RESPECT
TO THE COLLATERAL, IN ADDITION TO ALL OTHER RIGHTS WHICH LENDER MAY HAVE BY LAW.

DEFINITIONS.   The following words shall have the following meanings when used
in this Agreement.  Terms not otherwise defined in this Agreement shall have the
meanings attributed to such terms in the Uniform Commercial Code.  All
references to dollar amounts shall mean amounts in lawful money of the United
States of America.

     AGREEMENT.     The word "Agreement" means this Commercial Security
     Agreement, as this Commercial Security Agreement may be amended or modified
     from time to time, together with all exhibits and schedules attached to
     this Commercial Security Agreement from time to time.

     COLLATERAL.    The word "Collateral" means the following described property
     of Grantor, whether now owned or hereafter acquired, whether now existing
     or hereafter arising, and wherever located:

          ALL INVENTORY, CHATTEL PAPER, ACCOUNTS, EQUIPMENT, GENERAL INTANGIBLES
          AND FIXTURES

     In addition, the word "Collateral" includes all the following, whether now
     owned or hereafter acquired, whether now existing or hereafter arising, and
     wherever located:

          (a)  All attachments, accessions, accessories, tools, parts, supplies,
          increases, and additions to and all replacements of and substitutions
          for any property described above.

          (b)  All products and produce of any of the property described in this
          Collateral section.

          (c)  All accounts, general intangibles, instruments, rents, monies,
          payments, and all other rights, arising out of a sale, lease, or other
          disposition of any of the property described in this Collateral
          section.

          (d)  All proceeds (including insurance proceeds) from the sale,
          destruction, loss, or other disposition of any of the property
          described in this Collateral section.

          (e)  All records and data relating to any of the property described in
          this Collateral section, whether in the form of a writing, photograph,
          microfilm, microfiche, or electronic media, together with all of
          Grantor's right, title, and interest in and to all computer software
          required to utilize, create, maintain, and process any such records or
          data on electronic media.

     EVENT OF DEFAULT.   The words "Event of Default" mean and include without
     limitation any of the Events of Default set forth below in the section
     titled "Events of Default."

     GRANTOR.  The word "Grantor" means CTI DATA SOLUTIONS (USA), INC., its
     successors and assigns

     GUARANTOR.     The word "Guarantor" means and includes without limitation
     each and all of the guarantors, sureties, and accommodation parties in
     connection with the Indebtedness.

     INDEBTEDNESS.  The word "Indebtedness" means the indebtedness evidenced by
     the Note, including all principal and interest, together with all other
     indebtedness and costs and expenses for which Grantor is responsible under
     this Agreement or under any of the Related Documents.  In addition, the
     word "Indebtedness" includes all other obligations, debts and liabilities,
     plus interest thereon, of Grantor, or any one or more of them, to Lender,
     as well as all claims by Lender against Grantor, or any one or more of
     them, whether existing now or later; whether they are voluntary or
     involuntary, due or not due, direct or indirect, absolute or contingent,
     liquidated or unliquidated; whether Grantor may be liable individually or
     jointly with others; whether Grantor may be obligated as guarantor, surety,
     accommodation party or otherwise; whether recovery upon such indebtedness
     may be or hereafter may become barred by any statute of limitations; and
     whether such indebtedness may be or hereafter may become otherwise
     unenforceable.

     LENDER.   The word "Lender" means PNC BANK, NATIONAL ASSOCIATION, its
     successors and assigns.

     NOTE.     The word "Note" means the  note or credit agreement dated June 1,
     1996, in the principal amount of $200,000.00 from CTI DATA SOLUTIONS (USA),
     INC. to Lender, together with all renewals of, extensions of, modifications
     of, refinancing of, consolidations of and substitutions for the note or
     credit agreement.

     RELATED DOCUMENTS.  The words "Related Documents" mean and include without
     limitation all promissory  notes, credit agreements, loan agreements,
     environmental agreements, guaranties, security agreements, mortgages, deeds
     of trust, and all other instruments, agreements and documents, whether now
     or hereafter existing, executed in connection with the Indebtedness.

RIGHT OF SETOFF.   Grantor hereby grants Lender after an Event of Default a
contractual possessory security interest in and hereby assigns, conveys,
delivers, pledges, and transfers all of Grantor's right, title and interest in
and to Grantor's accounts with Lender (whether checking, savings, or some other
account), including all accounts held jointly with someone else and all accounts
Grantor may open in the future, excluding, however, all IRA and Keogh accounts,
and all trust accounts for which the grant of a security interest would be
prohibited by law.  Grantor authorizes Lender, to the extent permitted by
applicable law, to charge or setoff all indebtedness against any and all such
accounts, and, at Lender's option, to administratively freeze all such accounts
to allow Lender to protect Lender's charge and setoff rights provided in this
paragraph.

OBLIGATIONS OF GRANTOR.  Grantor warrants and covenants to Lender as follows:

     ORGANIZATION.  Grantor is a corporation which is duly organized, validly
     existing, and in good standing under the laws of the State of Delaware,
     Grantor has its chief executive office at 901 S. TROOPER ROAD, VALLEY
     FORGE, PA 19484.  Grantor will notify Lender of any change in the location
     of Grantor's chief executive office.

     AUTHORIZATION. The execution, delivery, and performance of this Agreement
     by Grantor have been duly authorized by all necessary action by Grantor and
     do not conflict with, result in a violation of, or constitute a default
     under (a) any provision of its articles of incorporation or organization,
     or bylaws, or any agreement or other instrument binding upon Grantor or (b)
     any law, governmental regulation, court decree, or


<PAGE>

06-01-1996                COMMERCIAL SECURITY AGREEMENT                   PAGE 2
LOAN NO                            (CONTINUED)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

     order applicable to Grantor.

     PERFECTION OF SECURITY INTEREST.   Grantor agrees to execute such financing
     statements and to take whatever other actions are requested by Lender to
     perfect and continue Lender's security interest in the Collateral.  Upon
     request of Lender, Grantor will deliver to Lender any and all of the
     documents evidencing or constituting the Collateral, and Grantor will note
     Lender's interest upon any and all chattel paper if not delivered to Lender
     for possession by Lender.  Grantor hereby appoints Lender as its
     irrevocable attorney-in-fact for the purpose of executing any documents
     necessary to perfect or to continue the security interest granted in this
     Agreement.  Lender may at any time, and without further authorization from
     Grantor, file a carbon, photographic or other reproduction of any financing
     statement or of this Agreement for use as a financing statement.  Grantor
     will reimburse Lender for all expenses for the perfection and the
     continuation of the perfection of Lender's security interest in the
     Collateral.  Grantor promptly will notify Lender before any change in
     Grantor's name including any change to the assumed business names of
     Grantor.  THIS IS A CONTINUING SECURITY AGREEMENT AND WILL CONTINUE IN
     EFFECT EVEN THOUGH ALL OR ANY PART OF THE INDEBTEDNESS IS PAID IN FULL AND
     EVEN THOUGH FOR A PERIOD OF TIME GRANTOR MAY NOT BE INDEBTED TO LENDER.

     NO VIOLATION.  The execution and delivery of this Agreement will not
     violate any law or agreement governing Grantor or to which Grantor is a
     party, and its certificate or articles of incorporation and bylaws do not
     prohibit any term or condition of this Agreement.

     ENFORCEABILITY OF COLLATERAL.  To the extent the Collateral consists of
     accounts, chattel paper, or general intangibles, the Collateral is
     enforceable in accordance with its terms, is genuine, and complies with
     applicable laws concerning form, content and manner of preparation and
     execution, and all persons appearing to be obligated on the Collateral have
     authority and capacity to contract and are in fact obligated as they appear
     to be on the Collateral.  At the time any account becomes subject to a
     security interest in favor of Lender, the account shall be a good and valid
     account representing an undisputed, bona fide indebtedness incurred by the
     account debtor, for merchandise held subject to delivery instructions or
     theretofore shipped or delivered pursuant to a contract of sale, or for
     services theretofore performed by Grantor with or for the account debtor;
     there shall be no setoffs or counterclaims against any such account; and no
     agreement under which any deductions or discounts may be claimed shall have
     been made with the account debtor except those disclosed to Lender in
     writing.

     LOCATION OF THE COLLATERAL.  Grantor, upon request of Lender, will deliver
     to Lender in form satisfactory to Lender a schedule of real properties and
     Collateral locations relating to Grantor's operations, including without
     limitation the following: (a) all real property owned or being purchased by
     Grantor; (b) all real property being rented or leased by Grantor; (c) all
     storage facilities owned, rented, leased, or being used by Grantor, and (d)
     all other properties where Collateral is or may be located. Except in the
     ordinary course of its business, Grantor shall not remove the Collateral
     from its existing locations without the prior written consent of Lender.

     REMOVAL OF COLLATERAL.  Grantor shall keep the Collateral (or to the extent
     the Collateral consists of intangible property such as accounts, the
     records concerning the Collateral) at Grantor's address shown above, or at
     such other locations as are acceptable to Lender.  Except in the ordinary
     course of its business, including the sales of inventory, Grantor shall not
     remove the Collateral from its existing locations without the prior written
     consent of Lender.  To the extent that the Collateral consists of vehicles,
     or other titled property, Grantor shall not take or permit any action which
     would require application for certificates of title for the vehicles
     outside the Commonwealth of Pennsylvania, without the prior written consent
     of Lender.

     TRANSACTIONS INVOLVING COLLATERAL.  Except for inventory sold or accounts
     collected in the ordinary course of Grantor's business, Grantor shall not
     sell, offer to sell, or otherwise transfer or dispose of the Collateral.
     While Grantor is not in default under this Agreement, Grantor may sell
     inventory, but only in the ordinary course of its business and only to
     buyers who quality as a buyer in the ordinary course of business.  A sale
     in the ordinary course of Grantor's business does not include a transfer in
     partial or total satisfaction of a debt or any bulk sale.  Grantor shall
     not pledge, mortgage, encumber or otherwise permit the Collateral to be
     subject any lien, security interest, encumbrance, or charge, other 
     than the security interest provided for in this Agreement, without
     the prior written consent of Lender.  This includes security interests even
     if junior in right to the security interests granted under this Agreement.
     Unless waived by Lender, all proceeds from any disposition of the
     Collateral (for whatever reason) shall be held in trust for Lender and
     shall not be commingled with any other funds; provided however, this
     requirement shall not constitute consent by Lender to any sale or other
     disposition.  Upon receipt, Grantor shall immediately deliver any such
     proceeds to Lender.

     TITLE.  Grantor represents and warrants to Lender that it holds good and
     marketable title to the Collateral, free and clear of all liens and
     encumbrances except for the lien of this Agreement.  No financing statement
     covering any of the Collateral is on file in any public office other than
     those which reflect the security interest created by this Agreement or to
     which Lender has specifically consented.  Grantor shall defend Lender's
     rights in the Collateral against the claims and demands of all other
     persons.

     COLLATERAL SCHEDULES AND LOCATIONS.  As often as Lender shall require, and
     insofar as the Collateral consists of accounts and general intangibles,
     Grantor shall deliver to Lender schedules of such Collateral, including
     such information as Lender may require, including without limitation names
     and addresses of account debtors and agings of accounts and general
     intangibles.  Insofar as the Collateral consists of inventory and
     equipment, Grantor shall deliver to Lender, as often as Lender shall
     require, such lists, descriptions, and designations of such Collateral as
     Lender may require to identify the nature, extent, and location of such
     Collateral.  Such information shall be submitted for Grantor and each of
     its subsidiaries or related companies.

     MAINTENANCE AND INSPECTION OF COLLATERAL.  Grantor shall maintain all
     tangible Collateral in good condition and repair.  Grantor will not commit
     or permit damage to or destruction of the Collateral or any part of the
     Collateral.  Lender and its designated representatives and agents shall
     have the right at all reasonable times to examine, inspect, and audit the
     Collateral wherever located.  Grantor shall immediately notify Lender of
     all cases involving the return, rejection, repossession, loss or damage of
     or to any Collateral; of any request for credit or adjustment or of any
     other dispute arising with respect to the Collateral; and generally of all
     happenings and events affecting the Collateral or the value or the amount
     of the Collateral.

     TAXES, ASSESSMENTS AND LIENS.  Grantor will pay when due all taxes,
     assessments and liens upon the Collateral, its use or operation, upon this
     Agreement, upon any promissory note or notes evidencing the Indebtedness,
     or upon any of the other Related Documents.  Grantor may withhold any such
     payment or may elect to contest any lien if Grantor is in good faith
     conducting an appropriate proceeding to contest the obligation to pay and
     so long as Lender's interest in the Collateral is not jeopardized in
     Lender's sole opinion.  If the Collateral is subjected to a lien which is
     not discharged within fifteen (15) days, Grantor shall deposit with Lender
     cash, a sufficient corporate surety bond or other security satisfactory to
     Lender in an amount adequate to provide for the discharge of the lien plus
     any interest, costs, attorney's fees or other charges that could accrue as
     a result of foreclosure or sale of the Collateral.  In any contest Grantor
     shall defend itself and Lender and shall satisfy any final adverse judgment
     before enforcement against the Collateral.  Grantor shall name Lender as an
     additional obligee under any surety bond furnished in the contest
     proceedings.

     COMPLIANCE WITH GOVERNMENT REQUIREMENTS.  Grantor shall comply promptly
     with all laws, ordinances, rules and regulations of all governmental
     authorities, now or hereafter in effect, applicable to the ownership,
     production, disposition, or use of the Collateral.  Grantor may contest in
     good faith any such law, ordinance or regulation and withhold compliance
     during any proceeding, including appropriate appeals, so long as Lender's
     interest in the Collateral, in Lender's opinion, is not jeopardized.


<PAGE>
06-01-1996


                   COMMERCIAL SECURITY AGREEMENT

                                                                      PAGE 3
LOAN NO                  (CONTINUED)                          EXHIBIT # 10.12B

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

     MAINTENANCE OF CASUALTY INSURANCE.  Grantor shall procure and maintain all
     risks insurance, including without limitation fire, theft and liability
     coverage together with such other insurance as Lender may require with
     respect to the Collateral, in form, amounts, coverages and basis reasonably
     acceptable to Lender and issued by a company or companies reasonably
     acceptable to Lender. Grantor, upon request of Lender, will deliver to
     Lender from time to time the policies or certificates of insurance in form
     satisfactory to Lender, including stipulations that coverages will not be
     cancelled or diminished without at least thirty (30) days' prior written
     notice to Lender and not including any disclaimer of the Insurer's
     liability for failure to give such a notice.  Each insurance policy also
     shall include an endorsement providing that coverage in favor of Lender
     will  not be impaired in any way by any act, omission or default of Grantor
     or any other person.  In connection with all policies covering assets in
     which Lender holds or is offered a security interest, Grantor will provide
     Lender with such loss payable or other endorsements as Lender may require.
     If Grantor at any time fails to obtain or maintain any insurance as 
     required under this Agreement, Lender may (but shall not be obligated to) 
     obtain such insurance as Lender deems appropriate, including if it so 
     chooses "single interest insurance," which will cover only Lender's 
     interest in the Collateral.

     APPLICATION OF INSURANCE PROCEEDS.  Grantor shall promptly notify Lender of
     any loss or damage to the Collateral.  Lender may make proof of loss if
     Grantor fails to do so within fifteen (15) days of the casualty.  All
     proceeds of any insurance on the Collateral, including accrued proceeds
     thereon, shall be held by Lender as part of the Collateral.  If Lender
     consents to repair or replacement of the damaged or destroyed Collateral,
     Lender shall, upon satisfactory proof of expenditure, pay or reimburse
     Grantor from the proceeds for the reasonable cost of repair or restoration.
     If Lender does not consent to repair or replacement of the Collateral,
     Lender shall retain a sufficient amount of the proceeds to pay all of the
     Indebtedness, and shall pay the balance to Grantor.  Any proceeds which
     have not been disbursed within six (6) months after their receipt and which
     Grantor has not committed to the repair or restoration of the Collateral
     shall be used to prepay the Indebtedness.

     INSURANCE RESERVES. Lender may require Grantor to maintain with Lender
     reserves for payment of insurance premiums, which reserves shall be created
     by monthly payments from Grantor of a sum estimated by Lender to be
     sufficient to produce, at least fifteen (15) days before the premium due
     date, amounts at least equal to the insurance premiums to be paid.  If
     fifteen (15) days before payment is due, the reserve funds are
     insufficient, Grantor shall upon demand pay any deficiency to Lender.  The
     reserve funds shall be held by Lender as a general deposit and shall
     constitute a non-interest-bearing account which Lender may satisfy by
     payment of the Insurance premiums required to be paid by Grantor as they
     become due.  Lender does not hold the reserve funds in trust for Grantor,
     and Lender is not the agent of Grantor for payment of the insurance
     premiums required to be paid by Grantor.  The responsibility for the
     payment of premiums shall remain Grantor's sole responsibility.

     INSURANCE REPORTS.  Grantor, upon request of Lender, shall furnish to
     Lender reports on each existing policy of insurance showing such
     information as Lender may reasonably request including the following:  (a)
     the name of the insurer; (b) the risks insured; (c) the amount of the
     policy; (d) the property insured; (e) the then current value on the basis
     of which insurance has been obtained and the manner of determining that
     value; and (f) the expiration date of the policy.  In addition, Grantor
     shall upon request by Lender (however not more often than annually) have an
     independent appraiser satisfactory to Lender determine, as applicable, the
     cash value or replacement cost of the Collateral.

GRANTOR'S RIGHT TO POSSESSION AND TO COLLECT ACCOUNTS.  Until default and except
as otherwise provided below with respect to accounts, Grantor may have
possession of the tangible personal property and beneficial use of all the
Collateral and may use it in any lawful manner not inconsistent with this
Agreement or the Related Documents, provided that Grantor's right to possession
and beneficial use shall not apply to any Collateral where possession of the
Collateral by Lender is required by law to perfect Lender's security interest in
such Collateral.  Until otherwise notified by Lender, Grantor may collect any of
the Collateral consisting of accounts.  Upon a default, Lender may exercise its
rights to collect the accounts and to notify account debtors to make payments
directly to Lender for application to the Indebtedness.  If Lender at any time
has possession of any Collateral, whether before or after an Event of Default,
Lender shall be deemed to have exercised reasonable care in the custody and
preservation of the Collateral if Lender takes such action for that purpose as
Grantor shall request or as Lender, in Lender's sole discretion, shall deem
appropriate under the circumstances, but failure to honor any request by Grantor
shall not of itself be deemed to be a failure to exercise reasonable care.
Lender shall not be required to take any steps necessary to preserve any rights
in the Collateral against prior parties, not to protect, preserve or maintain
any security interest given to secure the indebtedness.

EXPENDITURES BY LENDER.  If not discharged or paid when due, Lender may (but
shall not be obligated to) discharge or pay any amounts required to be
discharged or paid by Grantor under this Agreement, including without limitation
all taxes, liens, security interests, encumbrances, and other claims, at anytime
levied or placed on the Collateral.  Lender also may (but shall not be obligated
to) pay all costs for insuring, maintaining and preserving the Collateral.  All
such expenditures incurred or paid by Lender for such purposes will then bear
interest at the rate charged under the Note from the date incurred or paid by
Lender to the date of repayment by Grantor. All such expenses shall become a
part of the indebtedness and, at Lender's option, will (a) be payable on demand,
(b) be added to the balance of the Note and be apportioned among and be payable
with any installment payments to become due during either (i) the term of any
applicable insurance policy or (ii) the remaining term of the Note, or (c) be
treated as a balloon payment which will be due and payable at the Note's
maturity.  This Agreement also will secure payment of these amounts.  Such right
shall be in addition to all other rights and remedies to which Lender may be
entitled upon the occurrence of an Event of Default.

EVENTS OF DEFAULT.  Each of the following shall constitute an Event of Default
under this Agreement subject to notice in Promissory Note:

     DEFAULT ON INDEBTEDNESS.  Failure of Grantor to make any payment when due
     on the Indebtedness.

     OTHER DEFAULTS. Failure of Grantor to comply with or to perform any other
     term, obligation, covenant or condition contained in this Agreement or in
     any of the Related Documents or in any other Agreement between Lender and
     Grantor.

     FALSE STATEMENTS. Any warranty, representation or statement made or
     furnished to Lender by or on behalf of Grantor under this Agreement, the
     Note or the Related Documents is false or misleading in any material
     respect, either now or at the time made or furnished.

     DEFECTIVE COLLATERALIZATION. This Agreement or any of the Related Documents
     ceases to be in full force and effect (including failure of any collateral
     documents to create a valid and perfected security interest or lien) at any
     time and for any reason.

     INSOLVENCY.  The dissolution or termination of Grantor's existence as a
     going business, the insolvency of Grantor, the appointment of a receiver
     for any part of Grantor's property, any assignment for the benefit of
     creditors, any type of creditor workout, or the commencement of any
     proceeding under any bankruptcy or insolvency laws by or against Grantor.

     CREDITOR OR FORFEITURE PROCEEDINGS.  Commencement of foreclosure or
     forfeiture proceedings, whether by Judicial proceeding, self-help,
     repossession or any other method, by any creditor of Grantor or by any
     governmental agency against the Collateral or any other collateral

<PAGE>

06-01-1996                COMMERCIAL SECURITY AGREEMENT                   PAGE 4
LOAN NO                            (CONTINUED)

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

     securing the indebtedness.  This includes a garnishment of any of Grantor's
     deposit accounts with Lender.

     EVENTS AFFECTING GUARANTOR.  Any of the preceding events occurs with
     respect to any Guarantor of any of the indebtedness or such Guarantor dies
     or becomes incompetent.

     ADVERSE CHANGE.  A material adverse change occurs in Grantor's financial
     condition, or Lender believes the prospect of payment or performance of the
     indebtedness is impaired.

RIGHTS AND REMEDIES ON DEFAULT.  If an Event of Default occurs under this
Agreement, at any time thereafter, Lender shall have all the rights of a secured
party under the Pennsylvania Uniform Commercial Code.  In addition and without
limitation, Lender may exercise any one or more of the following rights and
remedies:

     ACCELERATE INDEBTEDNESS.  Lender may declare the entire indebtedness,
     including any repayment penalty which Grantor would be require to pay,
     immediately due and payable, without notice.

     ASSEMBLE COLLATERAL.  Lender may require Grantor to deliver to Lender all
     or any portion of the Collateral and any and all certificates of title and
     other documents relating to the Collateral.  Lender may require Grantor to
     assemble the Collateral and make it available to Lender at a place to be
     designated by Lender.  Lender also shall have full power to enter upon the
     property of Grantor to take possession of and remove the Collateral.  If
     the Collateral contains other goods not covered by this Agreement at the
     time of repossession, Grantor agrees Lender may take such other goods,
     provided that Lender makes reasonable efforts to return them to Grantor
     after repossession.

     SELL THE COLLATERAL.  Lender shall have full power to sell, lease,
     transfer, or otherwise deal with the Collateral or proceeds thereof in its
     own name or that of Grantor.  Lender may sell the Collateral at public
     auction or private sale.  Unless the Collateral threatens to decline
     speedily in value or is of a type customarily sold on a recognized market,
     Lender will give Grantor reasonable notice of the time after which any
     private sale or any other intended disposition of the Collateral is to be
     made.  The requirements of reasonable notice shall be met if such notice is
     given at least ten (10) days before the time of the sale or disposition.
     All expenses relating to the disposition of the Collateral, including
     without limitation the expenses of relaxing, holding, insuring, preparing
     for sale and selling the Collateral, shall become a part of the
     Indebtedness secured by this Agreement and shall be payable on demand, with
     interest at the Note rate from date of expenditure until repaid.

     APPOINT RECEIVER.  To the extent permitted by applicable law, Lender shall
     have the following rights and remedies regarding the appointment of a
     receiver: (a) Lender may have a receiver appointed as a matter of right,
     (b) the receiver may be an employee of Lender and may serve without bond,
     and (c) all fees of the receiver and his or her attorney shall become part
     of the Indebtedness secured by this Agreement and shall be payable on
     demand, with interest at the Note rate from date of expenditure until
     repaid.

     COLLECT REVENUES, APPLY ACCOUNTS.  Lender, either itself or through a
     receiver, may collect the payments, rents, income, and revenues from the
     Collateral.  Lender may at any time in its discretion transfer any
     Collateral into its own name or that of its nominee and receive the
     payments, rents, income, and revenues therefrom and hold the same as
     security for the Indebtedness or apply it to payment of the Indebtedness in
     such order or preference as Lender may determine.  Insofar as the
     Collateral consists of accounts, general intangibles, insurance policies,
     instruments, chattel paper, choses in action, or similar property, Lender
     may demand, collect, receipt for, settle, compromise, adjust, sue for,
     foreclose, or realize on the Collateral as Lender may determine, whether or
     not indebtedness or Collateral is then due.  For these purposes, Lender
     may, on behalf of and in the name of Grantor, receive, open and dispose of
     mail addressed to Grantor; change any address to which mail and payments
     are to be sent; and endorse notes, checks, drafts, money orders, documents
     of title, instruments and items pertaining to payment, shipment, or storage
     of any Collateral.  To facilitate collection, Lender may notify account
     debtors and obligors on any Collateral to make payments directly to Lender.

     OBTAIN DEFICIENCY.  If Lender chooses to sell any or all of the Collateral,
     Lender may obtain a judgment against Grantor for any deficiency remaining
     on the Indebtedness due to Lender after application of all amounts received
     from the exercise of the rights provided in this Agreement.  Grantor shall
     be liable for a deficiency even if the transaction described in this
     subsection is a sale of accounts or chattel paper.

     OTHER RIGHTS AND REMEDIES.  Lender shall have all the rights and remedies
     of a secured creditor under the provisions of the Uniform Commercial Code,
     as may be amended from time to time. In addition, Lender shall have and may
     exercise any or all other rights and remedies it may have available at law,
     in equity, or otherwise.

     CUMULATIVE REMEDIES. All of Lender's rights and remedies, whether evidenced
     by this Agreement or the Related Documents or by any other writing, shall 
     be cumulative and may be exercised singularly or concurrently. Election by 
     Lender to pursue any remedy shall not exclude pursuit of any other remedy,
     and an election to make expenditures or to take action to perform an 
     obligation of Grantor under this Agreement, after Grantor's failure to
     perform, shall not affect Lender's right to declare a default and to 
     exercise its remedies.

MISCELLANEOUS PROVISIONS.  The following miscellaneous provisions are a part of
this Agreement.

     AMENDMENTS.  This Agreement, together with any Related Documents,
     constitutes the entire understanding and agreement of the parties as to the
     matters set forth in this Agreement.  No alteration of or amendment to this
     Agreement shall be effective unless given in writing and signed by the
     party or parties sought to be charged or bound by the alteration or
     amendment.

     APPLICABLE LAW.  This Agreement has been delivered to Lender and accepted
     by Lender in the Commonwealth of Pennsylvania.  If there is a lawsuit,
     Grantor agrees upon Lenders request to submit to the jurisdiction of the
     courts of PHILADELPHIA County, Commonwealth of Pennsylvania.  Lender and
     Grantor hereby waive the right to any jury trial in any action, proceeding,
     or counterclaim brought by either Lender of Grantor against the other.
     This Agreement shall be governed by and construed in accordance with the
     laws of the Commonwealth of Pennsylvania.


     ATTORNEYS' FEES; EXPENSES.  Grantor agrees to pay upon demand all of
     Lender's costs and expenses, including attorneys' fees and Lender's legal
     expenses, incurred in connection with the enforcement of this Agreement.
     Lender may pay someone else to help enforce this Agreement, and Grantor
     shall pay the costs and expenses of such enforcement.  Costs and expenses
     include Lender's attorney's fees and legal expenses whether or not there is
     a lawsuit, including attorneys' fees and legal expenses for bankruptcy
     proceedings (and including efforts to modify or vacate any automatic stay
     or injunction), appeals, and any anticipated post-judgment collection
     services.  Grantor also shall pay all court costs and such additional fees
     as may be directed by the court.

     CAPTION HEADINGS.  Caption headings in this Agreement are for convenience
     purposes only and are not to be used to interpret or define the provisions
     of this Agreement.

     MULTIPLE PARTIES; CORPORATE AUTHORITY.  All obligations of Grantor under
     this Agreement shall be joint and several, and all references to Grantor
     shall mean each and every Grantor.  This means that each of the Borrowers
     signing below is responsible for all obligations in this Agreement.

     NOTICES.  All notices required to be given under this Agreement shall be
     given in writing, may be sent by telefacsimilie, and shall be effective
     when actually delivered or when deposited with a nationally recognized
     overnight courier or deposited in the United States mail, first class,
     postage prepaid, addressed to the party to whom the notice is to be given
     at the address shown above.  Any party may change its address for notices
     under this Agreement by giving formal written notice to the other parties,
     specifying that the purpose of the notice is to change the party's address.
     To the extent permitted by applicable law, if there is more than one
     Grantor, notice to any Grantor will constitute notice to all Grantors.

<PAGE>
06-01-1996

                          COMMERCIAL SECURITY AGREEMENT                   Page 5
LOAN NO                            (CONTINUED)                  EXHIBIT # 10.12B
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

     For notice purposes, Grantor will keep Lender informed at all times of
     Grantor's current address(es).

     POWER OF ATTORNEY.  Grantor hereby appoints Lender as its true and lawful
     attorney-in-fact, irrevocably, with full power of substitution to do the
     following: (a) to demand, collect, receive, receipt for, sue and recover
     all sums of money or other property which may now or hereafter become due,
     owing or payable from the Collateral; (b) to execute, sign and endorse any
     and all claims, instruments, receipts, checks, drafts or warrants issued in
     payment for the Collateral; (c) to settle or compromise any and all claims
     arising under the Collateral, and, in the place and stead of Grantor, to
     execute and deliver its release and settlement for the claim; and (d) to
     file any claim or claims or to take any action or institute or take part in
     any proceedings, either in its own name or in the name of Grantor, or
     otherwise, which in the discretion of Lender may seem to be necessary or
     advisable.  This power is given as security for the indebtedness, and the
     authority hereby conferred is and shall be irrevocable and shall remain in
     full force and effect until renounced by Lender.

     SEVERABILITY.  If a court of competent jurisdiction finds any provision of
     this Agreement to be invalid or unenforceable as to any person or
     circumstance, such finding shall not render that provision invalid or
     unenforceable as to any other persons or circumstances.  If feasible, any
     such offending provision shall be deemed to be modified to be within the
     limits of enforceability or validity; however, if the offending provision
     cannot be so modified, it shall be stricken and all other provisions of
     this Agreement in all other respects shall remain valid and enforceable.

     SUCCESSOR INTERESTS.  The terms of this Agreement shall be binding upon
     Grantor, and upon Grantor's heirs, personal representatives, successors,
     and assigns, and shall be enforceable by Lender and its successors and
     assigns.

     WAIVER.  Lender shall not be deemed to have waived any rights under this
     Agreement unless such waiver is given in writing and signed by Lender.  No
     delay or omission on the part of Lender in exercising any right shall
     operate as a waiver of such right or any other right.  A waiver by Lender
     of a provision of this Agreement shall not prejudice or constitute a waiver
     of Lender's right otherwise to demand strict compliance with that provision
     or any other provision of this Agreement.  No prior waiver by Lender, nor
     any course of dealing between Lender and Grantor, shall constitute a waiver
     of any of Lender's rights or of any of Grantor's obligations as to any
     future transactions.  Whenever the consent of Lender is required under this
     Agreement, the granting of such consent by Lender in any instance shall not
     constitute continuing consent to subsequent instances where such consent is
     required and in all cases such consent may be granted or withheld in the
     sole discretion of Lender.

GRANTOR ACKNOWLEDGES HAVING READ ALL THE PROVISIONS OF THIS COMMERCIAL SECURITY
AGREEMENT, AND GRANTOR AGREES TO ITS TERMS.  THIS AGREEMENT IS DATED JUNE 1,
1996.

GRANTOR;

CTI DATA SOLUTIONS (USA), INC.

By: /s/ Anthony P. Johns      (SEAL)
    ---------------------------------------------------
    ANTHONY P. JOHNS, CHIEF EXECUTIVE OFFICER/PRESIDENT

By: /s/ Mark H. Daugherty     (SEAL)
    ---------------------------------------------------
    MARK H. DAUGHERTY, CHIEF FINANCIAL OFFICER

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




<PAGE>

12-28-1995
LOAN NO
                                                              EXHIBIT # 10.13

                                   PROMISSORY NOTE

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

BORROWER: COMMUNICATIONS GROUP, INC (TIN: LENDER: PNC BANK, NATIONAL ASSOCIATION
          51-0308583)                             100 SOUTH BROAD STREET
          901 S. TROOPER ROAD                     PHILADELPHIA, PA 19110
          VALLEY FORGE, PA  19484
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------

PRINCIPAL AMOUNT:  $26,000.00   INTEREST RATE: 8.250%  DATE OF NOTE: DECEMBER
28, 1995

PROMISE TO PAY.  COMMUNICATIONS GROUP, INC ("Borrower") promises to pay to PNC
BANK, NATIONAL ASSOCIATION ("Lender"), on order, in lawful money of the United
States of America, the principal amount of Twenty Six Thousand & 00/100 Dollars
($26,000.00), together with interest at the rate of 8.250% per annum on the
unpaid principal balance from December 28, 1995, until paid in full.

PAYMENT.  Borrower will pay this loan in 47 regular payments of $639.80 each 
and one irregular last payment estimated at $639.96. Borrower's first payment 
is due February 1, 1996, and all subsequent payments are due on the same day 
of each month after that. Borrower's final payment due January 1, 2000, will 
be for all principal and all accrued interest not yet paid.  Payments include 
principal and interest.  Interest on this Note is computed on a 365/360 
simple interest basis; that is, by applying the ratio of the annual interest 
rate over a year of 360 days, multiplied by the outstanding principal 
balance, multiplied by the actual number of days the principal balance is 
outstanding.  Borrower will pay Lender at Lender's address shown above or at 
such other place as Lender may designate in writing.  Unless otherwise agreed 
or required by applicable law, payments will be applied first to accrued 
unpaid interest, then to principal, and any remaining amount to any unpaid 
collection costs and late charges.

PREPAYMENT PENALTY.  Upon prepayment of this Note, Lender is entitled to the 
following prepayment penalty:  If Borrower prepays all or any portion of the 
outstanding principal of the Note prior to the maturity date thereof (whether 
a voluntary prepayment or acceleration or otherwise), Borrower shall also pay 
to Lender a prepayment penalty equal to the present value of the amount which 
is the difference (of a positive number) between (a) the aggregate interest 
that would have been payable to the relevant maturity date on such prepaid 
amount, and (b) the aggregate interest Lender could expect to earn on such 
prepaid amount if such amount were invested for the period from the date of 
such prepayment to the relevant maturity date in United States Treasury 
obligations maturing on or closest to such maturity date.  All prepayments of 
this Note shall be accompanied by the payment of accrued interest on the 
amount of such prepayment to the date thereof.  Except for the foregoing, 
Borrower may pay all or a portion of the amount owed earlier than it is due.  
Early payments will not, unless agreed to by Lender in writing, relieve 
Borrower of Borrower's obligation to continue to make payments under the 
payment schedule.  Rather, they will reduce the principal balance due and may 
result in Borrower making fewer payments.

DEFAULT.  Borrower will be in default if any of the following happens:  (a)
Borrower fails to make any payment when due.  (b) Borrower breaks any promise
Borrower has made to Lender, or Borrower fails to comply with or to perform when
due any other term, obligation, covenant, or condition contained in this Note or
any agreement related to this Note, or in any other agreement or loan Borrower
has with Lender.  (c) Any representation or statement made or furnished to
Lender by Borrower or on Borrower's behalf is false or misleading in any
material respect either now or at the time made or furnished.  (d) Borrower
becomes insolvent, a receiver is appointed for any part of Borrower's property,
Borrower makes an assignment for the benefit of creditors, or any proceeding is
commenced either by Borrower or against Borrower under any bankruptcy or
insolvency laws.  (e) Any creditor tries to take any of Borrower's property on
or in which Lender has a lien or security interest.  This includes a garnishment
of any of Borrower's accounts with Lender.  (f) Any of the events described in
this default section occurs with respect to any guarantor of this Note.  (g) A
material adverse change occurs in Borrower's financial condition, or Lender
believes the prospect of payment or performance of the indebtedness is impaired.

LENDER'S RIGHTS.  Upon default, Lender may, after giving such notices as 
required by applicable law, declare the entire unpaid principal balance on 
this Note and all accrued unpaid interest immediately due, and then Borrower 
will pay that amount.  Upon default, including failure to pay upon final 
maturity, Lender, at its option, may also, if permitted under applicable law, 
increase the interest rate on this Note 5.000 percentage points.  The interest 
rate will not exceed the maximum rate permitted by applicable law.  Lender may 
hire or pay someone else to help collect this Note if Borrower does not pay.  
Borrower also will pay Lender that amount.  This includes, subject to any 
limits under applicable law, Lender's attorneys' fees and Lender's legal 
expenses whether or not there is a lawsuit, including attorneys' fees and 
legal expenses for bankruptcy proceedings (including efforts to modify or 
vacate any automatic stay or injunction), appeals, and any anticipated 
post-judgment collection services. If not prohibited by applicable law, 
Borrower also will pay any court costs, in addition to all other sums provided 
by law.  If judgment is entered in connection with this Note, interest will 
continue to accrue on this Note after judgment at the existing interest rate 
provided for in this Note.  THIS NOTE HAS BEEN DELIVERED TO LENDER AND 
ACCEPTED BY LENDER IN THE COMMONWEALTH OF PENNSYLVANIA.  IF THERE IS A 
LAWSUIT, BORROWER AGREES UPON LENDER'S REQUEST TO SUBMIT TO THE JURISDICTION 
OF THE COURTS OF PHILADELPHIA COUNTY, THE COMMONWEALTH OF PENNSYLVANIA.  
LENDER AND BORROWER HEREBY WAIVE THE RIGHT TO ANY JURY TRIAL IN ANY ACTION, 
PROCEEDING, OR COUNTERCLAIM BROUGHT BY EITHER LENDER OR BORROWER AGAINST THE 
OTHER.  THIS NOTE SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE 
LAWS OF THE COMMONWEALTH OF PENNSYLVANIA.

RIGHT OF SETOFF.  Borrower grants to Lender a contractual possessory security 
interest in, and hereby assigns, conveys, delivers, pledges, and transfers to 
Lender all Borrower's right, title and interest in and to, Borrower's 
accounts with Lender (whether checking, savings, or some other account), 
including without limitation all accounts held jointly with someone else and 
all accounts Borrower may open in the future, excluding however, all IRA, 
Keogh, and trust accounts.  Borrower authorizes Lender, to the extent 
permitted by applicable law, to charge or setoff all sums owing on this Note 
against any and all such accounts.

FINANCIAL INFORMATION. Lender may require additional financial information from
time to time as reasonably requested.

GENERAL PROVISIONS.  Lender may delay or forgo enforcing any of its rights or
remedies under this Note without losing them. Borrower and any other person who
signs, guarantees or endorses this Note, to the extent allowed by law, waive
presentment, demand for payment, protest and notice of dishonor.  Upon any
change in the terms of this Note, and unless otherwise expressly stated in
writing, no party who signs this Note, whether as maker, guarantor,
accommodation maker or endorser, shall be released from liability.  All such
parties agree that Lender may renew or extend (repeatedly and for any length of
time) this loan, or release any party or guarantor or collateral; or impair,
fail to realize upon or perfect Lender's security interest in the collateral;
and take any other action deemed necessary by Lender without the consent of or
notice to anyone.  All such parties also agree that Lender may modify this loan
without the consent of or notice to anyone other than the party with whom the
modification is made.  If any portion of this Note is for any reason determined
to be unenforceable, it will not affect the enforceability of any other 
provisions of this Note.

CONFESSION OF JUDGMENT. BORROWER HEREBY IRREVOCABLY AUTHORIZES AND EMPOWERS 
ANY ATTORNEY OR THE PROTHONOTARY OR CLERK OF ANY COURT IN THE COMMONWEALTH OF 
PENNSYLVANIA, OR ELSEWHERE, TO APPEAR AT ANY TIME FOR BORROWER AFTER A DEFAULT 
UNDER THIS NOTE, AND WITH OR WITHOUT COMPLAINT FILED, AS OF ANY TERM, CONFESS 
OR ENTER JUDGMENT AGAINST BORROWER FOR THE ENTIRE PRINCIPAL BALANCE OF THIS 
NOTE AND ALL ACCRUED INTEREST, TOGETHER WITH COSTS OF SUIT, AND AN ATTORNEY'S 
COMMISSION OF TEN PERCENT (10%) OF THE UNPAID PRINCIPAL BALANCE AND ACCRUED 
INTEREST FOR COLLECTION, BUT IN ANY EVENT NOT LESS THAN FIVE HUNDRED DOLLARS 
($500) ON WHICH JUDGMENT OR JUDGMENTS ONE OR MORE EXECUTIONS MAY ISSUE 
IMMEDIATELY; AND FOR SO DOING, THIS NOTE OR A COPY OF THIS NOTE VERIFIED BY 
AFFIDAVIT SHALL BE SUFFICIENT WARRANT.  THE AUTHORITY GRANTED IN THIS NOTE TO 
CONFESS JUDGMENT AGAINST BORROWER SHALL NOT BE EXHAUSTED BY ANY EXERCISE OF

<PAGE>

12-28-1995              PROMISSORY NOTE          EXHIBIT # 10.13          PAGE 2
LOAN NO                  (CONTINUED)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

THAT AUTHORITY, BUT SHALL CONTINUE FROM TIME TO TIME AND AT ALL TIMES UNTIL 
PAYMENT IN FULL OF ALL AMOUNTS DUE UNDER THIS NOTE.  BORROWER HEREBY WAIVES 
ANY RIGHT BORROWER MAY HAVE TO NOTICE OR TO A HEARING IN CONNECTION WITH ANY 
SUCH CONFESSION OF JUDGMENT AND STATES THAT BORROWER HAS BEEN REPRESENTED BY 
LEGAL COUNSEL.

PRIOR TO SIGNING THIS NOTE, BORROWER READ AND UNDERSTOOD ALL THE PROVISIONS OF
THIS NOTE.  BORROWER AGREES TO THE TERMS OF THE NOTE AND ACKNOWLEDGES RECEIPT OF
A COMPLETED COPY OF THE NOTE.

BORROWER:

COMMUNICATIONS GROUP, INC

BY:  /s/ Mark H. Daugherty              [SEAL]
- ----------------------------------------------
    MARK H. DAUGHERTY, CHIEF FINANCIAL OFFICER

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




<PAGE>

                                                                    Exhibit 21.1



                            CTI GROUP (HOLDINGS) INC.

                              List of Subsidiaries
                              as of March 31, 1996


     Name                                         State of Incorporation
     ----                                         ----------------------

CTI Delaware Holdings Inc.                              Delaware

CTI Data Solutions (USA) Inc.                           Delaware

Telephone Budgeting Systems, Inc.                       New York

Plymouth Communications Inc.                            Delaware



     Name                                            Country
     ----                                            -------

CTI Data Solutions (International) Ltd.           United Kingdom

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          MAR-31-1996
<PERIOD-START>                             APR-01-1995
<PERIOD-END>                               MAR-31-1996
<CASH>                                         288,870
<SECURITIES>                                         0
<RECEIVABLES>                                  862,410
<ALLOWANCES>                                    60,000
<INVENTORY>                                     19,450
<CURRENT-ASSETS>                             1,137,320
<PP&E>                                         617,710
<DEPRECIATION>                                 371,410
<TOTAL-ASSETS>                               2,107,260
<CURRENT-LIABILITIES>                          959,350
<BONDS>                                              0
                                0
                                          0
<COMMON>                                        55,220
<OTHER-SE>                                           0
<TOTAL-LIABILITY-AND-EQUITY>                 2,107,260
<SALES>                                      4,134,830
<TOTAL-REVENUES>                             4,134,830
<CGS>                                        1,824,040
<TOTAL-COSTS>                                3,907,320
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               3,300
<INCOME-PRETAX>                                227,510
<INCOME-TAX>                                     3,660
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   223,850
<EPS-PRIMARY>                                      .04  
<EPS-DILUTED>                                        0
        

</TABLE>


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