GANDALF TECHNOLOGIES INC
10-Q, 1995-08-15
COMPUTER PERIPHERAL EQUIPMENT, NEC
Previous: NATIONAL GAS & OIL CO, 10-Q/A, 1995-08-15
Next: UNITED STATIONERS INC, S-1/A, 1995-08-15



<PAGE


                      SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-Q

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

For Quarter Ended July 1, 1995   Commission file number 0-12643
                  ------------                          -------

                     GANDALF TECHNOLOGIES INC.
 --------------------------------------------------------------
  (Exact name of registrant as specified in its charter)

   ONTARIO, CANADA                          NOT APPLICABLE     
  --------------------------         --------------------------
(State or other jurisdiction of          (I.R.S. Employer
incorporation or organization)            Identification No.)


130 COLONNADE ROAD SOUTH, NEPEAN, ONTARIO          K2E 7M4   
------------------------------------------    -----------------
(Address of principal executive offices)       (Postal Code)

Registrant's telephone number, 
  including area code                         (613) 723-6500  
                                                --------------

                         NOT APPLICABLE 
---------------------------------------------------------------
Former name, former address and former fiscal year, 
if changed since last report.


*Indicate by check mark whether the registrant (1) 
has filed all reports required to be filed by 
Sections 13 or 15(d) of the Securities Exchange Act 
of 1934 during the preceding 12 months and (2) has 
been subject to such filing requirements for the 
past 90 days.  

                                 Yes   X    No
                                     -----     -----

The number of shares outstanding as at July 31, 1995 was 
39,282,307.
<PAGE>


GANDALF TECHNOLOGIES INC.
INDEX

                                                         Page No.
                                                         --------

PART I   FINANCIAL INFORMATION                               

         Consolidated Balance Sheet -                         3

         Consolidated Statement of Income -                   4

         Consolidated Statement of Changes in 
         Financial Position -                                 5

         Consolidated Statement of Shareholders' Equity -     6

         Notes to Consolidated Financial Statements -         7

         Management's Discussion and Analysis of 
         Financial Condition and Results of Operations -     11

PART II  OTHER INFORMATION                                   16

SIGNATURE PAGE                                               16
<PAGE>


GANDALF TECHNOLOGIES INC.
CONSOLIDATED BALANCE SHEET
(Unaudited)
(Thousands of U.S. dollars)

<TABLE>
<CAPTION>
<C>                                                         <S>         <S>
                                                              July 1    March 31
                                                                1995        1995
                                                            --------    --------
ASSETS
Current assets:                                                         
  Cash and cash equivalents                                 $ 11,342    $ 11,817
  Accounts receivable                                         26,223      26,880
  Inventories (note 1)                                        14,900      15,230
  Other                                                        2,096       2,268
                                                            --------    --------
      Total current assets                                    54,561      56,195
Fixed assets (note 2)                                         18,211      18,619
Goodwill, net of amortization of $3,008
  (March 31, 1995:  $2,952)                                    3,406       3,462
Other assets                                                   2,785       3,232
                                                            --------    --------
      Total assets                                          $ 78,963    $ 81,508
                                                            ========    ========
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
  Bank operating lines (note 3)                             $  4,266    $  5,854
  Accounts payable and accrued liabilities (note 4)           19,992      21,369
  Deferred revenue                                             7,721       7,758
  Current portion of long-term debt                              250         157
                                                            --------    --------
      Total current liabilities                               32,229      35,138
Long-term debt                                                 2,149       1,877
8.5% convertible debentures, due 2002 (note 5)                 4,055      10,051

Shareholders' equity:
  Capital stock:
    Common shares, 38,934,289 issued and
    outstanding (March 31, 1995: 35,238,064)                  97,775      91,644
  Retained earnings (deficit)                                (52,298)    (52,364)
  Cumulative translation adjustment                           (4,947)     (4,838)
                                                            --------    --------
      Total shareholders' equity                              40,530      34,442
                                                             --------   --------
      Total liabilities and shareholders' equity            $ 78,963    $ 81,508
                                                            ========    ========

(See accompanying notes to consolidated financial statements)
</TABLE>
<PAGE>


GANDALF TECHNOLOGIES INC.
CONSOLIDATED STATEMENT OF INCOME
(Unaudited)
(Thousands of U.S. dollars except per share amounts)

<TABLE>
<CAPTION>

                                                               13 Weeks Ended
                                                                    July 1     
                                                            --------------------
                                                                1995        1994
                                                            --------    --------
<C>                                                         <S>         <S>
Revenues:
  Product                                                   $ 19,414    $ 20,745
  Service                                                      9,236       8,973
                                                            --------    --------
                                                              28,650      29,718
Operating expenses:
  Cost of product sales                                        9,663      10,896
  Service expenses                                             5,869       5,871
  Sales and marketing                                          8,198       8,742
  Administration and general                                   2,071       1,929
  Research and development                                     2,595       2,413
  Restructuring costs (note 6)                                     -         685
                                                            --------    --------
Income (loss) from operations                                    254        (818)
Interest expense                                                (206)       (798)
Interest income and foreign exchange                              18          57
                                                            --------    --------
Net income (loss) for the period                            $     66    $ (1,559)
                                                            ========    ========

Basic earnings (loss) per share (note 7)                    $      -    $  (0.06)
                                                            ========    ========

Weighted average number of
shares outstanding (thousands)                                37,642      28,072
                                                            ========    ========


(See accompanying notes to consolidated financial statements)
</TABLE>
<PAGE>


GANDALF TECHNOLOGIES INC.
CONSOLIDATED STATEMENT OF CHANGES IN FINANCIAL POSITION
(Unaudited)
(Thousands of U.S. dollars)

<TABLE>
<CAPTION>
                                                                13 Weeks Ended
                                                                     July 1     
                                                            -------------------- 
                                                                1995        1994 
                                                            --------    -------- 
<C>                                                         <S>        <S>
Operating activities:
  Cash provided by (applied to) operations (note 8)         $  1,576    $   (514)
  Increase in operating working capital (note 9)                (202)     (2,170)
                                                            --------    -------- 
Cash provided by (applied to) operating activities             1,374      (2,684)
                                                            --------    -------- 
Financing activities:
  Issue of capital stock                                       6,423           - 
  Conversion of 8.5% convertible debentures (note 5)          (6,197)          - 
  Other                                                          302        (265)
                                                            --------    -------- 
Cash provided by (applied to) financing activities               528        (265)
                                                            --------    -------- 

Investing activities:
  Proceeds on disposal of investment                               -       1,263 
  Purchase of fixed assets                                      (674)       (674)
  Other                                                          (34)          1 
                                                            --------    -------- 
Cash provided by (applied to) investing activities              (708)        590 
                                                            --------    -------- 

Effect of exchange rate changes on cash balances                 (81)         69 
                                                            --------    -------- 
Increase (decrease) in cash position in the period             1,113      (2,290)

Cash position at beginning of period                           5,963      (5,239)
                                                            --------    -------- 
Cash position at end of period                              $  7,076    $ (7,529)
                                                            ========    ======== 

Cash position is comprised of:
  Cash and cash equivalents                                 $ 11,342    $  5,641 
  Bank operating lines                                        (4,266)    (13,170)
                                                            --------     ------- 
                                                            $  7,076    $ (7,529)
                                                            ========    ======== 

(See accompanying notes to consolidated financial statements)
</TABLE>
<PAGE>


GANDALF TECHNOLOGIES INC.
CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
(Unaudited)
(Thousands of U.S. dollars)

<TABLE>
<CAPTION>

                                                         13 Weeks Ended 
                                                             July 1 
                                       ----------------------------------------------------
                                                   1995                     1994
                                       -------------------------  -------------------------
                                              Shares       Dollars       Shares     Dollars
                                           ---------     ---------    ---------   ---------
<C>                                     <S>            <S>         <S>           <S>
Capital Stock:
     Consisting of an unlimited
     number of common shares
     authorized, without par value
  Balance at beginning of period          35,238,064     $  91,644   28,072,333   $  79,811
  Issued:
     On conversion of debentures (note 5)  3,613,592         5,905            -           -
     On exercise of stock options             82,633           226            -           -
                                          ----------     ---------   ----------   ---------
  Balance at end of period                38,934,289     $  97,775   28,072,333   $  79,811
                                          ==========     =========   ==========   =========

Retained Earnings (Deficit):
  Balance at beginning of period                         $ (52,364)               $ (53,770)
  Net income (loss)                                             66                   (1,559)
                                                         ---------                ---------
  Balance at end of period                               $ (52,298)               $ (55,329)
                                                         =========                =========

Cumulative Translation Adjustment:
  Balance at beginning of period                         $  (4,838)               $  (6,932)
  Adjustment arising on translation of 
     foreign subsidiaries' financial 
     statements to U.S. dollars                                776                      438
  Adjustment relating to subsidiary loans
    designated as long-term investments                       (885)                     303
                                                         ---------                ---------
  Balance at end of period                               $  (4,947)               $  (6,191)
                                                         =========                =========


(See accompanying notes to consolidated financial statements)
</TABLE>
<PAGE>


GANDALF TECHNOLOGIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

All amounts are stated in U.S. dollars unless otherwise 
indicated.   C$ refers to Canadian dollars.  Tabular amounts 
are in thousands except per share data.


1.  INVENTORIES
<TABLE>
<CAPTION>
                                                              July 1    March 31
                                                                1995        1995
                                                            --------    --------
<C>                                                        <S>         <S>
Raw materials                                               $  3,673    $  3,336
Work-in-process                                                4,505       4,591
Finished goods                                                 6,722       7,303
                                                            --------    --------
                                                            $ 14,900    $ 15,230
                                                            ========    ========
</TABLE>

2.  FIXED ASSETS
<TABLE>
<CAPTION>
                                                              July 1    March 31
                                                                1995        1995
                                                            --------    --------
<C>                                                         <S>         <S>
Cost:
  Land                                                      $    228    $    232
  Buildings                                                    4,716       4,725
  Equipment                                                   56,904      55,879
  Leasehold improvements                                       1,962       1,930
                                                           ---------    --------
                                                              63,810      62,766
Accumulated depreciation                                      45,599      44,147
                                                            --------    --------
Net book value                                              $ 18,211    $ 18,619
                                                            ========    ========
</TABLE>

3.  BANK OPERATING LINES

The Company's authorized bank operating lines at July 1, 1995 
totalled $19.0 million. At that time, there was sufficient 
margin available to borrow $14.8 million and $4.3 million was 
being utilized.  Cash and short-term deposits held as of that 
date represented a further $11.3 million of available cash 
resources, and cash and unused credit lines totalled $21.8 
million.  Cash and unused credit lines at March 31, 1995 were 
$20.8 million.  The authorized lines include two committed 
credit facilities with a Canadian chartered bank and a demand 
facility with a bank in the United Kingdom.  They are secured 
by certain of the accounts receivable, inventories and other 
assets of the Company and bear interest at rates ranging from 
0.5% to 2.5% above the respective banks' prime or base rates.
<PAGE>


4.  ACCOUNTS PAYABLE AND ACCRUED LIABILITIES

<TABLE>
<CAPTION>
                                                              July 1    March 31
                                                                1995        1995
                                                            --------    --------
<C>                                                         <S>         <S>
Trade accounts payable                                      $  6,695    $  7,341
Payroll, commissions and related taxes                         3,832       4,072
Accrued restructuring charges                                  2,626       3,033
Other payables                                                 5,162       5,266
Income and other taxes payable                                 1,677       1,657
                                                            --------    --------
                                                            $ 19,992    $ 21,369
                                                            ========    ========
</TABLE>

5.  8.5% CONVERTIBLE DEBENTURES


<TABLE>
<CAPTION>

                                                                            Shares Issued
                                     Aggregate Principal Amount     %     Upon Conversion
----------------------------------------------------------------------    ---------------
<C>                                  <S>           <S>           <S>          <S>
Balance at March 31, 1994             C$ 30,000     $ 21,681      100%
  Converted during the year             (15,939)     (11,533)     (53%)        6,782,519
  Impact of foreign exchange                 -           (97)       - 
----------------------------------------------------------------------
Balance at March 31, 1995             C$ 14,061     $ 10,051       47%
  Converted during the quarter           (8,492)      (6,197)     (28%)        3,613,592
  Impact of foreign exchange                             201          
----------------------------------------------------------------------
Balance at July 1, 1995               C$  5,569     $  4,055       19%
======================================================================
</TABLE>

In November 1992 the Company issued 8.5% convertible debentures 
with an aggregate principal amount of C$30.0 million which 
mature in November 2002.  At any time prior to maturity they 
are convertible into common shares of the Company at the option 
of the holder at a conversion price of C$2.35 (approximately 
$1.71) which would yield 425.53 common  shares for each C$1,000 
(approximately $728) of principal amount of debentures held.  
During the fourth quarter of fiscal 1995 approximately 53% of 
the original amount of debentures were converted into common 
shares.

During the first quarter of fiscal 1996 debentures with an 
aggregate principal amount of $6,197,000 were converted into 
3,613,592 common shares.  The resulting increase in capital 
stock of $5,905,000 was determined as the sum of the principal 
amount of the debentures converted ($6,197,000) plus interest 
accrued to the date of conversion ($95,000), net of the pro 
rata share of the associated unamortized deferred financing 
costs ($387,000).

At July 1, 1995 approximately 19% of the original principal 
amount of debentures remained outstanding which, if converted, 
would result in a maximum of 2,369,787 additional common shares 
being issued.  The remaining outstanding debentures represent 
an unsecured direct obligation of the Company.  After November 
10, 1995 any outstanding debentures are redeemable by the 
Company provided that for the 20 trading days ending with the 
fifth trading day preceding the date on which the notice of 
redemption is first given, the weighted average market price at 
which the shares have traded on the TSE and NASDAQ is not less 
than 125% of the conversion price. 
<PAGE>




6.  RESTRUCTURING COSTS

Restructuring costs of $0.7 million during the first quarter of 
fiscal 1995 represented severance costs associated with the 
elimination of approximately 70 positions at the end of the 
first quarter in connection with an internal functional 
realignment. 


7.  EARNINGS PER SHARE

Basic earnings (loss) per share figures are presented on the 
consolidated statement of income.  These figures are calculated 
using the monthly weighted average number of common shares 
outstanding during the period.  Fully diluted earnings per 
share information has not been presented as potential 
conversions are anti-dilutive.

For the first quarter of fiscal 1996 adjusted earnings per 
share is not materially different from the basic earnings per 
share figure.  The calculation assumes that the conversion of 
debentures, which occurred during the first quarter of fiscal 
1996, had occurred at the beginning of the quarter.


8.  CASH PROVIDED BY OPERATIONS

Cash provided by (applied to) operations is computed as 
follows:
<TABLE>
<CAPITON>
                                                                 13 Weeks Ended
                                                                     July 1
                                                            ---------------------
                                                                1995         1994 
                                                            --------     -------- 
<C>                                                         <S>          <S>
Income (loss) from operations                               $    254     $   (818)
Depreciation and amortization                                  1,497        1,210 
Interest paid                                                   (193)        (757)
Interest income and foreign exchange                              18           57 
Other                                                              -         (206)
                                                            --------     -------- 
                                                            $  1,576     $   (514)
                                                            ========     ========
</TABLE>


9.  INCREASE IN OPERATING WORKING CAPITAL

The increase in operating working capital is computed as 
follows:
<TABLE>
<CAPTION>

                                                                 13 Weeks Ended
                                                                     July 1
                                                            ---------------------
                                                                1995         1994
                                                            --------     --------
<C>                                                         <S>           <S>    
Accounts receivable                                         $    657     $   (420)
Inventories                                                      330        1,768 
Prepaid expenses                                                 172         (141)
Accounts payable and accrued liabilities                      (1,302)      (4,001)
Income taxes payable                                              20          178 
Deferred revenue                                                 (37)          69 
Foreign currency equity adjustment                               (42)         377 
                                                            --------     -------- 
                                                            $   (202)    $ (2,170)
                                                            ========     ======== 
<PAGE




10.  UNITED STATES ACCOUNTING PRINCIPLES

The consolidated financial statements have been prepared in 
accordance with accounting principles generally accepted in 
Canada ("Canadian GAAP") which in the case of the Company 
differ in the following material respects from those generally 
accepted in the United States ("U.S. GAAP").

(a)  Under U.S. GAAP, financing and investing activities not 
     involving a receipt or outlay of cash are excluded from 
     the consolidated statement of changes in financial 
     position.  Accordingly, the  following financing 
     activities would not be presented in the consolidated 
     statement of changes in financial position for the 13 
     weeks ended July 1, 1995 but would be shown 
     supplementally.

</TABLE>
<TABLE>
<CAPTION>
<C>                                   <S>
     Conversion of 8.5% convertible debentures                  $ (6,197)
     Issue of capital stock on conversion of debentures         $  6,197

(b)  Under U.S. GAAP, bank operating lines would not be 
     included as a component of the cash position presented in 
     the consolidated statement of changes in financial 
     position.  The change in bank operating lines would be 
     presented as a financing activity and would therefore be 
     included in the determination of the increase or 
     decrease in cash position in the period.

(c)  U.S. GAAP requires the calculation of primary earnings 
     per share.  This figure is not materially different from 
     the basic earnings per share figure calculated under 
     Canadian GAAP.

<PAGE>



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

Introduction
------------

The consolidated financial statements for the first quarter ended July 
1, 1995, together with accompanying notes, should be read as an 
integral part of this review.  These financial statements have been 
prepared by management in accordance with accounting principles 
generally accepted in Canada. Note 10 to the consolidated financial 
statements describes the impact, in the case of the Company, of 
differences between accounting principles generally accepted in Canada 
and the United States. All amounts are stated in U.S. dollars unless 
otherwise indicated.  C$ refers to Canadian dollars. References to 
years are to fiscal years ended March 31.


Results of Operations - First Quarter Ended July 1, 1995   
--------------------------------------------------------   

The following table sets forth items derived from the quarterly 
consolidated statements of income as a percentage of revenues for the 
quarter ended July 1, 1995 and for each of  the preceding four 
quarters. The column in the table entitled "Percentage Change  Quarter 
1, 1996 vs 1995" represents the percentage change, either favourable 
or (unfavourable), in the dollar amount of such items for the first 
quarter of 1996 compared with the first quarter of 1995.

</TABLE>
<TABLE>
<CAPTION>
                                                                                     Percentage
                                          Fiscal 1995                 Fiscal 1996        Change
                        ------------------------------------------    -----------     Quarter 1
                        Quarter 1  Quarter 2  Quarter 3  Quarter 4    Quarter 1   1996 vs. 1995
                        ---------  ---------  ---------  ---------    ---------   -------------
                                          (Thousands of dollars)
<C>                       <S>        <S>        <S>        <S>          <S>            <S>
Revenues                  $29,718    $30,660    $29,751    $30,382      $28,650          (3.6)%
                          =======    =======    =======    =======      =======        =======

                                          (Percentage of Revenues)
Revenues:        
  Product                   69.8%      71.0%      68.4%      68.9%        67.8%          (6.4)%  
  Service                   30.2       29.0       31.6       31.1         32.2            2.9
                          -------    -------    -------    -------      -------
                           100.0%     100.0%     100.0%     100.0%       100.0%          (3.6
                          =======    =======    =======    =======      =======               
Gross Profit:    
  Product                   47.5%      49.0%      47.7%      47.6%        50.2%          (1.0)  
  Service                   34.6       35.6       38.7       37.0         36.5            8.5   
  Combined                  43.6       45.1       44.8       44.3         45.8            1.3   

Expenses:     
  Sales & marketing         29.4       26.1       26.4       28.1         28.6            6.2   
  Administration & general   6.5        6.2        6.6        5.7          7.2           (7.4)   
  Research & development     8.1        8.4        8.9        8.4          9.1           (7.5)   
  Restructuring costs        2.3          -          -          -            -                
                         -------    -------    -------    -------      -------               
Income(loss)from operations (2.7)       4.4        2.9        2.1          0.9  
Gain on sale of portfolio 
  investment                   -          -        6.8          -            -
Interest expense            (2.7)      (2.7)      (2.7)      (1.8)        (0.7)  
Interest income and foreign
  exchange                   0.2        0.3        0.2        0.4            -
                          -------    -------    -------    -------      -------               
Net income (loss)           (5.2%)      2.0%       7.2%       0.7%         0.2%              
                          =======    =======    =======    =======      =======
</TABLE>
<PAGE>


Revenues
--------
The following table sets forth revenues by geographic segment 
for the quarter ended July 1, 1995 and for each of the 
preceding four quarters. The table also includes the change 
in revenues, expressed as a percentage, in the first quarter 
of 1996 compared to the corresponding period of 1995.
<TABLE>
<CAPTION>
<C>                  <S>         <S>        <S>       <S>        <S>           <S>
                                                                                 Percentage
                                      Fiscal 1995                 Fiscal 1996        Change
                     ------------------------------------------   -----------     Quarter 1
                     Quarter 1  Quarter 2  Quarter 3  Quarter 4   Quarter 1   1996 vs. 1995
                     ---------  ---------  ---------  ---------   ---------  -------------
                                    (Thousands of dollars)
United States          $ 8,205    $ 8,085    $ 8,309    $ 7,948     $ 7,892          (3.8)%
Canada                   5,736      6,184      5,434      5,119       5,185          (9.6)
United Kingdom           8,927     10,186      8,648     10,178       8,407          (5.8)
Holland/France           4,040      3,358      4,379      3,995       4,643          14.9  
International markets    2,810      2,847      2,981      3,142       2,523         (10.2)  
                       -------    -------    -------    -------     ------- 
                       $29,718    $30,660    $29,751    $30,382     $28,650          (3.6)
                       =======    =======    =======    =======     ======= 
</TABLE>
In the first quarter of 1996 total revenues were $28.7 
million representing a decrease of 3.6% from total revenues 
of $29.7 million reported in the first quarter of 1995.  
After adjusting for the impact of changes in foreign currency 
exchange rates over the last twelve months, particularily the 
strengthening of certain European currencies against the U.S. 
dollar, total revenues declined 7.8% in the first quarter of 
fiscal 1996 compared to the first quarter a year ago.

Product revenues for the first quarter of 1996 were $19.4 
million.  In the first quarter of 1995 such revenues were 
$20.7 million.  The 6.4% decline in product revenues in the 
first quarter of 1996 compared to the first quarter a year 
ago is due to a decrease in demand for the Company's 
traditional products which has more than offset the growth in 
more recently introduced products.

Revenues in the North American market (United States and 
Canada) were $13.1 million in the first quarter of 1996, 6.2% 
lower than the first quarter of 1995. The Company's European 
direct sales markets (United Kingdom, Holland and France) 
reported revenues expressed in U.S. dollars of $13.0 million 
in the first quarter of 1996, essentially unchanged from the 
first quarter of 1995. When expressed in their domestic 
currencies, revenues in these markets declined 8.5% in the 
first quarter of 1996 compared to the first quarter of 1995. 
Revenues in the Company's other international markets were 
$2.5 million in the first quarter of 1996 compared to $2.8 
million in the first quarter a year ago. 
<PAGE>


Gross Profit
------------

Gross margin on product revenues (product revenues minus the 
cost of product sales expressed as a percentage of product 
revenues) was 50.2% in the first quarter of 1996 compared 
with 47.5% in the first quarter of 1995. In general, the 
combined effect of lower manufacturing costs following 
restructuring actions taken in the fourth quarter of 1994 and 
the first quarter of 1995 and a more favourable product mix, 
has resulted in an improvement in the gross margin earned on 
product revenues.  However, quarterly fluctuations, such as 
the improvement in the gross margin on product revenues in 
the first quarter of 1996 compared to the four quarters of 
1995 may not be indicative of a trend in future performance.

The gross margin on service revenues (service revenues less 
service expenses expressed as a percentage of service 
revenues) was 36.5% in the first quarter of 1996 and 34.6% in 
the first quarter a year ago. The improvement in the service 
margin in the first quarter of 1996 compared to the first 
quarter of 1995 resulted from higher service revenues in the 
first quarter of 1996 compared to the corresponding period a 
year ago.

The combined gross profit (combined revenues minus cost of 
product sales and service expenses) was $13.1 million in the 
first quarter of 1996, essentially unchanged from the $13.0 
million reported in the first quarter of 1995.


Operating Expenses
------------------

Operating expenses (sales and marketing, administration and 
general, and research and development) were $12.9 in the 
first quarter of 1996, compared to $13.1 million reported in 
the first quarter a year ago.  The decrease in operating 
expenses occurred as a result of lower sales and marketing 
expenses in the first quarter of 1996 compared to the first 
quarter a year ago as a consequence of the functional 
realignment which took place at the end of the first quarter 
of 1995.

Restructuring costs of $0.7  million during the first quarter 
of 1995 represented severance costs associated with the 
elimination of approximately 70 additional positions at the 
end of the first quarter in connection with an internal 
functional realignment.

Since 1991, the Company has received funding of approximately 
$1.4 million and $2.6 million respectively under two projects 
approved through the Canadian federal government's 
Microelectronics and Systems Development Program ("MSDP"). 
The amount that is potentially repayable is calculated 
without interest as a royalty on revenues earned in the 10 
years following the project completion date and is limited to 
the amount of funding received.

The first MSDP project was completed on March 31, 1995 and 
the Company began accruing the corresponding royalty at the 
beginning of the current fiscal year. The royalty for this 
project is 2% of consolidated gross revenues from the 
resulting products. The second MSDP project is expected to be 
completed during fiscal 1996 and the Company will commence 
accruing the corresponding royalty at that time.  The royalty 
for this project is 1% of the Canadian subsidiary's total 
product revenues.  The royalty payments are due annually 
between three and six months after the anniversary of the 
project completion date. The Company expects that the funding 
will be fully repaid within three to five years. 
<PAGE>



Income from Operations
----------------------

The Company reported income from operations of $0.3 million 
on revenues of $28.7 million for the first quarter of 1996.  
For the first quarter of 1995 the Company reported a loss 
from operations of $0.8 million on revenues of $29.7 million.


Interest Expense
----------------

Interest expense for the first quarter of 1996 was $0.2 
million compared with $0.8 million in the first quarter of 
1995.  The decrease in interest expense occurred primarily as 
a result of the conversion to common shares of 8.5% 
convertible debentures during the fourth quarter of 1995 and 
the first quarter of 1996. The Company's obligation to pay 
interest is limited only to those debentures which are 
outstanding as of the semi-annual interest payment dates on 
May 10 and November 10 each year.  Lower utilization of bank 
operating lines in the first quarter of 1996 compared to the 
first quarter a year ago also contributed to the year-over-
year decrease in interest expense.  


Net Income
----------

Net income for the first quarter of 1996 was $0.1 million, or 
breakeven on a per share basis, versus a net loss of $1.6 
million or $0.06 per share in the first quarter a year ago. 


Liquidity and Capital Resources
-------------------------------

The Company recorded positive cash flow of $1.1 million during 
the first quarter of 1996.  During the twelve month period 
since July 1, 1994 (represented by the final three quarters of 
1995 and the first quarter of 1996) the Company has reported 
positive cash flow of $14.6 million of which $13.2 million has 
been provided by operating activities.  At July 1, 1995 the 
net cash position (cash and cash equivalents net of bank 
operating lines) was $7.1 million  compared with a net cash 
position of $6.0 million at March 31, 1995 and net bank 
borrowings (bank operating lines net of cash and cash 
equivalents) of $7.5 million at July 1, 1994.  

Cash provided by operating  activities in the first quarter of 
1996 was $1.4 million. Negative cash flow from operating 
activities in the first quarter of 1995 was $2.7 million 
inclusive of $2.3 million in payments for restructuring costs 
which had  been accrued in the fourth quarter of 1994.

At July 1, 1995, the Company's authorized bank operating 
lines totalled $19.0 million. This included $15.4 million 
from two committed credit facilities with a Canadian 
chartered bank bearing interest at the bank's prime rate plus 
0.5%. The additional authorized amount of $3.6 million 
related to a demand facility with a bank in the United 
Kingdom.  The interest rate varies depending on borrowing 
levels and ranges from 2.0% to 2.5% above the bank's base 
rate.

The bank operating lines are secured by certain of the 
accounts receivable, inventories and other assets of the 
Company.  The amount available for borrowing at any time 
under the  facilities is based on margin formulas relating to 
levels of accounts receivable, inventories and other bank
<PAGE


covenants.  Under such formulas, $14.8 million was available 
to the Company at July 1, 1995 and $4.3 million was being 
utilized.  Cash and cash equivalents held as of that date 
represented a further $11.3 million of cash resources 
available to the Company. Cash and unused credit lines 
totalled $21.8 million at July 1, 1995, compared to $20.8 
million at March 31, 1995 and $7.8 million at July 1, 1994.

During the fourth quarter of 1995 and the first quarter of 
1996 approximately 81% of the original principal amount of 
the 8.5% convertible debentures, issued in November 1992, 
were converted to common shares of the Company in accordance 
with the terms of the debentures.  At July 1, 1995 
approximately 19% of the original principal amount of 
debentures remained outstanding which, if converted, would 
result in a maximum of 2,369,787 additional common shares 
being issued.  The remaining outstanding debentures represent 
an unsecured direct obligation of the Company.  After 
November 10, 1995 any outstanding debentures are redeemable 
by the Company provided that for the 20 trading days ending 
with the fifth trading day preceding the date on which the 
notice of redemption is first given, the weighted average 
market price at which the shares have traded on the TSE and 
NASDAQ is not less than 125% of the conversion price.  At the 
end of the first quarter of 1996 the closing price of the 
Company's common shares on the Toronto Stock Exchange 
represented more than 500% of the conversion price.

The Company believes that its current financial base together 
with available credit facilities provides sufficient 
financial resources to meet its short-term operating 
requirements.  The Company anticipates that its long-term 
cash requirements will be satisfied through future operating 
cash flows and the conversion or refinancing of term debt, 
the majority of which relates to the remaining outstanding 
debentures which it is anticipated will be converted to 
common shares during the 1996 fiscal year either at the 
option of the debenture holders on or before November 10, 
1995 or as a result of redemption by the Company after 
November 10, 1995.
<PAGE>



II - OTHER INFORMATION
----------------------

Item 6(a) - Exhibits
--------------------

10.11    Consulting Agreement, dated as of March 1, 1995
         between Thomas Vassiliades and the Company.

10.12    Credit Agreement, dated as of May 30, 1995, 
         between the Royal Bank of Canada and the Company.

10.13    Credit Agreement, dated as of May 30, 1995, 
         between the Royal Bank of Canada and Gandalf Canada
         Limited/Gandalf Technologies Inc.


Item 6(b) - Report on Form 8-K
------------------------------
There were no reports on Form 8-K filed for the quarter ended 
July 1, 1995.


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

GANDALF TECHNOLOGIES INC.


August 10, 1995                     s/T.A. VASSILIADES
-----------------------             ------------------
Date                                Thomas A. Vassiliades
                                    Chairman, President and Chief
                                    Executive Officer




August 10, 1995                     s/W.R. MACDONALD
----------------------              ----------------
Date                                Walter R. MacDonald
                                    Vice President, Finance
                                    and Chief Financial Officer


<PAGE>
THIS AGREEMENT made as of the 1st day of March 1995.


BETWEEN:

	GANDALF TECHNOLOGIES INC., a corporation duly 
	incorporated under the laws of Ontario having 
	its head office at the City of Nepean, in the 
	Province of Ontario
	(the "Employer")


			AND


	THOMAS A. VASSILIADES, of the City of Malvern, 
	Pennsylvania
	(the "Executive")


WHEREAS:

1. 	The Employer is engaged in the development, manufacture 
	and distribution of network infrastructure equipment
	and services.

2. 	The Employer and the Executive have agreed to enter 
	into an employment relationship for their mutual 
	benefit; 


THIS AGREEMENT witnesses that the parties have agreed that 
the terms and conditions of the relationship shall be as 
follows:

1.  	Duties

The Employer appoints the Executive to undertake the duties 
and exercise the powers as President and Chief Executive 
Officer of the Employer as may be requested of the Executive 
by the Board of Directors of the Employer and in the other 
offices to which he may be appointed by the subsidiary 
companies of the Employer provided always that such other 
offices shall be in an officer capacity consistent with the 
Executive's position as Chief Executive Officer of the 
Employer.  The Executive accepts the office, on the terms 
and conditions set forth in this agreement.  The parties 
further agree that effective May 1, 1995, the Executive will 
be appointed to the additional office of Chairman of the 
Board.  
<PAGE>


2.  	Term

The appointment shall commence with effect from May 1, 1995 
and shall continue for twenty-four months.

3.  	Compensation

(1)	The salary of the Executive for his services shall be 
at annual the rate of U.S. $200,000 which shall be paid 
in equal installments at the same intervals as other 
officers of the Employer are paid.  The salary may be 
increased at the discretion of the Employer.

(2)	In addition to the fixed remuneration, the Executive 
may receive from the Employer a bonus payment equal to 
50% of the fixed remuneration for his services for each 
year during the period of his employment.  Payment of 
such bonus shall be based on the performance criteria 
agreed to by the Executive and the Employer.

4.  	Benefits

(1) 	Automobile.  The Executive shall be provided with use 
of a luxury class Employer owned or leased automobile 
to be selected by the Executive.

(2) 	Expenses.  It is understood and agreed that the 
Executive will incur expenses in connection with his 
duties under this agreement. The Employer will 
reimburse the Executive for any expenses provided that 
the Executive provides to the Employer an itemized 
written account and receipts acceptable to the Employer 
within thirty days after they have been incurred.  
Allowable expenses shall include reasonable costs for 
furnished accommodation in Ottawa (consistent with his 
current living arrangements), weekly round-trip air 
travel (including ground transportation) to 
Philadelphia, and financial counselling in connection 
with this agreement.  To the extent that such 
reimbursement results in a taxable benefit to the 
Executive, the Employer will gross up payments in 
amounts sufficient to pay the incremental taxes.

(3) 	Benefit Plans.  The Executive shall participate in all 
benefit plans which the Employer provides to its 
employees. 

(4) 	Club Fees.  Recognizing the extra requirement for 
customer entertainment by the Executive, the Employer 
will provide for initiation and annual dues payments 
for one health or luncheon club.

(5)	The Employer shall reimburse the Executive for any 
Canadian income taxes payable on his income from the 
Employer that are in excess of actual U.S. Federal 
income taxes on such income excluding income taxes 
relating to gains realized by the Executive before, 
during or after the term of this agreement that relate 
<PAGE>
	to the options to purchase its Shares granted by the 
Employer to the Executive.

(6)	The Employer shall on the 6th day of April, 1995 grant 
the Executive options, under the Employer's Stock 
Option Plan for Executives and Directors, to purchase 
800,000  Common Shares in the capital stock of the 
Employer.  The said options shall each vest in twelve 
equal consecutive monthly installments commencing on 
the date of grant.  Notwithstanding anything herein 
contained to the contrary, if the Executive voluntarily 
resigns his employment or is dismissed for cause prior 
to the expiration of this agreement the following shall 
apply:

(a)	If the executive has been employed for more than 
eighteen months but less than twenty-four months, 
he will forfeit 200,000 unexercised options or pay 
the corporation an amount equal to the gain, if 
any, realized by the Executive from the sale of 
Shares acquired by the exercise of such options;

(b)	If the Executive has been employed for less than 
eighteen months, he will forfeit 300,000 
unexercised options or pay the corporation an 
amount equal to the gain, if any, realized by the 
Executive from the sale of Shares acquired by the 
exercise of such options.

Any amount payable to the Corporation by the executive 
pursuant to this clause shall be paid within 60 days of 
the Termination of the executives employment.

5.  	Authority

(1) 	The Executive shall have, subject always to the general 
or specific instructions and directions of the Board of 
Directors of the Employer, full power and authority to 
manage and direct the business and affairs of the 
Employer (except only the matters and duties as by law 
must be transacted or performed by the Board of 
Directors or by the shareholders of the Employer in 
general meeting), including power and authority to 
enter into contracts, engagements or commitments of 
every nature or kind in the name of and on behalf of 
the Employer and to engage and employ and to dismiss 
all managers and other employees and agents of the 
Employer. 

(2) 	The Executive shall conform to all lawful instructions 
and directions given to him by the Board of Directors 
of the Employer, and obey and carry out the by-laws of 
the Employer. 
<PAGE>


6.  	Service

(1) 	The Executive, throughout the term of his appointment, 
shall devote his full time and attention to the 
business and affairs of the Employer and its 
subsidiaries and shall not, without the consent in 
writing of the Board of Directors of the Employer 
undertake any other business or occupation or become a 
director, officer, employee or agent of any other 
company, firm or individual.  For greater certainty 
this paragraph is not meant to preclude the Executive 
from pursuing any other non-conflicting and non-
competing business activities which are primarily 
passive in nature or from serving on other boards of 
directors so long as such directorships are disclosed 
fully to the Employer's Board of Directors.

(2) 	The Executive shall well and faithfully serve the 
Employer and its subsidiaries and use his best efforts 
to promote the interests thereof and shall not disclose 
the private affairs or trade secrets of the Employer 
and its subsidiaries to any person other than the 
Directors and other employees of the Employer or for 
any purposes other than those of the Employer any 
information he may acquire in relation to the 
Employer's business. 

7.  	Non-competition

(1) 	The Executive further agrees that, during employment 
pursuant to this agreement and for a period of six 
months following termination of employment, however 
caused, he will not hire or take away or cause to be 
hired or taken away any employee of the Employer or, 
following termination of the Executive's employment, 
any employee who was in the employ of the Employer 
during the six months preceding termination. 

8. 	 Confidential Information

(1) 	The Executive acknowledges that as the Chief Executive 
Officer and in any other position as the Executive may 
hold, the Executive will acquire information about 
certain matters and things which are confidential to 
the Employer, and which information is the exclusive 
property of the Employer, including: 

(a) 	product design and manufacturing information;

(b) 	names and addresses, buying habits and preferences 
of present customers of the Employer, as well as 
prospective customers;

(c) 	pricing and sales policies, techniques and 
concepts; and

(d) 	other confidential information of a proprietary 
nature concerning the business operations or 
financing of the Employer. 
<PAGE>

(2) 	The Executive acknowledges the information as referred 
to in paragraph 8(1) could be used to the detriment of 
the Employer.  Accordingly, the Executive undertakes 
not to disclose same to any third party either during 
the term of his employment except as may be necessary 
in the proper discharge of his employment under this 
agreement, or after the term of his employment, however 
caused, except with the written permission of an 
officer of the Employer.

(3) 	The Executive acknowledges and agrees that without 
prejudice to any other rights of the Employer, in the 
event of his violation or attempted violation of any of 
the covenants contained in paragraphs 7 and 8 of this 
agreement, an injunction or any other like remedy shall 
be the only effective remedy to protect the Employer's 
rights and property as set out in paragraphs 7 and 8, 
and that an interim injunction may be granted 
immediately on the commencement of any suit. 

(4) 	The Executive understands and agrees that the Employer 
has a material interest in preserving the relationship 
it has developed with its customers against impairment 
by competitive activities of a former employee. 
Accordingly, the Executive agrees that the restrictions 
and covenants contained in paragraph 7 and those 
contained in paragraph 8 of this agreement and the 
Executive's agreement to it by his execution of this 
agreement, are of the essence to this agreement and 
constitute a material inducement to the Employer to 
enter into this agreement and to employ the Executive, 
and that the Employer would not enter into this 
agreement absent such inducement. Furthermore, a claim 
or cause of action by the Executive against the 
Employer whether predicated on this agreement or 
otherwise, shall not constitute a defence to the 
enforcement by the Employer of the covenants or 
restrictions provided, however, that if any provision 
shall be held to be illegal, invalid or unenforceable 
in any jurisdiction, the decision shall not affect any 
other covenant or provision of this agreement or the 
application of any other covenant or provision.

9.  	Vacation

The Executive shall be entitled during each year to five 
weeks' paid vacation.  Upon termination of his employment, 
the Executive shall be paid for any unused vacation days 
based on his annual salary.  U.S. statutory holidays may be 
substituted for Canadian statutory holidays should the 
Executive wish to do so.

10. 	Termination of Employment

(I) 	The parties understand and agree that this agreement 
may be terminated in the following manner in the 
specified circumstances:
<PAGE>
(a) 	By the Employer, in its absolute discretion, 
without any notice or pay in lieu thereof, for 
cause. For the purposes of this agreement, cause 
includes the following:

(i) 	any willful material breach of the provisions 
of this agreement;

(ii) any conduct of the Executive which in the 
reasonable opinion of the Employer may bring 
himself or the Employer into disrepute;

(iii) the commission of an act of bankruptcy by 
the Executive;

(iv) conviction of the Executive of a criminal 
offence;

(v) 	any mental or physical disability or illness 
which results in the Executive being unable 
to substantially perform his duties for a 
continuous period of 150 days or for periods 
aggregating 180 days, in any period of 365 
days.

	Failure by the Employer to rely on the provision 
of this paragraph in any given instance or 
instances, shall not constitute a precedent or be 
deemed a waiver.

(b) 	By the Employer in its absolute discretion and for 
any reason.  Provided that if the employment of 
the Executive is terminated without cause prior to 
April 1, 1997, the Employer will pay the 
Executive, as termination pay, the sum of U.S. 
$300,000 in two equal instalments of $150,000 on 
the date of termination and on the 1st anniversary 
date of termination.  Provided further that the 
Employer shall give the Executive 90 days written 
notice if termination is for any reason other than 
for cause although the Employer may excuse the 
Executive from his duties during the 90 day 
period.

(c)	By the Executive upon giving the Employer 90 days 
notice in writing and subject to all applicable 
provisions of this agreement.

(2) 	The parties understand and agree that the giving of 
notice or the payment of pay in lieu of notice by the 
Employer to the Executive on termination of the 
Executive's employment shall not prevent the Employer 
from alleging cause for the termination.

(3) 	On termination of employment the Executive shall 
immediately resign all offices held (including 
directorships) in the company and save as provided in 
this agreement, the Executive shall not be entitled to 
receive any severance payment or compensation for loss 
of office or otherwise by reason of the resignation. If 
the Executive fails to resign as mentioned the Employer 
is irrevocably authorized to appoint some person in his 
<PAGE>
	name and on his behalf to sign any documents or do any 
things necessary or requisite to give effect to it.  

11. 	Death of Executive

Notwithstanding anything to the contrary in this agreement, 
in the event of the death of the Executive during the term 
hereof, the salary of the Executive shall continue to be 
paid to his estate for a period of 6 months from the date of 
death and the spouse of the Executive shall continue during 
such period to receive such of the benefits referred to in 
Section 4 of this agreement as are applicable.

12.	Employer's Property

The Executive acknowledges that all items of any and every 
nature or kind created or used by the Executive pursuant to 
the Executive's employment under this agreement, or 
furnished by the Employer to the Executive, and all 
equipment, automobiles, credit cards, books, records, 
reports, files, manuals, literature, confidential 
information or other materials shall remain and be 
considered the exclusive property of the Employer at all 
times and shall be surrendered to the Employer, in good 
condition, promptly on the termination of the Executive's 
employment irrespective of the time, manner or cause of the 
termination.

13. 	Assignment of Rights

The rights which accrue to the Employer under this agreement 
shall pass to its successors or assigns resulting from an 
amalgamation, merger or other reorganization to which the 
Employer is a party or resulting from the transfer of a 
substantial portion of the Employer's assets or undertaking 
to another legal entity. The rights of the Executive under 
this agreement are not assignable or transferable in any 
manner.

14. 	Notices

(1) 	Any notice required or permitted to be given to the 
Executive shall be sufficiently given if delivered to 
the Executive personally or if mailed by registered 
mail to the Executive's address last known to the 
Employer.

(2) 	Any notice required or permitted to be given to the 
Employer shall be sufficiently given if mailed by 
registered mail to the Employer's Head Office at its 
address last known to the Executive.
<PAGE>
15. 	Severability

In the event that any provision or part of this agreement 
shall be deemed void or invalid by a court of competent 
jurisdiction, the remaining provisions or parts shall be and 
remain in full force and effect.

16. 	Entire Agreement

This contract constitutes the entire agreement between the 
parties with respect to the employment and appointment of 
the Executive by the Employer subsequent to May 1, 1995 and 
any and all previous agreements, written or oral, express or 
implied, between the parties or on their behalf, relating to 
employment and appointment of the Executive by the Employer 
for such period are terminated and cancelled and each of the 
parties releases and forever discharges the other of and 
from all manner of actions, causes of action, claims and 
demands whatsoever, under or in respect of any such previous 
agreement.  For greater certainty the parties acknowledge 
that nothing herein is intended to affect the terms of the 
Executive's appointment by the Employer prior to May 1, 
1995.

17. 	Modification of Agreement

Any modification to this agreement must be in writing and 
signed by the parties or it shall have no effect and shall 
be void.

18. 	Headings

The headings used in this agreement are for convenience only 
and are not to be construed in any way as additions to or 
limitations of the covenants and agreements contained in it.
<PAGE>



19. 	Governing law

This agreement shall be construed in accordance with the 
laws of the Province of Ontario.

IN WITNESS WHEREOF this agreement has been executed by the 
parties to it, the day, month and year first written above. 

SIGNED, SEALED AND DELIVERED	)
in the presence of:			)	GANDALF TECHNOLOGIES INC.
						)
						)	Per: S/CHARLES GARDNER
						)
						)
						)	Per: S/ROBERT KEITH
						)
						)
						)
						)	
						)	S/Thomas A. Vassiliades

<PAGE>
Royal Bank of Canada
90 Sparks Street
Ottaw, Ontario
KlP 5T6



May 30, 1995


Private & Confidential





Gandalf Technologies Inc.
130 Colonnade Road South
Nepean, Ontario
K2E 7M4


Attention:	Mr. Walter MacDonald
			Vice-President, Finance


Dear Sir:


Royal Bank of Canada (the "Bank") is pleased to offer 
Gandalf Technologies Inc. (the "Borrower") the following 
credit facilities (the "Credit Facility"), which, upon 
your acceptance shall supersede and cancel the credit 
facilities provided to the Borrower in our letter 
agreement of November 8, 1994.  The Credit Facility 
shall be governed by the following terms and conditions:

1.	Definitions:
 The definitions attached hereto in Schedule "A" are 
incorporated in this agreement by reference as if set 
out in full herein and unless otherwise provided, all 
accounting terms herein shall be interpreted in 
accordance with GAAP.
 
 2.	Credit Facility:
 The Credit Facility is available in the following 
segments as follows:
 
 (1)	Letters of Credit in Canadian or US 
 	Dollars 	("L/C's").
 (2)	Foreign exchange forward contracts ("FEF 
 	Contracts").
 <PAGE>
 	(a)	Royal Bank US Base Rate based loans 
 		in US Dollars ("RBUSBR Loans"),
 	(b)	Royal Bank Prime based loans in 
 		Canadian Dollars ("RBP 	Loans"),
 	(c)	Libor based loans in US Dollars 
 		("Libor Loans"),
 	(d)	Banker's Acceptances in Canadian 
 		Dollars ("B/As"), and
 	(e)	Letters of Credit in Canadian or US 
 		Dollars ("L/Cs").
 
 	Each use of the Credit Facility by way of any of 
the foregoing methods is referred to as a "Borrowing". 
The face amount of each Borrowing outstanding shall be 
used to determine the amount of Borrowings outstanding 
under the Credit Facility at any time with the exception 
that the amount of Borrowings ascribed to FEF Contracts 
shall be determined by the Bank, in its sole discretion, 
from time to time and advised to the Borrower upon 
request.
 
 3.	Amount(s):
 (1)	$1,350,000 or the Equivalent Amount in US 
 	Dollars.
 (2)	$6,750,000 or the Equivalent Amount in US 
 	Dollars.
 (3)	The lesser of:
 	US $4,500,000 or the Equivalent Amount in 
 	Canadian Dollars, the Margin Requirement.
 
 4.	Purpose:
 	The Borrower shall use the Credit Facility for the 
purpose of accommodating:
 
(a) 	L/C requirements.
(b) 	Foreign exchange hedging activities.
(c) 	General operating requirements.
 
 5.	Availability:
 	Borrowings under the Credit Facility are available 
on any Business Day through the Branch of Account.
 
 	During the term of the Credit Facility, the 
Borrower may borrow, repay and reborrow hereunder at any 
time, unless otherwise provided.
 
 	FEF Contracts may not have maturities exceeding one 
year.
 <PAGE>
 
 	After the Maturity Date, the Credit Facility shall 
convert to a demand facility, the Bank may cancel any 
undrawn portion of the Amount at any time and all 
Borrowings outstanding shall be due and payable on 
demand by the Bank.
 
 6.	Interest Rates and Fees:
 (1)	L/C fees to be quoted by the Bank at time of issue
 	of each L/C.
 	(a)	Royal Bank Prime ("RBP") plus 1/2%.
 	(b)	Royal Bank US Base Rate ("RBUSBR") plus 1/2%.
 	(c)	Libor ("Libor") plus 1 1/4%.
 	(d)	Royal Bank Prime Acceptance Fees ("RBPAF") 
 		plus 1/2%.
 	(e)	L/C fees to be quoted by the Bank at time of 
		issue of each L/C.
 
 7.	Calculation and Payment of Interest and Fees:
 
 (a)	RBP and RBUSBR Loans:
 	The Borrower shall pay interest on each RBP Loan in 
Canadian Dollars and interest on each RBUSBR Loan in US 
Dollars monthly in arrears on the first Business Day 
following the 24th of each month.  Such interest will 
accrue and be computed daily on the daily closing 
balance on the basis of a year of 365 days.  Any change 
in RBP or RBUSBR shall be effective as of the opening of 
business on the day such change takes place.
 (b)	Libor Loans:
 	The Borrower shall pay interest on each Libor Loan 
in US Dollars in arrears on each Libor Interest Date.  
Such interest will accrue and be computed daily on the 
basis of a year of 360 days.
 (c)	B/As:
 	The Borrower shall pay acceptance fees in Canadian 
Dollars at the rates provided for above in advance on 
the date of issue of each B/A.  Acceptance fees shall be 
calculated on the face amount of the B/A issued and 
based upon the number of days in the term thereof and a 
year of 365 days.
 (d)	L/C Fees:
 	The Borrower shall pay an L/C fee on the date of 
issuance of such L/C in the currency in which such L/C 
is issued.  Such fee shall be calculated on the face 
amount of the L/C issued and based on the number of days 
in the term thereof and a year of 365 days.
 <PAGE>
 (e)	Operation of Account Fee:
 	The Borrower shall pay fees of $100 and US$100 
payable monthly in arrears on the first day of each 
month to compensate the Bank for the expense of 
revolving the Borrower's accounts.
 (f)	Standby Fee:
 	A standby fee equal to 3/16 of 1% per annum 
calculated on the unused  portion of Segment 3 is 
payable monthly in arrears within the first five 
business days of each month.
 (g)	Monitoring Fee:
 	The Borrower shall pay a fee of $250. monthly in 
arrears on the first day of each month to compensate the 
Bank for the cost of monitoring, reviewing and analyzing 
financial reports of the Borrower and its Material 
Subsidiaries.
 (h)	Interest Act (Canada):
 	The annual rates of interest or fees to which the 
rates calculated in accordance with this Agreement are 
equivalent, are the rates so calculated multiplied by 
the actual number of days in the calendar year in which 
such calculation is made and divided by 365 or, in the 
case of Libor Loans, 360.
 
 8.	Time and Place of Payment:
 	Payments of principal, interest, fees and all other 
amounts payable by the Borrower pursuant to this 
Agreement shall be paid at the Branch of Account in 
immediately available funds in Canadian Dollars except 
as otherwise herein provided.  Each payment under this 
Agreement shall be made for value on the day such 
payment is due, provided that if any such day is not a 
Business Day such payment shall be deemed for all 
purposes of this Agreement to be due on the Business Day 
next following such day and all interest and other fees 
shall continue to accrue until payment.  Interest and 
fees payable under this Agreement are payable both 
before and after any or all of default, demand and 
judgment.
 
 9.	Withholding Taxes:
 	All payments required under this Credit Facility 
shall be made free and clear of and without any 
withholding on account of any taxes or other charges of 
any nature or kind whatsoever.  If any such taxes or 
charges are required to be withheld from any payment 
made hereunder, the Borrower shall pay an additional 
amount such that the net amount received by the Bank
 <PAGE>
 shall be equal to the amount which would have been 
received if no such withholding were required to be 
made.
 
 10.	Exchange Rate Fluctuations:
 	If, in the sole determination of the Bank, due to 
exchange rate fluctuations or for any other reason, the 
value of Borrowings outstanding under the Credit 
Facility, when converted to Canadian Dollars, exceeds 
the Amount as of the 25th day of any month, the Borrower 
shall either repay or otherwise retire the outstanding 
Borrowings to the extent of the amount of such excess, 
or shall secure the amount of such excess in a manner 
which is satisfactory to the Bank.
 
 11.	Repayment:
 	Borrowings are repayable on the later of the 
Maturity Date or the date of any demand by the Bank, 
provided that on or prior to the Maturity Date the Bank 
may demand repayment pursuant to Section 24 hereof, and 
in such event, Borrowings shall be payable upon such 
demand.
 
 	After the Maturity Date, all Borrowings made 
hereunder shall be due and payable on demand by the 
Bank.
 
 	Upon any demand by the Bank hereunder, the Borrower 
shall pay all amounts outstanding hereunder including, 
without limitation, an amount equal to the aggregate of 
the face amounts of all B/As and L/Cs and the amount 
advised by the Bank, pursuant to Section 2 hereof, with 
respect to FEF Contracts which are unmatured or 
unexpired, which amount shall be held by the Bank as 
collateral security for the Borrower's obligations to 
the Bank with respect thereto.  With respect to such 
unmatured or unexpired B/As and L/Cs and FEF Contracts, 
the Borrower will have the further obligation to execute 
such security documents as the Bank may reasonably 
require.
 
 12.	Conversion:
 	The Borrower may convert a Borrowing into another 
basis of Borrowing provided that no Event of Default has 
occurred and is continuing and that the conditions for 
borrowing by way of such instruments are fulfilled.  
Libor Loans may only be converted on the last day of the 
relevant Libor Interest Period, B/As may only be 
converted on their respective maturity dates and L/Cs 
may only be converted on their expiry dates or such 
earlier date as agreed by the Borrower, Bank and the 
beneficiary thereof.
 <PAGE>


 13.	Prepayment:
 	Libor Loans may only be prepaid on the last day of 
the relevant Libor Interest Period and B/As may only be 
prepaid on their respective maturity dates.
 
 14.	Evidence of Indebtedness:
 	The Bank shall open and maintain at the Branch of 
Account accounts and records evidencing the Borrowings 
made available to the Borrower by the Bank under this 
Agreement. The Bank shall record the principal amount of 
each Borrowing, the payment of principal and interest 
and all other amounts owing to the Bank.
 
 	The Bank's accounts and records constitute, in the 
absence of manifest error, conclusive evidence of the 
indebtedness of the Borrower to the Bank.
 
 	The Borrower authorizes and directs the Bank to 
automatically debit any bank account of the Borrower for 
all amounts payable by the Borrower to the Bank 
including, without limitation, the repayment of all 
amounts due under this Agreement and all charges for the 
keeping of such bank account.
 
 	This provision shall be interpreted as a separate 
contract between the parties, independent of all other 
terms of this Agreement and shall remain in full force 
and effect notwithstanding that this Agreement shall 
have otherwise ceased to have any force or effect.
 
 15.	Operating Account:
 	Pursuant to a central banking offset agreement 
dated on or about April 1, 1993 between the Borrower, 
Gandalf Canada Ltd. ("GCL") and the Bank, the Bank shall 
establish an account in each of Canadian Dollars and US 
Dollars (each a "Group Account").  If the balance in a 
Group Account:
 
 (a)	is a credit, the Bank may apply at any time in its 
discretion, the amount of such credit or any part 
thereof, rounded to the nearest $100,000, or US$100,000, 
as applicable as a repayment of Borrowings outstanding 
under Segment 3 hereunder, or
 (b)	is a debit, the Bank shall, provided that 
Borrowings under Segment 3 hereunder are available, make 
available a Borrowing by way of an RBP or RBUSBR Loan in 
an amount, rounded to the nearest $100,000 or 
US$100,000, as applicable, as required to place the 
 <PAGE>
 affected Group Account at not less the balance set out 
in this paragraph.
 
 	In either instance, a minimum net credit balance of 
$100,000 or US$100,000, as applicable as adjusted from 
time to time will be maintained in each Group Account.
 
 16.	Libor Loan Conditions:
 	The Borrower may borrow by way of Libor Loan 
subject to the following conditions:
 
 (a)	Libor Loans shall be made in minimum amounts of 
US$1,000,000, as applicable or larger whole multiples of 
US $100,000, as applicable;
 (b)	the Borrower may select the Libor Interest Period 
applicable to any Libor Loan and shall notify the Bank 
of such Libor Interest Period when giving notice 
pursuant to Schedule "B";
 (c)	if the Borrower fails to select and to notify the 
Bank of the Libor Interest Period applicable to any 
Libor Loan, the Borrower shall be deemed to have 
selected a 3 month Libor Interest Period;
 (d)	the Borrower shall indemnify the Bank against any 
loss, cost or expense (including without limitation, any 
loss incurred by the Bank in liquidating or redeploying 
deposits acquired to fund or maintain any Libor Loan) 
incurred by the Bank as a result of:
 	(i)	repayments, prepayments, conversions or 
rollovers of a Libor Loan other than on the last day of 
the Libor Interest Period applicable to such Libor Loan, 
or
 	(ii)	failure to draw down a Libor Loan on the 
requested date;
 (e)	if the Bank determines, which determination is 
final, conclusive and binding upon the Borrower, that:
 	(i)	adequate and fair means do not exist for 
ascertaining the rate of interest on a Libor Loan,
 	(ii)	the making or the continuance of a Libor Loan 
has become impracticable by reason of circumstances 
which materially and adversely affect the London 
interbank market,
 	(iii)  deposits in US Dollars, as applicable, are 
not available to the Bank in the London interbank market 
in sufficient amounts in the ordinary course of business 
for the applicable Libor Interest Period to make or 
 <PAGE>
 maintain a Libor Loan during such Libor Interest Period, 
or
 	(iv)	the cost to the Bank of making or maintaining 
a Libor Loan does not accurately reflect the effective 
cost to the Bank thereof and if the costs to the Bank 
are increased or the income receivable by the Bank is 
reduced in respect of a Libor Loan,
 
 	then the Bank shall promptly notify the Borrower of 
such determination and the Borrower shall, prior to the 
next Interest Determination Date, notify the Bank as to 
the basis of Borrowing it has selected in substitution 
for such Libor Loan.  If the Borrower has not so 
notified the Bank, such Libor Loan will automatically be 
converted into an RBUSBR Loan on the expiry of the then 
current Libor Interest Period.
 
 17.	B/A Conditions:
 	The Borrower may borrow by way of B/A subject to 
the following conditions:
 
 (a)	B/As shall be issued and mature on a Business Day 
and shall be issued in minimum face amounts of $100,000 
for terms of not less than 30 and not more than 365 days 
with each issue being for an aggregate face amount of 
$500,000 or such larger amount as is a whole multiple of 
$100,000;
 (b)	the Bank may, in its sole discretion, refuse to 
accept the Borrower's drafts or limit the amount of any 
B/A issued at any time;
 (c)	the Borrower shall, by no later than 12:00 (noon) 
on the day on which a B/A becomes payable, pay to the 
Bank at the Branch of Account an amount equal to the 
face amount of such B/A;
 (d)	if any maturing B/A is paid by the Bank with its 
own funds, then as of the date of such payment, the B/A 
will be deemed to be converted into an RBP Loan 
hereunder in the face amount of such B/A;
 (e)	in the event that there is any inconsistency at any 
time between the terms of this Agreement and the terms 
of the B/A Undertaking, the terms hereof shall govern.
 
 18.	L/C Conditions:
 	The Borrower may borrow by way of L/C subject to 
the following conditions:
 
 (a)	the Bank may, in its sole discretion, refuse to 
issue L/Cs at any time;
 <PAGE>
 (b)	each L/C shall expire on a Business Day and shall 
have a term of not more than 365 days;
 (c)	prior to the issue of an L/C, the Borrower shall 
execute a duly authorized application with respect 
thereto in form and substance satisfactory to the Bank, 
and each L/C shall be governed by the terms and 
conditions of the relevant application for such 
instrument;
 (d)	the Borrower shall, by no later than 12:00 (noon) 
on any day on which a drawing is made under an L/C, pay 
to the Bank at the Branch of Account an amount equal to 
the face amount of such drawing, and if the Borrower 
fails to make such payment, the face amount of such 
drawing shall be converted, at the option of the Bank 
into a loan with interest at either RBP or RBUSBR;
 (e)	an L/C can only be revoked prior to its expiry date 
with consent of the Borrower, Bank and the beneficiary 
thereof;
 (f)	in the event that there is any inconsistency at any 
time between the terms of this Agreement and the terms 
of the application for L/C, the terms thereof shall 
govern.
 
 19.	Increased Costs:
 	If, in the reasonable opinion of the Bank, the Bank 
is now or hereafter becomes subject to, or there is a 
change in:
 (a)	any reserve, special deposit, deposit insurance, or 
similar requirement against assets of, or deposits in or 
for the account of, or credit extended by, or any 
acquisition of funds by, the Bank;
 (b)	any reserve, special deposit, or similar 
requirement with respect to all or any of the Borrowings 
or the undrawn portion of all or any part of the Credit 
Facility;
 (c)	taxation of, or the basis of, taxation of any 
payments due to the Bank hereunder (except for taxes on 
the overall net income of the Bank) or taxation on 
reserves or deemed reserves with respect to all or any 
part of the Credit Facility;
 (d)	any requirement relating to capital adequacy, or
 (e)	any other condition imposed by Applicable Law or 
any interpretation of Applicable Law by an entity 
charged with the administration thereof or any other 
condition with which financial institutions operating in 
Canada are accustomed to comply or have generally 
complied, whether or not having the force of law,
 
 	and the result of any of the foregoing, in the sole 
determination of the Bank, is to increase the cost to, 
or to reduce any amount received or receivable by, the 
Bank hereunder, or to reduce the Bank's effective return 
 <PAGE>
 hereunder to a level below that which the Bank could 
have otherwise achieved (using any reasonable averaging 
and attribution method), the Bank shall determine that 
amount of money which shall compensate it for such 
increase in cost or reduction in income or reduction in 
rate of return on the Bank's capital, and the Borrower 
shall pay to the Bank upon demand such amount in respect 
of such increased cost or reduction as the Bank may 
determine to be required to compensate the Bank.  The 
Bank's determination of such increased cost or reduction 
shall be conclusive absent manifest error.
 
 20.	Illegality:
 	If the introduction of or any change in Applicable 
Law makes it unlawful, or prohibited for the Bank, in 
its sole opinion, to perform its obligations under this 
Agreement, the Bank may, by written notice to the 
Borrower, terminate its obligations under this 
Agreement, and the Borrower shall prepay the Borrowings 
immediately or at the end of such period as the Bank may 
agree, together with all interest and fees which have 
accrued to the date of payment.
 
 21.	Conditions Precedent to Disbursement:
 
 (a)	The obligation of the Bank to make available any 
Borrowing is subject to and conditional upon the receipt 
in form and substance satisfactory to the Bank, of:
 
 (i)	a duly executed copy of this Agreement;
 (ii)	the following documents (the "Security Documents"):
 	(a)	a general security agreement (the "GSA") on 
the Bank's standard form signed by the Borrower and 
representing a first charge on all assets of the 
Borrower other than real estate and purchase money 
security interests ("PMSIs"),save for PMSIs over the 
Borrower's inventory;
 	(b)	a general assignment of debts on the Bank's 
standard form signed by the Borrower;
 	(c)	assignment by the Borrower of all of its 
shares in Gandalf Systems Corporation ("GSC"), Gandalf 
Digital Communications Ltd. ("GDCL") and GCL;
 	(d)	assignment by the Borrower of all patents, 
trademarks and licenses;
 <PAGE>
 	(e)	a general assignment of leases signed by the 
Borrower covering 130 Colonnade Rd. S. and 40 Concourse 
Gate, both in Nepean, Ontario;
 	(f)	a general security agreement on the Bank's 
standard form signed by GSC and representing a first 
charge on all assets of GSC other than real estate;
 	(g)	a guarantee & postponement of claim on the 
Bank's standard form in the principal amount of not less 
than US $4,500,000 plus interest and fees, signed by 
GSC;
 	(h)	assignment by GSC of all patents, trademarks, 
copyrights and licenses;
 	(i)	a guarantee & postponement of claim on the 
Bank's standard form in the principal amount of 
$3,000,000 plus interest and fees signed by GCL;
 	(j)	a guarantee & postponement of claim on the 
Bank's standard form in the principal amount of not less 
than US $4,500,000 plus interest and fees signed by GCL;
 	(k)	a general security agreement on the Bank's 
standard form signed by GCL and representing a second 
charge on all assets of GCL other than real estate and 
PMSIs over GCL's inventory;
 	(l)	a general assignment of debts on the Bank's 
standard form signed by GCL;
 	(m)	a general hypothecation signed by the Borrower 
with respect to any Liquid Collateral Security;
 	(n)	assignment of insurance policies covering 
inventory of GSC;
 	all of which shall have been duly registered in all 
appropriate jurisdictions in order to perfect and 
maintain the security created by the Security Documents;
 	(i)	a duly executed B/A Undertaking; and 
 	(ii)	a review of all documentation by legal counsel 
 		to the Bank; and
 	(iii)such other documents as the Bank may 
 		reasonably request.
 
 22.	Representations and Warranties of the Borrower:
 	The Borrower represents and warrants to the Bank, 
which representations and warranties are repeated as of 
the time of each Borrowing and as of the time at which 
each payment of interest or fees is due hereunder, that:
 <PAGE>
 
 (a)	the Borrower is a corporation validly incorporated 
and existing under the laws of Ontario and are duly 
registered or qualified to carry on business in all 
jurisdictions where the nature of its properties, assets 
or business makes such registration or qualification 
necessary or desirable;
 (b)	the execution and delivery of this Agreement and 
the Security Documents have been duly authorized by all 
necessary actions and do not (i) violate any law, 
regulation or rule by which the Borrower is bound, (ii) 
violate any provision of its constating documents, by-
laws or any unanimous shareholders' agreement to which 
it is subject, (iii) result in a breach of, or a default 
under, any agreement or instrument to which either it is 
a party or by which it or any of its properties or 
assets may be bound or affected, or (iv) result in the 
creation of any encumbrance on any of its properties or 
assets, except as contemplated herein;
 (c)	its most recent audited, consolidated financial 
statements are correct and complete in all material 
respects;
 (d)	no Event of Default has occurred and no event has 
occurred which constitutes, or which with giving of 
notice, lapse of time or the occurrence of any other 
condition would constitute a default having a material 
adverse effect on its financial condition under or in 
respect of any agreement, undertaking or instrument to 
which the Borrower or any of its properties or assets 
may be subject;
 (e)it is in compliance with all Applicable Laws, 
including, without limitation, those dealing with the 
environment;
 (f)	the Borrower has filed all material income tax 
returns which were required to be filed, paid or made 
provision for payment of all material taxes (including 
interest and penalties) which are due and payable, and 
provided adequate reserves for payment of any tax, the 
payment of which is being contested;
 (g)	no consent, approval, order, authorization, 
licence, exemption or designation of or by any 
governmental body or person is required in connection 
with the execution, delivery and performance of this 
Agreement or the Security Documents or the transactions 
contemplated hereby on behalf of the Borrower and no 
registration, qualification, designation, declaration or 
filing with any governmental body is necessary to enable 
or empower either of them to perform their respective 
obligations under this Agreement, except such as have 
been made or obtained, which are in full force and 
effect.
 
 	The representations and warranties made in this 
Section shall continue in effect until payment and 
performance of all debts, liabilities and obligations 
under this Agreement.
 <PAGE>
 
 23.	Covenants:
 	Without affecting or limiting in any way the right 
of the Bank to terminate its commitment and demand all 
Borrowings under the Credit Facility after the Maturity 
Date, the Borrower covenants and agrees with the Bank, 
while this Agreement is in effect or any Borrowings are 
outstanding:
 
 (a)	to maintain as at the end of any fiscal quarter 
Tangible Net Worth on a consolidated basis of not less 
than US $40,000,000;
 (b)	not to permit its Current Ratio on a consolidated 
basis to be less than 1.60:1 as at the end of any fiscal 
quarter;
 (c)	not to permit its Total Liabilities to Tangible Net 
Worth Ratio on a consolidated basis to exceed .90:1 as 
at the end of any fiscal quarter;
 (d)	to provide the Bank with the following:
 
 (i)	an aged list of accounts receivable owned by GSC 
within 15 Business Days of the end of each month, 
accompanied by a certificate of the Borrower and GSC;
 (ii)	quarterly consolidated and non-consolidated 
unaudited financial statements within 45 days of the end 
of each fiscal quarter, accompanied by a certificate in 
the form of Schedule "C" hereto;
 (iii)	quarterly consolidated analysis of bookings, 
billings and backlog within 45 days of the end of each 
fiscal quarter;
 (iv)	annual consolidated audited financial statements of 
each of the Borrower and GSC within 90 days of each 
fiscal year end;
 (v)	details of securities pledged as Liquid Collateral 
Security determined in accordance with Schedule D,
 
 	each of the above financial statements to be 
accompanied by a certificate in form satisfactory to the 
Bank.
 
 (e)	to give the Bank prompt notice upon acquiring 
knowledge of any Event of Default or any event which, 
with notice or lapse of time or both, would constitute 
an Event of Default;
 (f)	not to do anything to affect the ranking of this 
debt;
 (g)	to maintain its corporate existence as a validly 
existing corporate entity;
 (h)	to provide the Bank with access to its business and 
records as may be requested from time to time including, 
without limitation, its annual financial forecasts and 
plans;
 <PAGE>
 (i)	to insure and to keep insured with insurers 
acceptable to the Bank all properties customarily 
insured by companies carrying on similar business in 
similar locations against all risks, including but not 
limited to business interruption, with loss payable to 
the Bank as loss payee or mortgagee, as the case may be;
 (j)	to file all income tax returns which are to be 
filed from time to time, to pay or make provision for 
payment of all taxes (including interest and penalties) 
and Potential Preferred Claims which are or will become 
due and payable and to provide adequate reserves for the 
payment of any tax, the payment of which is being 
contested;
 (k)	to comply with all Applicable Laws including, 
without limitation, those dealing with the environment 
and to hold the Bank harmless for any costs or expenses 
which it incurs for any environment-related liabilities 
which exist now or in the future with respect to the 
Borrower's property;
 (l)	not to grant, create, assume or suffer to exist any 
mortgage, charge, lien, pledge, security interest or 
other encumbrance affecting any of its properties, 
assets or other rights, without the prior written 
consent of the Bank;
 (m)	during any fiscal year of the Borrower, not to 
sell, transfer, convey, lease, assign or otherwise 
dispose of any part of its undertaking, property, assets 
or rights with an aggregate value exceeding C$5,000,000, 
other than inventory in the ordinary course of business 
and on commercially reasonable terms, without the prior 
written consent of the Bank;
 (n)	not to change its name or merge, amalgamate, 
consolidate or otherwise enter into any other form of 
business combination with any other person without the 
prior written consent of the Bank, such consent not to 
be unreasonably withheld;
 (o)	not to make any capital expenditures in any fiscal 
year of the Guarantor except those as may be set out in 
the Guarantor's operating budgets as provided to the 
Bank from time to time, plus an allowance of 20%, 
without the Bank's prior written consent;
 (p)	not to directly or indirectly, guarantee or 
otherwise provide for on a direct or indirect contingent 
basis, the payment of any monies or performance of any 
obligations by any third party, other than wholly owned 
Subsidiaries, for an amount in excess of C$5,000,000 in 
the aggregate, except as may be consented to in writing 
by the Bank from time to time;
 (q)	To refrain from making any principal repayments on 
the Convertible Subordinated Debenture;
 (r)	to make best efforts to arrange an operating 
facility for GSC with a US lender, in replacement of 
Segment 3 hereunder;
 <PAGE>
 (s)	to refrain from making investments in, or acquiring 
the shares of, any third party exceeding US $3,000,000 
in aggregate in any fiscal year without the prior 
written consent of the Bank such consent not to be 
unreasonably held.  This provision does not extend to 
existing Affiliates.
 
 24.	Events of Default:
 	During the Term Period if any one or more of the 
following events has occurred and is continuing:
 
 (a)	the non-payment when due of principal, interest, 
fees or any other amounts due under this Agreement;
 (b)	the breach by the Borrower or its Affiliates of any 
provision of this Agreement or any other agreement with 
the Bank or any of the Bank's Subsidiaries;
 (c)	the default by the Borrower or its Affiliates under 
any obligation to repay borrowed money in excess of 
$1,000,000, other than amounts due under this Agreement, 
or in the performance or observance of any agreement or 
condition in respect of such borrowed money where, as a 
result of such default, the maturity of such obligation 
is accelerated;
 (d)	if any representation or warranty made or deemed to 
have been made herein shall be false or inaccurate in 
any materially adverse respect;
 (e)	if in the opinion of the Bank there is a material 
adverse change in the financial condition, ownership or 
operation of the Borrower or any of its Material 
Subsidiaries;
 (f)	if proceedings for the bankruptcy, receivership, 
dissolution, liquidation,  winding-up, reorganization or 
readjustment of debt of the Borrower or its Affiliates 
or for the suspension of the operations of the Borrower 
or its Affiliates are commenced, unless such proceedings 
are being actively and diligently contested in good 
faith;
 (g)	if the Borrower or any of its Affiliates is 
insolvent, or is adjudged or declared bankrupt or 
insolvent, or makes an assignment for the benefit of its 
creditors, or petitions or applies to any tribunal for 
the appointment of a receiver or trustee for it or for 
any substantial part of its property, or commences any 
proceedings relating to it under any reorganization, 
arrangement, readjustment of debt, dissolution, 
liquidation or other similar proceeding under Applicable 
Law, or by any act or failure to act indicates its 
consent to, approval of, or acquiescence in, any such 
proceeding for it or any substantial part of its 
property, or suffers the appointment of any receiver or 
trustee;
 <PAGE>
 (h)	if the Borrower should incur a loss exceeding US 
$5,000,000 in any fiscal quarter,
 
 	then in such event the ability of the Borrower to 
make further Borrowings under the Credit Facility shall 
immediately terminate and the Bank may, by written 
notice to the Borrower, declare the Borrowings 
outstanding hereunder to be immediately due and payable.
 
 	After the Maturity Date, nothing in this Agreement 
shall be construed to affect or limit in any way the 
right of the Bank to terminate its commitment and demand 
all Borrowings under the Credit Facility.
 
 25.	Expenses:
 	The Borrower shall pay the reasonable fees 
(including, without limitation, all documentation fees 
charged by the Bank for use of its internal legal 
counsel) and expenses incurred by the Bank in connection 
with the preparation, negotiation, documentation and 
operation of the Credit Facility and the Security 
Documents, including the enforcement of the Bank's 
rights under the Credit Facility whether or not any 
amounts are advanced hereunder.
 
 26.	Indemnity:
 	The Borrower shall indemnify the Bank from and 
against all losses, damages, expenses and liabilities 
(including legal fees on a solicitor and client basis) 
which the Bank sustains or incurs as a consequence of 
any breach by the Borrower under any of the provisions 
of this Agreement or of any document or instrument 
delivered in connection hereunder.
 
 27.	Limit on Rate of Interest:
 	The Borrower shall not be obliged to pay any 
interest under or in connection with this Agreement to 
the extent such interest exceeds the effective annual 
rate of interest on the credit advanced hereunder that 
would be lawfully permitted under the Criminal Code.  
For purposes of this section, "interest" and "credit 
advanced" have the meanings ascribed to such terms in 
the Criminal Code, and the "effective annual rate of 
interest" shall be calculated in accordance with 
generally accepted actuarial practices and principles.
 
 28.	Judgment Currency:
 	If for the purpose of obtaining judgment in any 
court in any jurisdiction with respect to this 
Agreement, it is necessary to convert into the currency 
of such jurisdiction (the "Judgment Currency") any 
amount due hereunder in any currency other than the 
 <PAGE>
 Judgment Currency, then such conversion shall be made at 
the rate of exchange prevailing on the Business Day 
before the day on which judgment is given.  For this 
purpose "rate of exchange" means the rate at which the 
Bank will, on the relevant date, sell such currency in 
Toronto, Ontario against the Judgment Currency.
 
 	In the event that there is a change in the rate of 
exchange prevailing between the Business Day before the 
day on which the judgment is given and the date of 
payment of the amount due, the Borrower will, on the 
date of payment, pay such additional amounts (if any) or 
be entitled to receive reimbursement of such amount, if 
any, as may be necessary to ensure that the amount paid 
on such date is the amount in the Judgment Currency 
which, when converted at the rate of exchange prevailing 
on the date of payment, is the amount then due under 
this Agreement in such other currency.  Any additional 
amount due from the Borrower under this Section will be 
due as a separate debt and shall not be affect by 
judgment being obtained for any other sums due under or 
in respect of this Agreement.
 
 29.	Notices:
 	Any notice or demand hereunder shall be given in 
writing by telecopier or letter, in each case addressed 
to an officer of the receiving party.  A telecopier 
communication shall be deemed received on the date of 
transmission provided such transmission is received 
prior to 5:00 p.m. on a day on which the receiving 
party's office is open for normal business, and 
otherwise on the next such day.  A letter shall be 
deemed received when hand-delivered to the receiving 
party, at the address shown herein or at such other 
address as the receiving party may notify the other from 
time to time.  Each party shall be bound by any notice 
given hereunder and entitled to act in accordance 
therewith, unless otherwise agreed.  The addresses of 
the parties for the purpose hereof shall be:
 
 	as to the Borrower:
 	Gandalf Technologies Inc.
 	130 Colonnade Road South
 	Nepean, Ontario K2E 7M4
 	Attention: Vice-President, Finance
 	Telecopier: (613) 727-0617
 
 	as to the Bank:
 	Royal Bank of Canada
 	90 Sparks Street
 	Ottawa, Ontario K1P 5T6
 <PAGE>
 	Attention: Senior Manager, Advanced Technology
 	Telecopier: (613) 564-4527
 
 	or such other address for delivery as each party 
from time to time may notify the other as aforesaid.
 
 30.	Assignment:
 	This Agreement shall be binding upon and enure to 
the benefit of the Bank and the Borrower and their 
respective successors and permitted assigns.  The 
Borrower cannot assign or transfer all or any of its 
rights and obligations hereunder without the prior 
written consent of the Bank.
 
 31.	Set-Off:
 	The Bank is authorized (but not obligated), at any 
time and without notice, to apply any credit balance 
(whether or not then due) to which the Borrower is then 
beneficially entitled on any account (in any currency) 
at any branch or office of the Bank in or towards 
satisfaction of the obligations and liabilities of the 
Borrower due to the Bank under this Agreement.  For that 
purpose, the Bank is authorized to use all or any part 
of any such credit balance to buy such other currencies 
as may be necessary to effect such application.
 
 32.	Waivers and Amendments:
 	No failure to exercise and no delay in exercising 
on the part of the Bank, any right, power or privilege 
hereunder shall operate as a waiver thereof, nor shall 
any single or partial exercise of any right, power or 
privilege preclude any other right, power or privilege. 
 No amendment, modification or waiver of any provision 
of this Agreement or consent to any departure by the 
Borrower from any provision of this Agreement will in 
any event be effective unless it is in writing signed by 
the Borrower and the Bank, and then the amendment, 
modification, waiver or consent will be effective only 
in the specific instance, for the specific purpose and 
for the specific length of time for which it is given by 
the Bank.
 
 33.	Counterparts:
 	This Agreement may be executed in any number of 
counterparts, each of which when executed and delivered 
is an original but all of which taken together 
constitute one and the same instrument, and any party 
may execute this Agreement by signing any counterpart of 
it.
 <PAGE>


 34.	Further Assurances:
 	The Borrower shall from time to time promptly upon 
the request of the Bank take such action and execute and 
deliver such further documents, as shall be reasonably 
required in order to fully perform the terms of, and to 
carry out the intention of, this Agreement.
 
 35.	Severability:
 	If any provision of this Agreement is or becomes 
prohibited or unenforceable in any jurisdiction, such 
prohibition or unenforceability shall not invalidate, 
affect or impair any of the remaining provisions hereof 
or invalidate or render unenforceable the provision 
concerned in any other jurisdiction.
 
 36.	Governing Law and Submission to Jurisdiction:
 	This Agreement shall be construed in accordance 
with and governed by the laws of the Province of Ontario 
and of Canada applicable therein.  The Borrower 
irrevocably submits to the non-exclusive jurisdiction of 
the courts of such Province and acknowledges the 
competence of such courts and irrevocably agrees to be 
bound by a judgment of any such court.
 
 37.	Periodic Review:
 	The Credit Facility is subject to an annual review 
by the Bank on or before the Maturity Date.  The Bank 
may, in its sole discretion, terminate the Credit 
Facility following such annual review without limiting 
or affecting the Bank's rights pursuant to Section 24 
hereof.
 
 38.	Whole Agreement:
 	This Agreement and any agreements delivered 
pursuant to or referred to in this Agreement constitute 
the whole and entire agreement between the parties in 
respect of the Credit Facility, and cancel and supersede 
any prior written or verbal agreements including 
undertakings, declarations or representations made with 
respect thereto.
 
 39.	Effective Date:
 	Except as otherwise provided in this Agreement, the 
date on which this Agreement becomes effective is the 
date the offer is accepted by the Borrower.
 
40.	Expiry Date:
	This offer is open for acceptance until close of 
business at the Branch of Account on June 15, 1995 
unless extended in writing by the Bank.
<PAGE>


Please acknowledge your acceptance of the above terms 
and conditions by signing the attached copy of this 
letter in the space provided below and returning it to 
the undersigned.



Yours truly,




S/L.J. BLATTMAN






We acknowledge and accept the terms and conditions of 
this Agreement on the 30th day of May, 1995.

		THE BORROWER:

		GANDALF TECHNOLOGIES INC.

By:			S/W. MACDONALD

Name/Title:	V.P. FINANCE AND CFO

By:			S/M. RENNIE

Name/Title:	DIRECTOR OF FINANCE

<PAGE>
	SCHEDULE "A"



Schedule "A" to the Agreement dated as of the 30th day 
of May, 1995 between Gandalf Technologies Inc. as 
Borrower and Royal Bank of Canada as the Bank.


	DEFINITIONS:


"Affiliate" of a person means any person which directly 
or indirectly, controls or is controlled by or is under 
common control with such first mentioned person, and for 
the purposes of this definition, "control" (including 
with correlative meanings the terms "controlled by" and 
"under common control with") means the power to direct 
or cause the direction of the management and policies of 
any person, whether through the ownership of shares or 
by contract or otherwise, and without restricting the 
above, one corporate body shall be deemed to be 
affiliated with another corporate body if one of them is 
the Subsidiary of the other or both are Subsidiaries of 
the same corporate body;

"Agreement" means collectively this agreement and all 
schedules attached hereto;

"Applicable Law" means, in respect of any person, 
property, transaction or event, all present or future 
applicable laws, statutes, regulations, treaties, 
judgments and decrees and (whether or not having the 
force of law) all applicable official directives, rules, 
guidelines, orders and policies of any governmental body 
having jurisdiction;

"B/A Undertaking" means the Bank's standard form of 
undertaking in respect of bankers acceptances issued by 
borrowers and accepted by the Bank;

"Branch of Account" means the Bank's branch at 90 Sparks 
Street, Ottawa, Ontario;

"Business Day" means a day, excluding Saturday, Sunday, 
and any other day which shall be in the City of Toronto, 
Ontario a legal holiday or a day on which banking 
institutions are closed and, with respect to a Libor 
Loan, "Business Day" means a day with the foregoing 
characteristics which is also a day on which dealings in 
US Dollar  deposits by and between leading banks in the 
London interbank market may be conducted;

"Canadian Dollars" and the symbols "Cdn$", "C$" and "$" 
each means lawful money of Canada;

"Convertible Subordinated Debenture" means the Cdn 
$30,000,000 8.5% convertible subordinated debenture due 
November 10, 2002 issued by the Borrower;

"Current Ratio" of a person means the ratio of that 
person's current assets to that person's current 
liabilities, net of cash on hand;
<PAGE>


	SCHEDULE "A" (CONT'D.)




"Equivalent Amount" determines the amount of 
availability only and means on any date, the amount of 
Canadian Dollars required to convert from Canadian 
Dollars to US Dollars at the rate of 1.35 Canadian 
Dollars for 1.00 US$;

The Equivalent amount will be amended by the Bank from 
time to time to reflect changes in the rate of exchange 
and such amendments will be advised to the Borrower in 
writing.

"Event of Default" means each of the events listed in 
the section entitled "Events of Default";

"GCL Margin Surplus" means the amount, if any, by which 
the calculated Margin Requirement exceeds actual 
Borrowings.

"GAAP" means generally accepted accounting principles in 
effect from time to time in Canada applied in a 
consistent manner from period to period;

"Good Accounts Receivable" means US based trade 
receivables owing to GSC excluding without duplication:

(a)	those outstanding more than 90 days after the 
billing date,
(b)	those between GSC and any Affiliate
(c)	those subject to any mortgage, charge, assignment, 
lien, security interest or other encumbrance ranking in 
priority to or equal to that granted to the Bank 
pursuant to this Agreement,
(d)	those subject to any claim or assertion of a right 
of set-off on the part of the account debtor to the 
extent of such claim or assertion,
(e)	those which would be required to be treated as bad 
or doubtful accounts in accordance with GAAP including, 
without limitation, those outstanding from entities 
which are bankrupt, insolvent or which have suspended 
operations, and
(f)	those subject to a contractual right on the part of 
the account debtor to refuse payment either in whole or 
in part;

"Interest Determination Date" means, with respect to a 
Libor Loan, the date which is 2 Business Days prior to 
the first day of the Libor Interest Period applicable to 
such Libor Loan;

"Letter of Credit" or "L/C" each means a documentary 
credit issued by the Bank on behalf of the Borrower for 
the purpose of providing security to a third party that 
the Borrower will perform a contractual obligation owed 
to such third party;
<PAGE>


	SCHEDULE "A" (CONT'D.)




"Libor" means, with respect to each Libor Interest 
Period applicable to a Libor Loan, the annual rate of 
interest (rounded upwards, if necessary, to the nearest 
whole multiple of one sixteenth of one percent 
(1/16th%)), at which the Bank, in accordance with its 
normal practice, would be prepared to offer to leading 
banks in the London interbank market for delivery on the 
first day of such Libor Interest Period and for a period 
equal to such Libor Interest Period, deposits in US 
Dollars of amounts comparable to such Libor Loan to be 
outstanding during such Libor Interest Period, at or 
about 10:00 a.m. (Toronto time) on the Interest 
Determination Date;

"Libor Interest Date" means, with respect to any Libor 
Loan, the last day of each Libor Interest Period and, if 
the Borrower selects a Libor Interest Period longer than 
3 months, the Libor Interest Date shall be the date 
falling every 3 months after the beginning of such Libor 
Interest Period as well as the last day of such Libor 
Interest Period;

"Libor Interest Period" means, with respect to any Libor 
Loan, a period (subject to availability) of 
approximately 1 month (or longer whole multiples of 1 
month to and including 12 months as selected by the 
Borrower and notified to the Bank) commencing with the 
date on which such Libor Loan is made, the date on which 
another method of Borrowing is converted to such Libor 
Loan or the last day of the immediately prior Libor 
Interest Period;

"Liquid Collateral Security" means the liquid collateral 
security determined in accordance with Schedule "D";

"Margin Requirement" means the total amount of 
Borrowings available under this Agreement, which amount 
may not exceed 75% of Good Accounts Receivable plus the 
GCL Margin Surplus.

"Material Subsidiary" means any Subsidiary of the 
Borrower now or hereinafter located in Canada, the 
United States, the United Kingdom, France or the 
Netherlands, as well as any Subsidiary of the Borrower 
which is identified as being a Material Subsidiary by 
the Bank in writing to the Borrower from time to time 
and "Material Subsidiaries" means any such Subsidiaries 
of the Borrower;

"Maturity Date" means June 30, 1996;

"Potential Preferred Claims" means amounts accrued or 
owing for wages, vacation pay, employee benefits or 
pensions, municipal tax, corporate tax, sales tax, 
Canadian goods and services tax, source deductions and 
remittances (including income tax, Canada Pension Plan 
and unemployment insurance obligations), Government 
royalties, purchase money security interests and any 
other statutory preferred claims as well as the 
aggregate of the next three months rent payments for 
each rental property of the Borrower;
<PAGE>


	SCHEDULE "A" (CONT'D.)




"Royal Bank Prime" (in this Agreement, "RBP") means the 
annual rate of interest announced by the Bank from time 
to time as being a reference rate then in effect for 
determining interest rates on Canadian Dollar commercial 
loans made in Canada;

"Royal Bank Prime Acceptance Fee" (in this Agreement, 
"RBPAF") means the annual rate announced by the Bank 
from time to time as being a reference rate then in 
effect for determining fees on Canadian Dollar bankers' 
acceptances accepted by the Bank in Canada;

"Royal Bank US Base Rate" (in this Agreement, "RBUSBR") 
means the annual rate of interest announced by the Bank 
from time to time as being a reference rate then in 
effect for determining interest rates on US Dollar 
commercial loans made in Canada;

"Subsidiary"  of a person means (i) any corporation of 
which the person and/or any one or more of its 
Affiliates, holds, directly or beneficially, other than 
by way of security only, securities to which are 
attached more than 50% of the votes that may be cast to 
elect directors of such corporation, or (ii) a 
corporation of which such person has through operation 
of law or otherwise, the ability to elect or cause the 
election of a majority of the directors of such 
corporation and "Subsidiaries" of such person mean all 
such corporations;

"Tangible Net Worth" of a person means its shareholders' 
equity plus, but not in duplication, the amount of the 
Convertible Subordinated Debenture less the aggregate of 
its goodwill, deferred income taxes, deferred software 
costs (all as defined and set out on the person's 
audited annual financial statements), and other assets 
that the Bank deems to be intangible.  For the purpose 
of calculating shareholders' equity, items on the 
balance sheet of the relevant person under the heading 
"foreign exchange translation amount" shall be deemed to 
be zero;

"Term Period" means the period of time from the date of 
this Agreement to and including the Maturity Date;

"Total Liabilities" of any person means all liabilities 
appearing on the balance sheet of that person, net of 
cash on hand;

"Total Liabilities to Tangible Net Worth Ratio" of a 
person means the ratio of that person's Total 
Liabilities to that person's Tangible Net Worth;

"US Dollars" and "US$" each means lawful money of the 
United States of America in same day immediately 
available funds or, if such funds are not available, the 
form of money of the United States of America that is 
customarily used in the settlement of international 
banking transactions on the day payment is due 
hereunder.
<PAGE>



	SCHEDULE "B"




Schedule "B" to the Agreement dated as of the 30th day 
of May, 1995 between Gandalf Technologies Inc. as 
Borrower and Royal Bank of Canada as the Bank.

Notice Requirements for Drawdowns and Conversions

              RBP LOANS AND RBUSBR LOANS

Amount:                       Prior Notice;

Under Cdn$ or US$10,000,000   by 12:00 (noon) on 
                              the day of drawdown
                              or conversion

Cdn$ or US$10,000,000,        by 12:00 (noon) 1 Business 
up to and including the       Day prior to drawdow
Amount                        or conversion

              B/As

Amount                        Prior Notice

Under Cdn$10,000,000          by 12:00 (noon) on the day 
                              of drawdown or conversion

Cdn$10,000,000 up to and      by 12:00 (noon) 1 Business 
including the Amount          Day prior to drawdown or 
                              conversion

              Libor Loans

Amount                        Prior Notice

Under US$10,000,000 or the    by 10:00 a.m. on the 
Equivalent Amount in          Interest Determination 
Pounds Sterling               Date


US$10,000,000 up to           by 10:00 a.m. 1 Business 
and including                 Day prior to the the 
Amount or the Equivalent      Determination Date
Amount in Pounds Sterling


	SCHEDULE "C"




Schedule "C" to the Agreement dated as of the 30th day 
of May, 1995 between Gandalf Technologies Inc. as 
Borrower and Royal Bank of Canada as the Bank.


	OFFICER'S COMPLIANCE CERTIFICATE


We, ___________________________________, of the City of 
__________________ and the City of 
_______________________, respectively in the Province of 
Ontario, and hereby certify as follows:

1.	That we are the [office] and [office], respectively 
of Gandalf Technologies Inc. (the "Borrower")

2.	That we have read the provisions of the letter 
agreement (the "Agreement") dated May 30, 1995 between 
the Borrower and Royal Bank of Canada (the "Bank") which 
are relevant to this compliance certificate and have 
made such examination or investigation as is reasonably 
necessary to enable us to express an informed opinion on 
the matters contained in this certificate.  Terms 
defined in the Agreement have the same meanings where 
used in this certificate.  As of the date of this 
certificate:

(a)	the representations and warranties contained in the 
Agreement are true and correct;
(b)	no Event of Default or event which would with lapse 
of time or the happening of some further condition 
constitute an Event of Default has occurred and is 
continuing; and
(c)	the covenants contained in the Agreement have not 
been breached and during the next fiscal quarter of the 
Borrower there is no reason to believe that any of such 
covenants will be breached.

3.	The attached report of aged accounts receivable 
owned by Gandalf Systems Corporation as well as similar 
reports submitted to the Bank within the past fiscal 
quarter, are complete and accurate in all material 
respects.

DATED this _______ day of _________________, 19__.


By:	____________________________________

Name/
Title:	____________________________________


By:	____________________________________

Name/
Title:	____________________________________ 



	SCHEDULE "D"




Schedule "D" to the Agreement dated as of the 30th day 
of May, 1995 between Gandalf Technologies Inc. as 
Borrower and Royal Bank of Canada as the Bank.


	LIQUID COLLATERAL SECURITY


LIQUID COLLATERAL SECURITY         APPLICABLE LOANING 
                                   VALUE


(g)	Canada Savings Bonds,          100% of par value
and Savings Bonds redeemable 
at par issued by Provincial 
Governments; Province of British
Columbia Parity Bonds redeemable
at par and fully guaranteed by the
Province of British Columbia, issued
in the names of Provincial Crown
Corporations.

(h)	Government of Canada or        95% of par value
Government of Canada guaranteed 
bonds and Treasury Bills except 
as indicated in (a) above.

(c)	Provincial Government or      95% of par value
Provincial 95% of market value
Government guaranteed bonds and 
Treasury Bills except as indicated
in (a) above.

(d)	Bankers acceptances or        95% of par value
similar investments effectively
assigned to the Bank. 	

                                   -------------------
                                   = LIQUID COLLATERAL  
                                     SECURITY

<PAGE>
Royal Bank of Canada
90 Sparks Street
Ottawa, Ontario
K1P 5T6




May 30, 1995


Private & Confidential




Gandalf Canada Ltd.
130 Colonnade Road South
Nepean, Ontario
K2E 7M4


Attention:     Mr. Walter MacDonald
		  Vice-President, Finance


Dear Sirs:


Royal Bank of Canada (the "Bank") is pleased to offer 
Gandalf Canada Ltd. (the "Borrower") a revolving operating 
facility (the "Credit Facility"), guaranteed by Gandalf 
Technologies Inc. (the "Guarantor"), which, upon your 
acceptance shall supersede and cancel the credit 
facilities outlined in our letter agreement of November 8, 
1994.  The Credit Facility shall be governed by the 
following terms and conditions:

1.	Definitions:
 The definitions attached hereto in Schedule "A" are 
incorporated in this agreement by reference as if set out 
in full herein and unless otherwise provided, all 
accounting terms herein shall be interpreted in accordance 
with GAAP.
 
 2.	Amount:
 The amount available under the Credit 
Facility (the "Amount") shall not exceed the 
lesser of:
 	(a)	$15,000,000, and
 	(b)	the Margin Requirement,
 
 		or the Equivalent Amount in US Dollars 
 		or Pounds Sterling.
 <PAGE>
 3.	Credit Facility:
 	The Credit Facility is available as follows:
 
 (a)	Royal Bank Prime based loans in Canadian 
 	Dollars ("RBP Loans"),
 (b)	Royal Bank US Base Rate based loans in 		
	US 	Dollars ("RBUSBR Loans"),
 (c)	Libor based loans in US Dollars or Pounds 
	Sterling ("Libor Loans"),
 (d)	Bankers' Acceptances in Canadian Dollars 
 	("B/As"), and
 (e)	Letters of Credit in Canadian or US Dollars 
 	("L/Cs").
 
 	Each use of the Credit Facility by way of any of the 
foregoing methods and each rollover is referred to as a 
"Borrowing". The face amount of each Borrowing outstanding 
shall be used to determine the amount of Borrowings 
outstanding under the Credit Facility at any time.
 
 4.	Purpose:
 	The Borrower shall use the Credit Facility for the 
purpose of financing its general operating requirements, 
including, without limitation, the financing of 
receivables, inventory and current operating expenditures.
 
 5.	Availability:
 	Borrowings under the Credit Facility are available on 
any Business Day through the Branch of Account, subject to 
the notice provisions set out in Schedule "B".
 
 	During the term of the Credit Facility, the Borrower 
may borrow, repay and reborrow hereunder at any time, 
unless otherwise provided.
 
 	After the Maturity Date, the Credit Facility shall 
convert to a demand facility, the Bank may cancel any 
undrawn portion of the Amount at any time and all 
Borrowings outstanding shall be due and payable on demand 
by the Bank.
 
 6.	Interest Rates and Fees:
 	The following rates and fees shall apply:
 
 (a)	Royal Bank Prime ("RBP") plus 1/2%.
 (b)	Royal Bank US Base Rate ("RBUSBR") plus 1/2%.
 (c)	Libor ("Libor") plus 1 1/4%.
 (d)	Royal Bank Prime Acceptance Fees ("RBPAF")
 	plus 1/2%.
 (e)	L/C fees to be quoted by the Bank at time of 
 	issue of each L/C.
 <PAGE


7.	Calculation and Payment of Interest and Fees:
 
 (a)	RBP and RBUSBR Loans:
 	The Borrower shall pay interest on each RBP Loan in 
Canadian Dollars and interest on each RBUSBR Loan in US 
Dollars monthly in arrears on the first Business Day 
following the 24th of each month.  Such interest will 
accrue and be computed daily on the daily closing balance 
on the basis of a year of 365 days.  Any change in RBP or 
RBUSBR shall be effective as of the opening of business on 
the day such change takes place.
 
 (b)	Libor Loans:
 	The Borrower shall pay interest on each Libor Loan in 
the currency in which such Libor Loan was made in arrears 
on each Libor Interest Date.  Such interest will accrue 
and be computed daily on the basis of a year of 360 days.
 
 (c)	B/As:
 	The Borrower shall pay acceptance fees in Canadian 
Dollars at the rates provided for above in advance on the 
date of issue of each B/A.  Acceptance fees shall be 
calculated on the face amount of the B/A issued and based 
upon the number of days in the term thereof and a year of 
365 days.
 
 (d)	L/C Fees:
 	The Borrower shall pay an L/C fee on the date of 
issuance of such L/C in the currency in which such L/C is 
issued.  Such fee shall be calculated on the face amount 
of the L/C issued and based on the number of days in the 
term thereof and a year of 365 days.
 
 (e)	Operation of Account Fee:
 	The Borrower shall pay fees of $100 and US$100 
payable monthly in arrears on the first day of each month 
to compensate the Bank for the expense of revolving the 
Borrower's accounts.
 
 (f)	Standby Fee:
 	A standby fee equal to 3/16 of 1% per annum 
calculated on the unused portion of the Credit Facility is 
payable monthly in arrears within the first five business 
days of each month.
 
 (g)	Interest Act (Canada):
 	The annual rates of interest or fees to which the 
rates calculated in accordance with this Agreement are 
equivalent, are the rates so calculated multiplied by the 
actual number of days in the calendar year in which such 
calculation is made and divided by 365 or, in the case of 
Libor Loans, 360.
 <PAGE>
 
 8.	Time and Place of Payment:
 	Payments of principal, interest, fees and all other 
amounts payable by the Borrower pursuant to this Agreement 
shall be paid at the Branch of Account in immediately 
available funds in Canadian Dollars except as otherwise 
herein provided.  Each payment under this Agreement shall 
be made for value on the day such payment is due, provided 
that if any such day is not a Business Day such payment 
shall be deemed for all purposes of this Agreement to be 
due on the Business Day next following such day and all 
interest and other fees shall continue to accrue until 
payment.  Interest and fees payable under this Agreement 
are payable both before and after any or all of default, 
demand and judgment.
 
 9.	Withholding Taxes:
 	All payments required under this Credit Facility 
shall be made free and clear of and without any 
withholding on account of any taxes or other charges of 
any nature or kind whatsoever.  If any such taxes or 
charges are required to be withheld from any payment made 
hereunder, the Borrower shall pay an additional amount 
such that the net amount received by the Bank shall be 
equal to the amount which would have been received if no 
such withholding were required to be made.
 
 10.	Exchange Rate Fluctuations:
 	If, in the sole determination of the Bank, due to 
exchange rate fluctuations or for any other reason, the 
value of Borrowings outstanding under the Credit Facility, 
when converted to Canadian Dollars, exceeds the Amount as 
of the 25th day of any month, the Borrower shall either 
repay or otherwise retire the outstanding Borrowings to 
the extent of the amount of such excess, or shall secure 
the amount of such excess in a manner which is 
satisfactory to the Bank.
 
 11.	Repayment:
 	Borrowings are repayable on the later of the Maturity 
Date or the date of any demand by the Bank, provided that 
on or prior to the Maturity Date the Bank may demand 
repayment pursuant to Section 25 hereof, and in such 
event, Borrowings shall be payable upon such demand.
 
 	After the Maturity Date, all Borrowings made 
hereunder shall be due and payable on demand by the Bank.
 
 	Upon any demand by the Bank hereunder, the Borrower 
shall pay all amounts outstanding hereunder including, 
without limitation, an amount equal to the aggregate of 
the face amounts of all B/As and L/Cs which are unmatured 
or unexpired, which amount shall be held by the Bank as 
collateral security for the Borrower's obligations to the 
 <PAGE>


 Bank with respect thereto.  With respect to such unmatured 
or unexpired B/As and L/Cs, the Borrower will have the 
further obligation to execute such security documents as 
the Bank may require.
 
 12.	Conversion:
 	The Borrower may convert a Borrowing into another 
basis of Borrowing provided that no Event of Default has 
occurred and is continuing and that the conditions for 
borrowing by way of such instruments are fulfilled.  Libor 
Loans may only be converted on the last day of the 
relevant Libor Interest Period, B/As may only be converted 
on their respective maturity dates and L/Cs may only be 
converted on their expiry dates or such earlier date as 
agreed by the Borrower, Bank and the beneficiary thereof.
 
 13.	Prepayment:
 	Libor Loans may only be prepaid on the last day of 
the relevant Libor Interest Period and B/As may only be 
prepaid on their respective maturity dates.
 
 14.	Evidence of Indebtedness:
 	The Bank shall open and maintain at the Branch of 
Account accounts and records evidencing the Borrowings 
made available to the Borrower by the Bank under this 
Agreement. The Bank shall record the principal amount of 
each Borrowing, the payment of principal and interest and 
all other amounts owing to the Bank.
 
 	The Bank's accounts and records constitute, in the 
absence of manifest error, conclusive evidence of the 
indebtedness of the Borrower to the Bank.
 
 	The Borrower authorizes and directs the Bank to 
automatically debit any bank account of the Borrower for 
all amounts payable by the Borrower to the Bank including, 
without limitation, the repayment of all amounts due under 
this Agreement and all charges for the keeping of such 
bank account.
 
 	This provision shall be interpreted as a separate 
contract between the parties, independent of all other 
terms of this Agreement and shall remain in full force and 
effect notwithstanding that this Agreement shall have 
otherwise ceased to have any force or effect.
 
 15.	Operating Account:
 	Pursuant to a central banking offset agreement dated 
on or about April 1, 1993 between the Borrower, the 
Guarantor and the Bank, the Bank shall establish an 
account in each of Canadian Dollars and US Dollars (each a 
"Group Account").  If the balance in a Group Account:
 <PAGE>
 
 (a)	is a credit, the Bank may apply at any time in its 
discretion, the amount of such credit or any part thereof, 
rounded to the nearest $100,000, or US$100,000, as 
applicable as a repayment of Borrowings outstanding 
hereunder, or
 (b)	is a debit, the Bank shall, provided that Borrowings 
hereunder are available, make available a Borrowing by way 
of an RBP or RBUSBR Loan in an amount, rounded to the 
nearest $100,000 or US$100,000, as applicable, as required 
to place the affected Group Account at not less the 
balance set out in this paragraph.
 
 	In either instance, a minimum net credit balance of 
$100,000 or US$100,000, as applicable as adjusted from 
time to time will be maintained in each Group Account.
 
 16.	Libor Loan Conditions:
 	The Borrower may borrow by way of Libor Loan subject 
to the following conditions:
 
 (a)	Libor Loans shall be made in minimum amounts of 
US$1,000,000 or Pounds Sterling 500,000, as applicable or 
larger whole multiples of US $100,000 or Pounds Sterling 
100,000, as applicable;
 (b)	the Borrower may select the Libor Interest Period 
applicable to any Libor Loan and shall notify the Bank of 
such Libor Interest Period when giving notice pursuant to 
Schedule "B";
 (c)	if the Borrower fails to select and to notify the 
Bank of the Libor Interest Period applicable to any Libor 
Loan, the Borrower shall be deemed to have selected a 3 
month Libor Interest Period;
 (d)	the Borrower shall indemnify the Bank against any 
loss, cost or expense (including without limitation, any 
loss incurred by the Bank in liquidating or redeploying 
deposits acquired to fund or maintain any Libor Loan) 
incurred by the Bank as a result of:
 
 (i)	repayments, prepayments, conversions or rollovers of 
a Libor Loan other than on the last day of the Libor 
Interest Period applicable to such Libor Loan, or
 (ii)	failure to draw down a Libor Loan on the requested 
date;
 
 (e)	if the Bank determines, which determination is final, 
conclusive and binding upon the Borrower, that:
 
 (i)	adequate and fair means do not exist for ascertaining 
the rate of interest on a Libor Loan,
 (ii)	the making or the continuance of a Libor Loan has 
become impracticable by reason of circumstances which 
materially and adversely affect the London interbank 
market, 
 (iii)	deposits in US Dollars or Pounds Sterling, as 
applicable, are not available to the Bank in the London 
interbank market in sufficient amounts in the ordinary 
course of business for the applicable Libor Interest 
Period to make or maintain a Libor Loan during such Libor 
Interest Period, or
 <PAGE>
 (iv)	the cost to the Bank of making or maintaining a Libor 
Loan does not accurately reflect the effective cost to the 
Bank thereof and if the costs to the Bank are increased or 
the income receivable by the Bank is reduced in respect of 
a Libor Loan,
 
 	then the Bank shall promptly notify the Borrower of 
such determination and the Borrower shall, prior to the 
next Interest Determination Date, notify the Bank as to 
the basis of Borrowing it has selected in substitution for 
such Libor Loan.  If the Borrower has not so notified the 
Bank, such Libor Loan will automatically be converted into 
an RBUSBR Loan on the expiry of the then current Libor 
Interest Period.
 
 17.	B/A Conditions:
 	The Borrower may borrow by way of B/A subject to the 
following conditions:
 
 (a)	B/As shall be issued and mature on a Business Day and 
shall be issued in minimum face amounts of $100,000 for 
terms of not less than 30 and not more than 365 days with 
each issue being for an aggregate face amount of $500,000 
or such larger amount as is a whole multiple of $100,000;
 (b)	the Bank may, in its sole discretion, refuse to 
accept the Borrower's drafts or limit the amount of any 
B/A issued at any time;
 (c)	the Borrower shall, by no later than 12:00 (noon) on 
the day on which a B/A becomes payable, pay to the Bank at 
the Branch of Account an amount equal to the face amount 
of such B/A;
 (d)	if any maturing B/A is paid by the Bank with its own 
funds, then as of the date of such payment, the B/A will 
be deemed to be converted into an RBP Loan hereunder in 
the face amount of such B/A;
 (e)	in the event that there is any inconsistency at any 
time between the terms of this Agreement and the terms of 
the B/A Undertaking, the terms hereof shall govern.
 
 18.	L/C Conditions:
 	The Borrower may borrow by way of L/C subject to the 
following conditions:
 
 (a)	the Bank may, in its sole discretion, refuse to issue 
L/Cs at any time;
 (b)	each L/C shall expire on a Business Day and shall 
have a term of not more than 365 days;
 (c)	prior to the issue of an L/C, the Borrower shall 
execute a duly authorized application with respect thereto 
in form and substance satisfactory to the Bank, and each 
L/C shall be governed by the terms and conditions of the 
relevant application for such instrument;
 (d)	the Borrower shall, by no later than 12:00 (noon) on 
any day on which a drawing is made under an L/C, pay to 
the Bank at the Branch of Account an amount equal to the 
face amount of such drawing, and if the Borrower fails to 
make such payment, the face amount of such drawing shall 
 <PAGE>
 be converted into either an RBP or RBUSBR Loan hereunder 
at the option of the Bank;
 (e)	an L/C can only be revoked prior to its expiry date 
with consent of the Borrower, Bank and the beneficiary 
thereof;
 (f)	in the event that there is any inconsistency at any 
time between the terms of this Agreement and the terms of 
the application for L/C, the terms thereof shall govern.
 
 19.	Increased Costs:
 	If, in the reasonable opinion of the Bank, the Bank 
is now or hereafter becomes subject to, or there is a 
change in:
 
 (a)	any reserve, special deposit, deposit insurance, or 
similar requirement against assets of, or deposits in or 
for the account of, or credit extended by, or any 
acquisition of funds by, the Bank,
 (b)	any reserve, special deposit, or similar requirement 
with respect to all or any of the Borrowings or the 
undrawn portion of all or any part of the Credit Facility,
 (c)	taxation of, or the basis of, taxation of any 
payments due to the Bank hereunder (except for taxes on 
the overall net income of the Bank) or taxation on 
reserves or deemed reserves with respect to all or any 
part of the Credit Facility,
 (d)	any requirement relating to capital adequacy, or
 (e)	any other condition imposed by Applicable Law or any 
interpretation of Applicable Law by an entity charged with 
the administration thereof or any other condition with 
which financial institutions operating in Canada are 
accustomed to comply or have generally complied, whether 
or not having the force of law,
 
 	and the result of any of the foregoing, in the sole 
determination of the Bank, is to increase the cost to, or 
to reduce any amount received or receivable by, the Bank 
hereunder, or to reduce the Bank's effective return 
hereunder to a level below that which the Bank could have 
otherwise achieved (using any reasonable averaging and 
attribution method), the Bank shall determine that amount 
of money which shall compensate it for such increase in 
cost or reduction in income or reduction in rate of return 
on the Bank's capital, and the Borrower shall pay to the 
Bank upon demand such amount in respect of such increased 
cost or reduction as the Bank may determine to be required 
to compensate the Bank.  The Bank's determination of such 
increased cost or reduction shall be conclusive absent 
manifest error.
 
 20.	Illegality:
 	If the introduction of or any change in Applicable 
Law makes it unlawful, or prohibited for the Bank, in its 
sole opinion, to perform its obligations under this 
Agreement, the Bank may, by written notice to the 
Borrower, terminate its obligations under this Agreement, 
and the Borrower shall prepay the Borrowings immediately 
or at the end of such period as the Bank may agree, 
 <PAGE>
 together with all interest and fees which have accrued to 
the date of payment.
 
 21.	Conditions Precedent to Disbursement:
(a) 	The obligation of the Bank to make available any 
Borrowing is subject to and conditional upon the receipt 
in form and substance satisfactory to the Bank, of:
 
 (i)	a duly executed copy of this Agreement;
 (ii)	a review of all documentation by legal counsel to
 	the Bank;
 (iii)the following documents (the "Security Documents"): 
 
 (a)	guarantee and postponement of claim on the Bank's 
standard form in the principal amount of $15,000,000 plus 
interest and fees signed by the Guarantor,
 (b)	general security agreement on the Bank's standard 
form signed by the Borrower and representing a first 
charge on all assets of the Borrower other than real 
estate and purchase money security interests ("PMSIs"), 
save for PMSIs over the Borrower's inventory,
 (c)	security under Section 427 of the Bank Act covering 
all inventory of the Borrower,
 (d)	general security agreement on the Bank's standard 
form signed by the Guarantor and representing a first 
charge on all assets of the Guarantor other than real 
estate and purchase money security interests ("PMSIs"), 
save for PMSIs over the Guarantor's inventory,
 (e)	assignment of insurance policies covering inventory 
of the Borrower all of which shall have been duly 
registered in all appropriate jurisdictions in order to 
perfect and maintain the security created by the Security 
Documents;
 
 (iv)	a duly executed B/A Undertaking; and
 (v)	such other documents as the Bank may reasonably 
request.
 
 22.	Representations and Warranties of
 the Borrower and Guarantor:
 	The Borrower and Guarantor each represents and 
warrants to the Bank, which representations and warranties 
are repeated as of the time of each Borrowing or 
conversion and as of the time at which each payment of 
interest or fees is due hereunder, that:
 
 (a)	the Borrower and Guarantor are corporations validly 
incorporated and existing under the laws of Ontario and 
are duly registered or qualified to carry on business in 
all jurisdictions where the nature of their properties, 
assets or business makes such registration or 
qualification necessary or desirable;
 <PAGE>
 (b)	the execution and delivery of this Agreement and the 
Security Documents have been duly authorized by all 
necessary actions and do not (i) violate any law, 
regulation or rule by which the Borrower and Guarantor is 
bound, (ii) violate any provision of their constating 
documents, by-laws or any unanimous shareholders' 
agreement to which either of them is subject, (iii) result 
in a breach of, or a default under, any agreement or 
instrument to which any of them is a party or by which 
they or any of their properties or assets may be bound or 
affected, or (iv) result in the creation of any 
encumbrance on any of their properties or assets except as 
contemplated herein;
 (c)	the Guarantor's most recent audited, consolidated 
financial statements are correct and complete in all 
material respects and the Borrower's and Guarantor's most 
recent annual financial statement are correct and complete 
in all material respects;
 (d)	no Event of Default has occurred and no event has 
occurred which constitutes, or which with giving of 
notice, lapse of time or the occurrence of any other 
condition would constitute a default having a material 
adverse effect on their financial condition under or in 
respect of any agreement, undertaking or instrument to 
which the Borrower and Guarantor or any of their 
properties or assets may be subject;
 (e)	they are in compliance with all Applicable Laws, 
including, without limitation, those dealing with the 
environment;
 (f)	the Borrower and Guarantor have filed all material 
income tax returns which were required to be filed, paid 
or made provision for payment of all material taxes 
(including interest and penalties) which are due and 
payable, and provided adequate reserves for payment of any 
tax, the payment of which is being contested;
 (g)	no consent, approval, order, authorization, licence, 
exemption or designation of or by any governmental body or 
person is required in connection with the execution, 
delivery and performance of this Agreement or the Security 
Documents or the transactions contemplated hereby on 
behalf of the Borrower and Guarantor and no registration, 
qualification, designation, declaration or filing with any 
governmental body is necessary to enable or empower either 
of them to perform their respective obligations under this 
Agreement or the Security Documents, except such as have 
been made or obtained, which are in full force and effect.
 
 	The representations and warranties made in this 
Section shall continue in effect until payment and 
performance of all debts, liabilities and obligations 
under this Agreement.
 
 23.	Covenants of the Borrower:
 	Without affecting or limiting in any way the right of 
the Bank to terminate its commitment and demand all 
Borrowings under the Credit Facility after the Maturity 
Date, the Borrower covenants and agrees with the Bank, 
while this Agreement is in effect or any Borrowings are 
outstanding:
 
 (a)	to maintain its corporate existence as a validly 
existing corporate entity;
 (b)	to provide the Bank with the following:
 <PAGE>
 
 (i)	quarterly, unaudited financial statements within 45 
days of the end of each fiscal quarter accompanied by a 
certificate in the form of Schedule "C" executed by two 
officers of the Borrower, one of whom shall be its chief 
financial officer;
 (ii)	annual audited financial statements within 90 days of 
each fiscal year end;
 (iii)	an aged list of its accounts receivable and a 
report of inventory owned by the Borrower within 15 
Business Days of the end of each month, accompanied by a 
certificate of the Borrower; and
 (iv)	details of securities pledged as Liquid Collateral 
Security determined in accordance with Schedule "D";
 (c)	to provide the Bank with access to its business and 
records as may be requested from time to time including, 
without limitation, its annual financial forecasts and 
plans;
 (d)	to give the Bank prompt notice upon acquiring 
knowledge of any Event of Default or any event which, with 
notice or lapse of time or both, would constitute an Event 
of Default;
 (e)	to insure and to keep insured with insurers 
acceptable to the Bank all properties customarily insured 
by companies carrying on similar business in similar 
locations against all risks, including but not limited to 
business interruption, with loss payable to the Bank as 
loss payee or mortgagee, as the case may be;
 (f)	to file all income tax returns which are to be filed 
from time to time, to pay or make provision for payment of 
all taxes (including interest and penalties) and Potential 
Preferred Claims which are or will become due and payable 
and to provide adequate reserves for the payment of any 
tax, the payment of which is being contested;
 (g)	to comply with all Applicable Laws including, without 
limitation, those dealing with the environment and to hold 
the Bank harmless for any costs or expenses which it 
incurs for any environment-related liabilities which exist 
now or in the future with respect to the Borrower's 
property;
 (h)	not to directly or indirectly, guarantee or otherwise 
provide for on a direct or indirect contingent basis, the 
payment of any monies or performance of any obligations by 
any third party for an amount in excess of C$5,000,000 in 
the aggregate, except as may be consented to in writing by 
the Bank from time to time;
 (i)	not to do anything to affect the ranking of this 
debt;
 (j)	not to grant, create, assume or suffer to exist any 
mortgage, charge, lien, pledge, security interest or other 
encumbrance affecting any of its properties, assets or 
other rights, without the prior written consent of the 
Bank;
 (k)	during any fiscal year of the Borrower, not to sell, 
transfer, convey, lease, assign or otherwise dispose of 
any part of its undertaking, property, assets or rights 
with an aggregate value exceeding C$5,000,000, other than 
inventory in the ordinary course of business and on 
commercially reasonable terms, without the prior written 
consent of the Bank;
 <PAGE>
 (l)	not to change its name or merge, amalgamate, 
consolidate or otherwise enter into any other form of 
business combination with any other person without the 
prior written consent of the Bank, such consent not to be 
unreasonably withheld;
 (m)	to refrain from making investments in, or acquiring 
the shares of, any third party exceeding US $3,000,000 in 
aggregate in any fiscal year without the prior written 
consent of the Bank such consent not to be unreasonably 
withheld.  This provision does not extend to existing 
Affiliates.
 
 24.	Covenants of the Guarantor:
 	Without affecting or limiting in any way the right of 
the Bank to terminate its commitment and demand all 
Borrowings under the Credit Facility after the Maturity 
Date, the Guarantor covenants and agrees with the Bank, 
while this Agreement is in effect or any Borrowings are 
outstanding:
 
 (a)	to maintain as at the end of any fiscal quarter 
Tangible Net Worth on a consolidated basis of not less 
than US $40,000,000;
 (b)	not to permit its Current Ratio on a consolidated 
basis to be less than 1.60:1 as at the end of any fiscal 
quarter;
 (c)	not to permit its Total Liabilities to Tangible Net 
Worth Ratio on a consolidated basis to exceed .90:1 as at 
the end of any fiscal quarter;
 (d)	to provide the Bank with the following:
 
 (i)	quarterly consolidated and non-consolidated unaudited 
financial statements within 45 days of the end of each 
fiscal quarter, and
 (ii)	quarterly consolidated analysis of bookings, billings 
and backlog, within 45 days of the end of each fiscal 
quarter, and
 (iii)	annual consolidated audited financial statements 
within 90 days of each fiscal year end,
 
 	each of the above financial statements to be 
accompanied by a certificate in form satisfactory to the 
Bank.
 
 (e)	to maintain its corporate existence as a validly 
existing corporate entity;
 (f)	to provide the Bank with access to its business and 
records as may be requested from time to time including, 
without limitation, its annual financial forecasts and 
plans;
 (g)	to give the Bank prompt notice upon acquiring 
knowledge of any Event of Default or any event which, with 
notice or lapse of time or both, would constitute an Event 
of Default;
 (h)	to insure and to keep insured with insurers 
acceptable to the Bank all properties customarily insured 
by companies carrying on similar business in similar 
 <PAGE>
 locations against all risks, including but not limited to 
business interruption, with loss payable to the Bank as 
loss payee or mortgagee, as the case may be;
 (i)	to file all income tax returns which are to be filed 
from time to time, to pay or make provision for payment of 
all taxes (including interest and penalties) and Potential 
Preferred Claims which are or will become due and payable 
and to provide adequate reserves for the payment of any 
tax, the payment of which is being contested;
 (j)	to comply with all Applicable Laws including, without 
limitation, those dealing with the environment and to hold 
the Bank harmless for any costs or expenses which it 
incurs for any environment-related liabilities which exist 
now or in the future with respect to the Guarantor's 
property;
 (k)	not to make any capital expenditures in any fiscal 
year of the Guarantor except those as may be set out in 
the Guarantor's operating budgets as provided to the Bank 
from time to time, plus an allowance of 20%, without the 
Bank's prior written consent;
 (l)	not to directly or indirectly, guarantee or otherwise 
provide for on a direct or indirect contingent basis, the 
payment of any monies or performance of any obligations by 
any third party, other than wholly owned Subsidiaries, for 
an amount in excess of C$5,000,000 in the aggregate, 
except as may be consented to in writing by the Bank from 
time to time;
 (m)	not to grant, create, assume or suffer to exist any 
mortgage, charge, lien, pledge, security interest or other 
encumbrance affecting any of its properties, assets or 
other rights, without the prior written consent of the 
Bank;
 (n)	during any fiscal year of the Guarantor, not to sell, 
transfer, convey, lease, assign or otherwise dispose of 
any part of its undertaking, property, assets or rights 
with an aggregate value exceeding C$5,000,000, other than 
inventory in the ordinary course of business and on 
commercially reasonable terms, without the prior written 
consent of the Bank;
 (o)	not to change its name or merge, amalgamate, 
consolidate or otherwise enter into any other form of 
business combination with any other person without the 
prior written consent of the Bank, such consent not to be 
unreasonably withheld;
 (p)	To refrain from making any principal repayments on 
the Convertible Subordinated Debenture;
 (q)	to refrain from making investments in, or acquiring 
the shares of, any third party exceeding US $3,000,000 in 
aggregate in any fiscal year without the prior written 
consent of the Bank such consent not to be unreasonably 
withheld.  This provision does not extend to existing 
Affiliates.
 
 25.	Events of Default:
 	During the Term Period if any one or more of the 
following events has occurred and is continuing:
 (a)	the non-payment when due of principal, interest, fees 
or any other amounts due under this Agreement;
 <PAGE>
 (b)	the breach by the Borrower or Guarantor or any of 
their respective Affiliates of any provision of this 
Agreement or any other agreement with the Bank or any of 
the Bank's Subsidiaries;
 (c)	the default by the Borrower or Guarantor or any of 
their respective Affiliates under any obligation to repay 
borrowed money in excess of $1,000,000, other than amounts 
due under this Agreement, or in the performance or 
observance of any agreement or condition in respect of 
such borrowed money where, as a result of such default, 
the maturity of such obligation is accelerated;
 (d)	if any representation or warranty made or deemed to 
have been made herein shall be false or inaccurate in any 
materially adverse respect;
 (e)	if in the opinion of the Bank there is a material 
adverse change in the financial condition, ownership or 
operation of the Borrower or the Guarantor or any of its 
Material Subsidiaries;
 (f)	if proceedings for the bankruptcy, receivership, 
dissolution, liquidation,  winding-up, reorganization or 
readjustment of debt of the Borrower or Guarantor or any 
of their respective Affiliates or for the suspension of 
the operations of the Borrower or Guarantor or any of 
their respective Affiliates are commenced, unless such 
proceedings are being actively and diligently contested in 
good faith;
 (g)	if the Borrower or Guarantor or any of their 
respective Affiliates is insolvent, or is adjudged or 
declared bankrupt or insolvent, or makes an assignment for 
the benefit of its creditors, or petitions or applies to 
any tribunal for the appointment of a receiver or trustee 
for it or for any substantial part of its property, or 
commences any proceedings relating to it under any 
reorganization, arrangement, readjustment of debt, 
dissolution, liquidation or other similar proceeding under 
Applicable Law, or by any act or failure to act indicates 
its consent to, approval of, or acquiescence in, any such 
proceeding for it or any substantial part of its property, 
or suffers the appointment of any receiver or trustee;
 (h)	if the Guarantor should incur a loss exceeding US 
$5,000,000 in any fiscal quarter,
 
 	then in such event the ability of the Borrower to 
make further Borrowings under the Credit Facility shall 
immediately terminate and the Bank may, by written notice 
to the Borrower, declare the Borrowings outstanding 
hereunder to be immediately due and payable.
 
 	After the Maturity Date, nothing in this Agreement 
shall be construed to affect or limit in any way the right 
of the Bank to terminate its commitment and demand all 
Borrowings under the Credit Facility.
 
 26.	Expenses:
 	The Borrower shall pay the reasonable fees 
(including, without limitation, all documentation fees 
charged by the Bank for use of its internal legal counsel) 
and expenses incurred by the Bank in connection with the 
 <PAGE>
 preparation, negotiation, documentation and operation of 
the Credit Facility and the Security Documents, including 
the enforcement of the Bank's rights under the Credit 
Facility whether or not any amounts are advanced 
hereunder.
 
 27.	Indemnity:
 	The Borrower shall indemnify the Bank from and 
against all losses, damages, expenses and liabilities 
(including legal fees on a solicitor and client basis) 
which the Bank sustains or incurs as a consequence of any 
breach by the Borrower under any of the provisions of this 
Agreement or of any document or instrument delivered in 
connection hereunder.
 
 28.	Limit on Rate of Interest:
 	The Borrower shall not be obliged to pay any interest 
under or in connection with this Agreement to the extent 
such interest exceeds the effective annual rate of 
interest on the credit advanced hereunder that would be 
lawfully permitted under the Criminal Code.  For purposes 
of this section, "interest" and "credit advanced" have the 
meanings ascribed to such terms in the Criminal Code, and 
the "effective annual rate of interest" shall be 
calculated in accordance with generally accepted actuarial 
practices and principles.
 
 29.	Judgment Currency:
 	If for the purpose of obtaining judgment in any court 
in any jurisdiction with respect to this Agreement, it is 
necessary to convert into the currency of such 
jurisdiction (the "Judgment Currency") any amount due 
hereunder in any currency other than the Judgment 
Currency, then such conversion shall be made at the rate 
of exchange prevailing on the Business Day before the day 
on which judgment is given.  For this purpose "rate of 
exchange" means the rate at which the Bank will, on the 
relevant date, sell such currency in Toronto, Ontario, 
against the Judgment Currency.
 
 	In the event that there is a change in the rate of 
exchange prevailing between the Business Day before the 
day on which the judgment is given and the date of payment 
of the amount due, the Borrower will, on the date of 
payment, pay such additional amounts (if any) or be 
entitled to receive reimbursement of such amount if any, 
as may be necessary to ensure that the amount paid on such 
date is the amount in the Judgment Currency which, when 
converted at the rate of exchange prevailing on the date 
of payment, is the amount then due under this Agreement in 
such other currency.  Any additional amount due from the 
Borrower under this Section will be due as a separate debt 
and shall not be affect by judgment being obtained for any 
other sums due under or in respect of this Agreement.
 
 30.	Notices:
 	Any notice or demand hereunder shall be given in 
writing by telecopier or letter, in each case addressed to 
an officer of the receiving party.  A telecopier 
communication shall be deemed received on the date of 
transmission provided such transmission is received prior 
 <PAGE>
 to 5:00 p.m. on a day on which the receiving party's 
office is open for normal business, and otherwise on the 
next such day.  A letter shall be deemed received when 
hand-delivered to the receiving party, at the address 
shown herein or at such other address as the receiving 
party may notify the other from time to time.  Each party 
shall be bound by any notice given hereunder and entitled 
to act in accordance therewith, unless otherwise agreed.  
The addresses of the parties for the purpose hereof shall 
be:
 
 	as to the Borrower:
 	Gandalf Canada Ltd.
 	130 Colonnade Road South
 	Nepean, Ontario K2E 7M4
 	Attention:  Vice-President, Finance 
 	Telecopier:  (613) 727-0617
 
 	as to the Guarantor:
 	Gandalf Technologies Inc.
 	130 Colonnade Road South
 	Nepean, Ontario K2E 7M4
 	Attention:  Vice-President, Finance 
 	Telecopier:  (613) 727-0617
 
 	as to the Bank:
 	Royal Bank of Canada
 	90 Sparks Street
 	Ottawa, Ontario K1P 5T6
 	Attention:  Senior Manager, Advanced Technology
 	Telecopier:  (613) 564-4527
 
 	or such other address for delivery as each party from 
time to time may notify the other as aforesaid.
 
 31.	Assignment:
 	This Agreement shall be binding upon and enure to the 
benefit of the Bank and the Borrower and their respective 
successors and permitted assigns.  The Borrower cannot 
assign or transfer all or any of its rights and 
obligations hereunder without the prior written consent of 
the Bank.
 
 32.	Set-Off:
 	The Bank is authorized (but not obligated), at any 
time and without notice, to apply any credit balance 
(whether or not then due) to which the Borrower is then 
beneficially entitled on any account (in any currency) at 
any branch or office of the Bank in or towards 
satisfaction of the obligations and liabilities of the 
Borrower due to the Bank under this Agreement.
 <PAGE>
 For that purpose, the Bank is authorized to use all or any 
part of any such credit balance to buy such other 
currencies as may be necessary to effect such application.
 
 33.	Waivers and Amendments:
 	No failure to exercise and no delay in exercising on 
the part of the Bank, any right, power or privilege 
hereunder shall operate as a waiver thereof, nor shall any 
single or partial exercise of any right, power or 
privilege preclude any other right, power or privilege.  
No amendment, modification or waiver of any provision of 
this Agreement or consent to any departure by the Borrower 
from any provision of this Agreement will in any event be 
effective unless it is in writing signed by the Borrower 
and the Bank, and then the amendment, modification, waiver 
or consent will be effective only in the specific 
instance, for the specific purpose and for the specific 
length of time for which it is given by the Bank.
 
 34.	Counterparts:
 	This Agreement may be executed in any number of 
counterparts, each of which when executed and delivered is 
an original but all of which taken together constitute one 
and the same instrument, and any party may execute this 
Agreement by signing any counterpart of it.
 
 35.	Further Assurances:
 	The Borrower shall from time to time promptly upon 
the request of the Bank take such action and execute and 
deliver such further documents, as shall be reasonably 
required in order to fully perform the terms of, and to 
carry out the intention of, this Agreement.
 
 36.	,Severability:
 	If any provision of this Agreement is or becomes 
prohibited or unenforceable in any jurisdiction, such 
prohibition or unenforceability shall not invalidate, 
affect or impair any of the remaining provisions hereof or 
invalidate or render unenforceable the provision concerned 
in any other jurisdiction.
 
 37.	Governing Law and Submission to Jurisdiction:
 	This Agreement shall be construed in accordance with 
and governed by the laws of the Province of Ontario and of 
Canada applicable therein.  The Borrower irrevocably 
submits to the non-exclusive jurisdiction of the courts of 
such Province and acknowledges the competence of such 
courts and irrevocably agrees to be bound by a judgment of 
any such court.
 
 38.	Periodic Review:
 	The Credit Facility is subject to an annual review by 
the Bank on or before the Maturity Date.  The Bank may, in 
its sole discretion, terminate the Credit Facility 
 <PAGE>
 following such annual review without limiting or affecting 
the Bank's rights pursuant to Section 25 hereof.
 
 39.	Whole Agreement:
 	This Agreement and any agreements delivered pursuant 
to or referred to in this Agreement constitute the whole 
and entire agreement between the parties in respect of the 
Credit Facility, and cancel and supersede any prior 
written or verbal agreements including undertakings, 
declarations or representations made with respect thereto.
 
 40.	Effective Date:
 	Except as otherwise provided in this Agreement, the 
date on which this Agreement becomes effective is the date 
the offer is accepted by the Borrower and the Guarantor.
 
41.	Expiry Date:
	This offer is open for acceptance until close of 
business at the Branch of Account on June 15, 1995 unless 
extended in writing by the Bank.

Please acknowledge your acceptance of the above terms and 
conditions by signing the attached copy of this letter in 
the space provided below and returning it to the 
undersigned.


Yours truly,





S/L.J. BLATTMAN

We acknowledge and accept the terms and conditions of this 
Agreement.	
GANDALF CANADA LTD.		GANDALF TECHNOLOGIES INC.

Per: S/W. MACDONALD		Per:  S/W. MACDONALD
	VP FINANCE GTI			 VP FINANCE GTI
Per: S/M. RENNIE		Per:  S/M. RENNIE
Date: May 30, 1995		Date: May 30, 1995
<PAGE>

	SCHEDULE "A"


Schedule "A" to the Agreement dated as of the 30th day of 
May, 1995 between Gandalf Canada Ltd. as Borrower and 
Gandalf Technologies Inc. as Guarantor and Royal Bank of 
Canada as the Bank.


	DEFINITIONS


"Affiliate" of a person means any person which directly or 
indirectly, controls or is controlled by or is under 
common control with such first mentioned person, and for 
the purposes of this definition, "control" (including with 
correlative meanings the terms "controlled by" and "under 
common control with") means the power to direct or cause 
the direction of the management and policies of any 
person, whether through the ownership of shares or by 
contract or otherwise, and without restricting the above, 
one corporate body shall be deemed to be affiliated with 
another corporate body if one of them is the Subsidiary of 
the other or both are Subsidiaries of the same corporate 
body;

"Agreement" means collectively this agreement and all 
schedules attached hereto;

"Applicable Law" means, in respect of any person, 
property, transaction or event, all present or future 
applicable laws, statutes, regulations, treaties, 
judgments and decrees and (whether or not having the force 
of law) all applicable official directives, rules, 
guidelines, orders and policies of any governmental body 
having jurisdiction;

"B/A Undertaking" means the Bank's standard form of 
undertaking in respect of bankers acceptances issued by 
borrowers and accepted by the Bank;

"Branch of Account" means the Bank's branch at 90 Sparks 
Street, Ottawa, Ontario;

"Business Day" means a day, excluding Saturday, Sunday, 
and any other day which shall be in the City of Toronto, 
Ontario a legal holiday or a day on which banking 
institutions are closed and, with respect to a Libor Loan, 
"Business Day" means a day with the foregoing 
characteristics which is also a day on which dealings in 
US Dollar or Pounds Sterling, as applicable, deposits by 
and between leading banks in the London interbank market 
may be conducted;

"Canadian Dollars" and the symbols "Cdn$", "C$" and "$" 
each means lawful money of Canada;

"Convertible Subordinated Debenture" means the Cdn 
$30,000,000 8.5% convertible subordinated debenture due 
November 10, 2002 issued by the Guarantor;

"Current Ratio" of a person means the ratio of that 
person's current assets to that person's current
<PAGE>


	SCHEDULE "A" (CONT'D.)




"Equivalent Amount" determines the amount of availability 
only and means on any date, the amount of Canadian Dollars 
required to convert from Canadian Dollars to: US Dollars 
at the rate of 1.35 Canadian Dollars for 1.00 US$; Pounds 
Sterling at the rate of 1.90 Canadian Dollars for 1 Pound 
Sterling.

The Equivalent amount will be amended by the Bank from 
time to time to reflect changes in the rate of exchange 
and such amendments will be advised to the Borrower in 
writing.

"Event of Default" means each of the events listed in the 
section entitled "Events of Default";

"GTI Margin Surplus" means the amount, if any, by which 
the calculated Margin Requirement exceeds actual 
Borrowings.

"GAAP" means generally accepted accounting principles in 
effect from time to time in Canada applied in a consistent 
manner from period to period;

"Good Accounts Receivable" means all accounts receivable 
of the Borrower excluding without duplication:

(a)	those outstanding more than 90 days after the billing 
date,
(b)	those between the Borrower and any Affiliate of the 
Borrower,
(c)	those subject to any mortgage, charge, assignment, 
lien, security interest or other encumbrance ranking in 
priority to or equal to that granted to the Bank pursuant 
to this Agreement,
(d)	those subject to any claim or assertion of a right of 
set-off on the part of the account debtor to the extent of 
such claim or assertion,
(e)	those which would be required to be treated as bad or 
doubtful accounts in accordance with GAAP including, 
without limitation, those outstanding from entities which 
are bankrupt, insolvent or which have suspended 
operations, and 
(f)	those subject to a contractual right on the part of 
the account debtor to refuse payment either in whole or in 
part.

"Interest Determination Date" means, with respect to a 
Libor Loan, the date which is 2 Business Days prior to the 
first day of the Libor Interest Period applicable to such 
Libor Loan;

"Inventory" means inventory of the Borrower not subject to 
any mortgage, charge, lien, consignment, title retention 
arrangement, security interest or other encumbrance 
ranking in priority to or equal to that granted to the 
Bank pursuant to this Agreement;

"Letter of Credit" or "L/C" each means a documentary 
credit issued by the Bank on behalf of the Borrower for 
the purpose of providing security to a third party that 
the Borrower will perform a contractual obligation owed to 
such third party;
<PAGE>


	SCHEDULE "A" (CONT'D.)




"Libor" means, with respect to each Libor Interest Period 
applicable to a Libor Loan, the annual rate of interest 
(rounded upwards, if necessary, to the nearest whole 
multiple of one sixteenth of one percent (1/16th%)), at 
which the Bank, in accordance with its normal practice, 
would be prepared to offer to leading banks in the London 
interbank market for delivery on the first day of such 
Libor Interest Period and for a period equal to such Libor 
Interest Period, deposits in US Dollars or Pounds Sterling 
of amounts comparable to such Libor Loan to be outstanding 
during such Libor Interest Period, at or about 10:00 a.m. 
(Toronto time) on the Interest Determination Date;

"Libor Interest Date" means, with respect to any Libor 
Loan, the last day of each Libor Interest Period and, if 
the Borrower selects a Libor Interest Period longer than 3 
months, the Libor Interest Date shall be the date falling 
every 3 months after the beginning of such Libor Interest 
Period as well as the last day of such Libor Interest 
Period;

"Libor Interest Period" means, with respect to any Libor 
Loan, a period (subject to availability) of approximately 
1 month (or longer whole multiples of 1 month to and 
including 12 months as selected by the Borrower and 
notified to the Bank) commencing with the date on which 
such Libor Loan is made, the date on which another method 
of Borrowing is converted to such Libor Loan or the last 
day of the immediately prior Libor Interest Period;

"Liquid Collateral Security" means the liquid collateral 
security determined in accordance with Schedule "D";

"Margin Requirement" means the total amount of Borrowings 
available under this Agreement, which amount may not 
exceed the sum of (i) 75% of Good Accounts Receivable from 
account debtors resident in Canada, (ii) to a maximum 
value of C$8,000,000, 50% of the book value of the 
Inventory located in the Province of Ontario and (iii) 
Liquid Collateral Security (iv) the GTI Margin Surplus.

"Material Subsidiary" means, with respect to the 
Guarantor, any Subsidiary of the Guarantor now or 
hereinafter located in Canada, the United States, the 
United Kingdom, France or the Netherlands as well as any 
Subsidiary of the Guarantor which is identified as being a 
Material Subsidiary by the Bank in writing to the 
Guarantor from time to time and "Material Subsidiaries" 
means any such Subsidiaries of the Guarantor;

"Maturity Date" means June 30, 1996;

"Potential Preferred Claims" means amounts accrued or 
owing for wages, vacation pay, employee benefits or 
pensions, municipal tax, corporate tax, sales tax, 
Canadian goods and services tax, source deductions and 
remittances (including income tax, Canada Pension Plan and 
unemployment insurance obligations), Government royalties, 
purchase money security interests and any other statutory 
preferred claims as well as the aggregate of the next 
three months rent payments for each rental property of the 
Borrower;

"Pounds Sterling" and "GBP" each means lawful money of the 
United Kingdom;
<PAGE>

	SCHEDULE "A" (CONT'D.)




"Royal Bank Prime" (in this Agreement, "RBP") means the 
annual rate of interest announced by the Bank from time to 
time as being a reference rate then in effect for 
determining interest rates on Canadian Dollar commercial 
loans made in Canada;

"Royal Bank Prime Acceptance Fee" (in this Agreement, 
"RBPAF") means the annual rate announced by the Bank from 
time to time as being a reference rate then in effect for 
determining fees on Canadian Dollar bankers' acceptances 
accepted by the Bank in Canada;

"Royal Bank US Base Rate" (in this Agreement, "RBUSBR") 
means the annual rate of interest announced by the Bank 
from time to time as being a reference rate then in effect 
for determining interest rates on US Dollar commercial 
loans made in Canada;

"Subsidiary"  of a person means (i) any corporation of 
which the person and/or one or more of its Affiliates, 
holds, directly or beneficially, other than by way of 
security only, securities to which are attached more than 
50% of the votes that may be cast to elect directors of 
such corporation, or (ii) a corporation of which such 
person has through operation of law or otherwise, the 
ability to elect or cause the election of a majority of 
the directors of such corporation and "Subsidiaries" of 
such person mean all such corporations;

"Tangible Net Worth" of a person means its shareholders' 
equity plus, but not in duplication, the amount of the 
Convertible Subordinated Debenture less the aggregate of 
its goodwill, deferred income taxes, deferred software 
costs (all as defined and set out on the person's audited 
annual financial statements), and other assets that the 
Bank deems to be intangible.  For the purpose of 
calculating shareholders' equity, items on the balance 
sheet of the relevant person under the heading "foreign 
exchange translation amount" shall be deemed to be zero;

"Term Period" means the period of time from the date of 
this Agreement to and including the Maturity Date;

"Total Liabilities" of any person means all liabilities 
appearing on the balance sheet of that person, net of cash 
on hand;

"Total Liabilities to Tangible Net Worth Ratio" of a 
person means the ratio of that person's Total Liabilities 
to that person's Tangible Net Worth;

"US Dollars" and "US$" each means lawful money of the 
United States of America in same day immediately available 
funds or, if such funds are not available, the form of 
money of the United States of America that is customarily 
used in the settlement of international banking 
transactions on the day payment is due hereunder.
<PAGE>


	SCHEDULE "B"




Schedule "B" to the Agreement dated as of the 30th day of 
May, 1995 between Gandalf Canada Ltd. as Borrower and 
Gandalf Technologies Inc. as Guarantor and Royal Bank of 
Canada as the Bank.

Notice Requirements for Drawdowns and Conversions


RBP LOANS AND RBUSBR LOANS

Amount:                       Prior Notice;

Under Cdn$ or US$10,000,000   by 12:00 (noon) on 
                              the day of drawdown
                              or conversion

Cdn$ or US$10,000,000,        by 12:00 (noon) 1 Business 
up to and including the       Day prior to drawdow
Amount                        or conversion

              B/As

Amount                        Prior Notice

Under Cdn$10,000,000          by 12:00 (noon) on the day 
                              of drawdown or conversion

Cdn$10,000,000 up to and      by 12:00 (noon) 1 Business 
including the Amount          Day prior to drawdown or 
                              conversion

              Libor Loans

Amount                        Prior Notice

Under US$10,000,000 or the    by 10:00 a.m. on the 
Equivalent Amount in          Interest Determination 
Pounds Sterling               Date


US$10,000,000 up to           by 10:00 a.m. 1 Business 
and including                 Day prior to the the 
Amount or the Equivalent      Determination Date
Amount in Pounds Sterling


<PAGE>


	SCHEDULE "C"




Schedule "C" to the Agreement dated as of the 30th day of 
May, 1995 between Gandalf Canada Ltd. as Borrower and 
Gandalf Technologies Inc. as Guarantor and Royal Bank of 
Canada as the Bank.


	OFFICER'S COMPLIANCE CERTIFICATE


We, ___________________________________, of the City of 
__________________ and the City of 
_______________________, respectively in the Province of 
Ontario, and hereby certify as follows:

1.	That we are the [office] and [office], respectively 
of the Guarantor, and we have been designated by the 
Borrower to sign this compliance certificate on behalf of 
the Borrower.

2.	That we have read the provisions of the letter 
agreement (the "Agreement") dated May 30, 1995 between the 
Borrower and Guarantor and Royal Bank of Canada (the 
"Bank") which are relevant to this compliance certificate 
and have made such examination or investigation as is 
reasonably necessary to enable us to express an informed 
opinion on the matters contained in this certificate.  
Terms defined in the Agreement have the same meanings 
where used in this certificate.  As of the date of this 
certificate:

(a)	the representations and warranties contained in the 
Agreement are true and correct;
(b)	no Event of Default or event which would with lapse 
of time or the happening of some further condition 
constitute an Event of Default has occurred and is 
continuing; and
(c)	the covenants contained in the Agreement have not 
been breached and during the next fiscal quarter of the 
Borrower and Guarantor there is no reason to believe that 
any of such covenants will be breached.

3.	The attached report of aged accounts receivable owned 
by Gandalf Canada Ltd. as well as similar reports 
submitted to the Bank within the past fiscal quarter, are 
complete and accurate in all material respects.

DATED this _______ day of _________________, 19__.


By:	____________________________________

Name/
Title:	____________________________________


By:	____________________________________

Name/
Title:	____________________________________

<PAGE


	SCHEDULE "D"




Schedule "D" to the Agreement dated as of the 30th day of 
May, 1995 between Gandalf Canada Ltd. as Borrower and 
Gandalf Technologies Inc. as Guarantor and Royal Bank of 
Canada as the Bank.


	LIQUID COLLATERAL SECURITY


LIQUID COLLATERAL SECURITY         APPLICABLE LOANING 
                                   VALUE


(g)	Canada Savings Bonds,          100% of par value
and Savings Bonds redeemable 
at par issued by Provincial 
Governments; Province of British
Columbia Parity Bonds redeemable
at par and fully guaranteed by the
Province of British Columbia, issued
in the names of Provincial Crown
Corporations.

(h)	Government of Canada or        95% of par value
Government of Canada guaranteed 
bonds and Treasury Bills except 
as indicated in (a) above.

(c)	Provincial Government or      95% of par value
Provincial 95% of market value
Government guaranteed bonds and 
Treasury Bills except as indicated
in (a) above.

(d)	Bankers acceptances or        95% of par value
similar investments effectively
assigned to the Bank. 	

                                   -------------------
                                   = LIQUID COLLATERAL  
                                     SECURITY


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