ANDREA ELECTRONICS CORP
10-K, 1996-04-01
RADIO & TV BROADCASTING & COMMUNICATIONS EQUIPMENT
Previous: AMERICAN VANGUARD CORP, 10-K, 1996-04-01
Next: ARABIAN SHIELD DEVELOPMENT CO, 10-K, 1996-04-01



<PAGE>
                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549
                                 ____________

                                  FORM 10-K

                      FOR ANNUAL AND TRANSITION REPORTS
                   PURSUANT TO SECTIONS 13 OR 15(D) OF THE
                       SECURITIES EXCHANGE ACT OF 1934
(Mark One)
/x/  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
     ACT OF 1934 (FEE REQUIRED)
     For the fiscal year ended December 31, 1995
                                      OR
/ /  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934 (NO FEE REQUIRED)
     For the transition period from ____________ to ____________

                         Commission file number 1-4324

                        ANDREA ELECTRONICS CORPORATION          
              --------------------------------------------------
            (Exact name of registrant as specified in its charter)

           New York                                11-0482020
- ---------------------------------      -----------------------------------
(State or other jurisdiction           (I.R.S. employer identification no.)
of incorporation or organization)

11-40 45th Road,Long Island City, New York                       11101
- ------------------------------------------                   --------------
 (Address of principal executive offices)                      (Zip Code)

Registrant's telephone number, including area code:    800-442-7787
                                                       ------------

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

     Title of each class       Name of each exchange on which registered     
     -------------------       -----------------------------------------
Common Stock, par value                  American Stock Exchange
    $.50 per share

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

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

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

     As of March 27, 1996, the aggregate market value of the voting stock
held by non-affiliates of the registrant was approximately $29,222,901.75
(based on the closing sale price on the American Stock Exchange).

     The number of shares outstanding of the registrant's common stock as of
March 27, 1996 was 3,343,650.

                     DOCUMENTS INCORPORATED BY REFERENCE

     The information required in Part III by Items 10, 11 and 12 is
incorporated by reference to the registrant's proxy statement in connection
with the annual meeting of shareholders to be held on June 20, 1996, which
will be filed by the registrant within 120 days after the close of its fiscal
year.

                           EXHIBIT INDEX ON PAGE 18

                             Page 1 

<PAGE>
                              TABLE OF CONTENTS
 
                                                                      PAGE

TITLE PAGE                                                              1

PART I                                                                3-10
- ------
ITEM 1.   BUSINESS                                                    3-9
ITEM 2.   PROPERTIES                                                    9
ITEM 3.   LEGAL PROCEEDINGS                                            10
ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS          10
 
PART II                                                              10-16
- -------
ITEM 5.   MARKET FOR REGISTRANT'S COMMON EQUITY
          AND RELATED STOCKHOLDER MATTERS                              10
ITEM 6.   SELECTED FINANCIAL DATA                                      11 
ITEM 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF
          FINANCIAL CONDITION AND RESULTS OF OPERATIONS             11-16
ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA                  16
ITEM 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
          ON ACCOUNTING AND FINANCIAL DISCLOSURE                       16
 
PART III                                                               16
- --------
ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT           16
ITEM 11.  EXECUTIVE COMPENSATION                                       16
ITEM 12.  SECURITY OWNERSHIP OF CERTAIN
          BENEFICIAL OWNERS AND MANAGEMENT                             16
ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS               16
 
PART IV                                                             17-18
- -------
ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND
          REPORTS ON FORM 8-K                                       17-18

                                Page 2
<PAGE>
                                    PART I

ITEM 1.   BUSINESS

CORPORATE HISTORY

     Since its organization in 1934, Andrea Electronics Corporation (the
"Company") has been engaged in the design, development and production of
electronic audio systems, intercommunication systems and related equipment. 
The Company's products include its traditional products for military and
industrial applications and its newer Andrea Anti-Noise/(Registered
Trademark)/ products for voice-activated computing, telecommunications and
computer/Internet communications.  Marketing of Andrea Anti-Noise/(Registered
Trademark)/ products began during 1995.  The Company has developed its Andrea
Anti-Noise/(Registered Trademark)/ technology in response to the decline
during the past several years in its sales of traditional products that has
resulted from the overall reduced requirements of the United States
Department of Defense and reduced industrial demand.  While sales of the
Company's traditional products still provide a majority of its revenue, the
Company believes that its Andrea Anti-Noise/(Registered Trademark)/ products,
consisting of products for both military and nonmilitary applications, will
become its primary source of revenue during the next several years.

STRATEGY

     The Company's  strategy is focused  on applying its expertise  in voice-
based audio technology to developing and commercializing a line of Andrea
Anti-Noise/(Registered Trademark)/ products for emerging computer and
telecommunication applications such as voice-driven interfaces  and Internet-
based telephony.  The Company believes that these applications require the
enhanced levels of voice quality, intelligibility and reliability that are
cost-effectively provided by its patented Andrea Anti-Noise/(Registered
Trademark)/ technology.  In order to achieve widespread adoption of its
Andrea Anti-Noise/(Registered Trademark)/ technology, the Company seeks to
collaborate with large enterprises in telecommunications, computer
manufacturing and software publishing.  These arrangements are expected to
allow the Company to leverage its research and development resources and
direct sales efforts.  See "Collaborative Arrangements".

       The success of the Company's strategy will depend on its ability to
increase sales of it first Andrea Anti-Noise/(Registered Trademark)/ product,
the  ANC-100 Computer Headset, commercially introduce additional Andrea Anti-
Noise/(Registered  Trademark)/ products, maintain  the competitiveness of its
Andrea Anti-Noise/(Registered Trademark)/ technology through further research
and development, and achieve widespread adoption of these products and
technology.  No assurance can be given that the Company will be able to
accomplish these objectives.  See "Competition".

ANDREA ANTI-NOISE/(REGISTERED TRADEMARK)/ PRODUCTS

     Andrea Anti-Noise/(Registered Trademark)/ products include headsets,
handsets and microphones, both for direct sale to end-users and in kit form
for original equipment manufacturers.  These products are designed to
transmit voice signals with the high level of quality, intelligibility and
reliability required by the broad range of emerging voice-based applications
in computing and telecommunications.  The markets and applications within
these markets include the following:

     Personal Computer, Work Station and Computer-based Telephony
Applications

         -     Speech Recognition for Word Processing, Database and Similar
                      Applications
         -     Educational Software
         -     Multimedia
         -     Computer Telephony

                               Page 3
<PAGE>
         -     Speech over the Internet
         -     Voice-activated Interactive Games

     Consumer, Residential and Commercial Telephony Applications

         -     Wire-based Telecommunications
         -     Cellular and other Wireless Telecommunications 

     Commercial, Industrial and Military Communications Applications

         -     Avionics
         -     Ground Transportation Communications
         -     Warehouse and Factory Communications

     Andrea Anti-Noise/(Registered Trademark)/ products embody the Company's
active noise cancellation ("ANC"), active noise reduction ("ANR"), and noise
reduction ("NR") technologies.  ANC microphone technology enhances the
quality of a speaker's voice in environments having relatively high levels
of ambient background noise.  ANR earphone technology enhances the quality
of speech heard by a listener in extremely noisy environments, particularly
those characterized by low frequency sounds, such as those in aircraft,
automobiles, trucks and other ground transportation equipment, machine rooms,
and factories.  NR earphone technology provides some, but not all, of the
benefits of ANR earphone technology.

     PERSONAL COMPUTER, WORK STATION AND COMPUTER-BASED TELEPHONY PRODUCTS

     Andrea Anti-Noise/(Registered Trademark)/ products have been designed
for voice-based computer applications and computer-based telephony across a
broad   range   of  hardware   and   software   platforms.     Andrea   Anti-
Noise/(Registered Trademark)/ products that are designed for voice-activated
computer interfaces to operate application software, such as word processors,
database managers, educational software, multimedia and games, can also be
used for Internet telephony.  These products incorporate the Company's ANC
microphone technology to cancel ambient noise in a range of increasingly
noisy environments, from homes and offices to factory floors.

     Andrea Anti-Noise/(Registered Trademark)/ ANC-100 Computer Headset.  The
ANC-100 is a lightweight, uniquely styled product that has a single, high
fidelity earphone to which is attached a dual-function boom microphone.  The
earphone is designed to be comfortably worn on the ear or to be placed on a
desktop mount.  When worn, the microphone is used in the near field mode;
when placed in the desktop mount, the microphone is used in the far field
mode.  The suggested retail price of the ANC-100 is $59.95.

     Andrea Anti-Noise/(Registered Trademark)/ANC 200 Computer Handset.  This
product consists of a high fidelity earphone and microphone system that
closely resembles the traditional telephone handset.  The ANC 200, however,
offers features such as near field and far field use and an "on/mute"
function.

     Andrea Anti-Noise/(Registered Trademark)/ANC 500 Computer Headset.  This
product consists of a headband with a boom microphone and earphone.

     During 1995 the Company commenced sales of the ANC 100 and also entered
into a procurement agreement with International Business Machines Corporation
("IBM") relating to the procurement of ANC 100 products by IBM.  While no
assurance can be given, the Company plans to begin selling the ANC 200 and
ANC 500 during 1996.  See "Collaborative Arrangements".

                               Page 4
<PAGE>
     CONSUMER, RESIDENTIAL AND COMMERCIAL TELEPHONY PRODUCTS


     The Company has developed two Andrea Anti-Noise/(Registered Trademark)/
products for various applications in telephony:  the ANC Telecommunications
Kit; and the ANC 321 - Public Payphone Transmitter Module.  Each of these
products has been designed for enhancing voice intelligibility in high noise
environments, such as train stations, airports and city streets.  The ANC
Telecommunications Kit is a customized kit for business, residential and
cellular telephones.  The ANC 321 - Public Payphone Transmitter Module isa
kit containing a module that can be easily retrofitted into public payphone
handsets.  While the Company has not achieved any sales of these two
products, during 1995 the Company licensed certain of its ANC technology to
BellSouth Products, Inc. ("BellSouth"), a subsidiary of BellSouth
Telecommunications, Inc., for use in residential and small business
telephones.  See "Collaborative Arrangements".


     COMMERCIAL, INDUSTRIAL AND MILITARY COMMUNICATIONS APPLICATIONS

     The Company has developed two Andrea Anti-Noise/(Registered Trademark)/
products for various communications applications in commerce, industry and
the military:  ANR Headphone Kits and ANR/ANC Headset Systems.  The ANR
Headphone Kit is a lightweight, open backed headphone for use in high noise
environments, for example, airplane cabins, to reduce ambient noise and offer
improved audio listening.  The Company has sold a limited number of these
kits to a major producer of headphones.  The ANR/ANC Headset System is a high
performance communication headset system with both ANR earphone technology
and ANC microphone technology.  This product is designed to be adapted to
customer specifications for use in extreme high noise environments, such as
in aircraft, manufacturing and warehouse facilities, and military vehicles. 
The Company is currently collaborating with Northrop Grumman Corporation
("Northrop Grumman") to develop military and commercial versions of the
ANR/ANC Headset Systems.  See "Collaborative Arrangements".

COLLABORATIVE ARRANGEMENTS

     One of the elements of the Company's strategy is to promote widespread
adoption of its Andrea Anti-Noise/(Registered Trademark)/ technology by
partnering with large enterprises in telecommunications, computer
manufacturing, software publishing, and defense systems.  The Company has
entered into such arrangements with IBM, BellSouth and Northrop Grumman and
is currently discussing additional arrangements with several major personal
computer companies, software companies, consumer electronic companies and
electronic and computer retailers.  No assurance can be given that any of
these discussions will result in any definitive agreements.

     IBM Procurement Agreement.   In June 1995, the Company executed a
procurement   agreement   with   IBM   for   the   Company's   Andrea   Anti-
Noise/(Registered Trademark)/ products for the personal computer market. 
This agreement contains a non-obligatory, two-year procurement schedule for
approximately $14 million in Andrea  Anti-Noise/(Registered Trademark)/
products.  Under the agreement, the Company granted IBM certain exclusive
worldwide distribution rights to market, sell, distribute and support Andrea
Anti-Noise/(Registered Trademark)/ products in the personal computer market
and the Company retained the right to distribute these products under the
Company's label to the retail market for personal computers.  The Company
began delivery under this agreement in the second quarter of 1995.  Sales to
IBM during the first six months under the Agreement, while significant to
the Company, did not meet the established thresholds for IBM to retain its
exclusivity.  The Company has, therefore, broadened its sales and marketing
efforts of its Andrea Anti-Noise/(Registered Trademark)/ products to include
all major computer hardware and software manufacturers and providers.  Except
for the original exclusivity provisions, Andrea's procurement agreement
remains in place with IBM.  Orders from and shipments to IBM under this
procurement agreement for 1996 delivery have substantially increased from
those in 1995.

                               Page 5
<PAGE>

     BellSouth License Agreement.  In October 1995, the Company entered into
a License and Technical Support Agreement with BellSouth.  Under the
Agreement, the Company has granted BellSouth certain license rights for a
period of three years covering the incorporation of the Company's Andrea
Anti-Noise(Registered Trademark) ANC technology into residential and small
business telephones and an exclusive right to distribute these telephones to
residential and small business end users in the United States, Canada,
Mexico, South America and Israel.  To maintain the exclusivity of these
distribution rights, BellSouth must meet certain minimum production
requirements.  The minimum aggregate royalties payable to Andrea over the
three year term of the Agreement if these minimum production requirements are
met would be $7 million.  Under the Agreement, Andrea is obligated to furnish
BellSouth with certain engineering and technical support relating to ANC
technology.  The introduction of BellSouth telephones incorporating ANC
technology was first announced in September 1994.  While the Company
anticipates a substantial increase in licensing revenue from its agreement
with BellSouth, no assurance can be given that this increase will occur.  

     Northrop Grumman Agreement.  In 1993, the Company entered into an
agreement with Grumman Aerospace (subsequently acquired by Northrop Grumman)
for the development of military and commercial ANR/ANC headsets.  Under the
Agreement, Northrop Grumman has exclusive worldwide rights to market the
developed ANR/ANC headsets to U.S. and non-U.S. military markets.  The
Company's goal with respect to this collaboration is to qualify the developed
ANR/ANC headsets for sale to the U.S. and, eventually, non-U.S. armed forces.
The Company originally had anticipated completion of the initial product 
qualification process under its collaborative relationship with Northrop 
Grumman during the first half of 1996.  This qualification process, however, 
has been delayed, and although the process is continuing, no assurance can 
be given that it will be completed or, if so, as to the approximate date of 
such completion.  Moreover, while the Company anticipates that it will 
realize a signficant increase in sales revenue from military demand for ANR 
and ANC technology, no assurance can be given that such an increase will 
occur or, if it does, as to the timing of such increase.

TRADITIONAL PRODUCTS AND GOVERNMENT CONTRACTS 

     The Company's traditional products have historically included intercom
systems and related components, such as headsets, amplifiers, electronic 
control boxes and panels, and wiring harnesses, for military and industrial 
applications. The prices of these components range from $100 to $6,000.  As 
a result of the overall decline in procurement by the United States Department 
of Defense and decline in industrial demand during the past several years, most 
of the Company's recent sales of its traditional products have been replacement
components for existing intercom systems and equipment previously sold by the
Company.  The Company anticipates a downward trend in sales of its
traditional products in both absolute and relative terms.  See "Management's
Discussion and Analysis of Financial Position and Results of Operations".

     Unfilled orders under government prime contracts and subcontracts may
be terminated at the convenience of the government under the provisions of
statutes or regulations applicable to defense procurement contracts.  In the
event of such termination, the Company is entitled to reimbursement for costs
incurred plus a percentage of profit.  Sales under defense procurement
contracts are also subject, in certain instances, to price redetermination
proceedings.  In the opinion of the Company, such proceedings, if any, would
not have a material effect upon the earnings of the Company.

PATENTS, TRADEMARKS AND OTHER INTELLECTUAL PROPERTY RIGHTS

     The Company relies on a combination of patents, trade secrets, copyright
and trademark law, nondisclosure agreements with its employees, licensees and
potential licensees, limited access to and distribution of its proprietary
information, and other measures to protect its intellectual property and
proprietary rights.  There can be no assurance, however, that the steps taken
by the Company to protect its intellectual property will prevent
misappropriation or circumvention of the Company's intellectual property.

                               Page 6
<PAGE>

     The Company has been granted two patents in the United States covering
its Andrea Anti-Noise/(Registered Trademark)/ technology.  The first  covers
adaptive noise cancellation and speech enhancement systems and apparatus. 
The second covers noise cancellation apparatus for telephony products and
applications.  Both of these patents expire in 2012.  The Company has also
been granted corresponding patents on the inventions covered by its two U.S.
patents in certain other countries.  In addition, the Company has also filed
a number of applications in the U.S. and other countries for patents on other
inventions in the field of noise cancellation and noise reduction technology.
These applications are currently pending, and no assurance can be given that
patents will be issued with respect to them or future patent applications
filed by the Company.  Numerous patents have been granted in the fields of
noise cancellation, noise reduction and computer voice recognition, and the
Company expects that products in these fields will increasingly be subject
to such claims as the number of products and competitors in these fields
grows and the functionality of products overlap.  Moreover, the laws of other
countries do not protect the Company's proprietary rights to its technologies
to the same extent as do the laws of the United States.  There can be no
assurance that any patents issued to the Company will provide it with
competitive advantages or will not be infringed, challenged, invalidated or
circumvented by others, that the patents or proprietary rights of others will
not have an adverse effect on the ability of the Company to do business, that
the Company will be able to obtain licenses to patents of others, if needed,
on terms acceptable to the Company or at all, or that the Company will be
able to develop additional patentable technology that may be needed to
commercialize successfully its existing technologies.  The Company is also
subject to the risk of adverse claims and litigation alleging infringement
of the proprietary rights of others.  Litigation to establish the validity
of patents, to assert infringement claims against others and to defend
against patent infringement claims can be expensive and time-consuming, even
if the outcome is favorable to the Company.

     In connection with marketing its noise cancellation and noise reduction
technologies, the Company has obtained the following trademarks in the years
indicated:  "Andrea Anti-Noise" (1994); "QuietWare" (1995); and "Technology
Enhancing Communication" (1995).  The duration of each of these trademarks
is ten years following receipt, but it is renewable.

RESEARCH AND DEVELOPMENT

     The Company considers its Andrea Anti-Noise/(Registered Trademark)/
technology to be of substantial importance to its competitiveness in the
markets in which this technology has application.  To maintain its
competitiveness in each of these markets, the Company has organized its
research and development efforts using a market and applications approach for
meeting the requirements of new and existing customers.  Consistent with this
approach, the Company's engineering staff interacts closely with the
Company's sales and marketing personnel and, frequently, directly with
customers.  The engineering staff is responsible for the research and
development of new products and designs, and the improvement of current
products.  Since 1991, substantially all of the Company's research and
development has been in support of developing Andrea Anti-Noise/(Registered
Trademark)/ technology and applications engineering.  In 1995, the Company
expended $976,344 for research and development of new products, designs,
systems and product enhancement.  Of these expenses, the Company was
reimbursed $38,000.  The level of research and development expense in 1995
represented a decline from $1,422,310 of such expenses in 1994, as products
were commercially introduced in 1995 and were no longer in the research and
development phase of their respective life cycles.  The Company expects
research and development expenses to increase as it seeks to broaden its
Andrea Anti-Noise/(Registered Trademark)/ products.  No assurance can be
given that the Company will be successful in these efforts.  See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations".

                               Page 7
<PAGE>
SALES AND MARKETING

     The Company employs its own sales staff as well as outside sales
representative organizations to market both its traditional intercom products
and its Andrea Anti-Noise/(Registered Trademark)/ products.  Traditional
intercom products are marketed to original equipment manufacturers, military
organizations and industrial customers.  Andrea Anti-Noise/(Registered
Trademark)/ products are marketed to original equipment manufacturers of
computers, telecommunications equipment and defense systems, software
publishers, retailers and end-users.   In addition, under its current
collaborative agreements, the Company's collaborative partners have various
manufacturing, marketing and sales rights to the products covered by the
respective agreements.  The Company's collaborative arrangement with IBM
covers  the  non-exclusive   marketing  and  sale  by  IBM  of  Andrea  Anti-
Noise/(Registered Trademark)/ products to the personal computer market; the
Company's collaborative arrangement with BellSouth covers the exclusive
manufacturing,   marketing  and   sale   by   BellSouth   of   Andrea   Anti-
Noise/(Registered Trademark)/ products for use in residential and small
business sold into certain nations; and the collaborative arrangement with
Northrop Grumman covers the development of ANC/ANR headsets for military and
commercial use.  While no assurance can be given, the Company anticipates
that it will enter into additional collaborative arrangements for its Andrea
Anti-Noise/(Registered Trademark)/ products.  Market acceptance of the Andrea
Anti-Noise/(Registered Trademark)/ products is critical to the success of the
Company.

MANUFACTURING AND ASSEMBLY
 
     The  Company conducts assembly operations at its facility in New York
and through subcontractors.  Traditional intercom products are assembled by
the Company from purchased components.  During initial production runs of
Andrea Anti-Noise/(Registered Trademark)/ products, these products will
also be assembled by the Company at its New York facility from purchased
components.  As sales of any particular Andrea Anti-Noise/(Registered
Trademark)/ product increases, assembly operations will be transferred to a
subcontractor in Asia.  Assembly of the ANC-100 Computer Headset is currently
performed by this subcontractor.

     Certain highly specialized components for the Company's traditional
intercom products sold for military and industrial use have limited sources
of supply, the availability of which can affect particular projects of the
Company.  The Company does not believe, however, that its earnings have been,
or will be, materially affected if such components were unavailable.

     Most of the components for the Andrea Anti-Noise/(Registered Trademark)/
products are available from several sources and are not characteristically
in short supply.  However, certain more specialized components for the Andrea
Anti-Noise/(Registered Trademark)/ products, such as microphones, are
available from a limited number of suppliers and subject to long lead times.  
While the Company has to date been able to obtain sufficient supplies of these 
more specialized components, no assurance can be given that it will continue 
to be able to do so.  Shortages of or interruptions in the supply of these more
specialized components could have a material adverse effect on the Company's 
sales of Andrea Anti-Noise/(Registered Trademark)/ products. 

COMPETITION

     The markets into which the Company sells its traditional line of
military and industrial products and into which the Company sells its Andrea
Anti-Noise/(Registered Trademark)/ products are highly competitive. 
Competition in these markets is based on varying combinations of product
features, quality and reliability of performance, price, sales, marketing and
technical support, ease of use, compatibility with evolving industry
standards and other systems and equipment, name recognition, and development
of new products and enhancements.  Most of the Company's current and
potential competitors in these markets have significantly greater financial,
marketing, technical and other resources than the Company.  Consequently,
these competitors may be able to respond more quickly to new or emerging
technologies and changes in 
                               Page 8
<PAGE>
customer requirements, or to devote greater resources to the development,
marketing and sale of their products than the Company.  No assurance can
be given that one or more of these competitors will not independently
develop technologies that are substantially equivalent or superior to the
Company's technology. 

     In the markets for its traditional products, the Company often competes
with major defense electronics corporations as well as smaller manufacturing
firms which specialize in supplying to specific military initiatives. 
The Company's performance in this market is further subject to several
factors, including dependence on government appropriations, the time
required for design and development, the complexity of product design,
the rapidity with which product designs and technology become obsolete,
the intense competition for available business, and the acceptability of
manufacturing contracts by government inspectors.  In the markets for Andrea
Anti-Noise/(Registered Trademark)/ products, purchasers include:   original
equipment manufacturers and distributors in the personal computer and
telecommunications industry and the industrial and avionics communications
industry; military procurement organizations; and direct end users such as
individuals and corporations.

     The Company believes that its ability to compete successfully will
depend upon its capability to develop and maintain advanced technology,
develop proprietary products, attract and retain qualified personnel, obtain
patent or other proprietary protection for its products and technologies, and
manufacture, assemble and successfully market products, either alone or
through third parties.

EMPLOYEES

     The Company employed 81 persons at December 31, 1995, of which 60 were
production workers and technicians, 7 were members of the engineering staff,
and 14 were concerned with administrative and sales duties.  None of the
employees are unionized or covered by a collective bargaining agreement.  The
Company believes that it generally enjoys good relations with its employees.


ITEM 2.   PROPERTIES

     The Company owns and occupies the building located at 11-40 45th Road,
Long Island City, New York 11101.  The machinery and equipment used by the
Company are maintained in good operating condition and are considered to be
adequate for the business as presently conducted.  It is the opinion of
management that the property, plant and equipment are adequately covered by
insurance.  As part of the Company's expense reduction program, the Company,
as lessor, entered into a five-year lease agreement in May 1991 for
approximately one-third of its premises at $184,800 per annum.  In January
1996, the lessee exercised its renewal option for an additional five years
at the initial annual rate of $231,000 with a 5% annual escalation for the
remainder of the renewal term.  See Note 7(b) to the notes to the financial
statements for further information concerning property, plant and equipment. 

                               Page 9
<PAGE>

ITEM 3.   LEGAL PROCEEDINGS

     On December 3, 1990, a complaint was filed against the Company by an
individual (the "Plaintiff") in the Suffolk County Supreme Court (the
"Court") alleging wrongful discharge by the Company in violation of his
employment agreement.  The complaint seeks damages relating to loss of
salary, past bonuses, lost commissions, unused sick pay and a reimbursement
of a bank loan.  In August 1992, the Plaintiff moved for partial summary
judgment on three causes of action.  On January 28, 1993, his motion was
granted with respect to two causes of action pursuant to which the Plaintiff
sought damages in the approximate amount of $186,000.  The court, however,
in granting the Plaintiff's motion, did not make a determination as to the
amount of damages and directed that a trial be held on the issue of damages. 
On February 21, 1996, the Company settled this case for $167,500, including
the amount of the expired capital lease of $27,588 described in Note 8 to the
financial statements.  The additional amount of $139,912 due this individual
under the settlement was charged to operations in 1995 and is included in
other current liabilities at December 31, 1995.

     In December, 1994, a subpoena duces tecum was issued to the Company by
the United States Department of Defense, Office of the Inspector General,
seeking certain documents pertaining to contracts relating to audio frequency
amplifiers.  Documents responding to the subpoena were delivered in January
1995 and to date no claim has been made or threatened against the Company in
connection with this matter.  The Company is unable to determine at this
point if any such claim will be made or to what extent, if any, such claim
could have an effect on the financial position of the Company.
  

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

     Not applicable.

                                PART II

ITEM 5.   MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
          MATTERS

     The Company's Common Stock is listed on the American Stock Exchange
under the symbol "AND".  The tables below set forth the high and low sales
prices for the Company's Common Stock as reported by the American Stock
Exchange.  On March 27, 1996 there were approximately 518 holders of record
of the Company's Common Stock.

          Quarter Ended                  High           Low 
          -------------                 ------         -----

          March 31, 1994                26 7/8         15 1/4
          June 30, 1994                 21             9 7/8
          September 30, 1994            27 5/8         11 5/8
          December 31, 1994             28 1/4         18 1/4
          March 31, 1995                26 5/8         18         
          June 30, 1995                 26 3/4         15 1/2              
          September 30, 1995            22 1/2         16 1/4           
          December 31, 1995             18 3/4         11 3/8          



                               Page 10
<PAGE>

     No dividends were paid in 1995 or 1994.  The above prices have been
adjusted to reflect a five-for-one stock split effected in the form of a 400%
stock dividend to stockholders of record on May 21, 1993.


ITEM 6.   SELECTED FINANCIAL DATA
<TABLE>
<CAPTION>

                                             December 31,
                              1995           1994           1993           1992        1991
<S>                        <C>           <C>             <C>           <C>           <C>
SALES                      $5,440,792     $3,278,100     $6,527,972     $3,363,675  $2,440,288
COST OF SALES               3,190,226      2,394,828      3,903,585      3,144,228   2,609,488
                           ----------     ----------     ----------     ----------   ---------
GROSS PROFIT (LOSS)         2,250,566        883,272      2,624,387        219,447    (169,200)
RESEARCH AND DEVELOPMENT      976,344      1,422,310        720,278        460,752     115,728
GENERAL, ADMINISTRATIVE
  AND SELLING EXPENSES      2,925,460      1,995,434      1,412,270        661,161     518,774
                           ----------     ----------     ----------     ----------   ---------
                                                                      
INCOME (LOSS) FROM
  OPERATIONS               (1,651,238)    (2,534,472)       491,839       (902,446)   (803,702)
OTHER INCOME                  375,323        234,636        240,454        217,800      62,236
                           ----------     ----------     ----------     ----------   ---------

INCOME (LOSS) BEFORE 
  PROVISION (CREDIT) FOR 
  INCOME TAXES             (1,275,915)    (2,299,836)       732,293       (684,666)   (741,466)
PROVISION (CREDIT) FOR 
 INCOME TAXES                     - -            - -         55,000           6,000   (251,000)
                           ----------     ----------     ----------     ----------   ---------

NET INCOME (LOSS)         $(1,275,915)   $(2,299,836)      $677,293      $(690,666)  $(490,466)
                           ==========     ==========     ==========     ==========   =========

PRIMARY EARNINGS PER SHARE       (.41)          (.83)           .20           (.27)       (.96)

CAPITAL LEASES           $      5,388    $    17,044     $   31,823      $  78,056   $  21,206

LONG-TERM OBLIGATIONS        2,038,500        38,500         38,500         38,500      38,500

RETAINED EARNINGS
  (DEFICIT)               $ (2,220,742)  $  (944,827)   $ 1,355,009    $ 1,694,260  $2,384,926
                            ----------    ----------     ----------     ----------   ---------

TOTAL ASSETS              $  6,551,110   $  5,016,581   $ 3,356,579    $ 2,457,872  $2,979,433
                           ----------     ----------     ----------     ----------   ---------
</TABLE>

ITEM 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          RESULTS OF OPERATIONS
Overview

     Andrea  Electronics Corporation  is an  end user-focused,  applications-
driven technology company.  During its six decades of operations, the Company
believes that it has compiled a record of audio excellence in radio,
television, military communications, and most recently, telecommunications
and personal computer communications.  Today, the Company's mission is to
provide state-of-the-art communications products for the "voice interface"
markets that are emerging from the convergence of the telecommunications and
personal computer industries.  Applications that exemplify this convergence
include computer telephony, speech recognition, speech over the Internet with
additional extensions to multimedia, voice dictation, voice interactive games
and educational software.  The Company believes that end users of these and
other voice-driven applications will require microphone and earphone products
that provide high levels of voice quality, particularly, in noisy
environments, for use with  personal computers, business and residential
telephones, military headsets, cellular and other wireless telephones, and
avionics communications systems.  While no assurance can be given, the
Company believes that its Active Noise Cancellation and Active Noise

                             Page 11

<PAGE>
Reduction technologies will allow the Company to meet the demand for such
products.

     The Company's product development and marketing strategy seeks to
leverage its own research and development resources and direct marketing and
sales staff by seeking collaborative relationships with large enterprises in
the personal computer, telecommunications, software publishing, and defense
industry.  Reflecting the implementation of this strategy, the Company began
to distribute its Andrea Anti-Noise/(Registered Trademark)/  Products to the
personal computer and electronics retail and direct market during the second
half of 1995, executed a procurement agreement with IBM Corporation in June
1995, began a collaborative relationship with BellSouth Products, Inc. in
1994 and entered into a licensing and technical support agreement with
BellSouth in October 1995, and began a collaborative relationship with
Grumman Aerospace Corporation (subsequently acquired by Northrop Grumman
Corporation) in 1993.  Following the expiration of the exclusivity provisions
of the IBM agreement in December 1995, the Company has extended its sales and
marketing efforts to include all major computer hardware and software
manufacturers and providers.  See "Part Item 1-Business-Collaborative
Arrangements".

     While the demand for its traditional intercom products by the military
market has declined, the Company believes that there are a significant number
of military applications for its ANC and ANR headsets and communications
systems.  A primary purpose of the Company's collaborative relationship with
Northrop Grumman is to develop products specifically for these applications. 
The Company believes that these new ANC/ANR products and systems, together
with other ANC microphone products that are being marketed to the U.S.
military under other initiatives, can be marketed to new military customers
as well as the Company's traditional military customers.  The Company
originally had anticipated completion of the initial product qualification
process under the collaborative relationship with Northrop Grumman during the
first half of 1996.  This qualification process, however, has been delayed,
and although the process is continuing, no assurance can begiven that it will
be completed or, if so, the approximate date of such completion.

RESULTS OF OPERATIONS

YEAR ENDED DECEMBER 31, 1995 COMPARED TO YEAR ENDED DECEMBER 31, 1994

     Sales

     Sales for the year ended December 31, 1995 were $5,440,792, an increase
of nearly 66% over sales of $3,278,100 for the year ended December 31, 1994. 
The increase was attributed partially to a significant and unexpected
increase in demand for the Company's traditional military business lines and


to the introduction of the Company's Anti-Noise/(Registered Trademark)/
products.  The increase for the year ended December 31, 1995 in sales to the
Company's customer base for its traditional military products has been
contrary to the downward trend in the Company's sales to this market in
recent years resulting from decreases in military appropriations by the U.S.
government.  Management does not believe that the increase for the year ended
December 31, 1995 in sales of its traditional products to its military
customer base reflects a reversal of this downward trend in demand for these
products. While the sales of the Company's Anti-Noise/(Registered Trademark)/
products have not comprised a significant portion of total sales of the
Company, management does anticipate an increase in sales of these products
to military and industrial, personal 

                                      Page 12
<PAGE>
computer and telecommunications markets.  No assurance can be given, however,
that sales of these new products will increase.

     For the year ended December 31, 1995, sales from government orders
through both prime and subcontracted orders was $2,436,715, or 45% of sales,
compared to $662,525, or 20% of sales for the year ended December 31, 1994. 
For the year ended December 31, 1995, sales from industrial/commercial orders
constituted $3,004,077, or 55% of sales, compared to $2,615,575, or 80% of
sales for the year ended December 31, 1994. 

     Cost of Sales

     Cost of sales as a percentage of sales for the year ended December 31,
1995 decreased to 59% from 73% for the year ended December 31, 1994.   The
marked decrease in cost of sales as a percentage of sales for the year ended
December 31, 1995 reflects the results of a cost-cutting and operating
efficiency improvement program implemented by the Company at the end of the
first quarter of 1994.  

     Research and Development

     Research and development expenses for the year ended December 31, 1995
decreased 31% to $976,344 from $1,422,310.  The decrease in research and
development expenses can be attributed to the progression of products and
designs of Andrea Anti-Noise/(Registered Trademark)/ products from the
conceptual, prototype, and market test phases into final production release. 
Management believes that the decrease in research and development is
temporary and that research and development will increase as the Company
further develops and augments it Andrea Anti-Noise/(Registered Trademark)/
technology and product line.

     General, Administrative and Selling Expenses

     General, administrative and selling expenses for the year ended December
31, 1995 increased 47% to $2,925,460 from $1,995,434 for the year ended
December 31, 1994.  The increase for the year ended December 31, 1995
reflects the marketing and sales expenses such as advertising, packaging, and
promotional expenses associated with the  Company's introduction of its Anti-
Noise/(Registered Trademark)/  products to the direct and consumer
electronics retail and catalog markets as well certain non-recurring expenses
related to the agreements with IBM and BellSouth.   In addition, an amount
of $139,912 was included  in general, administrative and selling expenses for
the year ended December 31, 1995 reflecting the settlement on February 21,
1996 of certain litigation with a former employee of the Company.  The total
amount of the settlement was $167,500, including the $139,912 amount and an
additional $27,588 in respect of the expired capital lease described in Note
8 to the financial statements.  See "Part I-Item 3-Legal Proceedings".   The
Company expects to increase recurring general, administrative and selling
expenses in order to support its sales of its Andrea Anti-Noise/(Registered
Trademark)/  products.   The  Company  plans  to  introduce additional  Anti-
Noise(Registered Trademark) products during 1996 and plans to support these
product introductions with advertising and promotional efforts.


     Operating loss

     Operating loss for the year ended December 31, 1995 decreased 35% to
$1,651,238 from $2,534,472 for the year ended December 31, 1994.  This
decline in operating loss reflects the increase in sales and the improvement
in cost of sales for the year ended December 31, 1995.

     Other Income

     Other income for the year ended December 31, 1995 increased 60% to
$375,323 from $234,636 for the year ended December 31, 1994.  The increase
in other income can be attributed an increase of $101,420 in interest income
resulting from the Company's average higher cash levels and cash equivalents
throughout the year ended December 31, 1995, compared to the year ended
December 31, 1994.  These higher levels of cash and cash equivalents
reflected the proceeds to the Company from financings in 1994 and 1995.  Rent
and miscellaneous income increased by $41,805 for the year ended December 31,
1995 compared to the year ended December 31, 1994.  Of this increase, $38,000
represents reimbursement for research and development performed by the
Company.

                                      Page 13
<PAGE>

     Net loss

     Net loss for the year ended December 31, 1995 was $1,275,915 compared
to a net loss of $2,299,836 for the year ended December 31, 1994.  This
reduction in net loss reflects principally the factors described above.

YEAR ENDED DECEMBER 31, 1994 COMPARED TO YEAR ENDED DECEMBER 31, 1993

     Sales

     Sales for the year ended December 31, 1994 were $3,278,100, a decrease
of 50% from sales of $6,527,972 for the year ended December 31, 1993.  The
decrease was attributed to a decrease in new orders for the Company's
traditional products due to the reduced requirements of the United States
Department of Defense for these products combined with the overall general
decline in industrial demand for these products.

     For the year ended December 31, 1994, sales from government orders
through both prime and subcontracted orders was $662,525, or 20% of sales,
compared to $2,758,113, or 42% of sales for the year ended December 31, 1993.
For the year ended December 31, 1994, sales from industrial/commercial orders
was $2,615,575, or 80% of sales, compared to $3,769,859, or 58 %, for the
comparable period in year ended  December 31, 1993.    Sales of Andrea  Anti-
Noise products were immaterial during both years.

     Cost of Sales

     Cost of sales as a percentage of sales for the year ended December 31,
1994 increased to 73% from 60% for the year ended December 31, 1993.   The
increase in cost of sales as a percentage of sales for the year ended
December 31, 1994 can be attributed to higher per unit expense allocations
resulting from the decrease in new orders for the Company's traditional
products.  Due to this decrease in orders, the Company reduced its work force
at the end of the first quarter 1994.  Additionally, the Company increased
its reserve for obsolete inventory by $200,000 as a result of the decline in
new orders for the Company's traditional products.

     Research and Development

     Research and development expenses for the year ended December 31, 1994
increased 97% to $1,422,310 from $720,278 for the year ended December 31,
1993.  The increase can be attributed to the Company's increased activity in
the development and design of Andrea Anti-Noise/(Registered Trademark)/
products.

     General, Administrative and Selling Expenses

     General, administrative and selling expenses for the year ended December
31, 1994 increased 41% to $1,995,434 from $1,412,310 for the year ended
December 31, 1993.  The increase reflects the hiring of additional sales and
sales support personnel, increased promotional and marketing expenses to
support the Company's presence at computer trade shows and increased travel
expense for sales and marketing personnel to potential customers, all in
anticipation of the commercial introduction of Andrea Anti-Noise/(Registered
Trademark)/ products.

     Operating loss

     Operating loss for the year ended December 31, 1994 was $2,534,472
compared to a $677,293 profit for the year ended December 31, 1993.  This
operating loss reflects the significant decrease in sales and the
deterioration in cost of sales for the year ended December 31, 1994.

     Other Income

     Other income for the year ended December 31, 1994 decreased 2% to
$234,636 from $240,454 for the year ended December 31, 1993.  In 1993, the
Company participated in an energy saving and cost improvement program 
                                      Page 14
<PAGE>
provided by a local electric utility company and received approximately
$46,000 in rebates for participation in this program.  This difference is
reflected in rent and miscellaneous income for the year ended December 31,
1994 and for the year ended December 31, 1993.  This decrease was partially
offset by an increase in interest income for the year ended December 31, 1994
to $58,044 from $23,591 for the year ended December 31, 1993.

     Net loss/ Net Income

     Net loss for the year ended December 31, 1994 was $2,299,836 compared
to $677,293 in net income for the year ended December 31, 1993, reflecting
the factors discussed above.

LIQUIDITY AND CAPITAL RESOURCES

     Working capital (total current assets less total current liabilities)
at December 31, 1995 was $5,316,519 compared to $4,091,123 at December 31,
1994.  This increase in working capital as of December 31, 1995 reflects an
increase in current assets of $1,495,666 and an increase in current
liabilities of $270,270 during the year ended December 31, 1995.  The
increase in current assets reflects an increase in cash of $87,786, an
increase in marketable securities of $10,098, an increase in net accounts
receivable of $476,417, an increase in inventory of $855,090 and an increase
in prepaid expenses and other current assets of $66,275.  

     The increase in cash of $87,786 reflects net cash used in operating
activities of $2,287,924 and net cash used in investing activities for the
acquisition of equipment (including production tooling and molds and
computers in support of the Andrea Anti-Noise/(Registered Trademark)/
products) of $161,341, offset by the receipt of  $2,000,000 in proceeds from
the issuance of convertible debentures and $551,830 from the sale of Common
Stock pursuant to the exercise of stock options.

     The increase in accounts  receivable reflects shipments of  Andrea Anti-
Noise/(Registered Trademark)/ products including military ANC headsets of
$368,000.  The increase in inventory of $855,090 reflects an increase of
$615,125 for raw materials purchased for the Company's Anti-Noise/(Registered
Trademark)/ products and an increase of $100,053 almost entirely for personal


computer communication and telephony applications.  The Company has sourced
long lead-time items in anticipation of sales of its Anti-Noise/(Registered
Trademark)/ products in 1996.

     The increase in prepaid expenses and other current assets includes
$40,139 in prepaid advertising at December 31, 1995 which represents costs
for media services purchased but not yet performed.

     The increase in total current liabilities reflects an increase of
$112,196 in trade accounts payable and an increase in other current
liabilities of $194,626, partially offset by a decrease in accrued salaries
and wages payable of $33,429.  The increase in trade accounts payable was due
primarily to a build up of raw materials inventory for the Company's Andrea
Anti-Noise/(Registered Trademark)/ products while the increase in other
current liabilities includes an accrual of $139,912 as described in described
in Note 8 to the financial statements.

     Management believes that the Company's financial condition is adequate
to support the Company's current level of operations and demand for
resources.  The Company expects 1996 expenditures on research and development
to be at least those in 1995 and anticipates a significant increase in
general, administrative and selling expenses in 1996 to advertise, promote,
market,   sell,   distribute   and  service   the   Company's   Andrea  Anti-
Noise/(Registered Trademark)/ products and technologies.  

     The Company is not currently committed to any material capital 
expenditures.  In the event, however, that the Company experiences a 
significant increase in demand for its Andrea Anti-Noise/(Registered 
Trademark)/ products, the Company will need to raise additional working 
capital to support production operations.  In addition, the Company 
believes that its ability to remedy its existing retained earnings deficit 
will depend on profitable growth from the sale of its Andrea Anti- 
Noise/(Registered Trademark)/ products and any future equity financings.  
While the Company has been exploring various forms of debt and equity 
financing, no assurance can be given that, if the Company needs to raise 
additional capital, it will be able to do so on favorable terms or at all.  
No assurances can be given that demand will increase for any of the Company's
products or, that if such demand does increase, that the Company will be 
able to obtain the necessary working capital to increase production and 
marketing resources to meet such demand.
                                      Page 15


<PAGE>
ITEM 8.    FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     The financial statements and schedule listed in item 14(a)(1) and
(2) are included in this Report beginning on page F-1.


ITEM 9.    CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
           FINANCIAL DISCLOSURE

     On May 5, 1995, the Company filed a report on Form 8-K to report that,
on May 4, 1995, the Company dismissed Raich Ende Malter Lerner & Co. as its
independent accountants and subsequently engaged Arthur Andersen LLP as its
new independent accountants for its fiscal year ending December 31, 1995.

                                   PART III

ITEM 10.   DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     The information required by this item 10 as to directors and
executive officers is incorporated by reference to the information captioned
"Election of Directors" included in the Company's definitive proxy statement
in connection with the meeting of shareholders to be held on June 20, 1996. 
The information regarding compliance with Section 16 of the Securities and
Exchange Act of 1934 and the Rules promulgated thereunder is incorporated by
reference therein to the Company's definitive proxy statement in connection
with the meeting of shareholders to be held on May 16, 1996.

ITEM 11.   EXECUTIVE COMPENSATION

     The information required by this item 11 is incorporated by
reference to the information captioned "Election of Directors - Executive
Compensation" included in the Company's definitive proxy statement in
connection with the meeting of shareholders to be held on June 20, 1996.

ITEM 12.   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The information required by this item 12 is incorporated by
reference to the information captioned "Voting Securities" included in the
Company's definitive proxy statement in connection with the meeting of
shareholders to be held on June 20, 1996.

ITEM 13.   CERTAIN RELATIONSHIPS AND RELATED PARTY TRANSACTIONS  

           None.

                               Page 16
<PAGE>

                                   PART IV

ITEM 14.   EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

(a)  (1)   FINANCIAL STATEMENTS

     The following financial statements of Andrea Electronics Corporation,
the notes thereto, the related report thereon of independent public
accountants, and financial statement schedules are filed under item 8 of this
Report.

                                                             Page
                                                             ----

     Reports of Independent Public Accountants                F-1

     Balance Sheets at December 31, 1995 and 1994             F-3

     Statements of Operations for the years ended
     December 31, 1995, 1994, 1993                            F-4

     Statements of Shareholders' Equity for the
     three years ended December 31, 1995                      F-5

     Statements of Cash Flows for the years ended
     December 31, 1995, 1994, 1993                            F-6

     Notes to Financial Statements                            F-7


    (2)   INDEX TO FINANCIAL STATEMENT SCHEDULES

     Report of Independent Public Accountants on Schedule     S-1
     Schedule II - Valuation and Qualifying Accounts          S-2

    (3)   EXHIBITS
 
     See (c) below.
 
(b)  REPORTS ON FORM 8-K
 
     On October 20, 1995, the Registrant filed a report on Form 8-K to report
that, on October 3, 1995, the Registrant entered into a License and Technical
Support Agreement with BellSouth Products, Inc. ("BellSouth"), a subsidiary
of BellSouth Telecommunications Inc., relating to the Registrant's grant to
BellSouth of certain license rights covering the incorporation of Andrea 
Anti-Noise(Registered Trademark) Active Noise Cancellation ("ANC") technology
into residential and small business telephones.

     On December 28, 1995, the Registrant filed a report on Form 8-K to
report that, on December 22, 1995, the Registrant issued and sold in an 
offshore transaction $2,198,000 aggregate principal amount of its
15% Convertible Subordinated Debentures due June 23, 1997 (the "Debentures").

(c)  EXHIBITS
 
Exhibit                                                 
No.             Description                             
 
3.1     Amended and Restated Certificate of
        Incorporation of Registrant

                               Page 17
<PAGE>

        (incorporated by reference to Exhibit 3.1 of
        the Registrant's Form 10-K to December 31, 1992)
 
3.2     Amended By-Laws of Registrant (incorporated by
        reference to Exhibit 3.2 of the Registrant's
        Form 10-K for December 31, 1992)

4.1     Securities Purchase Agreement, dated as of December
        22, 1995, relating to the sale of the Registrant's
        15% Convertible Subordinated Debentures due 1997
        (with form of Debenture attached thereto)

4.2     Registration Rights Agreement, dated as of December
        22, 1995, relating to registration rights granted to
        the holders of the Registrant's 15% Convertible
        Subordinated Debentures due 1997
 
10.1    1991 Performance Equity Plan (incorporated by reference to
        Exhibit 10.1 of the Registrant's Form 10-K for December 31, 1991)

10.2*   Procurement Agreement, dated June 16, 1995, by and between
        International Business Machines Corporation and the Registrant
        (incorporated by reference to Exhibit 10.1 of the Registrant's
        Form 10-Q for the Three Months ended June 30, 1995)

10.3**  Memorandum of Agreement, dated as of September 14, 1993, by
        and between Grumman Aerospace Corporation and the Registrant

10.4**  License and Technical Support Agreement, dated as of October 3,
        1995, by and between BellSouth Products, Inc. and the Registrant

11      Computation of Fully Diluted Earnings for Common Share

21      Subsidiaries of Registrant

23.1    Independent Auditors' Consent

23.2    Independent Auditors' Consent

27      Financial Data Schedule
______________
*       Certain portions of this Agreement have been accorded confidential
        treatment.

**      The Registrant has requested confidential treatment of certain
        portions of this Agreement.

 
(d)     Financial Statement Schedules
 
See Item 14(a)(2).
                               Page 18
<PAGE>

REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
- ----------------------------------------




To Andrea Electronics Corporation:

We have audited the accompanying balance sheet of Andrea Electronics
Corporation (a New York corporation) as of December 31, 1995 and the related 
statements of operations, shareholders' equity and cash flows for the year 
then ended.  These financial statements are the responsibility of the 
Company's management.  Our responsibility is to express an opinion on these 
financial statements based on our audit.

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

In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Andrea Electronics
Corporation as of December 31, 1995, and the results of its operations and
its cash flows for the year then ended in conformity with generally accepted
accounting principles.




                                            ARTHUR ANDERSEN LLP




Melville, New York
February 21, 1996
                               F-1
<PAGE>
               REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
               ----------------------------------------
                                   



To Andrea Electronics Corporation:

We have audited the accompanying balance sheet of Andrea Electronics
Corporation as of December 31, 1994 and the related statements of
income, shareholders' equity and cash flows for the years then ended.
These financial statements are the responsibility of the Company's
management.  Our responsibility is to express an opinion on these
financial statements based on our audits.

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

In our opinion, the financial statements referred to above present
fairly, in all material respects, the financial position of Andrea
Electronics Corporation as of December 31, 1994, and the results of
its operations and its cash flows for the years then ended in
conformity with generally accepted accounting principles.




                                   RAICH ENDE MALTER LERNER & CO.




East Meadow, New York
February 2, 1995
                             F-2


<PAGE>

                    ANDREA ELECTRONICS CORPORATION
                    ------ ----------- -----------
                                   
                            BALANCE SHEETS
                            ------- ------
<TABLE>
<CAPTION>
                                                       December 31,
                                              ------------------------------
                                                    1995           1994
                                              --------------   -------------
<S>                                           <C>              <C>
CURRENT ASSETS:
 Cash and cash equivalents                        $3,400,829      $3,313,043
 Marketable securities                                99,223          89,125
 Accounts receivable, net of allowance
   for doubtful accounts of $32,183 and
   $69,771, respectively                           1,045,922         569,505
 Inventories, net                                  1,122,993         267,903
 Prepaid expenses and other current assets           189,494         123,219
                                              --------------   -------------
          Total current assets                     5,858,461       4,362,795

PROPERTY, PLANT AND EQUIPMENT, net                   691,498         652,635

OTHER ASSETS                                           1,151           1,151
                                              --------------   -------------
          Total assets                            $6,551,110      $5,016,581
                                              ==============   =============
          LIABILITIES AND SHAREHOLDERS' EQUITY
          ----------- --- ------------- ------

CURRENT LIABILITIES:
 Current maturities of capital lease
   obligations                                  $     39,243      $  42,366
 Trade accounts payable                              254,643        142,447
 Accrued salaries and wages payable                   50,571         84,000
 Other current liabilities                           197,485          2,859
                                              --------------   -------------
          Total current liabilities                  541,942        271,672

CAPITAL LEASE OBLIGATIONS,
   net of current maturities                           5,388         17,044

CONVERTIBLE DEBENTURES, net (Note 5)               2,000,000            -

OTHER LIABILITIES                                     38,500         38,500
                                              --------------   -------------
          Total liabilities                        2,585,830        327,216
                                              --------------   -------------

COMMITMENTS AND CONTINGENCIES (Note 9)

SHAREHOLDERS' EQUITY:
 Common stock, $.50 par value; authorized:
   10,000,000 shares; issued and
   outstanding: 3,286,860 and 3,016,360
   shares, respectively                            1,643,430      1,508,180
 Additional paid-in capital                        4,542,592      4,126,012
 Accumulated deficit                              (2,220,742)      (944,827)
                                              --------------   -------------
          Total shareholders' equity               3,965,280      4,689,365
          Total liabilities and
                shareholders' equity              $6,551,110     $5,016,581
                                              ==============   =============
</TABLE>

    The accompanying notes are an integral part of these balance sheets.
                             F-3
     
<PAGE>

                    ANDREA ELECTRONICS CORPORATION
                    ------ ----------- -----------

                       STATEMENTS OF OPERATIONS
                       ---------- -- ----------
<TABLE>
<CAPTION>
                                   
                                                   For the Years Ended
                                                       December 31,
                                                                
                                           1995         1994         1993
                                                                
<S>                                    <C>           <C>          <C>
SALES                                  $5,440,792    $3,278,100   $6,527,972

COST OF SALES                           3,190,226     2,394,828    3,903,585
                                       ----------    ----------   ----------
       Gross profit                     2,250,566       883,272    2,624,387

RESEARCH AND DEVELOPMENT EXPENSES         976,344     1,422,310      720,278

GENERAL, ADMINISTRATIVE AND SELLING 
 EXPENSES                               2,925,460     1,995,434    1,412,270
                                       ----------    ----------   ----------
                                    
       Income (loss) from operations   (1,651,238)   (2,534,472)     491,839
                                       ----------    ----------   ----------

OTHER INCOME (EXPENSE):                                     
 Interest income                          159,464        58,044       23,591
 Interest (expense)                       (10,746)       (8,208)     (13,678)
 Rent and miscellaneous income            226,605       184,800      230,541
                                       ----------    ----------   ----------
                                          375,323       234,636      240,454
                                       ----------    ----------   ----------

INCOME (LOSS) BEFORE PROVISION FOR                          
 INCOME TAXES                          (1,275,915)   (2,299,836)     732,293
                                    
PROVISION FOR INCOME TAXES                  -            -            55,000
                                      -----------   -----------   ----------
       NET INCOME (LOSS)              $(1,275,915)  $(2,299,836)  $  677,293
                                       ==========    ==========   ==========
                                                            
PRIMARY EARNINGS (LOSS) PER SHARE     $      (.41)  $      (.83)  $      .20
                                       ==========    ==========   ==========
</TABLE>                                                            
                                   
       The accompanying notes are an integral part of these statements.
                             F-4

<PAGE>

                         ANDREA ELECTRONICS CORPORATION
                         ------ ----------- -----------
                                        
                       STATEMENTS OF SHAREHOLDERS' EQUITY
                       ---------- -- ------------- ------
                                        
                   FOR THE THREE YEARS ENDED DECEMBER 31, 1995
                   --- --- ----- ----- ----- -------- --- ----
                                        
<TABLE>
<CAPTION>
                                        
                                                                                    Retained
                                                                  Additional        Earnings          Total
                                     Shares           Common        Paid-In       (Accumulated     Shareholders'
                                   Outstanding         Stock        Capital         Deficit)          Equity
                                   -----------         -----        -------         --------          ------
<S>                                <C>              <C>            <C>             <C>
BALANCE, December 31, 1992          2,541,360       $1,270,680     $  59,206       $ 677,716       $ 2,007,602
                                                          
   Net income                           -                -              -            677,293           677,293
                                   -----------       ---------     ---------       ---------         ---------
                                                                             
BALANCE, December 31, 1993          2,541,360        1,270,680        59,206       1,355,009         2,684,895

  Issuance of common stock            475,000          237,500     4,066,806            -            4,304,306
                                                                             
  Net loss                              -                -             -          (2,299,836)       (2,299,836)
                                   -----------       ---------     ---------       ---------         ---------
                                                                             
BALANCE, December 31, 1994          3,016,360        1,508,180     4,126,012        (944,827)        4,689,365
                                                                             
 Exercise of stock options            270,500          135,250       416,580            -              551,830
                                                                             
 Net loss                               -                -             -          (1,275,915)       (1,275,915)
                                   -----------       ---------     ---------       ---------         ---------
                                                                             
BALANCE, December 31, 1995          3,286,860       $1,643,430    $4,542,592     $(2,220,742)       $3,965,280
                                   ===========       =========     =========       =========        ==========
</TABLE>                                        
                                        
        The accompanying notes are an integral part of these statements.

                             F-5

<PAGE>

                    ANDREA ELECTRONICS CORPORATION
                    ------ ----------- -----------
                                   
                       STATEMENTS OF CASH FLOWS
                       ---------- -- ---- -----

<TABLE>
<CAPTION>

                                                   For the Years Ended
                                                      December 31,
                                         --------------------------------------
                                                                
                                            1995          1994          1993
                                         ----------    ----------    ----------
<S>                                     <C>           <C>           <C>
CASH FLOWS FROM OPERATING ACTIVITIES:                       
 Net income (loss)                      $(1,275,915)  $(2,299,836)   $  677,293
 Adjustments to reconcile net income                        
   (loss) to net cash provided by
   (used in) operating activities:
   Depreciation and amortization            112,380       126,271       120,145
   (Increase) decrease in:                                   
     Accounts receivable, net              (476,417)      680,951      (678,622)
                                         ----------    ----------    ----------
     Inventories, net                      (855,090)      248,829       189,188
     Prepaid expenses and other
       current assets                       (66,275)       11,052       (58,696)
   Increase (decrease) in:                                   
     Trade accounts payable                 112,196      (261,810)      242,984
     Other current liabilities              161,197       (52,686)       22,214
                                         ----------    ----------    ----------
       Net cash provided by (used in)
         operating activities            (2,287,924)   (1,547,229)      514,506
                                         ----------    ----------    ----------
                                                            
CASH FLOWS FROM INVESTING ACTIVITIES:                       
 Proceeds from sale of marketable
    securities                                 -          114,091       105,108
 Purchases of property, plant and                           
    equipment                              (161,341)      (36,852)     (121,424)
                                         ----------    ----------    ----------
       Net cash provided by (used in)
          investing activities             (161,341)       77,239       (16,316)
                                         ----------    ----------    ----------

CASH FLOWS FROM FINANCING ACTIVITIES:                       
 Payments of capital lease obligations      (14,779)      (46,234)      (43,784)
 Net proceeds from convertible
   debentures (Note 5)                    2,000,000           -             -
 Issuance of common stock                   551,830      4,304,306          -
       Net cash provided by (used in)     ---------     ----------    ----------
         financing activities             2,537,051      4,258,072      (43,784)
                                         ----------     ----------    ----------
                                                            
NET INCREASE IN CASH AND CASH
   EQUIVALENTS                               87,786      2,788,082      454,406

CASH AND CASH EQUIVALENTS,
   beginning of year                      3,313,043        524,961       70,555
                                         ----------     ----------   ----------
                                                  
CASH AND CASH EQUIVALENTS, end of year   $3,400,829     $3,313,043   $  524,961
                                         ==========     ==========   ==========
                                                  
SUPPLEMENTAL DISCLOSURES:                         
 Cash paid for:                                   
  Interest                               $   10,746     $    8,208   $   22,690
                                         ==========     ==========   ==========
  Income taxes                           $    1,400     $    3,134   $   62,783
                                         ==========     ==========   ==========

</TABLE>

        The accompanying notes are an integral part of these statements.

                             F-6


<PAGE>
                    ANDREA ELECTRONICS CORPORATION
                    ------ ----------- -----------
                                   
                     NOTES TO FINANCIAL STATEMENTS
                     ----- -- --------- ----------
                                   
                           DECEMBER 31, 1995
                           -------- --- ----
                                   
1.   ORGANIZATION AND BUSINESS:
     ------------ --- --------

Andrea Electronics Corporation (the "Company") was founded and
incorporated in the state of New York in 1934 by Frank A. D. Andrea,
an electrical engineer, inventor and innovator in the development of
radio and television products in the United States.  The Company's
primary focus was the consumer radio and television market, and with
the advent of the Second World War, the Company expanded its market to
include applications for the U.S. military.  Since then, the Company
continues to do business in electronic audio systems,
intercommunication  systems and related equipment for airborne, mobile
and naval applications to military and industrial companies.  In 1991,
the Company extended its product development for active noise
reduction into the field of active noise cancellation and formed an
active noise cancellation division for the purpose of engaging in the
design, development, production and marketing of active noise
cancellation and digital audio systems.

2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
     ------- -- ----------- ---------- --------

Cash and Cash Equivalents
- ---- --- ---- -----------

Cash and cash equivalents include cash and highly liquid investments
with original maturities of three months or less.

Marketable Securities
- ---------- ----------

Effective January 1, 1994, the Company adopted Statement of Financial
Accounting Standards No. 115, "Accounting for Certain Investments in
Debt and Equity Securities".  In connection with the adoption of this
pronouncement, marketable securities used as part of the Company's
asset management that may be sold in response to changes in interest
rates, prepayments, and other factors have been classified as
available-for-sale.  Such securities are reported at fair value, with
unrealized gains and losses excluded from earnings and reported in a
separate component of stockholders' equity (on an after-tax basis).
Gains and losses on the disposition of securities are recognized on
the specific identification method in the period in which they occur.
There were no sales of securities in 1995, and sales of securities
were $114,091 in 1994.  The cumulative effect of the adoption of this
pronouncement at January 1, 1994 was not material to the financial
statements.  At December 31, 1995 and 1994, the book value of the
Company's one marketable security approximated fair value.  This
security matures on July 28, 2007.

Inventories
- -----------

Inventories are stated at the lower of cost (on a first-in, first-out)
or market basis.

                             F-7

<PAGE>

Property, Plant and Equipment
- --------- ----- --- ---------

Property, plant and equipment is stated at cost less accumulated
depreciation and amortization.  Depreciation and amortization are
provided using the straight-line and accelerated methods over the
estimated useful-lives of the assets which are as follows:

      Building                         25 years
      Building improvements            10 - 32 years
      Machinery and equipment          3 - 7 years

Expenditures for maintenance and repairs which do not materially
prolong the normal useful life of an asset are charged to operations
as incurred.  Additions and improvements which substantially extend
the useful lives of the properties are capitalized.  Upon sale or
other disposition of assets, the cost and related accumulated
depreciation and amortization are removed from the accounts and the
resulting gain or loss, if any, is reflected in the statement of
operations.

Revenue Recognition
- ------- -----------

Revenue and profits on fixed price and cost reimbursement type
contracts are recognized using the unit-of-delivery method.  Other
revenue is recognized upon the transfer of title.

Concentration of Credit Risk
- ------------- -- ------ ----

The Company is a manufacturer of audio communications equipment for
several industries.  During 1995, the Company primarily sold to the
United States Government.  Sales to the federal government comprised
approximately 41% and 19% of the total accounts receivable at December
31, 1995 and 1994, respectively, and approximately 45%, 20% and 42% of
the total sales for the years ended December 31, 1995, 1994 and 1993,
respectively.

Use of Estimates
- --- -- ---------

The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates
and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the
date of the financial statements and the reported amounts of revenues
and expenses during the reporting period.  Actual results could differ
from those estimates.

Income Taxes
- ------ -----

The Company accounts for income taxes in accordance with Statement of
Financial Accounting Standards No. 109, "Accounting for Income Taxes".
This pronouncement established financial accounting and reporting
standards for the effects of income taxes that result from the
Company's activities during the current and preceding years.  It
requires an asset and liability approach for financial accounting and
reporting for income taxes.

The provision for income taxes is based upon income after adjustment
for those permanent items which are not considered in the
determination of taxable income.  Deferred taxes result when the
Company charges deductions or recognizes revenue for income tax
purposes in a different year than for financial reporting purposes.

                             F-8
                     
<PAGE>

Dividends
- ---------

No cash dividends were declared or paid during the years ended
December 31, 1995, 1994 and 1993.

Primary Earnings (Loss) Per Share
- ------- -------- ------ --- -----

Primary earnings (loss) per share is based on the weighted average
number of common shares outstanding during each year after giving
effect to dilutive stock options and warrants considered to be common
stock equivalents.  Fully diluted earnings per share are not
materially different from primary earnings per share.  For the years
ended December 31, 1995, 1994 and 1993, the weighted average number of
common shares and common equivalent shares outstanding were 3,129,540,
2,767,387 and 3,432,931, respectively.

Stock Dividend
- ----- --------

In 1993, the Board of Directors of the Company approved a five-for-one
stock split in the form of a 400% dividend to stockholders which was
effected on June 2, 1993.  All information contained in the
accompanying financial statements and notes thereto has been
retroactively restated to give effect to this transaction.

Research and Development
- -------- --- -----------

Research and development costs are charged to operations when
incurred.

Advertising Expenses
- ----------- --------

The Company charges all media costs of newspaper and magazine
advertisements to expense when advertisements are run.  Prepaid
advertising at December 31, 1995 and 1994, which represents costs for
media services purchased but not yet run, is included in prepaid
expenses and other current assets in the amounts of $40,139 and $0,
respectively.

Fair Value of Financial Instruments
- ---- ----- -- --------- -----------

The Company calculates the fair value of financial instruments and
includes this additional information in the notes to financial
statements when the fair value is different than book value of those
financial instruments.  When the fair value approximates book value,
no additional disclosure is made.  The Company uses quoted market
prices whenever available to calculate these fair values.  When quoted
market prices are not available, the Company uses standard pricing
models for various types of financial instruments which take into
account the present value of estimated future cash flows.  At December
31, 1995, the carrying value of all financial instruments approximated
fair value (Note 5).

Reclassification
- ----------------

Certain prior year amounts have been reclassified to conform with the
current year presentation.

                             F-9
                     
<PAGE>

Recently Issued Accounting Standards
- -------- ------ ---------- ---------

During March 1995, the Financial Accounting Standards Board issued
Statement of Financial Accounting Standards ("SFAS") No. 121,
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to be Disposed of".  This statement establishes financial
accounting and reporting standards for the impairment of long-lived
assets, certain identifiable intangibles, and goodwill related to
those assets to be held and used, and for long-lived assets and
certain identifiable intangibles to be disposed of.  This statement is
effective for financial statements for fiscal years beginning after
December 15, 1995, although earlier application is encouraged.

In November 1995, the Financial Accounting Standards Board issued SFAS
No. 123, "Accounting for Stock-Based Compensation".  This statement
establishes a fair value based method of accounting for an employee
stock option or similar equity instrument but allows companies to
continue to measure compensation cost for those plans using the
intrinsic value based method of accounting prescribed by APB Opinion
No. 25, "Accounting for Stock Issued to Employees".  Companies
electing to remain with the accounting under APB Opinion No. 25 must,
however, make pro forma disclosures of net income and earnings per
share as if the fair value based method of accounting defined in SFAS
No. 123 had been applied.  These disclosure requirements are effective
for years beginning after December 15, 1995.  Management intends to
continue accounting for its stock-based compensation plans under the
accounting prescribed by APB Opinion No. 25.

3.   INVENTORIES:
     -----------

Inventories consisted of the following:

<TABLE>
<CAPTION>

                                              December 31,
                                       ------------------------
                                          1995           1994
                                          ----           ----
    <S>                                <C>             <C>
    Raw materials                      $1,230,805      $615,680
    Work-in-process                       133,942        52,223
    Finished goods                         18,334           -
                                       ----------      --------
                                        1,383,081       667,903

    Less: reserve for obsolescence        260,088       400,000
                                       ----------      --------
                                       $1,122,993      $267,903
                                       ==========      ========

                             F-10
                     
<PAGE>

4.   PROPERTY, PLANT AND EQUIPMENT:
     --------- ----- --- ---------

Property, plant and equipment consisted of the following:


</TABLE>
<TABLE>
<CAPTION>
                                                December 31,
                                      -----------------------------
                                          1995             1994
                                      -------------    ------------
    <S>                               <C>              <C>
    Land                              $     109,000    $    109,000
    Building                                453,000         453,000
    Building improvements                   372,928         372,928
    Machinery and equipment                 605,798         444,457
                                      -------------    ------------
                                          1,540,726       1,379,385

    Less:  accumulated depreciation         849,228         726,750
                                      -------------    ------------
                                      $     691,498    $    652,635
                                      =============    ============

</TABLE>

5.   CONVERTIBLE DEBENTURES:
     ----------- ----------

On December 22, 1995, the Company issued $2,198,000 of 15% Convertible
Subordinated Debentures (the "Debentures") due on June 23, 1997.  The
bonds are convertible into shares of the Company's common stock at a
price which shall be the lesser of (i) $12.375 per share (the maximum
conversion price) and (ii) the closing price, which is defined as the
last reported bid price for a given day on the exchange the Company's
common stock is listed.  In no event will the conversion price be less
than $5.625 per share (the minimum conversion price).  Conversion of
these Debentures into the Company's common stock can, at the holder's
option, be effected in increments of $549,500 beginning 45 days
following the date of original issuance and on each of the succeeding
30 day interim periods.  Conversion of any remaining principal amount
can occur at any time after 135 days and through maturity.  The
Debentures are subordinated in right of payment to all future senior
indebtedness, as incurred by the Company.  At December 31, 1995, this
obligation is reflected net of an unamortized discount of $198,000.

6.   RETIREMENT PLAN:
     ---------- ----

The Company has a defined contribution profit sharing plan which is
qualified under Section 401(k) of the Internal Revenue Code and is
available to substantially all of its employees.  The Company's
contributions, which serve to match a portion of participant
contributions, were $91,225, $89,352 and $71,639 for 1995, 1994 and
1993, respectively.

7.   TAXES:
     -----

Provision (benefit) for income taxes consists of the following:

<TABLE>
<CAPTION>
                                               December 31,
                                --------------------------------------
                                      1995         1994         1993
                                ------------   -----------   -----------
  <S>                           <C>            <C>           <C>
  Federal                       $       -      $     -       $     5,000
  New York State                     (5,000)      (3,000)         43,000
  New York City                       5,000        3,000           7,000
                                ------------   -----------   -----------
                                $       -      $     -       $    55,000
                                ============   ===========   ===========

                             F-11
                     
<PAGE>

A reconciliation between the provision for income taxes and the amount
computed by applying the statutory federal income tax rate to earnings
(loss) before income taxes is as follows:


</TABLE>
<TABLE>
<CAPTION>
                                                          December 31,
                                             --------------------------------------
                                                1995          1994          1993
                                             ----------   -----------    ----------
  <S>                                        <C>           <C>            <C>
  Provision (benefit) at stated tax rates    $(434,000)    $(781,000)     $ 249,000
  Benefit of loss carryforward                    -             -          (244,000)
  Loss without tax benefit                     434,000       781,000           -
  State and local taxes -
     net of federal income tax benefit            -             -            50,000
                                             ----------     ----------    ----------
  Provision for income taxes                 $    -        $    -         $  55,000
                                             ==========    ===========    ==========

</TABLE>

At December 31, 1995, the Company had net operating loss carryforwards
of approximately $3,600,000 expiring in varying amounts beginning in
2006 through 2010.  A full valuation allowance has been provided
against any deferred tax assets which might result from the
utilization of these net operating loss carryforwards due to
uncertainty as to the amount and timing of future earnings.

8.   LEASES:
     ------

Capital Leases
- ------- ------

The Company is obligated under two capital leases for the purchase of
machinery and equipment. Effective March 1990, the Company suspended
payments on one of the leases pending the ultimate resolution of the
legal proceeding described in Note 9.  The other capital lease bears
interest at 15.7% and expires in May of 1997.  The following is a
schedule of the future minimum capital lease payments:

<TABLE>
<CAPTION>
     <S>                                 <C>
     Expired                             $27,588
     1996                                 13,512
     1997                                  5,599
                                         -------
                                          46,699

     Less: amount representing interest   (2,068)
                                         -------
                                         $44,631
                                         =======

</TABLE>

Property Lease
- -------- -----

Effective January 30, 1996, the Company, as lessor, amended a tenant's
lease for the rental of approximately one-third of its building.  The
new lease, expiring on May 31, 2001, requires a rental payment of
approximately $243,000 for fiscal 1996, with a 5% annual escalation
for the remainder of the lease term.  The agreement in effect for
1995, 1994 and 1993 required annual rentals of approximately $184,800.
The tenant pays one-third of increases in real estate taxes over the
base year and pays 100% of its proportionate share of operating
expenses.

                             F-12
                     
<PAGE>

9.   COMMITMENTS AND CONTINGENCIES:
     ----------- --- -------------

Development and License Agreement
- ----------- --- ------- ---------

Effective September 1, 1995, the Company entered into a development
and license support agreement with a certain manufacturer in the
telecommunications industry.  The agreement requires the Company to
grant to the licensee a nontransferable license to produce certain
intellectual properties, as defined in the agreement.  The license is
exclusive until December 31, 1996, and during each subsequent year,
the license remains exclusive provided that the minimum production of
the licensed products for the prior year was achieved.  In exchange
for the license, the Company will receive royalties for each product
manufactured.

Procurement Agreement
- ----------- ---------

Effective June 16, 1995, the Company entered into a procurement
agreement with a certain manufacturer in the computer technology
industry.  The agreement provided the manufacturer the exclusive
worldwide right to market, sell, distribute and support the Andrea
Microphone Products with certain of its own personal computer
products.  Effective December 16, 1995, the manufacturer did not meet
the specific purchasing requirements and, as a result, lost their
exclusivity under this agreement.  The Company continues to produce
and sell to this manufacturer under the terms of the agreement, but is
not obligated under the exclusivity clause.

Legal Proceedings
- ----- -----------

On December 3, 1990, a complaint was filed against the Company by an
individual (the "Plaintiff") in the Suffolk County Supreme Court (the
"Court") alleging wrongful discharge by the Company in violation of
his employment agreement.  The complaint seeks damages relating to
loss of salary, past bonuses, lost commissions, unused sick pay and a
reimbursement of a bank loan.  In August 1992, the Plaintiff moved for
partial summary judgment on three causes of action.  On January 28,
1993, his motion was granted with respect to two causes of action
pursuant to which the Plaintiff sought damages in the approximate
amount of $186,000.  The court, however, in granting the Plaintiff's
motion, did not make a determination as to the amount of damages and
directed that a trial be held on the issue of damages.  On February
21, 1996, the Company settled this case for $167,500, including the
amount of the expired capital lease of $27,588 described in Note 8.
The additional amount due the Plaintiff under the settlement was
charged to operations in 1995 and is included in other current
liabilities at December 31, 1995.

In December 1994, a subpoena was issued to the Company by the United
States Department of Defense, Office of the Inspector General, seeking
certain documents pertaining to contracts relating to audio frequency
amplifiers.  Documents responding to the subpoena were delivered in
January 1995 and to date, no claim has been made or threatened against
the Company in connection with this matter.  The Company is unable to
determine at this point if any such claim will be made or to what
extent, if any, such claim could have an impact on the financial
position of the Company.

Letters of Credit
- ------- -- ------

Letters of credit are issued by the Company during the ordinary course
of business through a major domestic bank as required by certain
vendor contracts.  As of December 31, 1995, the Company had
outstanding letters of credit of approximately $920,000, which are
fully collateralized by cash held with the same bank.

                             F-13
                     
<PAGE>

10.  STOCK PLANS:
     ----- -----

Options
- -------

On December 31, 1991, the Board of Directors of the Company adopted
the 1991 Performance Equity Plan ("1991 Plan"), which was approved by
shareholders.  The 1991 Plan authorizes the granting of awards, the
exercise of which would allow up to an aggregate of 1,000,000 shares
of the Company's common stock to be acquired by the holders of said
awards.  The awards can take the form of stock options, stock
appreciation rights, restricted stock, deferred stock, stock reload
options or other stock-based awards.  Awards may be granted to key
employees, officers, directors and consultants. On September 12, 1994,
the Board of Directors of the Company approved an increase of the
number of shares available for grant under the 1991 Plan to 1,500,000
shares, which subsequently was approved by the shareholders of the
Company.

Activity in the 1991 Plan was as follows:

<TABLE>
<CAPTION>

                                            For the Years Ended December 31,
                                         ---------------------------------------
                                            1995           1994          1993
                                         ----------     ----------    ----------
<S>                                       <C>            <C>             <C> 
   Outstanding at beginning of period     1,233,000      1,000,000       920,000
      Granted                               137,500        273,000        80,000
      Exercised                            (270,500)          -              -
      Canceled                              (35,000)       (40,000)          -
                                          ---------      ---------     ---------
   Outstanding at end of period           1,065,000      1,233,000     1,000,000
                                         ==========     ==========    ==========
   Range of Exercise Prices            $16.00-$19.25     $   12.00    $4.55-$7.60
                                       =============    ==========    ===========

</TABLE>

Warrants
- --------

In connection with an overseas equity offering in 1994, the Company
has issued 5 year warrants to purchase 23,750 shares of common stock
at prices of $9.84 to $10.98 per share.  These warrants expire on June
15, 1999.
                                   
                             F-14
                     
<PAGE>                                   
                                   
                 INDEX TO FINANCIAL STATEMENT SCHEDULE
                 ----- -- --------- --------- --------

  Report of Independent Public Accountants on Schedule                  S-1

  Schedule II - Valuation and Qualifying Accounts                       S-2



<PAGE>                                   
                                   
         REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS ON SCHEDULE
         ------ -- ----------- ------ ----------- -- --------




To Andrea Electronics Corporation:

We have audited in accordance with generally accepted auditing
standards, the financial statements of Andrea Electronics Corporation
included in this filing and have issued our report thereon dated
February 21, 1996.  Our audit was made for the purpose of forming an
opinion on the basic financial statements taken as a whole.  The
schedule listed in the accompanying index is presented for purposes of
complying with the Securities and Exchange Commission's rules and is
not part of the basic financial statements.  This schedule has been
subjected to the auditing procedures applied in our audit of the basic
financial statements and, in our opinion, fairly states in all
material respects the financial data required to be set forth therein
in relation to the basic financial statements taken as a whole.

                                      ARTHUR ANDERSEN LLP




Melville, New York
February 21, 1996













                                  S-1
                     
<PAGE>
                                   
                    ANDREA ELECTRONICS CORPORATION
                    ------ ----------- -----------

                              SCHEDULE II
                              -------- --
                                   
                   VALUATION AND QUALIFYING ACCOUNTS
                   --------- --- ---------- --------


<TABLE>
<CAPTION>

                                      Balance at   Charged to     Charged to                  Balance at
                                      January 1,    costs and       other                     December 31,
                                        1995        expenses       accounts     Deductions       1995
                                      ----------   -----------    ----------    ----------    ------------
<S>                                   <C>          <C>            <C>           <C>           <C>
Allowance for doubtful accounts       $   69,771   $    30,000    $    -        $   67,588    $     32,183
Inventory reserve                        400,000          -            -           139,912         260,088
                                                            
</TABLE>
                                                            

                            S-2
                     
<PAGE>

<PAGE>
                                  SIGNATURES

     In accordance with the requirements of the Section 13 and 15(d) of the
Exchange Act, the Registrant caused this report to be signed on its behalf
by the undersigned, thereunto duly authorized.


                                     ANDREA ELECTRONICS CORPORATION

                                     By:  /s/ Frank A.D. Andrea, Jr.
                                     ------------------------------------
Date:  March 27, 1996                         Frank A.D. Andrea, Jr.
                                              Chairman of the Board
                                              and Chief Executive Officer


     In accordance with the Exchange Act, this report has been signed below
by the following persons on behalf of the Registrant and in the capabilities
and on the dates indicated.



/s/ Frank A.D. Andrea, Jr.         Chairman of the Board      March 27, 1996
- ------------------------------
Frank A.D. Andrea, Jr.             and Chief Executive Officer

/s/ Patrick D. Pilch               Executive Vice President   March 27, 1996
- -------------------------
Patrick D. Pilch                   and Chief Financial Officer

/s/ John N. Andrea                 Co-President               March 27, 1996
- --------------------
John N. Andrea

/s/ Douglas J. Andrea              Co-President               March 27, 1996
- -------------------------
Douglas J. Andrea

/s/ Jeffrey S. Gosman              Vice President,            March 27, 1996
- -------------------------
Jeffrey S. Gosman                  Controller
                                   and Secretary

/s/ Christopher Dorney             Director                   March 27, 1996
- -------------------------
Christopher Dorney

/s/ George Feinman                 Director                   March 27, 1996
- --------------------
George Feinman

/s/ Scott Koondel                  Director                   March 27, 1996
- --------------------
Scott Koondel

/s/ Paul M. Morris                 Director                   March 27, 1996
- --------------------
Paul M. Morris 
                             
<PAGE>



<PAGE>
                                EXHIBIT INDEX

Exhibit
No.  Description
 
3.1  Amended and Restated Certificate of Incorporation  of Registrant
     (incorporated by reference to Exhibit 3.1 of the Registrant's
      Form 10-K to December 31, 1992)
 
3.2  Amended By-Laws of Registrant (incorporated by reference to
     Exhibit 3.2 of the Registrant's Form 10-K for December 31, 1992)

4.1  Securities Purchase Agreement, dated as of December 22, 1995,
     relating to the sale of the Registrant's 15% Convertible Subordinated
     Debentures due 1997 (with form of Debenture attached thereto)

4.2  Registration Rights Agreement, dated as of December 22, 1995,
     relating to registration rights granted to the holders of the
     Registrant's 15% Convertible Subordinated Debentures due 1997
 
10.1 1991 Performance Equity Plan (incorporated by reference to
     Exhibit 10.1 of the Registrant's Form 10-K for December 31, 1991)

10.2*     Procurement Agreement, dated June 16, 1995, by and between
     International Business Machines Corporation and the Registrant
     (incorporated by reference to Exhibit 10.1 of the Registrant's
     Form 10-Q for the Three Months ended June 30, 1995)

10.3**    Memorandum of Agreement, dated as of September 14, 1993, by
     and between Grumman Aerospace Corporation and the Registrant

10.4**    License and Technical Support Agreement, dated as of October 3,
1995,
     by and between BellSouth Products, Inc. and the Registrant

11   Computation of Fully Diluted Earning for Common Share

21   Subsidiaries of Registrant

23.1 Independent Auditors' Consent

23.2 Independent Auditors' Consent

27   Finacial Data Schedule
 ______________
*    Certain portions of this Agreement have been accorded confidential
treatment.

**   The Registrant has requested confidential treatment of certain portions
of this Agreement.






<PAGE>
                                                                  EXHIBIT 4.1
<PAGE>
                        SECURITIES PURCHASE AGREEMENT
                        -----------------------------

     SECURITIES PURCHASE AGREEMENT  (this "Agreement"), dated as  of December
22, 1995, between ANDREA ELECTRONICS CORPORATION, a New York corporation (the
"Company"), and  SOCIETE GENERALE, a bank  existing under the laws  of France
("Purchaser").

                             W I T N E S S E T H:

     WHEREAS,  the Company  proposes  to  issue and  sell  to Purchaser,  and
Purchaser  desires to  purchase from  the Company, U.S.  $2,198,000 aggregate
principal amount of the Company's 15% Convertible Subordinated Debentures Due
1997 (the  "Notes") on  the terms  and subject  to the  conditions set  forth
herein.

     NOW  THEREFORE, in consideration  of the premises,  the representations,
warranties, covenants and agreements contained herein, and for other good and
valuable  consideration,  the  receipt  and sufficiency  of  which  is hereby
acknowledged, intending to be legally  bound hereby, the parties hereto agree
as follows:


                                  ARTICLE I

                                 DEFINITIONS
                                 -----------

     SECTION 1.01.  CERTAIN DEFINITIONS.  For purposes of this Agreement, the
                    -------------------
following terms shall have the following meanings:

     "Affiliate" of a  Person  means  a Person  that directly  or indirectly,
through one or more  intermediaries, controls, is controlled by, or  is under
common  control  with,  the  first  mentioned Person.    The  term  "control"
(including the terms "controlling," "controlled by" and "under common control
with") means the  possession, direct or indirect,  of the power to  direct or
cause  the direction  of the  management and  policies of  a  person, whether
through the ownership of voting securities, by contract, or otherwise.

     "Capital Stock"  means, with respect to any  Person, any and all shares,
interests,  participations  or  other  equivalents  (however  designated)  of
corporate stock, including  each class of common stock and preferred stock of
such Person.

     "Closing" has the meaning set forth in Section 2.02.

     "Commission" means the United States Securities and Exchange Commission.

     "Common Stock" means the common stock, $.50  par value per share, of the
Company.

     "Conversion  Shares"  means the  shares  of Common  Stock  issuable upon
conversion of the Notes.

     "Exchange Act" means the Securities Exchange Act of 1934, as amended.

     "Governmental Authority"  means any  federal, state  or other  political
subdivision  thereof  and any  agency or  other entity  exercising executive,
legislative,  judicial,   regulatory  or   administrative  functions  of   or
pertaining to government.

     "Institutional  Accredited Investor"  means an  institution  that is  an
"accredited investor" within the meaning of  paragraphs (1), (2), (3) or  (7)
of Rule 501(a) of Regulation D under the Securities Act.

     "Legend" has the meaning set forth in Section 4.02(h).

     "Material Adverse Effect" has the meaning set forth in Section 3.01.

                                     1
<PAGE>
     
     "Non-U.S. Person" means a Person that is not a U.S. Person.

     "Person"  means  an  individual or  a  corporation,  partnership, trust,
incorporated  or  unincorporated  association,  joint  venture,  joint  stock
company, Governmental Authority or other entity of any kind.

     "Registration Rights  Agreement" means that certain  Registration Rights
Agreement, dated as of the date hereof, between the Company and Purchaser, as
such Registration  Rights Agreement may be  modified or amended from  time to
time pursuant to its terms.

     "SEC Reports"  means the Company's  Annual Report on  Form 10-K for  the
year ended December  31, 1994, the Company's  Quarterly Reports on  Form 10-Q
for the fiscal  quarters ended March 31, June 30, and September 30, 1995, the
Company's Current Reports on Form 8-K dated May  5, 1995 and October 20, 1995
and the Company's Proxy Statement dated May 4, 1995.

     "Securities Act" means the Securities Act of 1933, as amended.

     "Transaction  Documents"   means,  collectively,  this   Agreement,  the
Registration Rights Agreement and the Notes.

     "United States" has the meaning ascribed to such term in Rule  902(p) of
Regulation S under the Securities Act.

     "U.S. Person" has  the meaning ascribed to  such term in Rule  902(o) of
Regulation S under the Securities Act.


                                 ARTICLE II

                              SALE AND PURCHASE
                              -----------------

     SECTION 2.01.  AGREEMENT TO SELL AND TO PURCHASE; PURCHASE PRICE.  On
                    -------------------------------------------------
the terms and subject  to the conditions set forth in this Agreement, (i) the
Company  hereby  agrees  to  issue  and  sell  to  Purchaser,  and  Purchaser
hereby  agrees to  purchase  and  accept from  the  Company, U.S.  $2,198,000
aggregate principal amount  of Notes at a purchase price equal to 90.9918% of
the  aggregate principal  amount thereof,  payable  in immediately  available
funds (the "Purchase  Price").  A  copy of the  form of Note  is attached  as
Exhibit A hereto and the  terms thereof are hereby expressly incorporated  by
reference herein.

     SECTION 2.02.  CLOSING.  The closing of the sale and purchase of the
                    -------
Notes (the "Closing") shall be  deemed to take place concurrently with
the execution and delivery of this  Agreement by the parties hereto.   At the
Closing, the following  closing transactions shall take place,  each of which
shall  be deemed  to occur simultaneously  with the Closing:  (i) the Company
shall execute, issue and deliver the Notes to Purchaser; (ii) Purchaser shall
pay the  Purchase Price  by wire transfer  to the  account designated  by the
Company in writing  prior to  the Closing;  (iii) the Company  shall pay  the
expenses  set forth in  Section 6.02 hereof  by wire transfer  to the account
designated by Purchaser in writing prior to the Closing; provided that if the
                                                         --------
Company and  Purchaser so agree,  such expenses may be  netted against the 
Purchase Price; (iv) the Company and Purchaser shall  execute and deliver
the Registration Rights Agreement; (v) the Company shall deliver to Purchaser
a  certificate executed  by the  secretary of  the  Company, signing  in such
capacity, dated the date  of the Closing (A) certifying that attached thereto
are  true and complete copies of the resolutions duly adopted by the Board of
Directors  of the  Company  authorizing  the execution  and  delivery of  the
Transaction Documents and  the consummation of the  transactions contemplated
thereby (including,  without limitation, the  issuance and sale of  the Notes
and the reservation  and issuance of the Conversion Shares upon conversion of
the Notes), which  authorization shall be in full force and  effect on and as
of  the date  of such certificate,  and (B)  certifying and attesting  to the
office, incumbency, due authority and  specimen signatures of each Person who
executed any Transaction Document  for or on behalf of the  Company; and (vi)
Brown & Wood, 
                                      2
<PAGE>

as  counsel  to  the  Company, shall  deliver  to  Purchaser  an opinion, dated
the  date of the Closing  and addressed to Purchaser,  in form and substance 
acceptable to Purchaser.


                                  ARTICLE III

                REPRESENTATIONS AND WARRANTIES OF THE COMPANY
               ---------------------------------------------

     As a material inducement to Purchaser to purchase the Notes, the Company
hereby  represents  and warrants  to Purchaser  that  on and  as of  the date
hereof:

     SECTION 3.01.  ORGANIZATION AND STANDING.  The Company is a corporation
                    -------------------------
duly organized, validly  existing and in good standing  under the laws
of the State of New York and has all requisite corporate power and authority,
and  all authorizations, licenses,  permits and certifications  necessary, to
own its properties and assets and to carry on its business as it is now being
conducted and proposed  to be conducted.   The Company  is duly qualified  to
transact business and is in good  standing in each jurisdiction in which  the
character of  the properties  owned or  leased by  it  or the  nature of  its
businesses makes such qualification necessary, except where the failure to so
qualify or be  in good standing would not  have a material adverse  effect on
the  business,  assets,  operations,   properties,  condition  (financial  or
otherwise) or prospects of the Company (a "Material Adverse Effect").

     SECTION 3.02.  SECURITIES OF THE COMPANY.  The authorized Capital Stock
                    -------------------------
of the Company consists of 10,000,000 shares of Common Stock, of which
3,201,461 shares are  outstanding.  Except as  set forth in the  SEC Reports,
the Company has no other  authorized, issued or outstanding equity securities
or  securities  containing  any  equity  features,  or  any other  securities
convertible into,  exchangeable  for or  entitling  any person  to  otherwise
acquire any other  securities of the Company containing  any equity features.
All of the outstanding shares of Capital  Stock of the Company have been duly
and validly authorized and issued, and are fully paid and nonassessable.  The
Notes and all of the Conversion Shares have been duly and validly authorized.
When issued against payment therefor as provided in this Agreement, the Notes
will be validly issued and  will constitute valid and enforceable obligations
of  the Company,  enforceable against  the Company  in accordance  with their
terms  (subject  to   the  effects  of  applicable   bankruptcy,  insolvency,
reorganization,  moratorium  or  similar laws  affecting  the  enforcement of
creditors'  rights generally  and by  general  principles of  equity).   When
issued upon conversion  of the Notes,  the Conversion Shares will  be validly
issued,  fully  paid  and  nonassessable,  free  and  clear of all preemptive
rights, claims, liens,  charges, encumbrances  and security  interests of any
nature  whatsoever.   A  sufficient number of shares of Common Stock has been
duly  reserved  and will remain available for issuance upon conversion of the
Notes.  Except  as  set  forth in the  SEC Reports, there  are no outstanding 
options,  warrants,  agreements,  conversion  rights,   subscription  rights,
preemptive  rights,  rights  of  first refusal or other rights  or agreements
of  any  nature  outstanding  to subscribe  for or to purchase  any shares of
Capital  Stock  of  the  Company  or  any other securities of  the Company of
any    kind.    Except   as   otherwise   required  by  law,   there  are  no 
restrictions upon  the voting  or transfer  of  any shares  of  the Company's
Capital   Stock   pursuant   to   the   Company's  organizational  and  other
governing  documents  or  any  agreement  or  other  instruments to which the
Company  is  a  party  or  by which the Company or its  properties  or assets
are  bound.   There  are no  agreements  or other obligations  (contingent or
otherwise)  that   may  require   the  Company  to  repurchase  or  otherwise
acquire any shares of its Capital Stock. 

     SECTION 3.03.  AUTHORIZATION; ENFORCEABILITY.  The Company has the
                    -----------------------------
corporate  power and  authority to  execute, deliver  and  perform the
terms and provisions  of each of the Transaction Documents, and has taken all
necessary  corporate  action   to  authorize  the  execution,   delivery  and
performance by it of each of the  Transaction Documents and to consummate the
transactions  contemplated thereby.   No  other corporate proceedings  on the
part of the Company are necessary  and no consent of the shareholders of  the
Company is required  for the valid execution  and delivery by the  Company of
the Transaction Documents and the performance and consummation by the Company
of the transactions contemplated thereby.  The Company has duly executed  and
delivered  each  of the  Transaction  Documents.   The  Transaction Documents
constitute  the  legal,  valid  and   binding  obligations  of  the  Company,
enforceable  against the Company  in accordance with  their respective terms,
except as enforceability may be limited by applicable bankruptcy, insolvency,
reorganization,  moratorium  or  similar laws  affecting  the  enforcement of
creditors' rights generally and by general principles of equity.

                                      3
<PAGE>

     SECTION 3.04.  NO VIOLATION; CONSENTS.  (a)  The execution, delivery
                   ----------------------
and performance by the Company of the Transaction Documents  and the consum-
mation of the transactions contemplated thereby do not and will not
(i)  contravene  the  applicable  provisions   of  any  law,  statute,  rule,
regulation,  order, writ,  injunction, judgment  or  decree of  any court  or
Governmental Authority  to or by which the Company or  any of its property or
assets is bound, (ii)  violate, result in a breach of or constitute (with due
notice  or lapse  of time or  both) a  default or  give rise  to an  event of
acceleration under any  contract, lease, loan or  credit agreement, mortgage,
security agreement, trust indenture or other agreement or instrument to which
the Company  is a  party or  by which  it is  bound or  to which  any of  its
properties or assets  is subject, nor result in the creation or imposition of
any lien, security  interest, charge or encumbrance  of any kind upon  any of
the properties, assets or Capital Stock of  the Company, or (iii) violate any
provision of the organizational and other governing documents of the Company.

     (b)  No  consent,  approval, authorization  or  order of,  or  filing or
registration with,  any court  or Governmental Authority  or other  Person is
required to be  obtained or made by  the Company for the  execution, delivery
and performance of  the Transaction Documents or  the consummation of any  of
the  transactions  contemplated   thereby,  except  for  those   consents  or
authorizations previously obtained and those filings previously made.

     SECTION 3.05.  SECURITIES ACT REPRESENTATIONS.  The Company is a
                    ------------------------------
"reporting  issuer"  as  that  term  is defined  in  Rule  902(1)  of
Regulation  S  under  the Securities  Act.    No form  of  general  or public
solicitation or advertising was  used by the Company or any  Person acting on
its behalf in connection  with the offer or  sale of the Notes.   Neither the
Company  nor any Person  acting on its  behalf has  (i) offered Notes  to any
Person (including Purchaser) in the United States or offered or sold Notes to
or for the account  or benefit of any U.S. Person or  (ii) made any "directed
selling efforts"  (as  defined in  Rule  902(b)  of Regulation  S  under  the
Securities Act) in the United States with respect to the Notes.   The Company
has not  sold and  will not sell  any Notes in  this offering other  than the
Notes  being  sold  to  Purchaser   hereunder.    Assuming  the  accuracy  of
Purchaser's representations pursuant to Section  4.02 hereof, the sale of the
Notes hereunder is, and the issuance of the Conversion Shares upon conversion
of  the Notes  will  be, exempt  from  the registration  requirements of  the
Securities Act.

     SECTION 3.06.  SOLVENCY; NO DEFAULT.  (a)  The Company is, and upon
                    --------------------
giving effect to  the transactions contemplated hereby  will be, Solvent  (as
defined  below).   "Solvent"  means  that, as  of  the  date of
determination, (i) the then fair saleable value  of the assets of the Company
exceeds the then total amount of  its debts and other liabilities  (including
any  guarantees and other contingent, subordinated, unmatured or unliquidated
liabilities  whether  or not  reduced  to judgment,  disputed  or undisputed,
secured or unsecured), (ii) the Company has sufficient funds and cash flow to
pay its  liability  on its  existing  and anticipated  debts  as they  become
absolute and matured, (iii) final judgments against the Company in pending or
threatened actions  for money damages will not be rendered at a time when, or
in  an amount  such that  the  Company will  be  unable to  satisfy any  such
judgments promptly  in accordance with  their terms (taking into  account the
maximum reasonable  amount of such judgments in  any such actions (other than
amounts that would be remote) and the earliest reasonable time at  which such
judgments would be rendered), and (iv) the Company does not have unreasonably
small capital with which to engage in its present or anticipated business.

     (b)  The Company is  not, and immediately after the  consummation of the
transactions  contemplated hereby  will  not  be, in  default  under or  with
respect to its organizational and other governing documents, or any provision
of any security  issued by the  Company, or of  any agreement, instrument  or
other undertaking  to which the Company is  a party or by which  it or any of
its  property  or  assets  is bound  which,  either  individually  or  in the
aggregate, could reasonably be expected to have a Material Adverse Effect.

     SECTION 3.07.  NO BROKERS.  No broker, finder, agent or similar
                    ----------
intermediary  is entitled  to any  broker's,  finder's, placement  or
similar  fee  or  other  commission  in  connection   with  the  transactions
contemplated hereby based on any agreement, arrangement or understanding with
the Company.

     SECTION 3.08.  FINANCIAL CONDITION; NO ADVERSE CHANGES.  (a)  The
                    ---------------------------------------
audited financial statements of the Company and the related notes thereto as 
at December 31, 1994 reported on by Raich Ende Malter Lerner &  Co.,
independent  accountants,  copies  of  which  have  heretofore  been furnished
to Purchaser, present fairly the financial condition, results of operations 
and cash flows of the Company at such dates and for the periods set forth 

                                      4
<PAGE>

therein.  The unaudited  balance sheets, statements  of operations, and cash  
flows for the period  ended September  30, 1995 (such  audited and  unaudited 
financial statements collectively, the "Financial Statements"), copies of which
have  heretofore been  furnished  to  Purchaser, present fairly the financial
condition and results  of operations and cash flows as at  such dates and for
the periods set  forth therein.  All  of the Financial  Statements, including
the  related schedules  and notes  thereto (if  any), have  been prepared  in
accordance with generally accepted accounting  principles as set forth in the
opinions and pronouncements  of the Accounting  Principles Board of  American
Institute of Certified  Public Accountants and statements  and pronouncements
of  the Financial Accounting Standards Board as  in effect on the date of the
Closing, applied on a  consistent basis (except for  changes concurred in  by
the  Company's independent  public  accountants)  unless otherwise  expressly
stated therein.   During the period from September  30, 1995 to and including
the date hereof, there has been no sale, transfer or other disposition by the
Company of any material part of  the business, property or securities of  the
Company and  no purchase  or other acquisition  of any business,  property or
securities by the Company material in  relation to the financial condition of
the Company.

     (b)  Except as are fully reflected  or reserved against in the Financial
Statements and  the notes  thereto, there are  no liabilities  or obligations
with  respect to  the Company  of  any nature  whatsoever (whether  absolute,
accrued,  contingent or  otherwise  and  whether or  not  due) which,  either
individually  or in the  aggregate, could  reasonably be  expected to  have a
Material Adverse Effect.

     (c)  Since September 30,  1995, there has been no  development or event,
nor  any prospective  development  or  event known  to  the  Company, or  any
litigation,  proceeding  or  other  action  seeking an  injunction  or  other
restraining order,  damages or  other relief from  a court  or administrative
agency  of competent jurisdiction  pending or, to  the best knowledge  of the
Company, threatened, or  any action of any Governmental  Authority, which has
had or could reasonably be expected to have a Material Adverse Effect.

     SECTION 3.09.  USE OF PROCEEDS; FEDERAL REGULATIONS.  No part of the
                    ------------------------------------
net proceeds from the sale of the Notes will  be used for any purpose
which  violates the provisions  of Regulation G,  T, U or  X of  the Board of
Governors of the Federal Reserve System.

     SECTION 3.10.  DISCLOSURE.  The representations and warranties of the
                    ----------
Company in  this Agreement  and the statements  contained in  the SEC Reports
and  the schedules, certificates and exhibits  furnished to Purchaser by or  
on behalf of  the Company  in connection herewith  do not contain  any
untrue statement of a  material fact and  do not omit  to state any  material
fact necessary to make the statements herein  or therein not misleading.  The
Company hereby acknowledges  that Purchaser is and will be relying on the SEC
Reports and the Company's representations, warranties and covenants contained
herein  in making  its  investment decision  with respect  to  the Notes  and
Conversion Shares and  will be relying thereon (together  with future reports
filed  with the  Commission)  in connection  with any  transfer of  Notes and
Conversion Shares.


                                 ARTICLE IV

                 REPRESENTATIONS AND WARRANTIES OF PURCHASER
                 -------------------------------------------

     Purchaser hereby acknowledges, represents and warrants to the Company as
follows:

     SECTION 4.01.  AUTHORIZATION; ENFORCEABILITY; NO VIOLATIONS.  (a) 
                    --------------------------------------------
Purchaser is  a bank, duly  organized, validly  existing and  in good standing
under the laws of France and has all requisite  corporate power and  authority
to execute,  deliver and perform  the terms  and provisions of this Agreement 
and has taken all necessary corporate action to  authorize the execution, 
delivery and performance by it of this Agreement and to consummate
the transactions contemplated hereby.

     (b)  The  execution, delivery  and  performance  by  Purchaser  of 
this Agreement and the consummation by Purchaser of the transactions 
contemplated hereby do not and will not violate any provision of (i)
Purchaser's  organizational documents and (ii) any law, statute, rule,
regulation, order,  writ, injunction, judgment or decree to which Purchaser
is subject.  Purchaser has duly executed and delivered this Agreement. 
Assuming the due execution
                                      5
<PAGE>
hereof by the Company, this Agreement constitutes the legal, valid and binding
obligation of Purchaser, enforceable against Purchaser in accordance with its 
terms, except as enforceability may be limited by applicable  bankruptcy, 
insolvency, reorganization, moratorium or similar laws affecting the enforcement
of creditors' rights generally and by general principles of equity (regardless
of whether enforcement is sought in a proceeding in equity or at law).

     SECTION 4.02.  SECURITIES ACT REPRESENTATIONS; LEGENDS.  (a)  Purchaser
                    ---------------------------------------
understands that (i) the offering and sale of the Notes to be issued and sold 
sold hereunder is intended to be exempt from the registration requirements
of the Securities Act; (ii) neither the Notes nor the Conversion Shares
have been registered under the Securities Act or any other applicable
securities laws and  such securities may be  resold only if registered  under
the Securities Act or if an exemption from such  registration requirements is
available; and (iii) except to the extent provided in the Registration Rights
Agreement, the Company is not required to register any resale of the Notes or
the Conversion Shares under the Securities Act.

     (b)  The Notes  to be acquired  by Purchaser pursuant to  this Agreement
are being acquired for its own account, for investment purposes, and not with
a  view to, or  for sale in  connection with, any distribution  thereof or of
Conversion Shares issuable upon conversion of  the Notes in violation of  the
Securities Act or any other securities laws which may be applicable.

     (c)  Purchaser  is not  an  affiliate of  the Company  (as such  term is
defined in the Securities Act).

     (d)  Purchaser is a Non-U.S. Person.

     (e)  Purchaser  (i) has sufficient knowledge and experience in financial
and business matters so  as to be capable of evaluating  the merits and risks
of its  investment  in the  Notes and  Purchaser is  capable  of bearing  the
economic  risks  of  such  investment,  including  a  complete  loss  of  its
investment in the  Notes; (ii) believes that  its investment in the  Notes is
suitable for it based upon its objectives  and financial needs, and Purchaser
has adequate means for providing for its current financial needs and business
contingencies  and has  no  present  need for  liquidity  of investment  with
respect to the Notes; (iii)  has no present plan, intention  or understanding
and has made no arrangement to sell the Notes or the Conversion Shares at any
predetermined time  or for any  predetermined price; (iv) has  not purchased,
sold or entered into,  and has no present intention  to and will not, for  so
long as it owns any Notes or Conversion Shares, purchase, sell or enter into,
any put  option, short position  or similar arrangement  with respect to  the
Common  Stock,  or any  intention  to  settle any  such  option, position  or
understanding with any Conversion Shares.

     (f)  No oral or  written representations have been made  to Purchaser by
or  on behalf of the Company in connection  with the offering and sale of the
Notes hereunder other than  those set forth in the SEC  Reports, the Notes or
as  set forth  herein, and Purchaser  is not  subscribing for the  Notes as a
result of,  or in response  to, any  advertisement, article, notice  or other
communication published  in  any  newspaper, magazine  or  similar  media  or
broadcast over television or radio, or presented at any seminar or meeting.

     (g)  At the time the  buy order for the Notes  being purchased hereunder
was originated, Purchaser was outside of the United States.

     (h)  Purchaser  acknowledges that  Regulation S  of  the Securities  Act
restricts the transferability in the United States of securities, such as the
Notes and Conversion  Shares, issued in reliance upon  the exemption from the
registration  requirements of  the Securities  Act provided  by Regulation  S
thereunder,  and  that,  subject  to  Section 5.02  below,  the  certificates
representing  the Notes  and  the Conversion  Shares will  bear  a legend  in
substantially the  following  form by  which  Purchaser and  each  subsequent
holder of such securities will be bound (the "Legend"):

     "THE  SECURITIES  REPRESENTED  BY THIS  CERTIFICATE  HAVE  
     NOT BEEN REGISTERED UNDER THE U.S. SECURITIES ACT OF 1933, 
     AS AMENDED (THE "SECURITIES ACT"), OR ANY  OTHER APPLICABLE 
     SECURITIES LAWS AND HAVE BEEN ISSUED IN RELIANCE UPON AN 
     EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF THE SECURITIES
     ACT AND SUCH SECURITIES  LAWS.  BY
                                      6
<PAGE>
     ACQUIRING THE SECURITIES  REPRESENTED BY  THIS CERTIFICATE,
     THE HOLDER (1)  REPRESENTS THAT EITHER  (X) IT IS NOT A U.S. 
     PERSON AND HAS ACQUIRED THIS SECURITY IN AN OFFSHORE 
     TRANSACTION OR (Y) IT IS A PERSON DESCRIBED IN CLAUSE (B) 
     WHICH HAS ACQUIRED THIS SECURITY  SUBSEQUENT TO THE DATE OF  
     ORIGINAL ISSUANCE THEREOF; (2) AGREES THAT  IT WILL NOT OFFER,  
     SELL, PLEDGE OR OTHERWISE  TRANSFER THIS SECURITY OR ANY 
     SECURITIES ISSUABLE UPON  THE CONVERSION HEREOF EXCEPT (A) TO
     ANDREA ELECTRONICS CORPORATION (THE "COMPANY") OR ANY SUBSIDIARY 
     THEREOF, (B) TO AN  INSTITUTIONAL "ACCREDITED INVESTOR" WITHIN 
     THE MEANING OF PARAGRAPHS (1), (2), (3) OR  (7) OF RULE 501(a)  
     UNDER  THE SECURITIES  ACT  THAT IS ACQUIRING  THIS SECURITY FOR 
     ITS OWN  ACCOUNT, OR FOR THE  ACCOUNT OF SUCH AN INSTITUTIONAL 
     ACCREDITED  INVESTOR, FOR  INVESTMENT PURPOSES  AND NOT  WITH A
     VIEW TO,  OR  FOR OFFER  OR  SALE IN  CONNECTION  WITH, ANY  
     DISTRIBUTION IN VIOLATION OF THE SECURITIES ACT, (C) OUTSIDE THE 
     UNITED STATES IN AN OFFSHORE TRANSACTION  IN  COMPLIANCE WITH  
     RULE  904  UNDER  THE SECURITIES  ACT,  (D) PURSUANT TO ANY 
     OTHER AVAILABLE  EXEMPTION FROM THE REGISTRATION REQUIREMENTS
     OF THE SECURITIES ACT, OR (E) PURSUANT TO AN EFFECTIVE 
     REGISTRATION STATEMENT UNDER THE  SECURITIES ACT; AND (3) 
     AGREES THAT IT WILL GIVE TO EACH PERSON TO WHOM  THIS  SECURITY
     OR  ANY  SECURITY  ISSUED  UPON  CONVERSION  HEREOF  IS
     TRANSFERRED A NOTICE SUBSTANTIALLY TO  THE EFFECT OF THIS LEGEND.   
     NEITHER THIS  SECURITY NOR  ANY INTEREST  OR PARTICIPATION  
     HEREIN MAY  BE REOFFERED, SOLD, ASSIGNED, TRANSFERRED, PLEDGED, 
     ENCUMBERED OR OTHERWISE  DISPOSED OF IN THE  ABSENCE  OF  
     REGISTRATION  UNDER  THE  SECURITIES  ACT  OR  UNLESS  SUCH
     TRANSACTION  IS EXEMPT  FROM,  OR  NOT SUBJECT  TO,  SUCH  
     REGISTRATION.   IN CONNECTION WITH ANY SUCH PROPOSED TRANSFER, 
     THE COMPANY  MAY REQUIRE THAT THE PROPOSED  TRANSFEROR   AND  
     TRANSFEREE FIRST FURNISH THE  COMPANY SUCH CERTIFICATES AND  
     REPRESENTATIONS AS THE  COMPANY MAY  REASONABLY REQUIRE  TO
     CONFIRM THAT SUCH TRANSFER IS BEING MADE PURSUANT TO AN 
     EXEMPTION FROM, OR IN A TRANSACTION NOT SUBJECT TO, THE 
     REGISTRATION REQUIREMENTS OF THE SECURITIES ACT.  AS USED  
     HEREIN, THE TERMS "OFFSHORE TRANSACTION", "UNITED  STATES" 
     AND "U.S. PERSON" HAVE THE RESPECTIVE MEANINGS  ASSIGNED TO 
     THEM IN REGULATION S UNDER THE SECURITIES ACT."

     (i)  Purchaser acknowledges that as the Common Stock is currently listed
on a national securities exchange, Rule 144A under the Securities Act may not
be available with respect to resales of the Notes or the Conversion Shares.

     SECTION 4.03.  NO BROKERS.  No broker, finder, agent or similar
                    ----------
intermediary  is  entitled  to any  broker's,  finder's,  placement or
similar  fee  or  other  commission  in  connection  with  the   transactions
contemplated hereby based on any agreement, arrangement or understanding with
Purchaser.


                                  ARTICLE V

                           COVENANTS OF THE COMPANY
                           ------------------------

     SECTION 5.01.  EXEMPTION FROM REGISTRATION.  The Company will not make
                    ---------------------------
any offer to sell, solicit any offer to buy, agree to sell or sell any
security or right  to acquire any security, except  at such time and  in such
manner so as not to cause the loss of any of the exemptions for the offer and
sale of the  Notes hereunder and for  the issuance of Conversion  Shares upon
conversion  of  the  Notes  from  the  registration  requirements  under  the
Securities  Act  or under the securities or blue sky laws of any jurisdiction
in  which  such  offer, sale  or  issuance  is made.    Without  limiting the
generality  of the foregoing, the  Company will not  make any offer  to sell,
solicit any

                                      7
<PAGE>

offer  to buy, agree  to sell or sell  any securities similar  in tenor to  
the Notes or  any Common Stock  or right to  acquire any securities
similar in  tenor  to  the  Notes  or any  Common  Stock  during  the  period
commencing the date of the Closing and ending one hundred and thirty five (135)
days thereafter, except for the shares of Common Stock issuable upon conversion
of the Notes.

     SECTION 5.02.  SPECIAL TRANSFER PROVISIONS.  The following provisions
                    ---------------------------
shall  apply  with  respect  to  any proposed  transfer  of  Notes  or
Conversion Shares prior to the date which is three (3) years from the Closing
(or  such  other date  as may  be  required pursuant  to Rule  144  under the
Securities  Act (or similar  successor provision) as  in effect from  time to
time):

     (a)  With respect to  any such proposed transfer of  Notes or Conversion
Shares  to any Institutional  Accredited Investor that is  a U.S. Person, the
Company or any transfer  agent then acting with  respect to the Notes or  the
Common Stock, as the case may be, shall register  the transfer whether or not
such Notes or Conversion Shares bear  the Legend, if the proposed  transferee
has  delivered to  the  Company  or the  transfer  agent,  as appropriate,  a
certificate  containing certain representations with respect to such proposed
transferee's status as  an Institutional Accredited Investor and with respect
to compliance with applicable provisions of the Securities Act (substantially
in the form of Exhibit B hereto).

     (b)  With respect to  any such proposed transfer of  Notes or Conversion
Shares to any Non-U.S. Person, the Company or any transfer agent  then acting
with respect  to the Notes  or the  Common Stock, as  the case may  be, shall
register the transfer whether or not such Notes or Conversion Shares bear the
Legend,  if the  proposed transferee  has  delivered to  the  Company or  the
transfer  agent,   as   appropriate,   a   certificate   containing   certain
representations  with  respect to  such  proposed  transferee's status  as  a
Non-U.S.  Person  and with  respect  to  compliance  with the  provisions  of
Regulation S under the Securities Act (substantially in the form of Exhibit B
hereto).

     (c)  Upon the  transfer as provided in  paragraphs (a) and (b)  above of
Notes or  Conversion  Shares not  bearing  the  Legend, the  Company  or  the
transfer agent,  as the  case  may be,  shall deliver  certificates for  such
securities that  do not  bear the  Legend.   Upon  the transfer  of Notes  or
Conversion Shares bearing the Legend, the  Company or the transfer agent,  as
the case may be, shall deliver  only certificates for such securities bearing
the  Legend unless (i)  such transfer is  after the  date which is  three (3)
years from  the date of the  Closing (or such  other date as may  be required
pursuant  to  Rule  144  under  the  Securities  Act  (or  similar  successor
provision) as in  effect from time to  time); (ii) there is  delivered to the
Company  or the  transfer agent, as  the case  may be,  a certificate  of the
transferor substantially in the form of Exhibit C to the effect  that neither
the Legend nor the related restrictions on  transfer are required in order to
maintain compliance with the provisions of the Securities Act; or  (iii) such
Notes  or  Conversion  Shares  have   been  sold  pursuant  to  an  effective
registration statement under the Securities Act.

     SECTION 5.03.  RULE 144; CURRENT INFORMATION.  For so long as any Notes
                    -----------------------------
or Conversion  Shares are outstanding,  the Company will (i)  file all
reports required to be  filed by it under the Securities Act and the Exchange
Act  and will take such further actions  as Purchaser may reasonably request,
all  to the extent  required from  time to time  to enable  Purchaser to sell
Notes and  Conversion Shares  without registration under  the Securities  Act
pursuant to the safe  harbors and exemptions provided by Rule  144, under the
Securities  Act, as  such rules  may be  amended from  time  to time,  or any
similar  rule or  regulation hereafter  adopted by  the Commission,  and (ii)
furnish  Purchaser  with  all  reports,  proxy  statements  and  registration
statements which the Company files with the  Commission or distributes to its
securityholders pursuant  to the Securities  Act and the Exchange  Act at the
times of such filings and distributions.   Upon the request of Purchaser, the
Company will deliver  to Purchaser a written  statement as to whether  it has
complied with the foregoing requirements.

     SECTION 5.04.  RESERVATION OF CONVERSION SHARES.  The Company shall at
                    --------------------------------
all times reserve  and keep available,  free from preemptive  rights,
out of  its authorized  but unissued  shares of  Common Stock  or its  issued
shares of Common  Stock held in its  treasury, or both, sufficient  shares of
Common Stock to provide  for the issuance of the Conversion  Shares from time
to time as the Notes become convertible pursuant to their terms.
                                      8
<PAGE>

     SECTION 5.05.  STOCK LISTING.  The Company shall endeavor to have the
                    -------------
Conversion Shares approved for listing,  prior to issuance, upon  the
American Stock Exchange or upon such other national securities exchange 
or the Nasdaq National Market or any similar system of automated
dissemination of securities  prices upon which the Common Stock  is listed or
traded at the time of issuance of such Conversion Shares.


                                  ARTICLE VI

                                MISCELLANEOUS
                                -------------

     SECTION 6.01.  PRESS RELEASES AND ANNOUNCEMENTS.  No party hereto shall
                    --------------------------------
issue any press release or  make any other public announcement related
to this Agreement or any of the  transactions contemplated hereby without the
prior written approval of the other party hereto, except as may  be necessary
or appropriate in  the opinion  of the  party seeking to  make disclosure  to
comply with the requirements of applicable  law or stock exchange rules.   If
any  such press  release or  public announcement  is so  required,  the party
making such  disclosure shall consult  with the  other party prior  to making
such disclosure, and the parties shall use all  reasonable efforts, acting in
good faith, to agree upon a text for such disclosure which is satisfactory to
all parties.

     SECTION 6.02.  EXPENSES.  Except as otherwise expressly provided for
                    --------
herein, the  Company will pay  all of its  and all of  the Purchaser's
expenses (including attorneys' fees and expenses) up to $25,000 in connection
with the  negotiation of  the Transaction Documents,  the performance  of the
obligations  of each  thereunder,  and the  consummation of  the transactions
contemplated thereby (whether consummated or not).  Such Purchaser's expenses
shall be payable at the Closing and may  be netted against the Purchase Price
otherwise payable by the Purchaser.

     SECTION 6.03.  NOTICES.  All notices, demands, requests, consents,
                    -------
approvals or  other communications required  or permitted to  be given
hereunder or  which are  given with  respect to  this Agreement  shall be  in
writing  and shall be personally served  or deposited in the mail, registered
or certified,  return receipt  requested, postage  prepaid,  or delivered  by
reputable air  courier service with  charges prepaid, or transmitted  by hand
delivery,  telegram, telex or facsimile, addressed as  set forth below, or to
such  other address  as  such party  shall have  specified  most recently  by
written notice:  (i) if to  the Company, to: Andrea  Electronics Corporation,
11-40 45th Road, Long Island City, New York 11101, Attention:  Patrick Pilch,
Facsimile  No.:  (718) 784-8457;  with  copies  (which shall  not  constitute
notice) to: Brown & Wood,  One World Trade Center, New York,  New York 10048,
Attention: Alan L.  Jakimo, Esq., Facsimile No.: (212) 839-5599;  and (ii) if
to Purchaser,  to: Societe Generale,  Tour Societe Generale, 17  Cours Valmy,
Paris,  La Defense  92987, France,  Attention: Marc  Litzler, Facsimile  No.:
(011) 33-1-42134770; with copies (which  shall not constitute notice) to: (l)
Societe Generale  Securities Corporation, 1221  Avenue of  the Americas,  New
York, New York  10020, Attention: Guillaume Pollet, Facsimile  No. (212) 278-
5467; and (2) Dorsey  & Whitney P.L.L.P., 350 Park Avenue, New York, New York
10022, Attention: J.  Eric Maki, Esq., Facsimile No.: (212) 888-0018.  Notice
shall be deemed  given on the date  of service or transmission  if personally
served or transmitted by telegram, telex or facsimile.  Notice otherwise sent
as provided herein  shall be deemed given on the third business day following
the date mailed or on the next business day following delivery of such notice
to a reputable air courier service.

     SECTION 6.04.  ENTIRE AGREEMENT.  This Agreement (together with the
                    ----------------
other Transaction Documents and all other documents delivered pursuant
hereto  and thereto)  constitutes the  entire agreement  of the  parties with
respect  to  the   subject  matter  hereof  and  supersedes   all  prior  and
contemporaneous agreements, representations, understandings, negotiations and
discussions between the parties, whether oral or written, with respect to the
subject matter hereof.

     SECTION 6.05.  AMENDMENT AND WAIVER.  This Agreement may not be amended,
                    --------------------
modified,  supplemented, restated  or  waived  except  by  a  writing
executed by the party against which such amendment, modification or waiver is
sought to be  enforced.  Waivers may  be made in  advance or after the  right
waived has arisen or the breach or  default waived has occurred.  Any  waiver
may be  conditional.  No waiver  of any breach of any  agreement or provision
herein  contained shall  be deemed a  waiver of  any preceding  or succeeding
breach thereof nor  of any other agreement or provision herein contained.  No
waiver or extension of time for performance of any
 
                                      9
<PAGE>

obligations or  acts shall be  deemed a waiver  or extension  of the time  for
performance of  any other obligations or acts.


     SECTION 6.06.  ASSIGNMENT; NO THIRD PARTY BENEFICIARIES.  This
                    ----------------------------------------
Agreement and the rights, duties and obligations hereunder may not be
assigned or delegated by  either the Company, on the one  hand, or Purchaser,
on the  other hand,  without the  prior written  consent of  the other  party
hereto; provided that Purchaser may assign or delegate its rights,
        --------
duties  and  obligations  hereunder to  any  Affiliate  of Purchaser.
Except as  provided in  the preceding sentence,  any purported  assignment or
delegation of rights, duties or  obligations hereunder made without the prior
written consent of  the other party  hereto shall be  void and of no  effect.
This Agreement  and the  provisions hereof  shall be  binding upon  and shall
inure to the benefit  of each of the parties and  their respective successors
and permitted  assigns.  This Agreement is not  intended to confer any rights
or benefits on any Persons other than as set forth above.

     SECTION 6.07.  SEVERABILITY.  This Agreement shall be deemed severable,
                    ------------
and  the invalidity  or  unenforceability of  any  term or  provision
hereof shall not affect the  validity or enforceability of this  Agreement or
of  any other term  or provision  hereof.  Furthermore,  in lieu of  any such
invalid or  unenforceable term or  provision, the parties hereto  intend that
there  shall be added as a  part of this Agreement  a provision as similar in
terms to such  invalid or unenforceable provision  as may be possible  and be
valid and enforceable.

     SECTION 6.08.  FURTHER ASSURANCES.  Each party hereto, upon the request
                    ------------------
of  any other  party  hereto, shall  do  all  such further  acts  and
execute, acknowledge and deliver  all such further instruments  and documents
as may be necessary or  desirable to carry out the  transactions contemplated
by this Agreement.

     SECTION 6.09.  TITLES AND HEADINGS.  Titles, captions and headings of
                    -------------------
the sections of this Agreement  are for convenience of reference only
and shall not affect the construction of any provision of this Agreement.

     SECTION 6.10.  GOVERNING LAW.  THIS AGREEMENT SHALL BE GOVERNED BY,
                    -------------
INTERPRETED UNDER,  AND CONSTRUED  IN ACCORDANCE  WITH, THE  INTERNAL
LAWS  OF THE  STATE  OF NEW  YORK APPLICABLE  TO  AGREEMENTS MADE  AND  TO BE
PERFORMED WITHIN THE  STATE OF NEW YORK  WITHOUT REGARD TO THE  PRINCIPLES OF
CONFLICTS-OF-LAW THEREOF.

     SECTION 6.11.  COUNTERPARTS.  This Agreement may be executed in
                    ------------
counterparts, each of which shall be deemed an original, all of which
taken together shall constitute one and the same instrument.

                           (signature page follows)

                                    10
<PAGE>
      IN  WITNESS WHEREOF,  the  parties  hereto  have  caused  this
Agreement to be executed by the undersigned, thereunto duly authorized, as of
the date first set forth above.



                              ANDREA ELECTRONICS CORPORATION



                              By: 
                                  ----------------------------------------
                              Name: 
                                  ----------------------------------------
                              Title: 
                                  ----------------------------------------
          
                              SOCIETE GENERALE



                              By: 
                                  ----------------------------------------
                              Name: 
                                  ----------------------------------------
                              Title: 

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


                                    11
<PAGE>

                                                                     EXHIBIT A
                                                                     ---------
          
                        ANDREA ELECTRONICS CORPORATION
                       ------------------------------
          
               15% CONVERTIBLE SUBORDINATED DEBENTURE DUE 1997

THE SECURITIES REPRESENTED BY THIS CERTIFICATE HAVE NOT BEEN REGISTERED UNDER
THE U.S. SECURITIES  ACT OF 1933, AS  AMENDED (THE "SECURITIES ACT"),  OR ANY
OTHER APPLICABLE  SECURITIES LAWS AND  HAVE BEEN ISSUED  IN RELIANCE  UPON AN
EXEMPTION FROM THE  REGISTRATION REQUIREMENTS OF THE SECURITIES  ACT AND SUCH
SECURITIES  LAWS.     BY  ACQUIRING   THE  SECURITIES  REPRESENTED   BY  THIS
CERTIFICATE, THE  HOLDER (1)  REPRESENTS THAT  EITHER (X)  IT IS  NOT A  U.S.
PERSON AND HAS ACQUIRED THIS SECURITY IN AN OFFSHORE TRANSACTION OR (Y) IT IS
A PERSON DESCRIBED IN CLAUSE (B) WHICH HAS  ACQUIRED THIS SECURITY SUBSEQUENT
TO  THE DATE OF ORIGINAL ISSUANCE THEREOF; (2) AGREES THAT IT WILL NOT OFFER,
SELL, PLEDGE OR  OTHERWISE TRANSFER THIS SECURITY OR  ANY SECURITIES ISSUABLE
UPON THE CONVERSION HEREOF EXCEPT  (A) TO ANDREA ELECTRONICS CORPORATION (THE
"COMPANY") OR  ANY SUBSIDIARY  THEREOF, (B)  TO AN  INSTITUTIONAL "ACCREDITED
INVESTOR" WITHIN  THE MEANING  OF PARAGRAPHS  (l), (2),  (3) OR  (7) OF  RULE
50l(a) UNDER THE SECURITIES ACT THAT  IS ACQUIRING THIS SECURITY FOR ITS  OWN
ACCOUNT, OR FOR THE ACCOUNT OF SUCH AN INSTITUTIONAL ACCREDITED INVESTOR, FOR
INVESTMENT PURPOSES  AND  NOT  WITH  A VIEW  TO,  OR  FOR OFFER  OR  SALE  IN
CONNECTION WITH,  ANY DISTRIBUTION  IN VIOLATION OF  THE SECURITIES  ACT, (C)
OUTSIDE THE UNITED STATES IN AN  OFFSHORE TRANSACTION IN COMPLIANCE WITH RULE
904 UNDER THE SECURITIES ACT,  (D) PURSUANT TO ANY OTHER AVAILABLE  EXEMPTION
FROM THE REGISTRATION REQUIREMENTS OF THE SECURITIES ACT, OR (E)  PURSUANT TO
AN EFFECTIVE REGISTRATION STATEMENT UNDER  THE SECURITIES ACT; AND (3) AGREES
THAT IT WILL GIVE TO EACH PERSON TO WHOM THIS SECURITY OR ANY SECURITY ISSUED
UPON CONVERSION HEREOF IS TRANSFERRED A NOTICE SUBSTANTIALLY TO THE EFFECT OF
THIS LEGEND.  NEITHER THIS SECURITY NOR  ANY INTEREST OR PARTICIPATION HEREIN
MAY  BE  REOFFERED,  SOLD,  ASSIGNED,  TRANSFERRED,  PLEDGED,  ENCUMBERED  OR
OTHERWISE DISPOSED OF IN THE ABSENCE OF REGISTRATION UNDER THE SECURITIES ACT
OR  UNLESS  SUCH  TRANSACTION  IS  EXEMPT  FROM,  OR  NOT  SUBJECT  TO,  SUCH
REGISTRATION.  IN CONNECTION WITH ANY SUCH PROPOSED TRANSFER, THE COMPANY MAY
REQUIRE THAT THE PROPOSED TRANSFEROR AND TRANSFEREE FIRST FURNISH THE COMPANY
SUCH CERTIFICATES AND  REPRESENTATIONS AS THE COMPANY  MAY REASONABLY REQUIRE
TO CONFIRM THAT SUCH TRANSFER IS BEING MADE PURSUANT TO AN EXEMPTION FROM, OR
IN  A  TRANSACTION NOT  SUBJECT  TO,  THE  REGISTRATION REQUIREMENTS  OF  THE
SECURITIES ACT.   AS USED  HEREIN, THE TERMS "OFFSHORE  TRANSACTION", "UNITED
STATES" AND  "U.S. PERSON" HAVE THE  RESPECTIVE MEANINGS ASSIGNED TO  THEM IN
REGULATION S UNDER THE SECURITIES ACT.

Certificate No. ____                                         U.S. $__________

FOR  VALUE RECEIVED,  ANDREA  ELECTRONICS  CORPORATION,  a  corporation  duly
organized  and  existing  under  the laws  of  the  State  of  New York  (the
"Company"),  hereby  promises  to  pay  to  Societe  Generale, or  registered
assigns,  the principal  sum of  $__________  on June  23, 1997,  and  to pay
interest thereon in the manner set forth  on the reverse hereof from December
22, 1995 at the rate of  15% per annum until the principal hereof  is paid or
made  available  for payment.    Reference  is  hereby  made to  the  further
provisions set  forth on the  reverse hereof, which further  provisions shall
for all purposes have the same effect as if set forth in this place.

IN  WITNESS WHEREOF,  the  Company  has caused  this  instrument to  be  duly
executed by an officer thereunto duly authorized.

Dated:                                       ANDREA ELECTRONICS CORPORATION



                                        By: 
                                            ------------------------------
                                        Name:     Patrick Pilch
                                        Title:    Executive Vice President,
                                        Chief Financial Officer


<PAGE>

                             REVERSE OF DEBENTURE

                       ANDREA ELECTRONICS CORPORATION
                       ------------------------------
              15% CONVERTIBLE SUBORDINATED DEBENTURE DUE 1997

THIS DEBENTURE WAS ISSUED WITH ORIGINAL ISSUE DISCOUNT.  FOR INFORMATION AS
TO THE ISSUE PRICE, THE AMOUNT OF ORIGINAL ISSUE DISCOUNT, THE ISSUE DATE AND
THE YIELD TO MATURITY OF THIS DEBENTURE, THE HOLDER OF THIS DEBENTURE MAY
CONTACT THE CHIEF FINANCIAL OFFICER OF ANDREA ELECTRONICS CORPORATION AT 11-
40 45TH ROAD, LONG ISLAND CITY, NEW YORK, NEW YORK 11101.

1.   ISSUANCE.  This Debenture is one of a duly authorized issue of
     --------
Debentures of the Company designated as its 15% Convertible
Subordinated Debenture Due 1997 in an aggregate face amount of $2,198,000.

2.   INTEREST.  The Company promises to pay interest on the principal
     --------
amount of this Debenture at the rate of 15% per annum.  Interest
on this Debenture will accrue from December 22, 1995 until payment in full of
the principal amount hereof has been made or duly provided for and will be
based on the actual number of days and months elapsed and computed on a
360-day year consisting of twelve 30-day months.  Interest shall be payable
in arrears on the earlier to occur of (i) the date of conversion to Common
Stock (as defined in Section 4 below) as provided herein of all or a portion
of this Debenture (if this Debenture shall be converted in part, then
interest only with respect to the portion of this Debenture so converted
shall be payable at such time) and (ii) June 23, 1997 (the "Maturity Date"). 
Interest on this Debenture is payable to the holder of this Debenture
registered on the books of the Company (the "Holder") at the option of the
Company in the form of either (i) such coin or currency of the United States
of America as at the time of payment is legal tender for payment of public
and private debts or (ii) the number of full shares of Common Stock which the
amount of interest payable would entitle the Holder to acquire based upon a
price per share equal to the Conversion Price (as defined in Section 4
below).  The Company shall notify the Holder in writing within three (3)
business days of the date Notice of Conversion by the Holder is received by
the Company or three business days prior to the Maturity Date, as applicable,
of the form in which the Company elects to pay accrued interest.  In the
event the Company fails to timely provide such notice, payments of interest
shall be in Common Stock.

3.   PRINCIPAL.  On the Maturity Date, upon surrender of this Debenture by
     ---------
the Holder to the Company, the Company shall pay to the Holder the
outstanding principal amount hereof in such coin or currency of the
United States of America as at the time of payment is legal tender for
payment of public and private debts, together with accrued interest on such
outstanding principal amount as set forth in Section 2 above.

4.   CONVERSION.
     ----------

     (a)  Conversion Price; Amount.  Subject to this Section 4, the Holder
          ------------------------
of this Debenture has the right to convert this Debenture, in
whole or from time to time in part, into shares of common stock, par value
 .50 per share, of the Company (the "Common Stock").  The price at which the
Holder may convert this Debenture (or any portion thereof) into shares of
Common Stock (the "Conversion Price") shall be the lesser of (i) $12.375 (the
"Maximum Conversion Price") and (ii) the Closing Price (as defined below) of
the Common Stock on the Date of Conversion (as defined below); provided,
however, that in no event shall the Conversion Price be less than $5.625 (the
"Minimum Conversion Price").  The "Closing Price" with respect to the per
share price of Common Stock on any day means the last reported bid price
regular way on the American Stock Exchange or, if the Common Stock is not
listed or admitted to trading on such Exchange, on the principal national
securities exchange on which the Common Stock is listed or admitted to
trading or, if not listed or admitted to trading on any national securities 
exchange, on the Nasdaq National Market or, if the Common Stock is not listed
or admitted to trading on any national securities exchange or quoted on such 
national market system, the closing bid price in the over-the-counter market as
furnished by any New York Stock Exchange member firm that is selected from 
time to time by the Company for that purpose.  In lieu of any fractional
share 
                                      2
<PAGE>
                       ANDREA ELECTRONICS CORPORATION
                       ------------------------------
               15% CONVERTIBLE SUBORDINATED DEBENTURE DUE 1997

of Common Stock to which the Holder would otherwise be entitled upon conversion
of this Debenture (or portion thereof), the number of shares of Common Stock 
issuable upon conversion of this Debenture shall be rounded up to the nearest 
whole number.  In the case of a dispute as to the calculation of the Conversion
Price, the Holder's calculation shall be deemed conclusive absent manifest
error.

     The Holder of this Debenture shall be entitled to convert (i) up to
one-quarter of the aggregate original principal amount of this Debenture into
Common Stock at any time beginning 45 days following the date of original
issuance of this Debenture (or any predecessor security), (ii) up to an
additional one-quarter of the aggregate original principal amount of this
Debenture into Common Stock at any time beginning 75 days following the date
of original issuance of this Debenture (or any predecessor security), (iii)
up to an additional one-quarter of the aggregate original principal amount of
this Debenture into Common Stock at any time beginning 105 days following the
date of original issuance of this Debenture (or any predecessor security) and
(iv) up to the entire original principal amount of this Debenture into Common
Stock at any time beginning 135 days following the date of original issuance
of this Debenture (or any predecessor security).  The last date on which this
Debenture may be converted is three (3) business days prior to the Maturity
Date.  Subject to the foregoing, the Holder may convert a portion of this
Debenture into Common Stock at any time if the portion converted (exclusive
of accrued interest with respect thereto) is equal to or exceeds $10,000.

     Notwithstanding any other provision of this Section 4, as of any date
prior to the Maturity Date, the aggregate number of shares of Common Stock
into which this Debenture and all other Debentures held by the Holder of this
Debenture and its affiliates shall be convertible, together with the shares
of Common Stock then beneficially owned (as defined in the U.S. Securities
Exchange Act of 1934, as amended) by such Holder and its affiliates, shall
not exceed 4.9% of the total outstanding shares of Common Stock as of such
date.

     (b)  Mechanics of Conversion.  To convert this Debenture (or a
          -----------------------
portion thereof) the Holder must (i) complete and sign the
Notice of Conversion set forth as Exhibit A to this Debenture (the "Notice of
Conversion") and deliver the Notice of Conversion to the Company as herein
provided and (ii) on or prior to the date on which delivery of Common Stock
is required to be made hereunder, (x) deliver this Debenture, duly endorsed,
to the Company and (y) pay any transfer or similar tax if required.  The
Holder shall surrender this Debenture and the Notice of Conversion to the
Company (with an advance copy by facsimile of the Notice of Conversion).  The
date on which Notice of Conversion is given (the "Date of Conversion") shall
be deemed to be the date of receipt by the Company of the facsimile of the
Notice of Conversion, provided that this Debenture is received by the Company
within five (5) business days thereafter.  The Company shall not be obligated
to cause the transfer agent for the Common Stock (the "Transfer Agent") to
issue certificates evidencing the shares of Common Stock issuable upon such
conversion unless either this Debenture has been received by the Company or,
if this Debenture has been lost, stolen or destroyed, the Holder executes an
agreement satisfactory to the Company to indemnify the Company from any loss
incurred by it in connection with this Debenture.

     The Company shall cause the Transfer Agent to issue and deliver within
two (2) business days after delivery to the Company of this Debenture to the
Holder of this Debenture at the address of the Holder on the books of the
Company or as otherwise directed pursuant to the Notice of Conversion, a
certificate or certificates for the number of shares of Common Stock to which
such Holder shall be entitled as aforesaid.  The person or persons entitled
to receive the shares of Common Stock issuable upon such conversion shall be
treated for all purposes as the record holder or holders of such shares of
Common Stock on such date.  Notwithstanding that the Holder is required to
deliver this Debenture, duly endorsed, within five (5) business days after
the Date of Conversion, if this Debenture is not received by the Company
within ten (10) business days after the Date of Conversion, the Notice of
Conversion shall become null and void.


                                    3
<PAGE>
                     ANDREA ELECTRONICS CORPORATION
                     ------------------------------

             15% CONVERTIBLE SUBORDINATED DEBENTURE DUE 1997

	Following conversion of this Debenture, or a portion thereof,
the principal, together with the interest payable on this Debenture, or
portion thereof so converted, will be deemed paid in full and satisfied, and
such Debenture or portion thereof will no longer be outstanding.  In the
event this Debenture is converted in part, the Company will issue to the
Holder a new Debenture in a principal amount equal to the portion of this
Debenture not converted.

     (c)  Reservation of Stock Issuable Upon Conversion.  The Company
          ---------------------------------------------
shall at all times reserve and keep available out of its
authorized but unissued shares of Common Stock or shares of Common Stock held
in treasury, or both, solely for the purpose of effecting the conversion of
this Debenture, such number of shares of Common Stock as shall from time to
time be sufficient to effect the conversion of this Debenture and all other
securities of the Company convertible or exchangeable into Common Stock.

     (d)  Adjustment to Maximum Conversion Price and Minimum Conversion
          -------------------------------------------------------------
          Price.
          -----
          
          (i)  If, prior to the conversion of the entire principal amount of
this Debenture, the number of outstanding shares of Common Stock is increased
by a stock split, stock dividend of shares of Common Stock or other shares of
capital stock, reclassification or other similar event, the Maximum
Conversion Price and Minimum Conversion Price shall be proportionately
reduced, or if the number of outstanding shares of Common Stock is decreased
by a combination or reclassification of shares or other similar event, the
Maximum Conversion Price and Minimum Conversion Price shall be
proportionately increased, in each case, such that the Holder of this
Debenture will have the right to receive upon conversion of this Debenture
the number of shares of Common Stock (or other shares of Capital Stock) of
the Company (notwithstanding the limitation set forth in the third paragraph
of Section 4(a)) which such Holder would have been entitled to receive had
the Holder converted this Debenture immediately prior to such action.

          (ii) If, prior to the conversion of the entire principal amount of
this Debenture, there shall be any merger, consolidation, exchange of shares,
recapitalization, reorganization or other similar event (a "Conversion
Reclassification Event"), as a result of which shares of Common Stock of the
Company shall be changed into the same or a different number of shares of the
Company or the same or another class or classes of stock or securities of the
Company or another entity, then the Holder of this Debenture shall thereafter
have the right to receive upon conversion of this Debenture, upon the basis
and the terms and conditions specified herein, such shares of stock and/or
securities as may be issued or payable with respect to or in exchange for the
number of shares of Common Stock immediately theretofore receivable upon the
conversion of this Debenture (irrespective of the limitations set forth in
Section 4(a)) had such Conversion Reclassification Event not taken place, and
in any such case appropriate provisions shall be made with respect to the
rights and interests of the Holder of this Debenture such that the provisions
hereof (including, without limitation, provisions for adjustment of the
Maximum Conversion Price and the Minimum Conversion Price and of the number
of shares issuable upon conversion of this Debenture) shall thereafter be
applicable, as nearly as may be practicable in relation to any shares of
stock or securities thereafter deliverable upon the conversion of this
Debenture.  The Company shall not effect any Conversion Reclassification
Event unless the resulting successor or acquiring entity (if not the Company)
assumes by written instrument the obligation to deliver to the Holder of this
Debenture such shares of stock and/or securities as the Holder of this
Debenture is entitled to receive upon conversion in accordance with the
foregoing.

         (iii) In addition to the adjustments set forth above, if the
Company distributes to all holders of its Common Stock any of its assets or
debt securities or any rights or warrants to purchase securities other than
Common Stock, then the Maximum Conversion Price and the Minimum Conversion
Price shall be adjusted in such a manner as shall be agreed to by the Company
and the Holder as shall fairly preserve the economic rights and benefits of the
Holder as contemplated by this Debenture.  In the event that within 15 days 

                                    4
<PAGE>
                     ANDREA ELECTRONICS CORPORATION
                     ------------------------------

             15% CONVERTIBLE SUBORDINATED DEBENTURE DUE 1997

of any such event, the Company and the Holder do not reach an
agreement as to the appropriate adjustment, the Company shall retain, and pay
for, a nationally recognized investment bank or accounting firm to determine
the appropriate adjustment as soon as possible, but in any event not later
than 45 days from the date of such event.

     No adjustment shall be required for cash dividends or distributions
except to the extent that any such cash dividend or distribution made on any
date would, upon payment, cause the aggregate fair market value (as
determined in good faith by the Board of Directors, whose determination shall
be conclusive) of all such dividends and distributions which have occurred on
such date and during the 365-day period immediately preceding such date
(other than any dividends or distributions in respect of which an adjustment
to the Maximum Conversion Price and the Minimum Conversion Price pursuant to
this Section 4(d) had previously been made) exceed the product of (x) .20
times (y) the Closing Price on the record date for such most recent dividend
or distribution times (z) the number of shares of Common Stock outstanding on
such date.

       (iv)  In the event that the Company shall at any time after the date
of this Agreement (i) issue shares of Common Stock without consideration
(other than in the form of a dividend) or at a price per share less than the
Closing Price on the date of issue, or (ii) issue options, rights or warrants
to subscribe for or purchase Common Stock (or securities convertible into
Common Stock) without consideration or at a price per share (or having a
conversion price per share, if a security convertible into Common Stock) less
than the Closing Price of the Common Stock on the date of issue, the Maximum
Conversion Price and the Minimum Conversion Price to be in effect after the
date of such issuance shall be adjusted by multiplying each of the Maximum
Conversion Price and the Minimum Conversion Price in effect immediately prior
to the date of such issuance by a fraction, of which the numerator shall be
the number of shares of Common Stock outstanding on the date of such issuance
plus the number of shares of Common Stock which the aggregate offering price
of the total number of shares of Common Stock so to be issued or the
aggregate initial conversion price of the convertible securities so to be
issued would purchase at the Closing Price on the date of such issue and of
which the denominator shall be the number of shares of Common Stock
outstanding on the date of such issuance plus the number of additional shares
of Common Stock to be issued (or into which the convertible securities so to
be issued are initially convertible).  In case the subscription price for
such securities may be paid in a consideration part or all of which shall be
in a form other than cash, the value of such consideration shall be as
determined in good faith by the Board of Directors of the Company, whose
determination shall be conclusive.  Such adjustment shall be made
successively whenever the date of such issuance is fixed and, in the event
that such shares or option, rights or warrants (or portions thereof) expire
without being issued, each of the Maximum Conversion Price and the Minimum
Conversion Price shall again be adjusted to reflect such occurrence.

     (v)  If any adjustment under this Section 4(d) would create a
fractional share of Common Stock or a right to acquire a fractional share of
Common Stock, such fractional share shall be disregarded and the number of
shares of Common Stock issuable upon conversion shall be the next higher
number of shares.

5.   SUBORDINATION.
     -------------

     (i)  The Company, for itself, its successors and assigns, covenants
and agrees, and the Holder of this Debenture, by acceptance hereof, covenants
and agrees, that payment of the principal of and interest on this Debenture
is hereby expressly subordinated, to the extent and in the manner hereinafter
set forth, in right of payment to the prior payment in full of all Senior
Indebtedness.  "Senior Indebtedness" means the principal of, premium, if any,
and unpaid interest on (a) indebtedness of the Company (including
indebtedness of others guaranteed by the Company), other than this Debenture,
whether outstanding on the date of original issuance of this Debenture or
hereafter created, incurred, assumed, or guaranteed, (i) for money 
owing to banks, (ii) for money borrowed from other than banks or (iii) arising
under a lease of property,

                                     5
<PAGE>
                     ANDREA ELECTRONICS CORPORATION
                     ------------------------------

             15% CONVERTIBLE SUBORDINATED DEBENTURE DUE 1997

equipment or other assets, which indebtedness, pursuant to generally 
accepted accounting principles then in effect, is classified upon the balance 
sheet of the Company as a liability of the Company, unless in the instrument 
creating or evidencing the same or pursuant to which the same is outstanding 
it is provided that such indebtedness is not superior in right of payment to 
this Debenture, and (b) renewals, extensions, modifications and refundings of 
any such indebtedness.

     (ii)  Upon any distribution of assets of the Company upon any
dissolution, winding up, liquidation or reorganization of the Company,
whether in bankruptcy, insolvency, reorganization or receivership proceedings
or upon an assignment for the benefit of creditors or any other marshalling
of the assets and liabilities of the Company or otherwise the holders of all
Senior Indebtedness shall be entitled to receive payment in full of the
principal thereof, premium, if any, and the interest due thereon before the
Holder of this Debenture is entitled to receive any payment of principal or
interest on this Debenture; and in the event that, notwithstanding the
foregoing, any payment or distribution of assets of the Company of any kind
or character, whether in cash, property or securities, shall be received by
the Holder of this Debenture before all Senior Indebtedness is paid in full,
such payment or distribution shall be paid over to the holders of such Senior
Indebtedness or their representative or to the trustee under any indenture or
agreement under which any instruments evidencing any of such Senior
Indebtedness may have been issued, ratably as aforesaid, for application to
the payment of all Senior Indebtedness remaining unpaid until all such Senior
Indebtedness shall have been paid in full, after giving effect to any
concurrent payment or distribution to the holders of such Senior
Indebtedness.

     Subject to the payment in full of all Senior Indebtedness, the Holder of
this Debenture shall be subrogated to the rights of the holders of Senior
Indebtedness to receive payments or distributions of the Company applicable
to Senior Indebtedness until the principal of and interest on this Debenture
shall be paid in full and no such payments or distributions to the Holder of
this Debenture of cash, property or securities otherwise distributable to the
Senior Indebtedness shall, as between the Company, its creditors other than
the holders of Senior Indebtedness, and the Holder of this Debenture, be
deemed to be a payment by the Company to or on account of this Debenture.  It
is understood that the provisions of this Section 5 are and are intended
solely for the purpose of defining the relative rights of the Holder of this
Debenture and the holders of Senior Indebtedness, on the other hand.  Nothing
contained in this Debenture is intended to, or shall, impair, as between the
Company, its creditors other than the holders of Senior Indebtedness, and the
Holder of this Debenture, the obligation of the Company, which is
unconditional and absolute, to pay to the Holder of this Debenture principal
of and interest on this Debenture as and when the same shall become due and
payable in accordance with its terms, or to affect the relative rights of the
Holder of this Debenture and creditors of the Company other than the holders
of Senior Indebtedness, nor shall anything in this Debenture prevent the
Holder of this Debenture from exercising all remedies otherwise permitted by
applicable law upon default under this Debenture, subject to the rights, if
any, under this Section 5 of the holders of Senior Indebtedness in respect of
cash, property or securities of the Company received upon the exercise of any
such remedy.

     If the Holder of this Debenture does not file a proper claim or proof of
debt in the form required in any proceeding referred to above prior to 30
days before the expiration of the time to file such claim in such proceeding,
then the holder of any Senior Indebtedness is hereby authorized, and has the
right, to file an appropriate claim or claims for or on behalf of the Holder.

     The Holder of this Debenture by its acceptance hereof agrees to take
such action as may be necessary or appropriate to effectuate the
subordination provided in this Section 5.

     6.     REGISTERED HOLDER.  The Company may for all purposes
            -----------------
treat the registered holders on its books and records of this
Debenture as the Holder.

                                      6
<PAGE>
                      ANDREA ELECTRONICS CORPORATION                            
                      ------------------------------

            15% CONVERTIBLE SUBORDINATED DEBENTURE DUE 1997


7.   DENOMINATIONS.  Debentures (and any Debenture issued in exchange,
     -------------
upon transfer or upon conversion) may be issued in a minimum
principal amount of $100,000 (or such lesser amount upon a conversion in part
of a Debenture provided such lesser amount represents such Holder's entire
holding of Debentures).

8.   EVENTS OF DEFAULT.
     -----------------

          (a)  An "Event of Default" under this Debenture occurs if:

          (1)  the Company defaults in effecting a conversion of this
Debenture in accordance with the provisions hereof and such default continues
for a period of 10 days;

          (2)  the Company defaults in the payment of the principal of or
interest on this Debenture when the same becomes due and payable;

          (3)  the Company fails to comply with any of its agreements in this
Debenture or the provisions of the Securities Purchase Agreement (the
"Securities Purchase Agreement") or the Registration Rights Agreement, each
dated as of the date of the original issuance of this Debenture between the
Company and the original Holder of this Debenture (other than those referred
to in clauses (1) and (2) above) and such failure continues for 30 days after
the notice specified below;

          (4)  indebtedness of the Company or any subsidiary is not paid
within any applicable grace period after maturity or is accelerated by the
holders thereof because of a default, the total amount of such indebtedness
unpaid or accelerated exceeds $1,000,000 and such default continues for 10
days after the notice specified below;

          (5)  the Company or any subsidiary pursuant to or within the
meaning of any federal or state bankruptcy, insolvency or other law for the
relief of debtors ("Bankruptcy Law"):

               (A)  commences a voluntary case or proceeding;

               (B)  consents to the entry of an order for relief against it
          in an involuntary case or proceeding;

               (C)  consents to the appointment of any receiver, trustee,
          assignee, liquidator, custodian or similar official under any
          Bankruptcy Law (a "Custodian") of it or for any substantial part of
          its property; or

               (D)  makes a general assignment for the benefit of its
          creditors;

or takes any comparable action under any foreign laws relating to insolvency;

          (6)  a court of competent jurisdiction enters an order or decree
under any Bankruptcy Law that:

               (A)  is for relief against the Company or any
          subsidiary in an involuntary case or proceeding;

                                     7
<PAGE>

                      ANDREA ELECTRONICS CORPORATION                            
                      ------------------------------

            15% CONVERTIBLE SUBORDINATED DEBENTURE DUE 1997


               (B)  appoints a Custodian of the Company or any subsidiary or
          for any substantial part of its property; or

               (C)  orders the winding up or liquidation of the Company or
          any subsidiary;

or similar relief is granted under any foreign laws and the order or decree
remains unstayed and in effect for 60 days; or

          (7)  any final judgment or decree for the payment of money in
excess of $1,000,000 (to the extent not covered by insurance) is rendered
against the Company or any subsidiary and is not discharged and either (A) an
enforcement proceeding has been commenced by any creditor upon such judgment
or decree or (B) there is a period of 60 days following such judgment during
which such judgment or decree is not discharged, waived or the execution
thereof stayed and, in the case of (B), such default continues for 10 days
after the notice specified below.

     The foregoing will constitute Events of Default whatever the reason for
any such Event of Default and whether it is voluntary or involuntary or is
effected by operation of law or pursuant to any judgment, decree or order of
any court or any order, rule or regulation of any administrative or
governmental body.

     A default under clause (3), (4) or (7) above is not an Event of Default
until the Holder of this Debenture notifies the Company of such default and
the Company does not cure such default within the time specified after
receipt of such notice.  Such notice must specify the default, demand that it
be remedied and state that such notice is a "Notice of Default".

     The Company shall deliver to the Holder of this Debenture, within 30
days after the occurrence thereof, written notice of any event which with the
giving of notice, the lapse of time or both would become an Event of Default
under clause (3), (4) or (7) above, its status and what action the Company is
taking or proposes to take with respect thereto.

     (b)  If an Event of Default (other than an Event of Default specified in
clauses (5) or (6) above) occurs and is continuing, the Holder of this
Debenture may declare the principal of and accrued interest on this Debenture
to be immediately due and payable and upon such declaration, such principal
and interest shall be due and payable immediately.  If an Event of Default
specified in clause (5) or (6) above occurs, the principal of and interest on
this Debenture shall ipso facto become and be
                     ---- -----
immediately due and payable without any declaration or other act
on the part of the Holder of this Debenture.

9.   NO AMENDMENT.  No provision of this Debenture may be amended, altered
     ------------
or modified without the written agreement of the Holder and the
Company.

10.  NO VOTING RIGHTS.  This Debenture shall not entitle the Holder hereof
     ----------------
to any of the rights of a stockholder of the Company, including
without limitation, the right to vote, to receive dividends and other
distributions, or to attend any meetings of stockholders or any other
proceedings of the Company.

11.  LOST OR DESTROYED DEBENTURE.  If this Debenture shall be mutilated,
     ---------------------------
lost, stolen or destroyed, the Company shall execute and
deliver, in exchange and substitution for and upon cancellation of a
mutilated Debenture, or in lieu of or in substitution for a lost, stolen or
destroyed Debenture, a new Debenture for the principal amount of this 
Debenture so mutilated, lost, stolen or destroyed but only upon receipt of 
evidence of such loss, theft or destruction of such Debenture, and of the 
ownership thereof, and indemnity, if requested, all reasonably satisfactory 
to the Company.

                                     8
<PAGE>

                      ANDREA ELECTRONICS CORPORATION                            
                      ------------------------------

            15% CONVERTIBLE SUBORDINATED DEBENTURE DUE 1997


12.  SALES IN COMPLIANCE WITH APPLICABLE LAW.  The Holder of this
     ---------------------------------------
Debenture, by acceptance hereof, agrees that it will not offer,
sell or otherwise dispose of this Debenture or the shares of Common Stock
issuable upon conversion hereof except under circumstances which will not
result in a violation of the Securities Act of 1933, as amended (the
"Securities Act"), including Regulation S promulgated under the Securities
Act, or any applicable state blue sky laws relating to the sale of securities
and the Holder agrees to provide the Company with such documentation as the
Company shall deem necessary in accordance with this Debenture and the
Securities Purchase Agreement to demonstrate that such offer, sale or
disposition complies with applicable securities laws.

13.  GOVERNING LAW.  This Debenture shall be governed by, enforced under
     -------------
and construed in accordance with the laws of the State of New
York, without giving effect to the principles of conflicts of laws thereof.

14.  BUSINESS DAY DEFINITION.  For purposes hereof, the term "business
     -----------------------
day" shall mean any day on which banks are generally open for
business in the City of New York.

15.  NOTICE.  Any notice or other communication required or permitted to
     ------
be given hereunder shall be given as provided herein or
delivered against receipt if to (i) the Company at 11-40 45th Road, Long
Island City, New York 11101; facsimile no.: 718-784-8457, Attention:
Executive Vice President, Chief Financial Officer and (ii) the Holder of this
Debenture, to such Holder at its last address as shown on the Debenture
register (or to such other address as any such party shall have furnished to
the Company in writing).  Any notice or other communication mailed or
otherwise delivered shall be deemed given at the time of receipt thereof.

16.  WAIVER.
     ------

          (a)  The Company hereby waives presentment for payment, notice of
dishonor, protest and notice of protest and, in the event of default
hereunder, the Company agrees to pay all costs of collection, including
reasonable attorneys' fees.

          (b)  Any waiver by the Company or the Holder hereof of a breach of
any provision of this Debenture shall not operate as or be construed to be a
waiver of any other breach of such provision or of any breach of any other
provision of this Debenture.  The failure of the Company or the Holder hereof
to insist upon strict adherence to any term of this Debenture on one or more
occasions shall not be considered a waiver or deprive that party of the right
thereafter to insist upon strict adherence to that term or any other term of
this Debenture.  Any waiver must be in writing.

17.  UNENFORCEABLE PROVISIONS.  If any provision of this Debenture is
     ------------------------
invalid, illegal or unenforceable, the remaining provisions of
this Debenture shall remain in effect, and if any provision is inapplicable
to any person or circumstance, it shall nevertheless remain applicable to all
other persons and circumstances.

                                       9
<PAGE>
                                                                      EXHIBIT A

            ANDREA ELECTRONICS CORPORATION - NOTICE OF CONVERSION
           -----------------------------------------------------

               15% CONVERTIBLE SUBORDINATED DEBENTURE DUE 1997

            (To be executed by the Holder in order to convert the 
                        Debenture or portion thereof)


The undersigned hereby irrevocably elects to convert (the entire principal
amount) ($ ___________ principal amount) of Debenture No. ____ into shares of
Common Stock, $.50 par value (the "Common Stock"), of Andrea Electronics
Corporation (the "Company") as of the Date of Conversion (which shall be the
date of receipt by facsimile by the Company of this Notice of Conversion). 
If shares are to be issued in the name of a person other than the
undersigned, the undersigned will pay all transfer taxes payable with respect
thereto and is delivering herewith such certificates as reasonably requested
by the Company or its Transfer Agent.  No fee will be charged to the Holder
for any conversion, except for transfer taxes, if any.

The undersigned represents and warrants that all offers and sales by the
undersigned of the shares of Common Stock issuable to the undersigned upon
conversion of the Debenture shall be made in compliance with, pursuant to an
exemption from registration under the Securities Act.  The undersigned also
represents and warrants that the number of shares of Common Stock to be
received upon conversion, together with the shares of Common Stock
beneficially owned by the undersigned (and its affiliates) on the Date of
Conversion, do not exceed 4.9% of the outstanding shares of Common Stock of
the Company (as set forth in the Company's most recent filing with the
Securities and Exchange Commission unless the Company shall notify the Holder
that a lesser number of shares is outstanding).

If the stock certificate is to be made out in another person's name, fill in
the form below:


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

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

- --------------------------------------------------------------------------
       (Print or type other person's name, address and zip code)


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

(Insert assignee's U.S. social security or tax identification number, if any)


                                     10
<PAGE>

                      ANDREA ELECTRONICS CORPORATION
                      ------------------------------

            15% CONVERTIBLE SUBORDINATED DEBENTURE DUE 1997



Conversion calculations:			______________________________
                                                       Date of Conversion


                                                 -----------------------------
                                                  Applicable Conversion Price
                            
_________________________________                _____________________________
Total number of shares                           Accrued Interest
(assuming interest payable
in shares)                                       Name of Holder
 
                                                 By: ________________________
						     Name:
                                                     Title:	

                                     11
<PAGE>

                       ANDREA ELECTRONICS CORPORATION
                       ------------------------------

               15% CONVERTIBLE SUBORDINATED DEBENTURE DUE 1997

                               ASSIGNMENT FORM:


To assign this Debenture, fill in the form below:

I or we assign and transfer this Debenture to


- --------------------------------------------------------------------------
           (Print or type assignee's name, address and zip code)

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

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

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

- --------------------------------------------------------------------------
 (Insert assignee's social security or tax identification number, if any)

and irrevocably appoint _________________________________ agent to transfer
this Debenture on the books of the Company.  The agent may substitute another
to act for him.

Date: ____________________		__________________________________
                                        (Sign exactly as your name 
                                         appears on the face of this
                                         Debenture)

                                   12
<PAGE>
                                                                 EXHIBIT B

                           CERTIFICATE OF TRANSFER

     In connection with the transfer of certain 15% Convertible Subordinated
Debentures Due 1997 (the "Debentures") of Andrea Electronics Corporation (the
"Company") or the shares of Common Stock of the Company issued or issuable
upon conversion of such Debentures (the "Shares"), in respect of which
transfer this Certificate is being delivered to the Company, and which
transfer is proposed to occur prior to the date that is three years after the
later of December 22, 1995 and the last date on which such Debentures (or any
predecessor securities) or such Shares, as the case may be, were owned by the
Company or any affiliate of the Company, the undersigned confirms that such
Debentures or Shares, as the case may be, are being transferred:

                             CHECK ONE BOX BELOW

/ /  (a) pursuant to offers and sales to non-U.S. persons that occur outside
     of the United States within the meaning of Regulation S under the
     Securities Act of 1933, as amended;

/ /  (b)  to an institutional "accredited investor" (as defined in
     Rule 501(a)(1), (2), (3) or (7) under the Securities Act of 1933, as
     amended) that has furnished to the Company a signed letter containing
     certain representations and agreements (the form of which letter is
     attached hereto);

/ /  (c)  to the Company.






Dated:                      
        --------------------                      ------------------------
                                                          Signature



                                                   ------------------------
                                                           Signature




                                      13
<PAGE>
 

       FORM OF TRANSFEREE LETTER FOR INSTITUTIONAL ACCREDITED INVESTORS


Andrea Electronics Corporation
11-40 45th Road
Long Island City, NY 11101

Ladies and Gentlemen:

     The  undersigned  is  delivering  this  letter  in  connection  with the
proposed  transfer  of  one  or  more of  the  15%  Convertible  Subordinated
Debentures due 1997 (the "Debentures") of Andrea Electronics Corporation (the
"Company") or  the shares  of Common  Stock, par  value $.50  per share  (the
"Shares"), of  the Company into which  such Debentures are  convertible.  For
purposes  of this letter, the term "Securities"  shall mean the Debentures or
the  Shares,  as  the  case  may  be,  that  are the subject of such proposed
transfer.

     The undersigned hereby confirms that:

       (i)     the undersigned is an institutional "accredited investor"  (as
     defined in  Rule 501(a)(1), (2), (3) or (7)  under the Securities Act of
     1933,  as amended (the  "Securities Act"), an  "Institutional Accredited
     Investor");

      (ii)     (A) any purchase of the  Securities by the undersigned will be
     for  the undersigned's  own account or  for the  account of one  or more
     other  Institutional  Accredited   Investors  for  each  of   which  the
     undersigned  exercises sole investment discretion or (B) the undersigned
     is a "bank",  within the meaning  of Section 3(a)(2)  of the  Securities
     Act, or a "savings and  loan association" or other institution described
     in  Section 3(a)(5)(A)  of  the  Securities Act  that  is acquiring  the
     Securities as fiduciary for the account  of one or more institutions for
     which the undersigned exercises sole investment discretion;

     (iii)     the undersigned has such knowledge and experience in financial
     and business matters  that the undersigned is capable  of evaluating the
     merits and risks of purchasing the Securities; and

      (iv)     the undersigned is not acquiring the Securities with a view to
     the distribution  thereof or with  any present intention of  offering or
     reselling  the Securities, except as permitted  below; provided that the
     disposition of the  undersigned's property and property of  any accounts
     for which  the undersigned is  acting as  fiduciary shall remain  at all
     times within its control.

     The undersigned understands that the proposed transfer of the Securities
does not  involve any  public offering  within the United  States within  the
meaning of  the  Securities  Act  and  that such  proposed  transfer  of  the
Securities has not been registered under the Securities Act or any applicable
state securities laws, and the undersigned  agrees, on its own behalf and  on
behalf of  each account  for which the  undersigned acquires  any Securities,
that such Securities may  be resold or otherwise transferred only  (a) to the
Company  or  any subsidiary  thereof,  (b)  inside the  United  States to  an
Institutional Accredited Investor that, prior  to such transfer furnishes  to
the  Company  a  signed  letter  containing  the  same  representations   and
agreements relating  to the restrictions  on transfer of such  Securities set
forth herein,  (c) outside  the United States  in a  transaction meeting  the
requirements  of Rule  904  under  the Securities  Act,  (d) pursuant  to  an
exemption from registration provided by Rule 144 under the Securities Act (if
applicable)  or (e)  pursuant  to  a registration  statement  which has  been
declared effective under the Securities Act.  The undersigned agrees that any
such  transfer  of Securities  referred  to in  this  paragraph  shall be  in
accordance  with applicable securities laws of any State of the United States
or any other applicable jurisdiction and  in accordance with the legends  set
forth  on the  Securities.   The undersigned  further agrees  to provide  any
person  purchasing  any of  the  Securities  from  the undersigned  a  notice
advising such  purchaser that  resales of such  Securities are  restricted as
stated herein.   The undersigned understands that the  registrar and transfer
agent for the Securities  (which in the case  of the Debentures shall be  the
Company) will  not be  required to  accept for  registration or transfer  any
Securities, except upon presentation of evidence satisfactory to  the Company
that the foregoing restrictions on transfer have been complied with.  The 
undersigned further understands that any Securities will be in the form of

                                     14
<PAGE>

definitive physical certificates and that such certificates will bear a 
legend or legends (unless the sale  of the Securities  has been  registered 
under  the Securities  Act) reflecting the substance of this paragraph.

     The undersigned acknowledges that the  Company, others and you will rely
upon  the  undersigned's confirmations,  acknowledgments  and  agreements set
forth herein, and the undersigned agrees to notify you promptly in writing if
any of its  representations or warranties  herein ceases to  be accurate  and
complete.

				___________________________________
                                       (NAME OF PURCHASER)

                                By: _______________________________

				Name: _____________________________

                                Title: ____________________________

                                Address: __________________________

                                ___________________________________



                                    15
<PAGE>

                                                                 Exhibit C

                           Seller Representation Letter
             (for resales into the U.S. pursuant to Section 5.02(c) 
                      of the Securities Purchase Agreement)

Andrea Electronics Corporation
11-40 45th Road
Long Island City, New York  11101
Attention:  Chief Financial Officer

     Re:  15% Convertible Subordinated Debentures Due 1997 (the "Debentures")
          of Andrea Electronics Corporation (the "Company"); Shares of Common
          Stock, par  value $.50 per  share, of  the Company  into which  the
          Debentures are  Convertible (the  "Shares"; and  together with  the
          Debentures, the "Securities")

Ladies and Gentlemen:

     In order to effect the transfer of certain Securities by the undersigned
(the  "Transferor") without  registration under  the U.S.  Securities  Act of
1933, as amended (the "Securities Act")  and to have the legend removed  from
the Securities, the Transferor represents,  warrants and acknowledges to  the
Company that:

1.   the Transferor has  not been engaged as  a distributor or dealer  by the
     Company or anyone else, and is not receiving a selling commission fee or
     other  remuneration, with respect  to the Securities  Purchase Agreement
     pursuant to  which the Debentures  were originally issued and  sold (the
     "Securities Purchase  Agreement") or  otherwise in  connection with  any
     purchase and/or sale of the Securities;

2.   neither  the Transferor  nor any  person acting  for the  Transferor has
     conducted any general solicitation relating to the offer and sale of the
     Securities in the United States;

3.   the Transferor  understands that the  transfer of the Securities  to the
     Purchaser on the books of the Company   is to be made in reliance on the
     specific exemptions  from the  registration requirements  of the  United
     States federal securities laws and  any applicable state securities laws
     ("State Acts") specified  in the attachment hereto and  that the Company
     is  relying  upon  the  truth  and accuracy  of,  and  the  Transferor's
     compliance   with,   the    representations,   warranties,   agreements,
     acknowledgments   and  understandings  set  forth  herein  in  order  to
     determine the availability of such exemptions and the eligibility of the
     Transferor to sell, transfer or otherwise dispose of the Securities;

4.   the  Transferor is  not transferring  the Securities  to settle  any put
     option,  short position  or other  similar instrument  or position  with
     respect to the Shares of securities of the same class as the Shares;

5.   assuming that the Debentures  were originally issued in compliance  with
     Regulation S under  the Securities Act, upon  consultation with counsel,
     the Transferor believes that the  sale, transfer or other disposition of
     the Securities in  respect of which this letter is being provided is not
     in violation of the Securities Act, the  U.S. Securities Exchange Act of
     1934, as amended, any applicable State Acts or the rules and regulations
     of  the U.S.  Securities Exchange  Commission and  any state  securities
     commissions promulgated under any of the foregoing; and

6.   the representations and warranties made by the Transferor to the Company
     at the time that the Transferor acquired the  Securities remain true and
     correct.

                                   Transferor:


                                   __________________________________

Dated:  _________________          By:_______________________________
                                   Name: ____________________________
                                   Title: ___________________________  


                                    16
<PAGE>


<PAGE>

                                                                  EXHIBIT 4.2
                        REGISTRATION RIGHTS AGREEMENT

          This  REGISTRATION RIGHTS AGREEMENT (this "Agreement"), dated as of
December  22,  1995 is  made  and  entered  into between  ANDREA  ELECTRONICS
CORPORATION, a  New York  corporation ("AEC"), and  SOCIETE GENERALE,  a bank
organized and existing under the laws of France ("SoGen").

          WHEREAS, AEC  and SoGen have  entered into that  certain Securities
Purchase Agreement, dated as of December 22, 1995 between AEC and  SoGen (the
"Subscription  Agreement")  pursuant   to  which  AEC  has  issued  to  SoGen
$2,198,000 aggregate  principal amount  of its  15% Convertible  Subordinated
Debentures Due  1997 (the  "Notes"), which Notes,  together with,  in certain
circumstances, accrued interest thereon, are convertible into such number  of
shares of Common Stock, .50 par  value per share, of AEC as are  specified in
the Notes (the "Convertible Shares");

          WHEREAS, pursuant  to the terms  of, and  in partial  consideration
for, SoGen's agreement to enter  into the Subscription Agreement, the Company
has agreed to provide SoGen with  certain registration rights with respect to
the Conversion Shares (as defined below);

          NOW,   THEREFORE,   in   consideration   of   the   premises,   the
representations, warranties, covenants and agreements contained herein and in
the Subscription  Agreement, and for  other good and  valuable consideration,
the receipt and sufficiency of which is  hereby acknowledged, intending to be
legally bound hereby, the parties hereto agree as follows:

                                  ARTICLE I
                                 DEFINITIONS

     SECTION 1.1.  DEFINITIONS.  Capitalized terms defined in the Subscription
Agreement shall  have the  same meanings  herein as  are ascribed to them 
therein.  In addition,  the following terms shall  have the meanings ascribed
to them below:

          "Registrable  Securities" means all  of the Convertible  Shares and
any  other securities  issued or  issuable  upon conversion  of the  Notes as
provided therein (together, the "Conversion Shares") until (i) a registration
statement under the  Securities Act covering the offering  of such Conversion
Shares  has been  declared effective  by the  Commission and  such Conversion
Shares  have  been  disposed  of  pursuant  to  such  effective  registration
statement, (ii) such Conversion Shares  are sold under circumstances in which
all of the applicable conditions of  Rule 144 (or any similar provision  then
in  force)  under the  Securities  Act  ("Rule  144")  are  met,  (iii)  such
Conversion Shares have been otherwise transferred and AEC has delivered a new
certificate or other evidence of ownership for  such securities not bearing a
restrictive legend  or (iv) such  time as, in the  opinion of counsel  to the
Company, which counsel  shall be acceptable to SoGen  in its sole discretion,
such  Conversion Shares  may  be  sold without  any  time, volume  or  manner
limitation pursuant to Rule  144(k) (or any similar provision then in effect)
under the Securities Act.


                                      1
<PAGE>
         "Triggering Date" means  any date after February  5, 1996 on which
SoGen  reasonably determines, based  on the  advice of its  counsel,
that it  would be inadvisable  for SoGen  to transfer  any Conversion  Shares
without registration under the Securities  Act or that such Conversion Shares
cannot  be freely  transferred without  registration  under circumstances  in
which a restrictive legend cannot be removed.

          "Underwriter"   means  a  securities   dealer  who   purchases  any
Registrable Securities  as principal in  an underwritten offering and  not as
part of such dealer's market making activities.

                                  ARTICLE II
                             REGISTRATION RIGHTS

     SECTION 2.1.  DEMAND REGISTRATION.
                   -------------------

          (a)  Request for Registration.  At any time and from time to time
               ------------------------
on  and after  a Triggering  Date and  subject to the  terms and conditions
hereof, SoGen  may make a written request to AEC  to file with the
Commission  a registration  statement and  such other documents,  including a
prospectus, as may be necessary in order to comply with the provisions of the
Securities Act so as to permit a public offering and sale of up to all of the
Registrable Securities issued and issuable upon conversion of the Notes.  The
request  described in  this paragraph  (a) is  hereinafter referred  to  as a
"Demand Registration." SoGen shall have the right to withdraw its request for
a Demand  Registration by  giving written  notice to  AEC of  its request  to
withdraw at  any time  prior to effectiveness  of the  registration statement
therefor; provided that in the event of such withdrawal, SoGen shall be
          --------
responsible  for all  fees  and  expenses  (including  fees  and expenses of
its  counsel) incurred  by SoGen  prior to  such withdrawal;  and
provided further that SoGen may make, in the aggregate, not more than three

- -------- -------
(3) requests for a Demand  Registration hereunder.  Any request to  effect a
Demand Registration  shall  specify the  amount of  Registrable
Securities proposed to be sold and shall also specify the intended  method of
disposition  thereof.    Within  ten  (10) days  following  any  such  Demand
Registration  request, AEC  shall  notify any  other  holders of  Registrable
Securities of  such request.  Within fifteen (15)  days following the date of
such notice, any  such other holder of Registrable Securities covered by such
Demand  Registration request  shall  notify  AEC as  to  whether such  holder
desires to include  any Registrable  Securities held  by such  holder in  the
aggregate Registrable Securities covered by such Demand Registration request.
Whether  or not any  holder of Registrable  Securities elects to  include any
Registrable  Securities in such Demand Registration, such Demand Registration
shall  be counted as one of the  three Demand Registration requests permitted
hereunder as  to such holder.   There shall  be permitted hereunder  only one
Demand Registration request during any twelve (12) month period.  The minimum
aggregate  number of  Registrable  Securities  that must  be  covered by  any
registration statement prepared in response to a Demand  Registration request
shall be 100,000  Convertible Shares (or the equivalent  amount of Conversion
Shares).


                                      2
<PAGE>
          (b)  Effective Registration.  A registration will  not  be   deemed  
               ----------------------
to  have  been  effected   as  a  Demand Registration  unless  and  until 
it  has  been  declared  effective  by  the Commission and AEC has complied
in all material respects with its obligations under  this  Agreement   with 
respect  thereto  unless   failure  to  obtain effectiveness is due  to acts
or omissions  to act by SoGen or  any holder of Registrable Securities;
provided that if, after it has become effective, the offering  of  securities
- --------
pursuant to  such  registration  is or becomes  the subject  of  any  stop 
order,  injunction  or  other  order  or requirement of  the Commission or
any other  governmental or  administrative agency, or  if  any court
prevents  or otherwise  limits  the sale  of  such securities pursuant to
the registration, such registration will be deemed not to  have  been
effected as  to  the  shares  subject  to  such  stop  order,
injunction,  other order, requirement  or limitation unless  such stop order,
injunction, other  order,  requirement  or limitation  is  rescinded  or  the
issuance  of  such  stop  order,  injunction,  other  order,  requirement  or
limitation is imposed in response to an act or omission on the part of one or
more  holders of Registrable Securities the  offering of which is the subject
of  such registration.   If  (i)  a registration  requested pursuant  to this
Section 2.1 is deemed not to have been effected and such failure to have been
effected  is  not  the  result  of any  act  or  omission  of  any holder  of
Registrable Securities the  offering of which is covered  by the registration
or (ii) with respect to an offering of Registrable Securities on a continuous
basis  pursuant  to Rule  415  under  the  Securities Act,  the  registration
requested pursuant to this Section 2.1 does not remain effective for a period
of  at  least twenty-four  (24)  months  beyond  the effective  date  thereof
(excluding  for purposes  of this  calculation  any period  during which  the
effectiveness of such registration is subject to  a stop order, injunction or
other order  or requirement of  the Commission or  any other  governmental or
administrative agency or during which  any court prevents or otherwise limits
the sale of  securities pursuant to such registration) or, with respect to an
underwritten offering of Registrable Securities, until ninety (90) days after
the commencement of  the distribution and  the effect of  any failure of  the
type referred  to in clauses (i) and (ii) of  this sentence is to prevent the
distribution of 25%  or more of  the Registrable Securities  the offering  of
which  is  covered  by such  registration,  then  AEC  shall continue  to  be
obligated to effect  such registration pursuant to this Section 2.1 (and such
registration shall  not count toward  the three Demand  Registration requests
permitted SoGen pursuant to Section 2.1(a)).

          (c)  Selection of Underwriter.  If SoGen so elects, the offering
               ------------------------
of  Registrable Securities  pursuant  to  a Demand  Registration
shall be in the form of an underwritten offering, in which case AEC and SoGen
shall jointly  select one or  more nationally recognized firms  of investment
bankers to act as the lead managing Underwriter or Underwriters in connection
with such offering.

          (d)  Deferral.  Notwithstanding the foregoing, if AEC shall furnish
               --------
to  SoGen  in   response  to  SoGen's   request  for  a   Demand Registration
a  certificate signed  by  the  Chairman, President  and  Chief Executive
Officer  of AEC stating  that the Board  of Directors of  AEC has, by
duly  authorized  resolution, determined  in  good  faith  that it  would  be
seriously  detrimental to  AEC  and its  shareholders  for such  registration
statement to  be filed and it  is therefore essential to defer  the filing of
such registration statement, AEC shall have the right 

                                      3
<PAGE>
to defer  such filing  for a period  of not  more than ninety (90) days 
after receipt  of the  request for  a Demand  Registration.  SoGen
acknowledges  that it would  be seriously  detrimental to  AEC and  its
shareholders  for such  registration  statement  to  be filed  and  therefore
essential to  defer such  filing if,  among other things,  such filing  would
impose  an  undue  burden  upon  the  ability  of  AEC  to  proceed  with any
reorganization, merger,  consolidation or  acquisition of  the securities  or
assets  of another firm  or corporation or  disposition of  the securities or
assets of AEC or a public offering by AEC of Common Stock or other securities
of AEC registered under  the Securities Act which, in each  case, is material
to  AEC  (a "Material  Transaction").    If  AEC  shall  have  delivered  the
certificate  referred to  above  and  thereafter shall  have  entered into  a
definitive agreement or  filed a registration statement or  a proxy statement
in connection with a Material Transaction, AEC shall, upon  written notice to
SoGen,  have the  right to  defer  the filing  of the  registration statement
requested to be filed by SoGen for whatever additional time period (but in no
event longer than forty-five  (45) days) from the  expiration of the  initial
ninety (90)-day extension period referred to above as is reasonably necessary
to enable AEC to satisfy its disclosure obligations  under the Securities Act
in such registration statement with respect to the Material Transaction.  AEC
may not utilize  this right to defer  the filing of a  registration statement
more than once in any twelve (12)-month period.

     SECTION 2.2.  REDUCTION OF OFFERING.
                   ---------------------

          (a)  AEC may include  in a Demand Registration  pursuant to Section
2.1  hereof Common Stock  for the account of  AEC and for  the account of any
other person  or  entity  who  holds  Common Stock  on  the  same  terms  and
conditions as the Registrable Securities to be included therein; provided,
                                                                 --------
however, that (i) if the managing Underwriter or Underwriters of any
- -------
underwritten offering described in Section 2.1 shall have informed AEC in 
writing that it is  their opinion that  the total number  of shares  of
Common Stock  which SoGen, AEC  and any other  persons or entities
desiring  to participate  in  such  registration intend  to  include in  such
offering is such  as to materially and  adversely affect the success  of such
offering,  then the number  of shares of  Common Stock to  be offered for the
account of  AEC and for the  account of all  such other persons  and entities
(other than  SoGen) participating  in such registration  shall be  reduced or
limited pro rata in proportion to the respective number of shares of Common
        --- ----
Stock requested to  be registered by AEC and  such other persons
and entities to the extent necessary to reduce the respective total number of
shares of  Common Stock  requested to  be included  in such  offering to  the
number of shares  of Common Stock recommended by  such managing Underwriters,
and (ii) if  the offering  is not  underwritten, no other  person or  entity,
including  AEC, shall be permitted to offer  securities under any such Demand
Registration  unless  SoGen  consents  to the  inclusion  of  such securities
therein.


                                      4
<PAGE>
                                ARTICLE III
                           REGISTRATION PROCEDURES

     SECTION 3.1.  FILINGS; INFORMATION.  Whenever AEC is required to effect
                   --------------------
or  cause the  registration  of  Registrable  Securities  pursuant  to
Section 2.1, AEC will use  its reasonable efforts to effect the  registration
of  such Registrable  Securities in  accordance with  the intended  method of
disposition thereof  as quickly  as practicable, and  in connection  with any
such request:

          (a)  AEC will  as expeditiously as  possible (and in no  event more
than forty-five (45)  days from the date  of receipt of written  request from
SoGen pursuant to Section 2.1(a) to register Registrable Securities)  prepare
and file with  the Commission a registration statement on Form S-3 (if use of
such form is then  available to AEC pursuant  to the rules of  the Commission
and, if not,  on such other form promulgated by the  Commission for which AEC
then  qualifies and which  counsel for AEC  shall deem  appropriate and which
form shall  be available  for the sale  of the  Registrable Securities  to be
registered thereunder in accordance with the provisions of this Agreement and
in accordance with  the intended method of such  Registrable Securities), and
use   commercially  reasonable  efforts  to  cause  such  filed  registration
statement to become  and remain  effective (pursuant  to Rule  415 under  the
Securities  Act or  otherwise), and  AEC  will as  expeditiously as  possible
prepare and file with the Commission such amendments and supplements to  such
registration statement and the prospectus used in connection therewith as may
be  necessary to keep such registration statement  effective, for a period of
not less than: (i) twenty-four (24) consecutive months, or (ii)  with respect
to an underwritten offering of Registrable Securities, ninety (90) days after
the commencement of the distribution of all Registrable Securities covered by
such  registration statement  (but not  before the  expiration of  the period
referred to in Section 4(3) of the Securities Act and Rule 174 thereunder, if
applicable) and comply with the provisions of the Securities Act with respect
to the disposition  of all securities covered by  such registration statement
during such period in accordance with the intended methods  of disposition by
SoGen set forth in such registration statement.

          (b)  AEC   will,  prior  to  filing  a  registration  statement  or
prospectus or any amendment or supplement thereto, furnish to SoGen, one firm
of  counsel  representing  SoGen,  and  each  Underwriter,  if  any,  of  the
Registrable Securities covered  by such registration statement copies of such
registration  statement  as proposed  to  be  filed, together  with  exhibits
thereto,  which documents  will be  subject  to review  and  approval by  the
foregoing, and thereafter furnish to SoGen, its counsel and each Underwriter,
if  any,  for  their review  and  comment  such  number  of  copies  of  such
registration statement, each  amendment and supplement thereto  (in each case
including  all exhibits  thereto  and  documents  incorporated  by  reference
therein), the prospectus  included in such registration  statement (including
each preliminary  prospectus)  and such  other  documents or  information  as
SoGen,  counsel  or each  Underwriter  may  reasonably  request in  order  to
facilitate the disposition of the Registrable Securities.


                                      5
<PAGE>
          (c)   After  the  filing   of  the  registration statement,  AEC
will  promptly  notify SoGen  of  any  stop order  issued  or
threatened by the Commission in  connection therewith and take all reasonable
actions required to prevent the entry  of such stop order or to remove  it if
entered.

          (d)  AEC will use its reasonable efforts to (i) register or qualify
such Registrable  Securities under such other securities  or blue sky laws of
such jurisdictions in the United States as SoGen may reasonably (in  light of
SoGen's  intended  plan  of  distribution)  request,   and  (ii)  cause  such
Registrable  Securities to  be  registered  with or  approved  by such  other
governmental agencies or authorities in the United States as may be necessary
by virtue of the business and operations of AEC and do any and all other acts
and things that may be reasonably  necessary or advisable to enable SoGen  to
consummate the disposition of the Registrable Securities; provided that AEC
                                                          --------
will not be required to (A)  qualify generally to do business in any
jurisdiction where it would not otherwise be required to qualify  but for
this paragraph  (d), (B) subject itself to  taxation in any such jurisdiction
or (C) consent  or subject itself to general  service of process in  any such
jurisdiction.

          (e)  AEC will immediately  notify SoGen upon the  occurrence of any
of the  following events in  respect of a  registration statement  or related
prospectus in respect of an offering of Registrable Securities:  (i)  receipt
of any  request for  additional information  by the Commission  or any  other
federal or state governmental authority during the period of effectiveness of
the registration statement for amendments or  supplements to the registration
statement or related prospectus; (ii)  the issuance by the Commission or  any
other federal  or state governmental  authority of any stop  order suspending
the  effectiveness of  the registration  statement or  the initiation  of any
proceedings for that purpose; (iii)  receipt of any notification with respect
to the suspension of the qualification or exemption from qualification of any
of the Registrable Securities for sale in  any jurisdiction or the initiation
or threatening of  any proceeding for such purpose; (iv) the happening of any
event which makes any statement made in the registration statement or related
prospectus or any document incorporated  or deemed to be incorporated therein
by reference untrue in any material  respect or which requires the making  of
any changes in the registration statement, related prospectus or documents so
that, in the  case of  the registration  statement, it will  not contain  any
untrue statement  of  a material  fact or  omit to  state  any material  fact
required to be stated therein or necessary to make the statements therein not
misleading, and  that in  the case  of the  related prospectus,  it will  not
contain any untrue statement of a material fact or omit to state any material
fact  required  to be  stated  therein or  necessary to  make  the statements
therein, in the  light of the circumstances  under which they were  made, not
misleading; and  (vi) AEC's  reasonable determination  that a  post-effective
amendment to  the registration statement  would be appropriate; and  AEC will
promptly make  available to  SoGen any  such supplement  or amendment to  the
related prospectus.

          (f)  AEC  will  enter  into  customary  agreements  (including,  if
applicable,  an  underwriting  agreement  in  customary  form  and  which  is
reasonably satisfactory to AEC) and take such other actions as are reasonably
required in order to expedite or facilitate the 
                                      6
<PAGE>
disposition of such Registrable Securities (SoGen may, at its option, require
that any or all of the representations, warranties and covenants  of AEC or
to or for the  benefit of such Underwriters also be made to and for the
benefit of SoGen).

          (g)  AEC  will make  available to  SoGen (and  will deliver  to its
counsel) and each Underwriter, if any, subject to restrictions imposed by the
United States  federal government or  any agency or  instrumentality thereof,
copies of all  correspondence between the Commission and AEC,  its counsel or
auditors  and  will  also  make   available  for  inspection  by  SoGen,  any
Underwriter  participating in any  disposition pursuant to  such registration
statement  and any  attorney, accountant  or  other professional  retained by
SoGen or such Underwriter (collectively, the "Inspectors"), all financial and
other   records,  pertinent  corporate   documents  and  properties   of  AEC
(collectively, the "Records") as shall be reasonably necessary to enable them
to exercise their due diligence  responsibility, and cause AEC's officers and
employees to supply all information reasonably requested by any Inspectors in
connection with such  registration statement.  Records  which AEC determines,
in good faith,  to be confidential and  which it notifies the  Inspectors are
confidential  shall  not  be  disclosed  by the  Inspectors  unless  (i)  the
disclosure of such Records is necessary to avoid or correct a misstatement or
omission in such registration statement or (ii) the disclosure  or release of
such  Records   is  requested  or   required  pursuant  to   oral  questions,
interrogatories, requests for information or documents or a subpoena or other
order from a court  of competent jurisdiction or other process; provided that
                                                       --------
prior to any disclosure or release pursuant to clause (ii), the Inspectors
shall provide AEC with prompt notice of any such  request or requirement
so  that AEC may  seek an appropriate protective order or waive such
Inspectors' obligation not to disclose such Records; and, provided further,
                                                          -------- -------
that if failing the entry of a protective order or the waiver by  AEC 
permitting the  disclosure  or release  of  such Records, the  Inspectors,
upon advice  of counsel, are compelled  to disclose such Records, the
Inspectors may  disclose that portion of the  Records which counsel  has
advised  the Inspectors  that  the Inspectors  are compelled  to disclose. 
SoGen agrees that information obtained  by them solely as a result
of  such inspections  (not including  any information  obtained from  a third
party who,  insofar as  is known to  SoGen after  reasonable inquiry,  is not
prohibited  from  providing such  information  by  a  contractual,  legal  or
fiduciary obligation to  AEC) shall be deemed  confidential and shall  not be
used by it as the basis for  any market transactions in the securities of AEC
or  its  Affiliates unless  and  until  such  information is  made  generally
available to the  public.  SoGen further agrees that they will, upon learning
that  disclosure  of  such  Records  is  sought  in  a  court  of   competent
jurisdiction, give notice to AEC and allow  AEC, at its expense, to undertake
appropriate action to prevent disclosure of the Records deemed confidential.

          (h)  AEC will furnish to SoGen  and to each Underwriter, if any,  a
signed counterpart, addressed to SoGen or such Underwriter, of (1) an opinion
or opinions of counsel  to AEC, and (2) a  comfort letter or comfort  letters
from  AEC's  independent public  accountants,  each  in  customary  form  and
covering such matters of the type  customarily covered by opinions or comfort
letters, as the  case may be, as  SoGen or the managing  Underwriter therefor
reasonably requests.

                                      7
<PAGE>

          (i)  AEC  will otherwise  comply  with  all  applicable  rules  and
regulations of the Commission, including, without limitation, compliance with
applicable  reporting requirements  under  the Exchange  Act,  and will  make
available to  its  securityholders, as  soon  as reasonably  practicable,  an
earnings statement covering a period  of twelve (12) months, beginning within
three  (3) months  after the  effective date  of the  registration statement,
which earnings statement shall satisfy the provisions of Section 11(a) of the
Securities Act.

          (j)  AEC will (i)  if the Common Stock  shall be listed on  the New
York  Stock  Exchange  or  the  American   Stock  Exchange  at  the  time  of
effectiveness  of such  registration statement,  use  commercially reasonable
efforts  to  cause all  such  Registrable Securities  to  be  listed on  such
exchange (if  the listing  of such Registrable  Securities is  then permitted
under  the  rules  of  such  exchange) and,  if  not,  (ii)  use commercially
reasonable efforts to  secure designation of all  such Registrable Securities
covered by  such registration statement  as a NASDAQ "national  market system
security" within the meaning of Rule  11Aa2-1 of the Commission, and, in  the
case of  clause (ii)  above, to  arrange for  at least  two market makers  to
register  as  such with  respect  to  such  Registrable Securities  with  the
National Association of Securities Dealers, Inc.  (the "NASD").

          (k)  AEC will appoint  a transfer agent and registrar  for all such
Registrable Securities  covered by such registration statement not later than
the effective date of such registration statement.

          (l)  In   connection  with  an   underwritten  offering,  AEC  will
participate, to the  extent reasonably requested by the  managing Underwriter
for the offering or SoGen, in customary  efforts to sell the securities under
the offering, including,  without limitation, participating in  "road shows";
provided that AEC shall not be obligated to participate in more than one such
- --------
offering   in  any  twelve   (12)-month  period  and   any  such participation
by  AEC shall be at the expense  of the managing Underwriter or SoGen  unless
AEC  shall also  be  offering securities  in such  underwritten
offering.

          AEC may  require SoGen to promptly  furnish in writing to  AEC such
information regarding the  distribution of the Registrable  Securities as AEC
may from time to time reasonably request and such other information as may be
legally  required in  connection with  such  registration including,  without
limitation, all such information as may be requested by the Commission or the
NASD.  If  SoGen fails  to provide such  information requested in  connection
with such  registration within  ten (10) business  days after  receiving such
written  request, then AEC  may cease pursuit  of such  registration, and the
Demand Registration request  in respect of which such  registration was being
pursued shall  count toward the  limit of three Demand  Registration requests
hereunder.

          SoGen  agrees  that, upon  receipt of  any notice  from AEC  of the
happening of any  event of the kind described in Section 3.1(e) hereof, SoGen
will  forthwith discontinue disposition of Registrable Securities pursuant to
the registration statement covering such Registrable Securities  until SoGen's
receipt of  the copies  of the  supplemented or  amended 
                                      8
<PAGE>
prospectus  contemplated by  Section 3.1(e) hereof, and,  if so  directed by
AEC,  SoGen will  deliver to AEC  all copies, other than permanent file copies
then in SoGen's possession, of  the most recent  prospectus covering such 
Registrable Securities at the  time of receipt of such notice.   In the event
AEC shall give  such notice, AEC shall extend  the  period  during  which 
such  registration  statement  shall   be maintained effective  (including
the  period referred  to  in Section  3.1(a) hereof)  by the number of days
during  the period from and including the date of the giving of notice 
pursuant to Section 3.1(e)  hereof to the date  when AEC shall  make
available to  SoGen a  prospectus supplemented or  amended to
conform with the requirements of Section 3.1(e) hereof.

     SECTION 3.2.  REGISTRATION EXPENSES.  In connection with any Demand
                   ---------------------
Registration,  AEC  shall  pay  the  following  registration  expenses
incurred  in connection with  the registration thereunder  (the "Registration
Expenses"):  (i) all registration and filing  fees, (ii) fees and expenses of
compliance with  securities or blue  sky laws (including reasonable  fees and
disbursements of  counsel in connection  with blue sky qualifications  of the
Registrable   Securities),  (iii)  printing  expenses,  (iv)  AEC's  internal
expenses (including,  without limitation,  all salaries  and expenses of  its
officers and employees  performing legal or accounting duties),  (v) the fees
and  expenses incurred  in connection  with  the listing  of the  Registrable
Securities, (vi)  reasonable fees  and disbursements of  counsel for  AEC and
customary  fees and  expenses for  independent  certified public  accountants
retained  by AEC  (including the  expenses of  any comfort  letters or  costs
associated with the delivery by independent certified public accountants of a
comfort letter  or  comfort  letters  requested pursuant  to  Section  3.1(h)
hereof), (vii)  the fees and expenses of any  special experts retained by AEC
in connection with such registration  and (viii) reasonable fees and expenses
of one  firm of counsel for SoGen retained as SoGen's counsel with respect to
such  Demand  Registration.    AEC  shall  have  no  obligation  to  pay  any
underwriting  fees,  discounts or  commissions  attributable to  the  sale of
Registrable Securities,  or the cost of any  special audit required by SoGen,
such costs to be borne by SoGen.

                                  ARTICLE IV
                       INDEMNIFICATION AND CONTRIBUTION

     SECTION 4.1.  INDEMNIFICATION BY AEC.  AEC agrees to indemnify and hold
                   ----------------------
harmless  SoGen,  its   partners,  Affiliates,  officers,   directors,
employees and duly  authorized agents, and each Person or entity, if any, who
controls SoGen  within the  meaning of Section  15 of  the Securities  Act or
Section  20 of  the Exchange  Act,  together with  the partners,  Affiliates,
officers, directors, employees and duly authorized agents of such controlling
Person  or entity (collectively, the "Controlling Persons"), from and against
any  loss, claim,  damage, liability,  reasonable attorneys'  fees,  costs or
expenses and costs and expenses of investigating and defending any such claim
(collectively,  "Damages"),  joint  or  several, and  any  action  in respect
thereof  to which  SoGen,  its  partners,  Affiliates,  officers,  directors,
employees and  duly authorized  agents, and any  such Controlling  Person may
become subject under the Securities Act or otherwise, insofar as such Damages
(or proceedings in respect thereof) arise out  of, or are based upon,  any
untrue statement or alleged untrue  statement of
                                      9
<PAGE>
a material fact contained in any registration statement  or  prospectus 
relating  to  the  Registrable Securities  or  any preliminary prospectus,
or arises out of, or  are based upon, any omission or alleged  omission to 
state  therein a  material fact  required to  be stated therein or  necessary
to make  the statements therein not  misleading, except insofar as the same
are based upon information furnished in writing to AEC by SoGen or an
Underwriter expressly for use therein, and shall reimburse SoGen, its
partners, Affiliates, officers, directors, employees and duly authorized
agents,  and each such  Controlling Person for  any legal  and other expenses
reasonably  incurred by SoGen, its partners, Affiliates, officers, directors,
employees  and duly  authorized agents,  or  any such  Controlling Person  in
investigating or defending or preparing to defend against any such Damages or
proceedings; provided, however, that AEC shall not be liable to
             --------  -------
SoGen to the  extent that any such  Damages arise out of  or are
based upon an untrue statement or omission made in any preliminary prospectus
if (i) SoGen failed to send or deliver a copy of the final prospectus with or
prior  to the delivery  of written confirmation  of the sale by  SoGen to the
Person asserting the  claim from which such Damages arise, and (ii) the final
prospectus would  have  corrected such  untrue  statement or  alleged  untrue
statement or such omission or alleged omission; provided further, however,
                                                -------- -------  -------
that AEC shall not be liable in any such case to the extent that
any such  Damages arise  out of  or  are based  upon an  untrue statement  or
alleged untrue statement or omission or alleged omission in any prospectus if
(x) such untrue statement or omission or alleged omission is corrected  in an
amendment or  supplement to such  prospectus, and (y) having  previously been
furnished by or on behalf of AEC with copies of such prospectus as so amended
or  supplemented, SoGen  thereafter fails  to deliver  such prospectus  as so
amended  or  supplemented  prior  to  or concurrently  with  the  sale  of  a
Registrable  Security to  the  person  asserting the  claim  from which  such
Damages  arise.   AEC  also  agrees  to indemnify  any  Underwriters  of  the
Registrable  Securities,  their officers  and  directors and  each  Person or
entity who controls such Underwriters on customary terms.

     SECTION 4.2.  INDEMNIFICATION BY SOGEN.  SoGen agrees to indemnify and
                   ------------------------
hold  harmless  AEC,  its partners,  Affiliates,  officers, directors,
employees and duly authorized  agents and each Person or entity,  if any, who
controls AEC  within  the meaning  of Section  15 of  the  Securities Act  or
Section  20 of  the Exchange  Act,  together with  the partners,  Affiliates,
officers, directors, employees and duly authorized agents of such controlling
Person, to the same  extent as the foregoing indemnity from AEC to SoGen, but
only  with  reference  to  information  related  to  SoGen  or  its  plan  of
distribution, furnished  in writing by  SoGen or on SoGen's  behalf expressly
for  use  in  any  registration  statement  or  prospectus  relating  to  the
Registrable  Securities,  or any  amendment  or  supplement  thereto, or  any
preliminary prospectus.   In case  any action or proceeding  shall be brought
against AEC  or its partners,  Affiliates, officers, directors,  employees or
duly  authorized agents  or  any  such controlling  Person  or its  partners,
Affiliates,  officers, directors,  employees or  duly  authorized agents,  in
respect of which  indemnity may be sought against SoGen, SoGen shall have the
rights  and  duties  given  to AEC,  and  AEC  or  its  partners, Affiliates,
officers, directors, employees or duly authorized agents, or such controlling
Person,  or its partners, Affiliates, officers,  directors, employees or duly
authorized agents, shall have the comparable rights and  duties given to
SoGen by Section  4.1.   SoGen also agrees to  indemnify and  hold
                                      10
<PAGE>
harmless any  Underwriters of  the Registrable Securities with reference  to
the same information  as to which it  agrees to indemnify AEC referenced above,
their  officers and directors and each Person who controls such Underwriters 
on customary terms.   AEC shall be entitled to receive  indemnities on 
customary  terms from Underwriters,  selling brokers, dealer managers and 
similar securities industry professionals  participating in the distribution,
to the same extent  as provided above, with  respect to information  so 
furnished  in  writing  by  such  persons  specifically  for inclusion in
any prospectus or registration statement.

     SECTION 4.3.  CONDUCT OF INDEMNIFICATION PROCEEDINGS.  Promptly after
                   --------------------------------------
receipt by any person or entity in  respect of which indemnity may be
sought pursuant to Section 4.1 or  4.2 (an "Indemnified Party") of notice  of
any claim or the commencement of any action, the Indemnified Party  shall, if
a claim in respect thereof is to be made against the person or entity against
whom  such indemnity  may be  sought  (an "Indemnifying  Party"), notify  the
Indemnifying  Party in  writing  of the  claim  or the  commencement  of such
action; in  the event an Indemnified Party shall  fail to give such notice as
provided in this  Section 4.3 and the  Indemnifying Party to whom  notice was
not given  was unaware  of the  proceeding to  which such  notice would  have
related and was materially prejudiced by the failure to give such notice, the
indemnification provided for  in Section 4.1 or  4.2 shall be reduced  to the
extent of  any actual prejudice resulting from such  failure to so notify the
Indemnifying Party; provided, that the failure to notify the Indemnifying
                    --------
Party shall not relieve it from any liability which it may have to an
Indemnified Party otherwise than under Section 4.1 or 4.2.  If any such claim
or action shall  be brought against an Indemnified Party, and it shall notify
the Indemnifying Party  thereof, the Indemnifying Party shall  be entitled to
participate therein,  and, to  the extent  that it  wishes, jointly  with any
other similarly  notified Indemnifying Party,  to assume the  defense thereof
with counsel reasonably satisfactory to  the Indemnified Party.  After notice
from  the Indemnifying  Party to  the  Indemnified Party  of its  election to
assume the defense  of such claim or action, the Indemnifying Party shall not
be  liable  to  the  Indemnified  Party  for  any  legal  or  other  expenses
subsequently incurred by the Indemnified Party in connection with the defense
thereof other than reasonable costs of investigation; provided that the
                                                      --------
Indemnified Party shall have the  right to employ separate counsel to
represent  the Indemnified  Party  and  its controlling  persons  who may  be
subject to  liability arising out of any claim  in respect of which indemnity
may be sought  by the Indemnified Party  against the Indemnifying Party,  but
the fees  and expenses  of such  counsel  shall be  for the  account of  such
Indemnified Party unless (i) the Indemnifying Party and the Indemnified Party
shall  have mutually agreed to the  retention of such counsel  or (ii) in the
reasonable judgment of AEC and such Indemnified Party, representation of both
parties by the same counsel would be inappropriate due to actual or potential
conflicts of  interest between them,  it being understood, however,  that the
Indemnifying Party shall not, in connection with any one such claim or action
or separate  but substantially similar  or related claims  or actions in  the
same  jurisdiction  arising   out  of   the  same   general  allegations   or
circumstances, be liable  for the fees and expenses of more than one separate
firm of attorneys (together  with appropriate local counsel) at any  time for
all Indemnified  Parties, or for  fees and expenses that  are not reasonable.
No Indemnifying Party shall, without the prior written consent of the 
Indemnified Party,  effect any  settlement of any  claim or pending or
threatened
                                      11
<PAGE>
proceeding in respect of which the Indemnified Party is or could have been 
a party and  indemnity could have been sought hereunder by such  Indemnified 
Party,  unless such  settlement  includes an  unconditional release  of such  
Indemnified Party  from all  liability arising out  of such claim or 
proceeding.   Whether or not the defense  of any claim or action  is
assumed  by the  Indemnifying  Party,  such Indemnifying  Party  will not  be
subject  to any liability for any  settlement made without its consent, which
consent will not be unreasonably withheld.

     SECTION 4.4.  CONTRIBUTION.  If the indemnification provided for in
                    ------------
this Article IV is unavailable  to the Indemnified Parties in respect
of any  Damages referred to herein, then each  Indemnifying Party, in lieu of
indemnifying such Indemnified  Party, shall contribute to the  amount paid or
payable by such Indemnified Party as a  result of such Damages (i) as between
AEC and  SoGen on the  one hand  and the Underwriters  on the other,  in such
proportion as is appropriate to reflect the relative benefits received by AEC
and SoGen on the one hand and the Underwriters on the other from the offering
of the  Registrable Securities,  or if such  allocation is  not permitted  by
applicable law, in such proportion as is  appropriate to reflect not only the
relative benefits but  also the relative  fault of AEC  and SoGen on the  one
hand and  of the Underwriters on the other  in connection with the statements
or omissions which  resulted in such Damages,  as well as any  other relevant
equitable considerations, and (ii) as between  AEC on the one hand and  SoGen
on the other,  in such proportion as  is appropriate to reflect  the relative
fault of AEC and of SoGen in connection with such statements or omissions, as
well as any  other relevant equitable considerations.   The relative benefits
received by AEC and  SoGen on the one hand and the  Underwriters on the other
shall  be deemed to be in the same  proportion as the total proceeds from the
offering (net  of underwriting discounts and commissions but before deducting
expenses) received  by AEC and SoGen bear to the total underwriting discounts
and commissions received  by the Underwriters, in  each case as set  forth in
the table on the cover page of the prospectus.  The relative fault of AEC and
SoGen  on  the one  hand  and  of the  Underwriters  on  the other  shall  be
determined by reference to, among other things, whether the untrue or alleged
untrue statement of  a material fact or  the omission or alleged  omission to
state a material fact relates to information supplied  by AEC and SoGen or by
the Underwriters.  The relative fault of AEC on the one hand  and of SoGen on
the other shall  be determined by reference  to, among other things,  whether
the untrue or alleged untrue statement of a material fact  or the omission or
alleged omission to state a material fact relates to information supplied  by
such   party,  and  the  parties'  relative   intent,  knowledge,  access  to
information and opportunity to correct or prevent such statement or omission.

          AEC  and SoGen  agree that it  would not  be just and  equitable if
contribution  pursuant  to this  Section  4.4  were  determined by  pro  rata
allocation  (even if  the Underwriters  were treated as  one entity  for such
purpose) or by any other method of allocation which does not  take account of
the  equitable  considerations  referred  to  in  the  immediately  preceding
paragraph.  The amount paid or payable by an Indemnified Party as a result of
the  Damages referred  to in  the  immediately preceding  paragraph shall  be
deemed to include, subject to the limitations  set  forth  above,  any  legal
or other expenses reasonably incurred by such
                                      12
<PAGE>
Indemnified   Party   in  connection   with investigating or  defending 
any  such action or  claim.   Notwithstanding the provisions  of  this  
Section  4.4,  no  Underwriter  shall  be  required  to contribute any 
amount  in excess of  the amount by  which the total  price at
which the  Registrable Securities underwritten  by it and distributed  to the
public  were offered to  the public exceeds  the amount of  any damages which
such Underwriter has otherwise been required to  pay by reason of such untrue
or alleged untrue statement or omission or alleged omission, and SoGen  shall
in  no event be required to contribute any  amount in excess of the amount by
which  the total  price at  which the  Registrable Securities  of  SoGen were
offered to the public  (less underwriting discounts and commissions)  exceeds
the amount of any damages  which SoGen has otherwise been required to  pay by
reason  of such  untrue or alleged  untrue statement  or omission  or alleged
omission.   No  person  guilty of  fraudulent  misrepresentation (within  the
meaning  of  Section  11(f)  of  the Securities  Act)  shall  be  entitled to
contribution  from  any  person  who   was  not  guilty  of  such  fraudulent
misrepresentation.

                                  ARTICLE V
                                MISCELLANEOUS

     SECTION 5.1.  TERM.  The registration rights provided to the holders of
                   ----
Registrable Securities hereunder shall terminate on December 22, 1998;
provided, however, that the provisions of Article IV hereof shall survive any
- --------  -------
termination of this Agreement.

     SECTION 5.2.  RULE 144.  AEC covenants that it will file all reports
                   --------
required to be filed  by it under the Securities Act  and the Exchange
Act and  that it  will take  such further  action as  holders of  Registrable
Securities may  reasonably request, all to  the extent required from  time to
time  to enable  SoGen to  sell Registrable  Securities  without registration
under the Securities Act within the limitation of the exemptions  provided by
(a) Rule  144, as  such Rule may  be amended  from time to  time, or  (b) any
similar rule or  regulation hereafter adopted by  the Commission.  If  at any
time AEC is not required to file  such reports, it will, upon the request  of
any  holder  of   Registrable  Securities,  make  publicly   available  other
information so long as necessary to permit  sales pursuant to Rule 144.  Upon
the  request of SoGen,  AEC will deliver  to SoGen a  written statement as to
whether it has complied with such requirements.

     SECTION 5.3.  RESTRICTIONS ON SALE BY AEC AND OTHERS.  AEC agrees and
                   --------------------------------------
it shall use its best efforts to cause its affiliates to agree (i) not
to effect any  public sale or distribution of any securities similar to those
being registered  in accordance  with Section 2.1  hereof, or  any securities
convertible into  or exchangeable or exercisable for  such securities, during
the  thirty (30)  days  prior to,  and  during the  period  beginning on  the
effective  date  of  any  registration  statement (except  as  part  of  such
registration  statement)  until  all of  the  Registrable  Securities offered
thereof have  been sold if,  and to the  extent, reasonably requested  by the
managing Underwriter  or Underwriters in  the case of an  underwritten public
offering; provided, however, that such period shall not exceed ninety (90)
          --------  -------
days and  (ii) to use  commercially reasonable efforts to  ensure that
any agreement entered into after the date hereof shall contain  a provision
under which  holders of  such securities  agree  not  to  effect  any
                                      13
<PAGE>
sale  or  distribution of  any  such securities during the periods 
described in (i) above, in each case  including a sale pursuant to 
Rule 144  under the Securities Act (except as part  of any
such registration, if permitted); provided, however, that the provisions of
                                  --------  -------
this  Section  5.3  shall  not  prevent  (x)  the  conversion or exchange  
of any  securities  pursuant  to  their terms  into  or  for  other
securities or  (y) the  issuance of  any securities  to employees  of AEC  or
pursuant to any employee plan.

     SECTION 5.4.  AMENDMENT AND MODIFICATION.  Any provision of this
                   --------------------------
Agreement may be waived, provided that such waiver is set forth in
                         --------
a writing executed by  the party against whom the enforcement of such
waiver is sought.  The provisions of this Agreement, including the provisions
of this sentence, may not  be amended, modified or supplemented, and  waivers
or consents to departures from the provisions hereof may not be given, unless
the Company has obtained the written consent of the holders of a  majority of
the  then outstanding Registrable Securities.  Notwithstanding the foregoing,
the waiver of  any provision  hereof with  respect to a  matter that  relates
exclusively  to  the  rights  of  holders  of  Registrable  Securities  whose
securities  are being sold pursuant to  a registration statement and does not
directly  or indirectly  affect the  rights of  other holders  of Registrable
Securities may be  given by holders of at least a majority of the Registrable
Securities being sold by such holders; provided that the provisions of this
                                       --------
sentence  may not  be  amended, modified  or  supplemented except  in
accordance with  the provisions  of the immediately  preceding sentence.   No
course of dealing  between or among  any Person having  any interest in  this
Agreement will be  deemed effective to modify, amend or discharge any part of
this Agreement or any rights or obligations of any person under or  by reason
of this Agreement.

     SECTION 5.5.  SUCCESSORS AND ASSIGNS; ENTIRE AGREEMENT.  This Agreement
                   ----------------------------------------
and all of the provisions hereof  shall be binding upon and inure  to
the  benefit  of the  parties  hereto  and  their respective  successors  and
assigns.  SoGen may assign its rights  under this Agreement to any subsequent
holder of Notes or Conversion Shares, provided that AEC shall have the right
                                      --------
to  require  any  holder  of  Registrable  Securities  to  execute  a
counterpart of this  Agreement as a condition  to such holder's claim  to any
rights hereunder.  This Agreement,  together with the Subscription  Agreement
and  the Notes sets forth the  entire agreement and understanding between the
parties as to the subject matter  hereof and merges and supersedes all  prior
discussions,  agreements and  understandings of  any and  every nature  among
them.

     SECTION 5.6.  SEPARABILITY.  In the event that any provision of this
                   ------------
Agreement or the  application of any provision hereof  is declared to
be  illegal, invalid  or  otherwise  unenforceable by  a  court of  competent
jurisdiction, the remainder of this Agreement shall not be affected except to
the  extent necessary  to  delete  such  illegal,  invalid  or  unenforceable
provision unless that  provision held invalid shall  substantially impair the
benefits of the remaining portions of this Agreement.

     SECTION 5.7.  NOTICES.  All notices, demands, requests, consents,
                   -------
approvals or other  communications required or permitted  to be given
hereunder or which are given with respect  to this  Agreement shall  be  in
writing  and shall  be personally served or  deposited in 
                                      14
<PAGE>
the mail, registered  or certified, return receipt requested,  postage 
prepaid, or  delivered by  reputable air  courier service  with charges  
prepaid, or  transmitted  by hand  delivery, telegram, telex or facsimile, 
addressed as set forth below, or to such other address as such party shall  
have specified most recently  by written notice: (i)  if to the Company, 
to: Andrea Electronics Corporation, 11-40 45th Road, Long Island City,  
New  York  11101,  Attention:  Patrick  Pilch,  Facsimile  No.:  (718)
784-8457; with  copies (which shall not constitute  notice) to: Brown & Wood,
One World Trade Center, New York, New York 10045, Attention: Alan  L. Jakimo,
Esq., Facsimile No.:  (212) 839-5599; and (ii)  if to Purchaser,  to: Societe
Generale, Tour  Societe Generale,  17 Cours Valmy,  Paris, La  Defense 92987,
France, Attention:  Marc Litzler,  Facsimile No.:  (011) 33-1-42134770;  with
copies  (which  shall   not  constitute  notice)  to:  (1)  Societe  Generale
Securities  Corporation, 1221  Avenue of  the  Americas, New  York, New  York
10020,  Attention: Guillaume Pollet,  Facsimile No.:  (212) 278-5467  and (2)
Dorsey  &  Whitney  P.L.L.P., 350  Park  Avenue,  New York,  New  York 10022,
Attention: J. Eric Maki, Esq., Facsimile No.: (212) 888-0018.  Notice shall
be deemed  given on the date of service  or transmission if personally served
or transmitted by  telegram, telex or  facsimile.  Notice  otherwise sent  as
provided herein shall be deemed given on the third business day following the
date mailed  or on the second business day  following delivery of such notice
by a reputable air courier service.

     SECTION 5.8.  GOVERNING LAW.  THIS AGREEMENT SHALL BE GOVERNED BY AND
                   -------------
CONSTRUED  IN ACCORDANCE  WITH THE INTERNAL  LAW OF THE  STATE OF NEW
YORK, WITHOUT GIVING EFFECT TO PRINCIPLES OF CONFLICTS OF LAWS THEREOF.

     SECTION 5.9.  HEADINGS.  The headings in this Agreement are for
                   --------
convenience of reference only and shall not constitute a part of this
Agreement, nor shall they affect their meaning, construction or effect.

     SECTION 5.10.  COUNTERPARTS.  This Agreement may be executed in any
                    ------------
number of  counterparts,  each of  which  shall be  deemed  to be  an
original instrument  and all of which  together shall constitute  one and the
same instrument.

     SECTION 5.11.  FURTHER ASSURANCES.  Each party shall cooperate and take
                    ------------------
such  action as may be reasonably requested by another party in order
to  carry  out  the  provisions  and  purposes  of  this  Agreement  and  the
transactions contemplated hereby.

     SECTION 5.12.  REMEDIES.  In the event of a breach or a threatened
                    --------
breach by any party to  this Agreement of its obligations  under this
Agreement, any party injured or to be injured by such breach will be entitled
to specific performance  of its rights under this Agreement  or to injunctive
relief, in addition to being entitled to exercise all rights provided in this
Agreement and granted by law.  The parties agree that the  provisions of this
Agreement shall be  specifically enforceable, it being agreed  by the parties
that the remedy  at law, including monetary  damages, for breach of any such
provision will be inadequate 
                                      15
<PAGE>
compensation for any  loss and that any defense  or objection in
any action for specific performance or injunctive relief that a remedy at law
would be adequate is waived.

                           (signature page follows)
                                      16
<PAGE>
     IN  WITNESS WHEREOF,  the  parties  hereto  have  caused  this
Agreement to be executed by the undersigned, thereunto duly authorized, as of
the date first set forth above.



                              ANDREA ELECTRONICS CORPORATION



                              By: 
                                  ----------------------------------------
                              Name:
                              Title:

                              SOCIETE GENERALE



                              By: 
                                  ----------------------------------------
                              Name:
                              Title:

                                      17


<PAGE>
                                                                 EXHIBIT 10.3
<PAGE>
                           MEMORANDUM OF AGREEMENT

     This Memorandum of Agreement  (hereinafter the "Agreement") is made  and
entered  into effective as of the 14th  day of September, 1993 by and between
Grumman Aerospace Corporation, a corporation organized and existing under the
laws of the State of New York,  having an office at Bethpage, New York 11714-
3592  (hereinafter called "Grumman")  and the Andrea  Electronics Corporation
("AEC"), a corporation organized and existing under  the laws of the State of
New  York, having an office  at 11-40 45th  Road, Long Island  City, New York
11101, and  cancels and  supersedes the Memorandum  of Agreement  between the
parties dated 3/30/93.

                             W I T N E S S E T H:

     WHEREAS,  Grumman  is  a  supplier  of  major  equipment  for  the  U.S.
Government, including electronic communications equipment; and

     WHEREAS, AEC is a designer of certain communications headset components,

     NOW, THEREFORE, Grumman and AEC do hereby mutually agree as follows:

ARTICLE 1:     Purpose
               -------
     1.1  The  purpose  of  this Agreement  is  to set  forth  the  terms and
conditions  under  which Grumman and AEC will cooperate  in  the  design,
development, testing, marketing and manufacturing of Headset Systems.

ARTICLE 2:     Definitions
               -----------
          As  used  herein,  the following  terms  shall  have the  following
meaning:

          2.1  "Technical Data" shall mean technical data as defined in FAR
               352.227-7013 produced  as a result of this Agreement or  used
               in its performance.

          2.2  "ANC"  shall mean the "Active Noise Cancellation" component of
               the Headset System.

          2.3  "ANR"  shall mean the "Active Noise Cancellation" component of
               the Headset System.

          2.4  "Headset  System" shall mean  a complete headset  system which
               contains  the  Underlying   Technology  and  the   Application
               Technology.

          2.5  "Engineering Prototype"  shall mean the Headset  Systems which
               AEC  shall produce for  qualification testing pursuant  to the
               terms below.


                                      1
     <PAGE>
          2.6 "Underlying  Technology"  shall  refer  to  AEC's  ANR and  ANC
               designs existing at the time of this Agreement.

          2.7 "Application  Technology" shall  refer to  the  design of  the
               Engineering Prototype and further improvements approved by the
               Technical Design Authority.

          2.8  "Data  Package"  shall  mean  such  technical  information  in
               recorded form sufficient to enable Grumman or its suppliers to
               manufacture  end   items  or  components   of  the  Underlying
               Technology.

          2.9  "Technical Design Authority" is defined  as the responsibility
               for the adequacy and sufficiency of the Headset System design.

ARTICLE 3:  Relationship of the Parties
            ---------------------------

          3.1  This Agreement  is not  intended to  constitute, create,  give
effect  to or  otherwise recognize  a joint  venture, partnership,  or formal
business entity of  any kind between the  parties hereto, and the  rights and
obligations  of  the parties  shall  not be  construed as  providing  for the
sharing of  profits or losses  arising out  of the efforts  of either of  the
parties.

          3.2  Neither  party shall have any authority to  act for or to bind
the  other  party  in  any  respect  whatsoever,  nor,  except  as  otherwise
specifically provided herein, to incur  any debts or liabilities in the  name
of or on behalf of the other party hereto.

          3.3  Except as otherwise specifically provided for herein,  nothing
contained in this Agreement shall  preclude either party hereto from engaging
in its normal outside  marketing efforts in connection with the  offering for
sale or  the  sale of  its products  and/or services  or  from soliciting  or
accepting any contract or subcontract from any third party for any program or
project.

          3.4  Except as otherwise  provided herein, each party  hereto shall
be  responsible for its  own costs and  expenses incurred  in discharging the
obligations set forth herein.

          3.5  Neither party shall have any  liability to the other party for
delayed  performance in  carrying  out its  obligations under  this Agreement
provided that the  party who has  incurred the  delayed performance has  been
diligent in its efforts  to perform the obligations assumed by  it under this
Agreement.

          3.6  The parties recognize and agree  that the work to be conducted
hereunder may  have general applicability  to various future  projects either
for  the  Government  or  for other  third  parties.    In  discharging their
respective obligations under this Agreement,  Grumman and AEC warrant to each
other that  no  portion of  the  work to  be  done under  this  Agreement  is
otherwise required  of either of them as an  element of performance under any
existing contract which  they may have with any other  parties, including the
United States Government.


                                      2
<PAGE>
ARTICLE 4:  Design Obligations of AEC
            -------------------------

          4.1  AEC shall perform all necessary design and development work to
produce a quantity  of (Confidential Treatment) Engineering  Prototypes which
meet the requirements of Exhibit A hereto.  The Prototypes shall be the joint
property  of  Grumman and  AEC.   Grumman's  use of  the Prototypes  shall be
limited to testing, evaluation, marketing and loan to potential customers.

          4.2  The work described  in 4.1  shall be  performed in  accordance
with the schedule specified in the  Statement of Work and attached hereto  as
Exhibit B.

          4.3  AEC  shall be responsible for the qualification testing of the
Engineering  Prototypes in accordance with the Product Function Specification
attached hereto as Exhibit A.

          4.4  Grumman  shall be responsible  for having the  headsets placed
upon the  U.S. Qualified Parts  List ("QPL").   AEC shall be  responsible for
maintaining  all  required  internal procedures,  processes  and  controls to
support the QPL process.

ARTICLE 5:  Design Obligations of Grumman
            -----------------------------

          5.1  Grumman  shall assist AEC  in upgrading its  quality assurance
system standards to those of MIL-Q-9850 and/or ISO 9000/Q-90.

          5.2  Grumman shall supply AEC with reasonable and necessary support
in the qualification testing of the Engineering Prototypes.

ARTICLE 6:    Design Funding
              --------------

          6.1  Grumman  and  AEC  shall  jointly  fund  the   design  of  the
Engineering  Prototypes according  to  a  (Confidential  Treatment)    ratio.
Maximum total  funding by Grumman  shall not exceed  (Confidential Treatment)
("Grumman Funding").  The Grumman  Funding shall be distributed in accordance
with the Purchase Order  attached hereto as Exhibit C.   AEC shall thereafter
continue  its funding until successful completion  of its design obligations.
AEC  shall segregate all  its design costs  and shall provide  Grumman with a
monthly  accounting of same.  The  books and records of  AEC relating to this
Agreement shall  be available  for inspection by  Grumman upon  prior written
notice to AEC at reasonable times during the course of this Agreement and for
three years thereafter.

          6.2  Grumman and AEC each represent and warrant that the sources of
funding that they will use to fund the Project shall not result  in the grant
to the  United States Government or to  any third party of any  rights in the
Projects, including rights  in the Engineering  Prototypes or  in any of  the
Technical Data.

ARTICLE 7:    Design Rights
              -------------


                                    3
<PAGE>
          7.1  AEC represents and warrants that  it has full rights and title
to  the Underlying  Technologies and  has the  authority to  enter into  this
Agreement.   All rights  to the Underlying  Technologies and  the Application
Technology are and  shall remain the property  of AEC.  AEC  hereby grants to
Grumman,  subject to  Article  14.6  herein,  in consideration  of  Grumman's
Funding   provided  hereunder,  exclusive  worldwide  rights  to  market  the
Application Technology  for the  foreign and  domestic, direct  and indirect,
military sales market, all as defined in Article 8.1(a).

          7.2  Upon  qualification  of  the Engineering  Prototypes,  Grumman
shall be the  Technical Design Authority.   No changes to the  Headset System
design may thereafter be made without prior written approval of Grumman.

          7.3 Inventions  conceived jointly  by  employees of  both  parties
during  work  under  this  Agreement  and patents  arising  from  such  joint
inventions shall  be the  joint property  of Grumman  and AEC,  and shall  be
available to be utilized by  the parties hereto only with  prior consultation
and  agreement  between the  parties hereto.    The parties  agree  to select
mutually  acceptable patent  attorneys to  file  and prosecute  United States
Patent applications  based on such  joint patentable inventions and  to share
equally the cost  of such services  and expenses reasonably incurred  by such
attorneys,  and, without  further compensation,  to  give such  attorneys all
reasonable assistance, to  cause all necessary papers  to be executed  and do
all things that may reasonably be required to obtain United States patents on
such  joint  inventions.     The  cost  of  filing   and  prosecuting  patent
applications on joint inventions shall  be shared equally between the parties
and  each  party  shall  cooperate  with the  other  in  providing  technical
information   and  assistance  necessary  for  filing  and  prosecuting  such
applications.

          7.4  If  either party  elects not  to  continue prosecution  of any
application it has shared  in filing pursuant to this Article,  then it shall
promptly  notify the  other party  in writing of  such election,  giving said
other party the right to take over such prosecution at its sole expense.  The
party who decides not to file or  prosecute such application shall assign its
interest therein to  the other party  but shall  retain a royalty-free,  non-
exclusive license, without  the right to grant sublicenses,  under any patent
issuing thereon.

          7.5  Except  as otherwise provided in Article 7.1, each party shall
retain the exclusive  right and ownership of all  intellectual property owned
by it, and nothing contained in  this Agreement shall be construed as  giving
either party  a license  in,  to or  under any  technical information,  trade
secrets, designs or  inventions whether or not patented  or patentable, which
are owned or controlled by the other party hereto.

ARTICLE 8:    Production
              ----------

          8.1  The parties anticipate  that production of the  Headset System
demonstrated and qualified by the Engineering Prototypes may be marketable to
the U.S.  Government and others  on a variety of  programs.  In  the event an
opportunity for such a production sale arises, the parties agree as follows:


                                      4
<PAGE>
               (a)  AEC   agrees  to  sell  the   Headset  System   and   its
components exclusively to  Grumman for all U.S. domestic  military sales, all
U.S.  foreign military  sales,  and  all direct  foreign  sales for  military
purposes; provided,  however, that  the foregoing shall  not be  construed to
include AEC's existing customers  as set forth on  Exhibit D attached  hereto
and  made a part hereof.   For the purposes of  this Agreement, U.S. military
sales  shall  be deemed  to  include  the  Advanced Research  Project  Agency
(A.R.P.A.).

               (b)  Grumman  agrees  that  when  it  receives  an  RFP  which
contains  a headset  requirement  which  could be  fulfilled  by the  Headset
System, AEC shall  be a preferred  supplier for  said requirement subject  to
customer approval  and negotiation  by the parties  of a  mutually acceptable
team agreement.

ARTICLE 9:    Protection of Proprietary Information
              -------------------------------------

          9.1  During the  term  of  this  Agreement,  Grumman  and  AEC  may
disclose to each  other certain technical or business  information which each
party  considers  to  be  its   valuable  proprietary  property.    All  such
information shall  hereinafter be  collectively referred  to as  "Proprietary
Information."    All Technical  Data as  defined by  this Agreement  shall be
considered  to be Proprietary Information.  Proprietary Information disclosed
by one  party to  the  other will  be clearly  marked with  a  label such  as
"Proprietary" or  "Confidential".   Proprietary Information  which is  orally
disclosed  will  be followed-up  by  the  disclosing  party within  ten  (10)
businesses days  with a  written description of  the Proprietary  Information
which is clearly labeled "Proprietary" or "Confidential."

          9.2  A  recipient  of  Proprietary  Information  shall protect  the
Proprietary  Information against  unauthorized  disclosure  or  use  for  any
purpose other than  that stated in this  Agreement, using the same  degree of
care, but not less than a reasonable degree of care, as the recipient uses to
protect its own Proprietary Information of a like nature.

          9.3  This Agreement  imposes no  obligation upon  a recipient  with
respect to any Proprietary Information disclosed  under this Agreement which:
(a) was in  the recipient's possession before receipt from  the discloser; or
(b)  is or  becomes a  matter of  public knowledge  through no  fault of  the
recipient; or (c) is rightfully received by  the recipient from a third party
without  a duty  of  protection; or  (d)  is independently  developed  by the
recipient;  or (e)  is  disclosed  by recipient  with  the discloser's  prior
written approval.

          9.4  Each  party hereto warrants that it  has the right to make the
disclosures that it makes under this Agreement and that all such  disclosures
are at the sole discretion of the disclosing party.

          9.5  Proprietary Information disclosed  under this Agreement  shall
be  retained in confidence  by the  recipient for  a period  of (Confidential
Treatment)  years from  the effective date  of this  Agreement.   During such
period  the receiving  party shall  use  the Proprietary  Information of  the
disclosing  party received  hereunder  only in  carrying  out the  activities
required  to  complete  the  Project  and  shall  disclose  such  Proprietary
Information only to  those of its employees  having a justified need  to know
with respect to completion of the Project.

                                      5
<PAGE>

          9.6  Disclosure  of   Proprietary  Information   of  either   party
hereunder to  a subcontractor shall only be  done after the subcontractor has
entered  into a written agreement obligating him to protect the disclosure of
Proprietary Information of the other  party hereto under terms and conditions
similar to those contained herein.

          9.7   Disclosure   of  Proprietary   Information  directly   or
indirectly  to  the  United  States  Government  shall  only  be  made  under
conditions   obligating  the  receiving  party  to  protect  the  Proprietary
Information to the extent permitted under the applicable Federal  Acquisition
Regulations.     The  disclosing  party  shall  insure  that  all  applicable
requirements  for  marking  of  Proprietary  Information  under  the  Federal
Acquisition Regulations have  been fully complied with prior  to the delivery
of Proprietary  Information  directly  or  indirectly to  the  United  States
Government.

ARTICLE 10:    Patent Indemnity
               ----------------

          10.1  AEC shall  at its expense  defend, indemnify and hold Grumman
and its customers harmless against  any claim of patent, trademark, copyright
or trade secret  infringement arising from the Underlying  Technology and the
Application Technology provided that timely notice of such  claim is given to
AEC.

ARTICLE 11:    Successor in Interest; Additional Data Rights
               ---------------------------------------------

          11.1  AEC  hereby grants  to Grumman  a  right of first refusal  to
purchase the Application Technology  in the event  AEC receives a firm  offer
for same from  another party.   AEC promises to  provide Grumman with  prompt
written notice  ("AEC Notice") of  any such offers  and Grumman shall  have a
period of  (Confidential Treatment)  thereafter to provide  AEC with  written
notice of its exercise of the right  of first refusal upon the same terms and
conditions of the firm offer as set forth in the AEC Notice.


          11.2  Upon  delivery  of  the  Engineering  Prototypes,  AEC  shall
immediately place  into  escrow  pursuant to  an  escrow  agreement  mutually
acceptable to  the parties  hereto with a  mutually-agreeable escrow  agent a
complete copy of the  Data Package.   Grumman shall have  access to the  Data
Package upon the occurrence of one of the following events:

          (a)  If  AEC  is  in  default  on  a  current  Grumman  procurement
               requirement, Grumman (i) shall be deemed to have a fully paid-
               up  license to manufacture the Underlying Technology using the
               Data  Package, and to  sell the manufactured  products to meet
               the  contractual requirements  of  that  procurement and  (ii)
               shall pay  to AEC  a royalty of  (Confidential Treatment)   on
               each Headset System manufactured by  Grumman.  Payment of  the
               royalty shall  be made  within (Confidential Treatment)  after
               receipt by Grumman of payment for such headset but in no event
               no later than (Confidential Treatment)   after such headset is
               manufactured pursuant to this Article 11.2(a).


                                      6
<PAGE>
          (b)  AEC  or a  successor  in interest  thereto repudiates or
               breaches this  Agreement in which  event Grumman  shall 
               be deemed  to have  a fully  paid-up, irrevocable  world
               wide non-exclusive license to use the Data Package  to
               manufacture  and sell  Headset Systems  and/or  components
               thereof which incorporate the Underlying  Technology and
               shall pay to AEC the royalty as set forth in clause (a) above.

ARTICLE 12:    Press Releases
               --------------

          12.1  Neither party shall,  without the other party's prior written
consent,  issue any news  releases, advertisements, publicity  or promotional
material  regarding the  subject of  this Agreement  including the  denial or
confirmation of its existence.  Notwithstanding the foregoing, Grumman hereby
recognizes  that  such press  release  is  subject  to the  requirements  and
approval of the American Stock Exchange.

ARTICLE 13:    Notices
               -------

          13.1 Any  notice required or  permitted by this  Agreement shall be
written and  shall be  delivered personally  or by  first class  mail or  fax
addressed to  the  recipient at  the addresses  set forth  below  or to  such
changed address as a party may from time to time specify in  writing for such
purpose.

If to Grumman:

          Grumman Space and Electronics
          Aerospace & Electronics Group
          Great River, New York
          Attn:
          Telephone No.
          Telecopier No.

If to AEC:

          Andrea Electronics Corporation
          11-40 45th Road
          Long Island City, New York 11101
          Attn:  (Confidential Treatment)
          Telephone No.:  (718) 729-8500
          Telecopier No.:  (718) 729-8500

     Mailed notices shall be deemed received five (5) days after mailing, fax
notices shall  be deemed received  twelve (12) hours after  sending, but this
provision  shall not  be interpreted  as relieving  the notifying  party from
accomplishing actual notice during normal  business hours within a reasonable
time after such mailing or fax transmission.

ARTICLE 14:    Termination and Refund
               ----------------------

                                      7
<PAGE>

          14.1  For the  purposes of  termination, this  Agreement is  divided
into three Phases as follows:

               Phase  1  -  Ends (Confidential  Treatment)  when  AEC submits
               System prices to Grumman at PDR.

               Phase 2 - Ends (Confidential Treatment) ARO  when AEC delivers
               functional test items.

               Phase 3 - Ends at delivery of all Prototypes.

          14.2 At  the end  of  Phase 1,  Grumman  shall have  the option  to
terminate this Agreement  upon ten days' written  notice to AEC in  the event
the Headset System price exceeds the target production price of (Confidential
Treatment).

          14.3 Within (Confidential Treatment) of the end of Phase 2, Grumman
shall  have   the  option  to  terminate  the  Agreement  upon  (Confidential
Treatment) written notice to AEC in the event the functional test  items fail
to meet the performance specification after Grumman/AEC-conducted testing and
AEC cannot demonstrate  a degree of probability satisfactory  to Grumman that
the  Engineering  Prototypes  will meet  the  performance  specification upon
delivery.

          14.4 In the event of a termination in accordance with 14.2 or 14.3,
or  in  the event  that the  Engineering  Prototypes do  not comply  with the
specification such that military sales contemplated hereunder are not, in the
opinion  of Grumman,  feasible,  (Confidential Treatment)  of  the amount  of
Grumman's  share  expended  to  date  by  AEC  shall be  refunded  to  it  as
hereinafter  provided.   AEC  shall pay  Grumman  a (Confidential  Treatment)
royalty from the commercial sales of the Headset System until such  time that
the refund is paid in full, but  no later than (Confidential Treatment) years
from the date of this Agreement.

          14.5 Unless  terminated  earlier  or  otherwise  extended   by  the
parties, this  Agreement shall terminate  six years after the  effective date
hereof; provided,  however, in  the event that  Grumman desires  to terminate
this  Agreement as  permitted hereunder  prior to  such six-year  period, AEC
shall have  a  (Confidential  Treatment)  period to  cure  any  deficiencies.
Grumman  shall  have the  option,  at its  sole  discretion,  to extend  this
Agreement for  an additional  six-year period  subject to mutually  agreeable
pricing terms.

          14.6 In the event that the headsets are  not placed upon the QPL in
accordance  with Article  4.4 herein  within  (Confidential Treatment)  after
Phase 3, or in the event of a breach by Grumman of Articles  6.1, 7.3, 7.5 or
9,   AEC   shall   have   the   option   to  terminate  this  Agreement  upon
(Confidential Treatment)  notice to  Grumman.  In  such event,  Grumman shall
have a (Confidential Treatment) period to cure any deficiencies.

          14.7  Upon termination, all rights and obligations of  the parties
except  those contained  in Articles 7.3,  7.4, 7.5,  9, 10  and 14.4
shall cease.


                                      8
<PAGE>

ARTICLE 15:    Miscellaneous Provisions
               ------------------------

          15.1 This Agreement may not be assigned or otherwise transferred by
either  party, in whole or in part, without  the prior written consent of the
other party.

          15.2 This  Agreement  constitutes  the   entire  agreement  between
Grumman and AEC  with respect to the subject matter hereof and supersedes all
prior agreements  both written and  oral.  No modification  of this Agreement
shall be  valid unless it  is in  writing and  is signed by  officers of  the
parties hereto.

          15.3 The failure to enforce any of the terms and conditions of this
Agreement by either one of the parties hereto shall not be deemed a waiver of
any of the  rights and privileges  under this Agreement,  or a waiver  of the
right  to  thereafter  claim  damages  for  deficiencies  resulting  from any
misrepresentation,  breach, warranty, or non-fulfillment of any obligation of
the other party hereto.

          15.4 In the event  that any one or  more of the provisions  of this
Agreement  for  any   reason  shall  be  held  to   be  invalid,  illegal  or
unenforceable    in   any   respect,    such   invalidity,   illegality,   or
unenforceability shall not affect any  other provision of this Agreement, and
this  Agreement   shall  be  construed   as  if  such  invalid,   illegal  or
unenforceable provisions had never been contained herein.

          15.5 The  rights and  remedies set  forth in  the Agreement  are in
addition  to and may modify but are not in substitution for those provided in
law and equity.   This Agreement shall be governed by and construed according
to the domestic, substantive laws of the State of New York.  All jurisdiction
and  venue shall lie in the State of  New York, County of Nassau or County of
Queens, including the U.S. Federal Courts therein.

     IN  WITNESS  WHEREOF, the  parties  have  caused  this Agreement  to  be
executed below  by their duly  authorized representatives  as of the  day and
year first above written.

GRUMMAN AEROSPACE CORPORATION                  ANDREA ELECTRONICS CORPORATION
AEROSPACE & ELECTRONICS GROUP


By:   (Confidential Treatment)                 By:  /s/ John N. Andrea
   ----------------------------                   ---------------------------
                                                  John N. Andrea    
Title:    President                                    
      -------------------------

Date:   9-23-93                                 By:  /s/ Douglas J. Andrea
     ---------------------------                   --------------------------
                                                   Douglas J. Andrea      

                                                Title:  Co-Presidents
                                                      ------------------------


                                      9
<PAGE>


<PAGE>
                                                                 EXHIBIT 10.4
<PAGE>
                   LICENSE AND TECHNICAL SUPPORT AGREEMENT

     This License and Technical Support Agreement, effective as of October 3,
1995 (the "Effective Date"), by and between ANDREA ELECTRONICS CORPORATION, a
New York corporation, with  an address of 11-40 45th Road,  Long Island City,
New  York  11101  ("LICENSOR"),  and  BellSouth  Products,  Inc.,  a  Georgia
corporation, with  an  address  of  Suite  1750,  3000  Riverchase  Galleria,
Birmingham, Alabama ("LICENSEE";  together with the LICENSOR,  the "Parties";
each of the Parties singly, a "Party").

     WHEREAS, LICENSOR is the  owner of all right, title and  interest in the
Licensed  Intellectual Property (herein defined);

     WHEREAS, LICENSOR desires to grant  to LICENSEE, and LICENSEE desires to
obtain from LICENSOR, certain license rights under the Licensed  Intellectual
Property; 

     WHEREAS, LICENSOR desires  to furnish to LICENSEE,  and LICENSEE desires
to obtain from  LICENSOR, certain technical support in  respect of LICENSEE's
exploitation of the license rights granted hereunder; and

     WHEREAS, LICENSOR and LICENSEE desire to  set forth herein the terms and
conditions  under which  such license  rights will  be granted  and technical
support provided;

     NOW, THEREFORE, in  consideration of the  premises and mutual  covenants
and agreements contained  herein, and other good  and valuable consideration,
the sufficiency of which is hereby affirmed, the Parties agree as follows: 

                                  ARTICLE I
                                 DEFINITIONS

     The following terms shall have the meanings ascribed thereto.

1.1  AFFILIATE.  The term "Affiliate" shall mean any corporation, company,
     ---------
partnership,  joint venture and/or firm which controls, is controlled
by, or  is  under  common control  with,  a  Party.   For  purposes  of  this
definition,  "control" shall  mean (a)  in  the case  of corporate  entities,
direct or indirect ownership of at least fifty percent (50%) or, if less than
fifty percent (50%), the maximum percentage, as allowed by applicable law, of
the  stock or  participating  shares entitled  to  vote for  the  election of
directors; and (b)  in the case of non-corporate entities, direct or indirect
ownership of at  least fifty  percent (50%)  or, if less  than fifty  percent
(50%), the maximum  percentage, as allowed by  applicable law, of the  equity
interest  with the  power  to direct  the  management  and policies  of  such
non-corporate entity.

1.2  DESIGNATED SUBLICENSEES.  The term "Designated Sublicensees" shall have
     -----------------------
the meaning given thereto in Section 2.2.

1.3  EFFECTIVE DATE.  The term "Effective Date of this Agreement" shall have
     --------------
the meaning given thereto in the first paragraph of this Agreement.

1.4  IMPROVEMENTS.  The term "Improvements" shall mean any improvement to the
     ------------
Licensed Apparatus and/or the Licensed Technology, including, without
limitation, the  application or installation  of such  Licensed Apparatus  or
Licensed Technology to or in telephones or any other product.




                                   1
<PAGE>
1.5  LICENSE QUARTER.  The term "License Quarter" shall mean each calendar
     ---------------

year during the  term of this Agreement,  except that the first License
Quarter hereunder shall be deemed to begin on the Effective Date and
end on March 31, 1996.

1.6  LICENSE YEAR.  The term "License Year" shall mean each calendar year
     ------------
during the  term of  this Agreement, except  that the  first License
Year hereunder shall  be deemed to  begin on  the Effective Date  and end on
December 31, 1996.

1.7  LICENSED APPARATUS.  The term "Licensed Apparatus" shall mean the
     ------------------
apparatus claimed in the Licensed Patent.

1.8  LICENSED COPYRIGHTS.  The term "Licensed Copyrights" shall mean any and
     -------------------
all  copyrights  owned by  Licensor  on  materials relating  to  the
Licensed Intellectual Property.

1.9  LICENSED INFORMATION MATERIALS.  The term "Licensed Information
     ------------------------------
Materials" shall mean any and all  writings and other manifestations
(whether in  written, electronic or  other form) covering or  relating to the
Licensed  Apparatus, the  Licensed Patent,  and/or  the Licensed  Technology,
including, without limitation, drawing packages, diagrams, blueprints, plans,
schematics,  specifications, engineering data,  parts lists, and  quality and
performance standards in respect of the Licensed Technology.

1.10  LICENSED INTELLECTUAL PROPERTY.  The term "Licensed Intellectual
      ------------------------------
Property"  shall   mean,  collectively,  the  Licensed  Patent,  the
Licensed  Mark, the Licensed  Information Materials, the  Licensed Technology
and the Licensed Copyrights.

1.11  LICENSED MARKS.  The term "Licensed Marks" shall mean "Andrea Anti-
      --------------
Noise," or any other  trademark set forth in Schedule 1.13 hereto as
such  Schedule 1.13 may be amended  by Licensor from time  to time by written
notice to Licensee.

1.12  LICENSED PATENT.  The term "Licensed Patent" shall mean U.S. Letters
      ---------------
Patent No. 5,381,473  ("Noise cancellation apparatus"),  any reissue
patent  or reexamination  certificate  therefrom, and  any  and all  non-U.S.
counterparts to such U.S. Letters Patent and/or reissue patent therefrom.

1.13  LICENSED PRODUCTS.  The term "Licensed Products" shall mean Telephones
      -----------------
provided to an  end user that  is a residence  or a Small  Business;
provided, however, that such term  shall not include, unless otherwise agreed
to in writing by the Parties under a separate agreement,  cellular telephones
or personal communications services (PCS) telephones.

1.14  LICENSED TECHNOLOGY.  The term "Licensed Technology" shall mean
      -------------------
information,  knowledge,  techniques,  trade  secrets  and  know-how
relating  to the inventions  claimed in the  Licensed Patent and  methods and
processes for manufacturing the Licensed Apparatus.

1.15  LICENSED TERRITORY.  The term "Licensed Territory" shall mean the
      ------------------
United States, Canada,  Mexico, South America and Israel.   The list
of specific territories  comprising the Licensed Territory may,  from time to
time during the  term of this Agreement, be amended upon the mutual agreement
of the Parties.

1.16  MINIMUM PRODUCTION.  The term "Minimum Production" in respect of any
      ------------------
specified period  during the term  of this Agreement shall  mean the
unit amount of  Licensed Products specified herein that  must be manufactured
during such  period  in order  for LICENSEE  to maintain  exclusivity of  the
license rights granted hereby.


                                      2
<PAGE>
1.17  SMALL BUSINESS. The term "Small Business" shall mean any
      --------------
for-profit  or  not-for-profit  corporation,  partnership  or  other
entity employing not more than ten persons.

1.18  TELEPHONE.  The term "Telephone" shall mean any device consisting of
      ---------
at least a handset, a dialing mechanism and that contains a means of
interconnecting such device to the carrier providing service to an end user.

                                  ARTICLE II
                               GRANT OF LICENSE

2.1  GRANT.
     -----

     Subject to  the  terms and  conditions  herein  and to  the  payment  of
royalties as set forth herein,  LICENSOR grants to LICENSEE a nontransferable
license under each of the  following items of Licensed Intellectual Property,
in each case having the scope and degree of exclusivity or non-exclusivity so
specified:

     (a)  under  the Licensed Patent, on  a non-exclusive basis, to  make and
have made, anywhere  in the world, Licensed Apparatus  for incorporation into
Licensed Products;

     (b)  under the Licensed Patent and within the Licensed Territory, (i) on
an  exclusive basis,  to distribute,  have  distributed, sell  and have  sold
Licensed Apparatus incorporated  into Licensed  Products provided  to an  end
user that is a residence, and (ii) on an exclusive basis, to distribute, have
distributed, sell and have sold Licensed Apparatus incorporated into Licensed
Products  provided to an  end user  that is  a Small  Business, in  each case
subject to Section 2.3;

     (c)  under the  Licensed Technology, on  a non-exclusive basis, to  use,
apply and practice such Licensed Technology anywhere in the world in order to
exercise the licenses granted under clauses (a) and (b) of this Section 2.1;

     (d)   under  the Licensed  Marks within  the Licensed  Territory, on  an
exclusive basis subject to Section 2.3, to place the Licensed Marks in a form
and location  to be  designated by LICENSOR  on Licensed  Products containing
Licensed Apparatus for sale and distribution; and

     (e)  under the Licensed Copyrights within  the Licensed Territory, on an
exclusive basis subject  to Section 2.3, to print, publish and sell the works
covered  thereby in  connection with  the sale  and distribution  of Licensed
Products containing Licensed Apparatus.

     Andrea reserves  the right  to license,  market, make  or have  made and
distribute, anywhere in the world,  Licensed Apparatus for Telephones and any
other products other than Licensed Products.


2.2  SUBLICENSE RIGHTS.
     -----------------

     The  license granted  herein  shall  include the  right  of LICENSEE  to
sublicense  certain manufacturers and distributors designated by LICENSEE and
approved by  LICENSOR ("Designated  Sublicensees"), provided  that each  such
Designated Sublicensee  shall execute  a written  sublicense agreement  to be
bound  by  the  same  terms and  conditions  of  this  Agreement  as if  such
Designated Sublicensee were a party hereto and provided further that LICENSEE
shall  pay any royalties  due hereunder on  account of the  activities of any
such  Designated  Sublicensee  and  shall  be  accountable  to  LICENSOR  for
compliance by any Designated Sublicensee with all the terms and conditions of
this Agreement.  Any sublicenses granted hereunder  shall terminate upon  the
termination of  the license granted to LICENSEE  hereunder.  A copy 

                                      3
<PAGE>
of  each sublicense granted hereunder shall be provided to LICENSOR promptly
following the execution thereof.

2.3  REQUIREMENT FOR EXCLUSIVITY.
     ---------------------------

     The license granted  hereunder shall be exclusive for  the first License
Year,  and during  each subsequent  License Year,  such license  shall remain
exclusive provided that the Minimum Production of Licensed Products specified
herein for the immediately prior License Year  was achieved during such prior
License Year.

2.4  RESTRICTIONS ON LICENSE.
     -----------------------

     The  license rights granted  hereunder do  not include:   any  rights to
make,  use or  sell  Licensed  Apparatus other  than  for incorporation  into
Licensed  Products; any  rights to  incorporate Licensed  Apparatus into  any
product not bearing the Licensed Mark and the "BellSouth" mark; any rights to
use the Licensed Mark on products  not containing the Licensed Apparatus; and
any  rights  to reverse  engineer  the  Licensed  Apparatus or  the  Licensed
Technology.  Nothing in this Agreement shall prevent or exclude LICENSOR from
using its  service marks or  trademark(s) on or  in connection with  goods or
services manufactured and/or marketed by LICENSOR.

2.5  IMPROVEMENTS.
      ------------

     LICENSEE, its  agents, employees,  manufacturers, contractors,  vendors,
and affiliates shall not make any  Licensed Apparatus or Licensed Product  or
publish and distribute any unless pursuant to this Agreement and, shall in no
event reverse  engineer the  Licensed Apparatus  or the  Licensed Technology.
Notwithstanding the provisions of the immediately preceding  sentence, in the
event that LICENSEE develops any  Improvements, the Parties shall jointly and
severally  own all  intellectual property rights  in, to and  under each such
Improvement, including, without limitation all patent rights therein, and the
Parties  shall execute  any and  all  instruments necessary  or advisable  to
reflect such joint and several ownership, and each  Party shall bear one-half
of  the  cost  and  expense   of  securing,  protecting  and  enforcing  such
intellectual property rights  in, to and  under such Improvement,  including,
without limitation, executing or having employees execute patent applications
and assignment documents  to reflect such joint and several  ownership.  With
respect to each such Improvement,  LICENSEE shall promptly notify LICENSOR of
the conception,  creation, invention  and/or reduction  to  practice of  such
Improvement and of any like event relating to such Improvement.

                                 ARTICLE III
                                  ROYALTIES

3.1  ROYALTY RATE.
     ------------

     LICENSEE agrees that it shall pay to LICENSOR a royalty of (Confidential
Treatment), payable  in  United States  dollars,  for each  Licensed  Product
manufactured  by LICENSEE  or any Designated  Sublicensee under  the  license
rights granted under this Agreement.

3.2  WHEN DUE AND PAYABLE.
     --------------------

     Royalties shall be  due and owing  to LICENSOR upon  the manufacture  of
each Licensed Product and shall be paid in accordance with Section 4.1.


                                      4
<PAGE>
3.3  MINIMUM PRODUCTION.
     ------------------

     For each  of the  first three  License Years  the Minimum  Production in
units shall be as set forth below:

                    License Year             Minimum Production
                    ------------             ------------------
                    First                    (Confidential Treatment) units
                    Second                   (Confidential Treatment) units
                    Third                    (Confidential Treatment) units

In the event that  LICENSEE fails to meet the minimum production requirements
for any  License Year,  then in  order for  LICENSEE to  maintain its  rights
hereunder, LICENSEE shall  pay to LICENSOR,  by the (Confidential  Treatment)
following  the end of such License Year,  a royalty equal to the royalty that
would have  been paid hereunder  if such minimum production  requirements had
been satisfied,  after crediting  against such obligation  the amount  of any
other royalties paid to LICENSOR in respect of such License Year on or before
such date.   In the event that  the Parties agree upon any  extension of this
Agreement, the Parties  shall thereupon agree upon the  Minimum Production in
respect of each License Year during such extension.

                                  ARTICLE IV
                        REPORTS, PAYMENTS AND RECORDS

4.1  ACCOUNTING AND PAYMENT SCHEDULE.
     -------------------------------

     Payment  and  financial  accounting  shall  be  on  a  quarterly  basis.
LICENSEE  will  deliver to  LICENSOR  on  the (Confidential  Treatment)  next
succeeding each License Quarter during the term of this Agreement a report in
writing setting  forth the quantity of Licensed  Products manufactured during
such  period and  will accompany such  report with an  appropriate payment of
royalties due  for such period in United States  dollars.  Payments which are
delayed beyond  the (Confidential Treatment) after  the end of the  period in
respect of which they became due shall be subject to (Confidential Treatment)
per annum interest charge.

4.2  MAINTENANCE OF RECORDS BY LICENSEE.
     ----------------------------------

     LICENSEE  will  keep  accurate records,  certified  by  LICENSEE  at the
request of LICENSOR,  showing the information relating to  the manufacture of
Licensed  Apparatus  and Licensed  Products by  LICENSEE and  each Designated
Sublicensee during each License Quarter during the term of this Agreement and
in reliance  upon  which  information  LICENSEE  determines  the  payment  of
royalties due under this Agreement in respect of such License Quarter.

4.3  LICENSOR'S RIGHT TO AUDIT; ERRORS IN PAYMENT.
     --------------------------------------------

     LICENSEE will  permit  a person  appointed  by LICENSOR  and  reasonably
acceptable to LICENSEE  to audit the  records referred to  in Section 4.2  in
order to verify  the quarterly royalty reports made  by LICENSEE to LICENSOR.
Unless  otherwise provided,  LICENSOR shall  bear  the expense  of each  such
audit.    In  the  event  that  any  such  audit  shows  an  underpayment  of
(Confidential  Treatment),  LICENSEE  shall promptly  remit  to  LICENSOR the
amount of such underpayment, with interest thereon at a rate of (Confidential
Treatment) per  annum on  the overdue  balance from  the date  on which  such
payment should have been paid, plus the fees and costs of such audit. 

                                      5
<PAGE>

                                  ARTICLE V
                       TECHNICAL SUPPORT FROM LICENSOR

5.1  DISCLOSURE OF LICENSED TECHNOLOGY.
     ---------------------------------

     Promptly after the Effective Date, LICENSOR, at LICENSOR's expense, will
furnish to LICENSEE  a copy of the Licensed  Information Materials reasonably
needed  by   LICENSEE  in  order   to  manufacture  Licensed   Apparatus  for
incorporation into Licensed Products.

5.2  SUPPORT TO LICENSEE.
     -------------------

     LICENSOR, at LICENSOR's expense, will supply to  LICENSEE, at LICENSEE's
request,  reasonable  engineering  and  other  technical  support,  including
personnel,  with respect  to  the  Licensed  Intellectual  Property  and  the
incorporation of the Licensed Apparatus into Licensed Products.

                                  ARTICLE VI
                     OBLIGATIONS AND ACTIONS OF LICENSEE

6.1  MARKETING.
     ---------

     LICENSEE  shall  use its  best  efforts  to  promote, market,  sell  and
distribute the Licensed Products.   Each Licensed Product shall be marked  to
indicate that it  is covered by the  Licensed Patent and shall  also bear the
Licensed  Mark, which  such markings  shall be  in accordance  with standards
established by LICENSOR in its sole  discretion.  In addition, each  Licensed
Product shall bear the "BellSouth" mark.

6.2  USE OF LICENSED MARK.  
     --------------------

     LICENSEE  shall  not place  the  Licensed  Mark  or any  service  and/or
trademark of LICENSOR or any confusingly similar  mark or name on any product
not  constituting a Licensed  Product.  LICENSEE  shall not  use the Licensed
Mark, any  other service  or  trademark of  LICENSOR, or  LICENSOR's name  in
advertising,  promotional material  or  packaging  without  LICENSOR's  prior
written consent.

6.3  RECOGNITION OF LICENSOR'S RIGHTS.
     --------------------------------

     LICENSEE  recognizes  and  agrees  that,  as between  the  Parties,  (a)
LICENSOR retains  the sole  and exclusive  right, title  and interest to  the
Licensed  Intellectual Property  except  for  the  exclusive  rights  granted
hereunder to LICENSEE  to sell and distribute Licensed Apparatus incorporated
into  Licensed  Products under  the  Licensed  Mark  in the  Licensed  Retail
Residential  Market,  and  the  non-exclusive  rights  granted  hereunder  to
LICENSEE to sell and distribute Licensed Apparatus incorporated into Licensed
Products  under the  Licensed  Mark in  the  Licensed Retail  Non-Residential
Market and  the Licensed Non-Retail  Residential Market; (b) LICENSEE  has no
right to make,  use or sell  the Licensed Apparatus and  no right to  use any
Licensed Intellectual Property except as strictly provided in this Agreement;
(c) any   goodwill  created  in or  associated  with the  Licensed  Apparatus
resulting from the  sale of Licensed Products  shall inure to the  benefit of
both Parties, and any goodwill associated  with the Licensed Mark employed in
connection or associated with the  Licensed Products shall inure to the  sole
benefit of LICENSOR; and  (d) any and all license rights  granted to LICENSEE
hereunder shall terminate immediately upon the termination of this Agreement.


                                      6
<PAGE>

6.4  NO CONTEST OF LICENSOR'S RIGHTS.
     -------------------------------

     LICENSEE agrees  that  it will  not challenge  during the  term of  this
Agreement, shall  not contest,  in any forum,  the validity  or scope  of the
Licensed  Patent,  the  Licensed  Mark,  the  Licensed  Copyrights,  or   any
registration  or  application  therefor,  or  LICENSOR's  right  to  use  and
ownership thereof.

6.5  ASSISTANCE IN PROSECUTING RIGHTS IN LICENSED INTELLECTUAL PROPERTY.
     ------------------------------------------------------------------

     LICENSEE agrees that it will,  at LICENSOR's reasonable cost and expense
and upon LICENSOR's request, for the sole benefit of LICENSOR, assist  in the
prosecution of any  application or registration for any  patent, trademark or
copyright  relating to  the Licensed  Intellectual Property and  the Licensed
Technology,  in bringing  or prosecuting  any  action or  suit against  third
parties  for  patent,  trademark, services  mark,  trade  dress or  copyright
infringement  or  unfair  competition  or  related  causes  of action,  which
assistance  shall include, without  limitation, execution of  such documents,
instruments and other papers relating  thereto as may be reasonably necessary
or desirable.

6.6  INFRINGEMENT BY THIRD PARTIES.
     -----------------------------

     LICENSEE  shall  give   to  LICENSOR  prompt   written  notice  of   any
infringement  or potential infringement of the Licensed Intellectual Property
by third parties of which LICENSEE obtains knowledge or of which  LICENSEE is
aware.   LICENSOR, in  its sole  and absolute  discretion, may  take whatever
steps  it  deems necessary  or  advisable to  stop any  such  infringement or
potential  infringement,  but shall  not  be  obliged  to commence  any  such
proceedings against the infringer or potential infringer.  In the event  that
LICENSOR  decides  to  commence  any  such  proceedings,  LICENSOR  shall  be
responsible for  any legal  costs incurred  in respect  thereof and shall  be
entitled to retain any damages recovered therefrom.

6.7  ACTIONS IN GENERAL.
     ------------------

     Licensee shall at all times conduct its business in a lawful  manner and
in a manner  which will not discredit  LICENSOR or the Licensed  Intellectual
Property,  and  will  not  otherwise  impair the  goodwill  in  the  Licensed
Intellectual  Property  and,   LICENSEE  shall  be  solely   responsible  for
compliance  with  all   laws  and  regulations  that  relate   to  the  sale,
distribution or  promotion of the  Licensed Products in accordance  with this
Agreement.

                                 ARTICLE VII
                               CONFIDENTIALITY

7.1  CONFIDENTIAL AND PROPRIETARY INFORMATION.
     ----------------------------------------

     Each  Party acknowledges  that  it has  already  received, is  presently
receiving,  and expects  to  continue  to receive  during  the term  of  this
Agreement confidential proprietary  information from the  other Party.   Such
information  includes,  but  is  not  limited  to,  trade secrets,  know-how,
inventions,  techniques,  processes,   programs,  schematics,  data,  drawing
packages,  diagrams,  blueprints,  plans,  specifications, engineering  data,
parts lists,  quality and  performance standards,  customer lists,  financial
information, and  sales and  marketing plans that  are clearly  identified as
being confidential.   Each Party, at all times, both during  the term of this
Agreement  and for  a  period  of (Confidential  Treatment)  years after  its
termination,  (a) shall  keep in  confidence and  trust all  such proprietary
information, (b) shall not use such information other than as permitted under
the terms of this Agreement and specifically shall not reverse engineer any 

                                       7
<PAGE>
proprietary information  of the other  Party, and (c)  shall not disclose 
any  proprietary  information  of the  other  Party,  without prior
written consent of  the other  Party.   Each Party shall  similarly bind  its
Affiliates,  agents, employees,  manufacturers,  contractors and  vendors who
shall only have  access based on their  need to know such information.   Upon
termination  of this  Agreement, each  Party will  immediately return  to the
other  Party all documents and media  (and all copies thereof) containing any
confidential proprietary information of the other Party.

7.2  EXCLUSION.
     ---------

     The obligations pursuant  to Section 7.1 shall not  apply to information
that the  receiving Party can  demonstrate by clear and  convincing evidence:
(a) was  in the possession of, or was known  by, the receiving Party prior to
its receipt  from  the disclosing  Party and  was not  subject  to any  other
obligation of  confidentiality; (b)  is or becomes  public knowledge  without
fault of the  receiving Party; (c) was received by the receiving Party from a
source, other than the disclosing Party, who disclosed the information not in
violation  of any confidentiality restriction; (d) is independently developed
by the  receiving Party not  in violation of any  confidentiality restriction
and by persons  who did not have  access to the confidential  information; or
(e) is disclosed by the receiving Party pursuant  to any statute, regulation,
or order of  a court of  competent jurisdiction, provided that  the receiving
Party  previously notifies  the  disclosing  Party to  permit  the taking  of
appropriate protective measures.

                                 ARTICLE VIII
                 TERM, RENEWAL, TERMINATION AND CANCELLATION

8.1  TERM.
     ----

     Unless sooner terminated, this Agreement shall commence on the Effective
Date hereof and shall terminate on December 31, 1998.

8.2  RENEWAL.
     -------

     This  Agreement may  be renewed for  an additional  one year term  or as
mutually agreed to by the Parties and negotiated in good faith, provided that
LICENSEE submits to LICENSOR  written notice of its desire to  renew not less
than (Confidential  Treatment) prior  to the date  that this  Agreement would
otherwise terminate.   Unless otherwise modified by mutual  written agreement
of the  Parties, the  terms and  conditions hereof  shall apply  to any  such
renewal of this Agreement.  LICENSOR agrees during the term of this Agreement
and any  renewal thereof,  not to grant  any licenses  to third  parties that
would cause the license granted hereunder to become non-exclusive.

8.3  TERMINATION.
     -----------

     (a)  FOR BANKRUPTCY  OR INSOLVENCY.   If LICENSEE  becomes bankrupt  or
insolvent, or files a petition in bankruptcy, or, if the business of LICENSEE
shall be  placed in  the hands  of a receiver,  assignee or  trustee for  the
benefit  of creditors, whether  voluntarily or involuntarily,  this Agreement
and the license and rights herein granted shall automatically and immediately
terminate.  If LICENSOR becomes bankrupt or insolvent, or files a petition in
bankruptcy, or, if the business of LICENSOR shall be placed in the hands of a
receiver,  assignee  or  trustee  for  the  benefit  of  creditors,   whether
voluntarily  or involuntarily,  this  Agreement and  the  license and  rights
herein granted shall continue in accordance with the terms hereof.


                                      8
<PAGE>
      (b)  FOR  UNAUTHORIZED ASSIGNMENT OR TRANSFER.   Any purported
assignment  or transfer of this Agreement  or of any license, right or 
obligation hereunder  by LICENSEE  without the  prior written  consent of
LICENSOR,  shall cause  this  Agreement  and the  license  and rights  herein
granted to automatically and immediately terminate.

      (c)  FOR BREACH BY LICENSEE.  In the event that LICENSEE breaches this
Agreement by making,  using, selling or distributing Licensed  Products other
than as provided under this  Agreement, including, without limitation, by (i)
reverse engineering any of the Licensed Apparatus or the Licensed Technology,
(ii) selling or distributing Licensed Products outside the Licensed Territory
or in a non-retail market in the Licensed  Territory for non-residential use,
or  without bearing  an appropriate patent  mark in  respect of  the Licensed
Patent  and  the Licensed  Mark,  or  relabeled  or private  labeled  without
Licensee's service or  trademark(s), or (iii) employing the  Licensed Mark or
any confusingly  similar mark or  name on any  product other than  a Licensed
Product, then this Agreement and the license  and rights herein granted shall
automatically and immediately terminate; provided, however, that in the event
of a breach covered by clauses (ii) or (iii) of this Section 8.3(c), LICENSEE
shall have a  period of (Confidential Treatment) following  written notice of
such breach to LICENSOR,  which such notice shall  be required hereunder,  to
cure such breach.

     (d)  FOR MATERIAL BREACH.  Subject  to Section 8.3(c), upon any material
breach or default  of this Agreement by  either Party, the other  Party shall
have the right to terminate/cancel the Agreement (and to terminate/cancel the
license and rights herein granted) on (Confidential Treatment) written notice
to  the  breaching/defaulting  Party.   Such  termination/cancellation  shall
become effective at the expiration  of such (Confidential Treatment),  unless
the breaching/defaulting Party  has cured the breach or  default prior to the
expiration of  such (Confidential Treatment)  or has in good  faith initiated
and is continuing to pursue efforts to cure such breach or  default, provided
that any  such cure  shall be  completed by  the expiration  of (Confidential
Treatment) following such written notice to the breaching/defaulting Party.

8.4  EFFECT OF TERMINATION.
     ---------------------

     Upon any termination/cancellation of this Agreement, all use by LICENSEE
of the  Licensed Intellectual Property shall immediately cease.  Accordingly,
upon  any termination/cancellation of this Agreement, LICENSEE shall, without
limitation,  cease  all  sales,  distribution,  marketing  and  promotion  of
Licensed Products; provided,  however, that LICENSEE shall have  the right to
liquidate  in a  manner  consistent with  the terms  and  conditions of  this
Agreement any Licensed Products then in its finished  goods inventory and the
obligation of  LICENSEE to pay royalties to  LICENSOR hereunder in respect of
Licensed   Products  not  theretofore   satisfied  shall   automatically  and
immediately mature.

8.5  RIGHTS SURVIVING TERMINATION.
     ----------------------------

     Termination/cancellation  shall   not  relieve  either  Party  from  any
obligations   that   mature   prior   to   the   effective   date   of   such
termination/cancellation.   Termination/cancellation  rights provided  herein
are in addition to any other rights and remedies available to the Parties.

8.6  TERMINATION OF SUBLICENSES.
     --------------------------

     Every sublicense granted  hereunder, if not sooner  terminated according
to   any  other   provisions  of   this  Agreement,   shall  terminate   with
termination/cancellation of this Agreement.


                                      9
<PAGE>

                                  ARTICLE IX
                        REPRESENTATIONS AND WARRANTIES

9.1  LICENSOR'S REPRESENTATIONS AND WARRANTIES.
     -----------------------------------------

     LICENSOR represents and warrants that:

     (a) to  the best  of its  knowledge, the  manufacture, use,  sale and/or
distribution of  the Licensed  Products  does not  infringe any  intellectual
property rights of any third party  enforceable under the laws of the  United
States;

     (b) all corporate action necessary for the authorization,  execution and
delivery  of this  Agreement by  LICENSOR and  the performance  of LICENSOR's
obligations hereunder has been taken; and

     (c)  the entry  into this  Agreement by  LICENSOR  does not  violate any
contract, agreement or arrangement of any kind between LICENSOR and any third
party.

LICENSOR makes  no warranties or representations as  to the validity or scope
of the Licensed  Patent.  LICENSOR makes  no agreement to bring  or prosecute
actions or suits  against third parties for patent,  trademark, service mark,
trade dress  or copyright infringement  or for unfair competition  or related
causes of action.

9.2  LICENSEE'S REPRESENTATIONS AND WARRANTIES.
     -----------------------------------------

     LICENSEE represents and warrants that:

     (a)  all corporate action necessary for the authorization, execution and
delivery  of this  Agreement by  LICENSEE and  the performance  of LICENSEE's
obligations hereunder has been taken; and

     (b)  the  entry into  this Agreement  by LICENSEE  does not  violate any
contract, agreement or arrangement of any kind between LICENSEE and any third
party.

                                  ARTICLE X
                   DISCLAIMERS AND LIMITATIONS; INDEMNITIES

10.1  DISCLAIMERS AND LIMITATIONS OF LICENSOR.
      ---------------------------------------

     (a)   PRODUCT WARRANTY.   LICENSOR makes  no warranty  or representation
with  respect  to the  Licensed  Products  or  any telephone  containing  any
Licensed Apparatus,  manufactured in whole  or in  part by  or for  LICENSEE.
LICENSEE AND LICENSEE'S AFFILIATES, CUSTOMERS, CONTRACTORS, MANUFACTURERS AND
VENDORS SHALL BE SOLELY RESPONSIBLE FOR THE SELECTION, INSTALLATION, LICENSE,
EFFICIENCY AND SUITABILITY OF THE LICENSED PRODUCTS OR LICENSED APPARATUS AND
LICENSOR MAKES NO WARRANTY AND SHALL HAVE NO LIABILITY THEREFOR, AND LICENSOR
EXPLICITLY MAKES  NO  EXPRESS OR  IMPLIED  WARRANTIES OF  MERCHANTABILITY  OR
WITNESS FOR ANY PARTICULAR  PURPOSE, EVEN IF LICENSOR HAS BEEN  MADE AWARE OF
SUCH PURPOSE.


                                      10
<PAGE>
       (b)  LIMITATION OF LIABILITY.

          (i)   IN NO EVENT SHALL LICENSOR  BE LIABLE TO LICENSEE, DESIGNATED
SUBLICENSEES OR END USERS OF LICENSED  PRODUCTS OR LICENSED APPARATUS FOR ANY
DAMAGES RESULTING  FROM  OR RELATED  TO THE  MANUFACTURE OR  ANY  USE OR  ANY
FAILURE OF  ANY  LICENSED PRODUCT  OR LICENSED  APPARATUS, INCLUDING  WITHOUT
LIMITATION  ANY PERSONAL  INJURY OR  PRODUCT  LIABILITY CAUSE  OF ACTION,  OR
DAMAGES RESULTING  FROM ANY  DELAY OF  LICENSOR IN  THE  PERFORMANCE OF  THIS
AGREEMENT.

          (ii)  IN NO EVENT SHALL LICENSOR BE LIABLE  TO LICENSEE, DESIGNATED
SUBLICENSEE OR END  USER FOR ANY INDIRECT, SPECIAL,  OR CONSEQUENTIAL DAMAGES
OR  LOST  PROFITS,  ARISING  OUT OF  OR  RELATED  TO  THIS  AGREEMENT OR  THE
PERFORMANCE  OR BREACH  THEREOF, EVEN  IF LICENSOR  HAS BEEN  ADVISED  OF THE
POSSIBILITY THEREOF.   LICENSOR'S  LIABILITY HEREUNDER, IF  ANY, SHALL  IN NO
EVENT EXCEED THE TOTAL OF THE AMOUNTS PAID TO LICENSOR HEREUNDER BY LICENSEE.

          (iii)   LICENSEE HEREBY  EXPRESSLY INDEMNIFIES  AND HOLDS  HARMLESS
LICENSOR FOR THAT WHICH LICENSOR IS EXPRESSLY NOT WARRANTING OR LIABLE FOR IN
SECTIONS 10.1(a), 10.1(b)(1), 10.1(b)(2) and 10.1(b)(3).

10.2  INDEMNITY.
      ---------

     LICENSOR will indemnify and hold  LICENSEE harmless from and against any
cost, expense or loss relating to any claim that the practice of the Licensed
Intellectual  Property by  the LICENSEE  violated  the intellectual  property
rights of any third party.

                                  ARTICLE XI
                                MISCELLANEOUS

11.1  NOTICES.
      -------

     All notices  and other communications  required or permitted  under this
Agreement will be in writing,  and will be deemed given:   (a) when delivered
personally; (b) when sent by confirmed telefax or facsimile transmission; (c)
one  (1)  day after having  been sent  by commercial overnight  courier with
written verification of receipt; or (d) five (5) days after having  been sent
by  registered  or  certified  airmail,  return  receipt  requested,  postage
prepaid,  or  upon  actual  receipt  thereof,  whichever  first  occurs.  All
communications will  be sent  to the receiving  party's address  as specified
below or to such other address that the receiving party may have provided for
purpose of receiving notices hereunder.

     If to LICENSOR:          Andrea Electronics Corporation
                              11-40 45th Road
                              Long Island City, NY  11101
                              Attn:  (Confidential Treatment)

     If to LICENSEE:          BellSouth Products, Inc.
                              Suite 1750, 3000 Riverchase Galleria
                              Birmingham, Alabama  35244
                              Attn:  (Confidential Treatment)


                                      11
<PAGE>
11.2  ENTIRE AGREEMENT; AMENDMENT.
      ---------------------------

     Upon  execution by  both Parties,  this Agreement  shall constitute  the
entire agreement between the Parties with  respect to the subject matter  set
forth herein and  merges all prior and contemporaneous  communications.  This
Agreement  shall  not be  waived,  changed or  modified except  by  a written
agreement dated  subsequent to the  Effective Date  and signed  on behalf  of
LICENSOR  and LICENSEE by  their respective duly  authorized representatives.
Any statement  appearing as  a restrictive  endorsement on a  check or  other
instrument  which purports  to modify  a  right, obligation  or liability  of
either Party shall be  of no force and  effect, and the payee Party  shall be
free to negotiate such check notwithstanding such void endorsement.

11.3  SEVERABILITY.
      ------------

     If any provision  of this  Agreement shall  be found  or be  held to  be
invalid or unenforceable in any jurisdiction in which this Agreement is being
performed, the  remainder of this  Agreement shall be valid  and enforceable,
and  the Parties  shall negotiate,  in good  faith,  a substitute,  valid and
enforceable  provision  which most  nearly  effects  the Parties'  intent  in
entering into this Agreement.

11.4  WAIVER.
      ------

     No delay in or failure to  enforce any provisions or exercise any  right
or remedy accruing  upon any breach  or default  of any obligation  hereunder
shall be construed  as a waiver  of any  such provision, right  or remedy  or
acquiescence in any such breach or default, nor  shall it operate as a waiver
of any  prior  or subsequent  breach  or default  of  the same,  similar,  or
different nature; or, to in  any way affect the validity of this Agreement or
any provision hereof or the right of any Party to thereafter enforce each and
every provision  of  this Agreement.    No  waiver of  any  breach,  default,
noncompliance or  nonfulfillment of any  of the provisions of  this Agreement
shall be effective unless set forth  in a written instrument executed by  the
Party against  whom or  which enforcement of  such waiver  is sought;  and no
waiver of any  such breach, default, noncompliance or nonfulfillment shall be
construed  or deemed  to  be a  waiver  of any  other  or subsequent  breach,
default, noncompliance or nonfulfillment.

11.5  REMEDIES.
      --------

     The Parties acknowledge and agree that (i) LICENSOR would be irreparably
injured  in the  event  of a  breach by  LICENSEE of  any of  its obligations
hereunder giving  rise to  automatic/immediate termination  for breach  under
Section 8.3 hereof, (ii) monetary damages would not be an adequate remedy for
any such  breach, and (iii)  LICENSOR shall  be entitled to  equitable relief
(including,  without limitation,  injunction  and specific  performance),  in
addition to any other  remedy that it may have, in the  event of such breach.
It  is also agreed that  the existence of any claims  which LICENSEE may have
against LICENSOR, whether under this  Agreement or otherwise, shall not  be a
defense to  the  enforcement by  LICENSOR of  any of  its  rights under  this
Section.  It is also agreed that no remedy made available to any Party by any
of the provisions of this Agreement is intended  to be exclusive of any other
remedy,  and each  and  every remedy  shall  be cumulative  and  shall be  in
addition to every other  remedy given hereunder or now  or hereafter existing
at law or in equity or by statute or otherwise.

11.6  HEADINGS.
      --------

     The Section headings used in this Agreement are intended for convenience
only and shall not be deemed to supersede or modify any provisions.


                                      12
<PAGE>
11.7  BINDING EFFECT, ASSIGNMENT.
      --------------------------

     The  rights, obligations,  duties and  agreements of  the Parties  shall
inure to  and be  binding upon the  Parties, together  with their  respective
successors and  assigns; provided, however,  that neither this  Agreement nor
any   license,  right  or   obligation  hereunder  shall   be  assignable  or
transferable  in any  manner (including,  without  limitation, in  insolvency
proceedings, by mergers, by acquisition, by purchase, by  operation of law or
otherwise) by LICENSEE  without the prior  written consent of LICENSOR.   Any
such purported  assignment or  transfer shall be  void without  such consent;
and,  automatic and  immediate termination  pursuant to Section  8.3(b) shall
occur.

11.8  RELATIONSHIP OF PARTIES.
      -----------------------

     Nothing  in this  Agreement shall  be deemed  or construed  to  state or
imply:  that  either Party is an  agent or legal representative  of the other
Party; or that  either Party is authorized  hereunder to assume or  to create
any obligations, express or implied, on behalf of or in the name of the other
Party or to bind the other Party in  any manner; or that any joint venture or
partnership between the Parties is hereby created or formed; but rather, that
the Parties remain independent contractors with respect to each other.

11.9  COUNTERPARTS.
      ------------

     This  Agreement may  be executed  in  counterparts each  of which  shall
constitute one and the same instrument.

11.10  GOVERNING LAW.
       -------------

     Notwithstanding that either Party may do  business or be located or have
one or  more  locations  outside of  the  State  of  New York,  or  that  any
performance of any obligations pursuant hereto occurs outside of the State of
New  York,  this Agreement  shall  be  construed,  governed and  enforced  in
accordance with  the laws of  the State of  New York applicable  to contracts
wholly  executed and  wholly to  be  performed therein,  except that  matters
arising under  United States patent  law shall be interpreted,  construed and
governed in accordance therewith.

IN WITNESS  WHEREOF, each  of the  Parties has  caused this  Agreement to  be
executed  in counterparts  by its  duly authorized  representative as  of the
Effective Date first above-written.



ANDREA ELECTRONICS CORPORATION          BELLSOUTH PRODUCTS, INC.


By: /s/ Frank A.D. Andrea, Jr.          By:  /s/ (Confidential Treatment)
    ----------------------------           --------------------------------
    Frank A.D. Andrea, Jr.                 (Confidential Treatment)
    Chairman and Chief Executive Officer   President


                                     13

<PAGE>
                                                                   EXHIBIT 11

                        ANDREA ELECTRONICS CORPORATION

             COMPUTATION OF FULLY DILUTED EARNINGS PER COMMON SHARE


<TABLE>
<CAPTION>                                                                   For the Years Ended
                                                                                 December 31,
                                                                        ------------------------------
                                                                            1995              1994
                                                                        ------------      ------------
<S>                                                                     <C>               <C> 
EARNINGS

Pro forma income (loss) applicable to common stock*                     $(1,275,915)      $(2,299,836)
                                                                        ============      ============

SHARES

Weighted average number of common shares outstanding                       3,129,540         2,767,387
Assuming conversion of options and warrants                                1,065,000         1,044,238
                                                                        ------------      ------------
Pro forma shares                                                           4,194,540         3,811,625

Fully diluted income (loss) per common share                          $        (.30)    $        (.60)
                                                                        ============      ============


</TABLE>

*     Entire proceeds of assumed conversion of options  were used to purchase
treasury shares;  therefore, no  adjustments are  necessary in  computing pro
forma loss applicable to common stock.


This  calculation  is  submitted  in  accordance  with  Regulation S-B,  Item
601(b)(11)  although it  is contrary  to paragraph 40  of ABP  Opinion No. 15
because it produces anti-dilutive results.

<PAGE>

<PAGE>
                                                                   Exhibit 21


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

Andrea ANC Manufacturing Inc.      Delaware
Andrea Direct Marketing Inc.       Delaware
Andrea Marketing Inc.              Delaware



























































<PAGE>
                                                              EXHIBIT 23.1
                  CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS
                 -----------------------------------------



As independent public accountants, we hereby consent to the incorporation of
our reports included in this Form 10-K, into the Company's previously filed
Registration Statement File No. 33-84092.



                                                          ARTHUR ANDERSEN LLP




Melville, New York
March 29, 1996



<PAGE>
                                                    EXHIBIT 23.2

                       INDEPENDENT AUDITORS' CONSENT


To the Board of Directors and Shareholders
   of Andrea Electronics Corporation
11-40 45th Road
Long Island City, New York  


We consent to the incorporation by reference in Registration Statement No.
33-
84092 on Form S-8 of Andrea Electronics Corporation of our report dated
February 2, 1995, appearing in the Annual Report on Form 10-K of Andrea
Electronics Corporation for the year ended December 31, 1995.





/s/ RAICH ENDE MALTER LERNER & CO.

RAICH ENDE MALTER LERNER & CO.
Certified Public Accountants
East Meadow, New York
March 29, 1996
            









































[ARTICLE] 5
<TABLE>
<S>                             <C>
[PERIOD-TYPE]                   12-MOS
[FISCAL-YEAR-END]                          DEC-31-1995
[PERIOD-END]                               DEC-31-1995
[CASH]                                      $3,400,829
[SECURITIES]                                    99,223
[RECEIVABLES]                                1,045,922
[ALLOWANCES]                                    32,183
[INVENTORY]                                  1,122,993
[CURRENT-ASSETS]                             5,858,461
[PP&E]                                       1,540,726
[DEPRECIATION]                                 849,228
[TOTAL-ASSETS]                               6,551,110
[CURRENT-LIABILITIES]                          541,942
[BONDS]                                      2,000,000
[PREFERRED-MANDATORY]                                0
[PREFERRED]                                          0
[COMMON]                                     1,643,430
[OTHER-SE]                                   2,321,850
[TOTAL-LIABILITY-AND-EQUITY]                 6,551,110
[SALES]                                      5,440,792
[TOTAL-REVENUES]                             5,440,792
[CGS]                                        3,190,226
[TOTAL-COSTS]                                7,092,030
[OTHER-EXPENSES]                             (386,069)
[LOSS-PROVISION]                                     0
[INTEREST-EXPENSE]                              10,746
[INCOME-PRETAX]                            (1,275,915)
[INCOME-TAX]                                         0
[INCOME-CONTINUING]                                  0
[DISCONTINUED]                                       0
[EXTRAORDINARY]                                      0
[CHANGES]                                            0
[NET-INCOME]                               (1,275,915)
[EPS-PRIMARY]                                    (.41)
[EPS-DILUTED]                                    (.30)
</TABLE>


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