NESTOR INC
10-K, 1996-09-27
PREPACKAGED SOFTWARE
Previous: FOXMOOR INDUSTRIES LTD, 10KSB, 1996-09-27
Next: SATELLITE INFORMATION SYSTEMS CO, NT 10-K, 1996-09-27




                               15
               SECURITIES AND EXCHANGE COMMISSION
                                
                     Washington, D.C.  20549
                                
                            FORM 10-K

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

          For the fiscal year ended     June 30, 1996

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

   For the transition period from                to
                                
                 Commission file Number 0-12965
                                
                          NESTOR, INC.
     (Exact name of registrant as specified in its charter)

      DELAWARE                                 13-3163744
(State of incorporation)                     (I.R.S. Employer
                                             Identification No.)

            One Richmond Square, Providence, Rhode Island   02906
            (Address of principal executive offices)   (Zip Code)
                                
                         (401) 331-9640
      (Registrant's Telephone Number, Including Area Code)
                                
   Securities registered pursuant to Section 12(b) of the Act:
                              NONE
                                
   Securities registered pursuant to Section 12(g) of the Act:
                  Common Stock, $.01 Par Value
                        (Title of Class)

Indicate by check mark whether the Registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months
(or for such shorter period than 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.



                             Exhibit Index is on Page _________


The  aggregate  market value of the voting  stock  held  by  non-
affiliates of the registrant, based on the average bid and  asked
prices of such stock on September 17, 1996 was $11,189,677.   The
number of shares outstanding of the Registrant's Common Stock  at
September 17, 1996 was 8,548,141.

DOCUMENTS INCORPORATED BY REFERENCE.

Information  to be included in registrant's definitive  proxy  or
information statement to be filed with the Commission  not  later
than  120 days following the end of registrant's fiscal  year  is
incorporated by reference in Part III of the Form 10-K.





ITEM 1.    Business

Prospective Statements

The   following   discussion  contains   prospective   statements
regarding Nestor, Inc. ("Nestor" or "the Company"), its business,
outlook  and  results of operations that are subject  to  certain
risks  and  uncertainties  and to events  that  could  cause  the
Company's actual business, prospects and results of operations to
differ  materially  from those that may  be  anticipated  by,  or
inferred  from, such prospective  statements.  Factors  that  may
affect the Company's prospects  include, without limitation:, the
Company's  ability  to  successfully develop  new  contracts  for
technology  development;  the  impact  of  competition   on   the
Company's  revenues  or  market share; delays  in  the  Company's
introduction of new products; and failure by the Company to  keep
pace with emerging technologies.

Readers  are  cautioned  not to place  undue  reliance  on  these
prospective statements, which speak only as of the date  of  this
report.   The  Company  undertakes no obligation  to  revise  any
forward-looking  statements  in  order  to  reflect   events   or
circumstances that may subsequently arise.  Readers are urged  to
carefully review and consider the various disclosures made by the
Company  in  this report and in the Company's reports filed  with
the Securities and Exchange Commission.

General

Nestor, Inc. designs, develops, markets, and supports intelligent
software solutions for mission-critical decision applications  in
real-time   environments.   Nestor  employs  proprietary   neural
network  predictive models to convert existing data and  business
experiences  into  meaningful recommendations and  actions.   The
Company  has  leveraged its neural-network software  architecture
across  a  wide range of markets, including financial-institution
credit/debit  card  fraud and real-time traffic-control  systems.
In  addition,  the  Company  believes  that  its  technology  and
software  architecture are well suited for  intelligent  decision
applications  addressing  a variety of other  markets,  including
health  care  payments,  long distance and  mobile  phone  fraud,
database  marketing, and intranet/internet information  discovery
applications.

For  its fiscal year ended June 30, 1996, the Company realized  a
71%  increase in operating revenues to $5,461,580 and experienced
a  profit  of  $12,690  after taxes. Year  ended  June  30,  1995
revenues  were  $3,195,563  and a  net  loss  of  $3,457,422  was
reported.   Revenues for fiscal 1996 include an  initial  license
fee  in  the  amount  of $1,400,000 received by  the  Company  in
connection with the granting of an exclusive license to  National
Computer  Systems,  Inc. ("NCS") of the Company's  "NestorReader"
family  of  character-recognition products, and  a  non-recurring
gain (net of expenses) of $213,000 on the sale of assets used  in
that business.  These products accounted for $1,425,600 or 35% of
the   Company's  revenues  in  fiscal  1996,  excluding  the  two
aforementioned  items, and $1,713,897 or  54%  of  the  Company's
revenues  in fiscal 1995.  (See Item II, "Management's Discussion
and Analysis".)

Background

The  Company  was  incorporated under the laws of  the  State  of
Delaware  on  March  21, 1983, in order to exploit,  develop  and
succeed  to  certain patent rights and know-how relating  to  the
Nestor  Learning SystemT ("NLS"), which the Company  acquired  in
1983   from   its  predecessor  Nestor  Associates,   a   limited
partnership.   NLS  is  an  adaptive or self-organizing  software
system, commonly referred to as a neural network, that is capable
of  extracting  the  salient features of input  patterns  without
being  told  what  features  to  look  for  and  of  subsequently
recognizing similar patterns identified by such features.   Thus,
NLS can be said to learn from its experience.


Nestor Products

Nestor   offers  complete  application-software  solutions   that
include  adaptive  decision  models,  implementation,  education,
training,  consulting and engineering support services.   Current
Nestor software products detect credit/debit card fraud (PRISMT),
provide  remote traffic management of freeways and  intersections
(TrafficVisionT),  and  provide  much  greater  efficiencies   in
document  processing and fax distribution environments (OmniTools
&  N'Route, which were exclusively licensed to NCS in June 1996).
Nestor's   software  solutions  are  designed  for  client-server
implementation and flexible integration with customers'  existing
computing  infrastructures.  Installation time  periods  for  the
Company's  software solutions depend upon the particular  product
involved, and can take as little as three days or as long as  six
months.  The Company believes that PRISM customer payback periods
for license, installation, and first year user fees are typically
less than one year.

The  Company  designs and develops specialized software  products
utilizing  its  proprietary  software and  information-management
knowledge,  and, to a lesser degree, designs hardware  components
that will enhance the performance of its software products.   The
Company's  products  comprise  the  following  categories:  Fraud
Detection  and  Risk  Assessment  Systems   -  are  designed   to
effectively  detect  and  control  fraudulent  transactions   for
financial  institutions  that  issue  credit,  debit,  or   other
financial use cards.  The Company is evaluating the expansion  of
these  product technologies into additional applications such  as
health-care payments, long-distance telephone fraud, mobile-phone
service   theft,  and  database  marketing.   Traffic  Management
Systems  - are a combination of internally developed software and
internally  and  externally developed  hardware  components  that
perform  as  a  traffic  management  system  for  open  road  and
intersection applications.  The products enable dual use of video
networks to support both traffic/roadway surveillance and traffic
data  collection.  Intelligent Character Recognition Systems    -
include  packages  of software applications such  as   OmniTools,
NestorReader, and N'Route which increase productivity in document
processing and fax distribution environments.

Fraud Detection and Risk-Assessment Systems

Custom  software  packages  developed  by  the  Company  are  the
Proactive Risk Management (PRISMT) and the Nestor Fraud Detection
(FDST)  systems,  which  have been licensed  to   six  financial-
services  clients as of June 30, 1996.  These systems can  detect
bank-card  or  credit-card fraud, and can be readily  updated  by
clients   to   adapt   to    changing  patterns   of   fraudulent
transactions.   By  monitoring each cardholder's  historical  and
current  transactions,  PRISM  is capable  of  detecting  unusual
patterns  of  card  use  and of rapidly detecting  a  significant
proportion of fraudulent transactions with an extremely low error
rate.   Customers have reported a reduction of more than  50%  in
their  credit-card  fraud  loss  experience  within  30  days  of
installation.

In  March 1993, the Company completed the installation of its FDS
product at Mellon Bank.   The success of the FDS installation  at
Mellon  has been instrumental in obtaining additional orders  for
FDS  and PRISM.  Like many other credit-card issuers, Mellon Bank
had  been using a rule-based system for fraud detection.   Mellon
has  reported to the Company that FDS is finding 20 times as many
instances  of  fraud as their rule-based system, while  requiring
reviews of only one-third as many accounts.

In   December   1994,  the  Company  installed  a  merchant-fraud
detection  system at Europay International S.A.,  a  Master  Card
affiliated  association  of 700 banks that  settle  international
bank-card  transactions involving currency exchange.   Experience
with  United  Kingdom and Belgium banks indicates  a  counterfeit
detection rate of up to 50%.

In  February 1995, the Company announced PRISMT.  PRISM  enhances
the  fraud-detection  capabilities of  FDS  to  include  workflow
management  and  other  PC-based  productivity  tools  that   are
designed  to enable the fraud manager and fraud-control  team  to
efficiently  identify and track frauds detected  by  the  system.
The  initial  PRISM system was an FDS installed at  G.E.  Capital
Consumer  Financial Services, which was upgraded  to  incorporate
PRISM in 1995.

PRISM  is  currently  being installed at  financial  institutions
expanding  the  company's presence into the  retail  credit  card
market and international markets.

The  following are the primary attributes of the Fraud  Detection
and Proactive Risk Management Systems:

Flexible  neural-network decision engine.  The Company's software
implements  a  powerful, patented neural-network  technology  for
adaptive  fraud detection that is accurate, fast, field-trainable
and operates in real-time.  The neural-network and rule-bases are
provided  through software that allows the Company's products  to
be  customized  to  fit the customers needs and profiles  without
extensive  custom programming.  Unlike other rule-based  systems,
the  Company's products learn from the experience of the specific
customer  accounts instead of only applying "industry" experience
to  the  customer's environment.  The Company's software  can  be
rapidly trained to look for customer-specific fraud potential  by
requiring  as  few as three training passes through a  customer's
data.    The  system  automatically  adapts  itself  for  problem
complexity  and  maximizes the detection of  actual  fraud  while
minimizing false positive indications.

Automatic  and ongoing learning ability.  The Company's  software
is   trained  to  detect  fraudulent  patterns  based  upon   the
customer's own historical data.  Subsequent to installation,  the
software continues to update its records for current patterns and
automatically modifies its predictive model to respond to changes
in  the  customer's user base and environment.  Other competitive
systems may require extensive updating of the software to reflect
current  industry or customer experience.  The Company's software
allows  the client to operate with the most current and customer-
specific  database possible, with simple updates  entirely  under
client control.

Quick return on initial investment to customers.  Due in part  to
customizing  the  PRISM software to react based upon  a  client's
specific fraud experience, the product has resulted in fraud loss
savings  of  greater than 50% at G.E. Capital Consumer  Financial
Services  and  over  50%  in  counterfeit  detection  at  Europay
International  S.A..  Performance at this level would  provide  a
customer experiencing average industry fraud losses a payback  on
their first year installation and use fees of approximately  four
to six months.

On-line,  transaction-based capability.   Nestor's  software  can
provide   an  immediate,  situation-specific  response  to   each
customer   transaction.   For  example,  the  PRISM  system   can
immediately  detect  and report fraudulent  activity  within  the
first one or two transactions, rather than within one or two days
of transactions.

Flexible   client-server  and  operating   solutions.    Nestor's
solutions   can   be   integrated  into  a  customer's   existing
environment  or architecture.  The Company's products  are  based
upon  a  distributed  client-server  architecture  consisting  of
operating  components that operate on a wide  range  of  industry
standard,  client-server platforms, including the IBM,  MVS/CICS,
Tandem's proprietary, fault tolerant Non Stop Kernel (NSK),  UNIX
and  Windows  NT operating platforms.  The Company believes  that
its  product is the only one available today that is  adapted  to
Tandem's  NSK operating system, over which the Company  estimates
more  than  65%  of the world-wide volume of ATM  and  Debit-card
transactions  are  processed.  PRISM also  provides  an  analysis
environment consisting of: a user-friendly, MS Windows-compatible
graphical user interface, an "open-systems" architecture that  is
easily   adapted   to  a  client's  working  environment,   fully
integrated   work   flow   tools   for   enhanced   productivity,
customizable  reporting tools, and in-depth  fraud  analysis  and
system maintenance tools.


Nestor's Fraud Detection and Risk Assessment Strategy

The  Company's  objectives are: to deliver high quality  products
and  services using proprietary neural-network technology to  the
banking,  retail,  telecommunications and health-care  management
industries, and to accrete a growing revenue stream from  ongoing
product  usage fees.  The Company's strategy for achieving  these
objectives includes the following key elements:

Expand current distribution network.  The Company plans to expand
its worldwide direct sales, distribution and service forces.  The
Company  intends  to continue developing domestic  markets  while
augmenting  its  international growth.   Nestor  has  executed  a
nonexclusive  PRISM  reseller agreement with CSK  Corporation  in
Japan  during 1996 (See "Licensing, Joint Venture and Development
Agreements"), and is negotiating marketing agreements  in  Europe
and  South America.  The Company also intends to increase  direct
sales  efforts in North America through expansion of direct sales
staff   and   through  marketing  and  service  agreements   with
established  providers  of products and services  to  its  target
markets.   On  September  19, 1996, the  Company  signed  a  non-
exclusive  license  agreement with Applied  Communications,  Inc.
(ACI)  under which ACI agreed to distribute PRISM throughout  the
world.    (See   "Licensing,   Joint  Venture   and   Development
Agreements".)

Earn  recurring revenues through on-going fees based upon product
usage.   The  Company's  products provide immediate  and  ongoing
savings  to  the client through a reduction in the occurrence  of
undetected  fraud losses.  The Company has priced its product  to
include  upfront  fees  for licensing and  installation,  thereby
providing  an  attractive  payback  of  the  customer's   initial
investment as discussed above, and including an ongoing usage fee
based  upon the number of customer transactions or accounts being
reviewed  by  the  software.   This  ongoing  revenue  stream  is
expected  to  grow as new customers install the product.   Future
growth  may also result from the customer's  internal  growth  in
the  number  of  transactions or accounts being reviewed  by  the
sofware.

Apply  PRISM  products to other markets.   The  Company  believes
that  many markets exist which are experiencing fraud type losses
and   possess  data  characteristics  similar  to  the  financial
institution industry.  The Company plans to extend the  successes
of  the  PRISM  product in credit-card fraud detection  to  other
areas with a high level of  transactions and a history of similar
fraud-type  loss experience.  Some of these market  opportunities
may   include   health-care  claim  payments  and   long-distance
telephone  fraud.   Nestor's strategy is to broaden  its  product
offerings   to   address  these  markets  in   conjunction   with
development  funding  from  strategic  government  and   industry
sources.


Traffic Management Systems

TrafficVision is a combination of Company-developed software  and
modular hardware components that provide for remote monitoring to
support  traffic  data collection and control of  traffic  flows.
The product is flexible and can be configured to a wide range  of
road  configurations,  including open  roads  and  intersections.
Features  include  remote  video  monitoring,  real-time  vehicle
classification,   individual   vehicle   tracking,   simultaneous
communication   of  video  and  traffic  data   over   a   single
communication network, and generation and logging to  a  database
of a variety of traffic-information measurements.

Historically,  traffic sensing and control has  been  handled  by
wire induction loops buried beneath the road surface.  The system
provides basic information such as vehicle counts and speed (with
multiple  loop  configurations), in support of  the  function  of
controlling traffic light signals when traffic is present.   Such
loops  experienced a 100% failure rate within the first 10  years
of  operation.   Replacement/repair is  often  not  performed  or
performed long after loop failure due to the high cost of digging
up the roadway.

TrafficVision provides all the benefits currently offered by loop
systems  and  substantial additional options  that  increase  the
traffic    controller's   effectiveness   in   managing   traffic
congestion,   infractions,   and  accidents.    The   fact   that
TrafficVision operates completely above ground aids in  effective
maintenance.   Additionally,  the  Company  believes   that   the
technology will prove to be cost effective in comparison to  loop
technology in applications of multiple-lane  intersections.

TrafficVision  is  designed to incorporate the  Company's  Ni1000
Recognition Accelerator hardware chip (See "Ni1000 Chip" below.)

Development  of a working prototype model commenced on  September
1,  1995, in conjunction with a funding agreement with California
Institute   of   Technology   Jet  Propulsion   Laboratory   (see
"Licensing,  Joint  Venture, and Development  Agreements").   The
Company  expects the project to be completed in October 1996  and
field testing to be completed in fiscal 1997.

The following are the primary attributes of the Company's Traffic
Management Systems:

Accurate, real-time interpretation of traffic video images.   The
Company has leveraged its patented neural-network decision engine
discussed  above in Fraud Detection to the application  of  real-
time  processing  and  learning in the  context  of  video  image
interpretation   for  traffic  management  and  control.    Prior
industry  attempts  to provide video-based detection  of  traffic
have  not  proven  effective due to the difficulty  of  designing
robust  detection  algorithms under a  variety  of  illumination,
visibility  and  traffic  conditions, as  well  as  the  need  to
implement  such algorithms on cost-effective computing  platforms
that  provide  real-time operation.  The Company's neural-network
technology,  combined with its Ni1000 chip ,discussed  below,  is
able  to interpret video images accurately and respond in a real-
time environment.

Rapid  deployment  and  increased services  for  customers.   The
Company's  software solutions are designed for  rapid  deployment
and  to  provide additional information to customers beyond  that
delivered by current loop systems.  TrafficVision is designed  to
be  installed  entirely above ground and  to  tie  into  existing
customer  hardware where appropriate.  Maintenance  becomes  more
efficient  than  with  underground loop  systems.   TrafficVision
systems allow the customer to obtain the same information  as  is
available  through  loop  technology  (e.g.  vehicle  count   and
detection  for signal control), and additional benefits  such  as
remote  real-time video monitoring for traffic flow or  incidence
response.

Leverages  customer  investment in video  infrastructure.   State
traffic  departments  are  deploying roadside  video  cameras  to
provide  images of road and traffic conditions to  better  manage
traffic flows and incident response.  Nestor's Traffic Monitoring
Systems  are  designed  to support "dual  use"  of  pan-tilt-zoom
equipped  cameras  for  surveillance and  traffic  detection  and
monitoring,  thus leveraging the customer's investment  in  video
equipment.  Additionally, Nestor's solution supports simultaneous
video  and  data communication over a single video  communication
network,   thus   further   leveraging   the   customer's   video
infrastructure investment.

Compatibility with industry standard platforms.  Nestor's traffic
monitoring  solutions are architected around  dominant  industry-
standard  platforms: namely, the Windows 95/NT operating  system,
tools  and communication support components and general  "WinTel"
hardware  specifications.  This facilitates  integration  into  a
customer's existing computing environment, leverages PC economics
to  offer  a  compelling price/performance advantage  and  lowers
product   engineering  development  costs.    Additionally,   the
Company's Traffic Monitoring Systems are designed to support  the
emerging  NTCIP  communications standards being mandated  in  the
traffic   detector  industry.   Further,  roadside  TrafficVision
detector  stations  will  be compatible  with  existing  and  new
traffic  controller  hardware, such  as  the  new  CALTRANS  2070
controller standard.

Nestor's Traffic Management System Strategy

The  Company's objectives are to be the high-quality supplier  of
intelligent  video-based traffic monitoring  systems  to  replace
loop  detectors  at  those sites where video  has  advantages  in
either   functionality  or  cost  and  to  capture  new   traffic
monitoring  applications beyond the capability of  loop  detector
systems.   The Company's strategy for achieving these  objectives
contains the following key elements:

Expand national and worldwide distribution.  The Company plans to
target  leading transportation departments (DOTs) through  direct
sales  to  provide  convincing demonstrations of  TrafficVision's
superior performance, to create performance standards based  upon
TrafficVision  functionality and to generate a market  pull  that
will   lead  to  volume  distribution  agreements  with   traffic
integrators and traffic equipment suppliers.  The Company intends
to   establish  distribution  agreements  with  foreign   traffic
integrators,  concentrating initially in the Far East  where  the
Company   believes  large  investments  are  being   planned   in
transportation infrastructure.

Maintain technology leadership and patent protection in developed
solutions.   As  noted  above, the Company  has  obtained  patent
protection  for  its  proprietary neural  networks  and  hardware
systems (see "Patents") which the Company believes to be uniquely
suited to applications that require field trainability  or  self-
modification  to adapt to new or changing patterns in  the  data.
The  Ni1000  chip allows for high-speed processing  applications,
such  as video-image processing, on a personal computer platform.
The   Company  continues  to  maintain  and  explore  new  patent
protection rights for its proprietary software applications.  The
Company  was  issued  a new patent in fiscal  1996,  and  has  an
application  pending  relating  to  its  work  in  the   traffic-
management areas.

Ni1000 Chip, PCI 4000 Recognition Accelerator Board and IBM ZISCT
Chip

Neural  networks are inherently parallel systems whose operation,
until recently, has only been simulated on serial computers.  The
relative slowness of serial simulation has prohibited the use  of
neural networks in many high-value applications that require high-
speed   learning   and   recognition.   The  Ni1000   Recognition
AcceleratorT  chip  is an embodiment of the Company's  technology
that increases typical processing speeds by hundreds of times and
is  expected to open these previously untapped markets to neural-
network solutions.  Manufactured by Intel and introduced  by  the
Company in June 1994,  the Ni1000 chip was developed with funding
by  the  Defense  Advanced  Projects Research  Agency  ("DARPA").
Commercial  delivery  of  Ni1000  chips  and  Ni1000  Development
Systems began in June 1994.  In April 1994, the Company and Intel
Corporation  signed an agreement which provided the Company  with
exclusive marketing rights to the Ni1000 Recognition Accelerator,
subject  to  certain minimum purchases of the Ni1000  Recognition
Accelerator  by the Company.  (See "Licensing, Joint Venture  and
Development Agreements.")

In  connection  with  the development of the  Ni1000  Recognition
Accelerator, the Company and Intel were jointly named  as  winner
of  the 1994 Discover Awards for Technological Innovation in  the
category   of  Computer  Hardware  &  Electronics.   The   Ni1000
Recognition Accelerator was selected by the editors of Electronic
Design News as a finalist in their 1994 "Innovation of The  Year"
contest.

The Company's current development work in neural-network hardware
is  centered  on the development of a PC-compatible circuit-board
incorporating  multiple  Ni1000  Recognition  Accelerators,   and
associated development-environment software.  Development of  the
circuit  board and software were funded, in part, by  a  contract
dated  August 26, 1993, between the Company and Office  of  Naval
Research  and  administered  by the  Advanced  Projects  Research
Agency of the Department of Defense ("ARPA").  In connection with
such  development  work, the Company entered  into  a  Technology
Development  Subcontract  with  Alta  Technology  Corporation  on
December  20, 1994 (see "Licensing, Joint Venture and Development
Agreements",  below).

PCI 4000 Recognition Accelerator Board

An outgrowth of the Company's ARPA-funded development work is the
PCI   4000   Recognition  AcceleratorT,   which   was   developed
cooperatively with Alta Technology Corporation.  The PCI 4000  is
a   circuit  board  containing  up  to  four  Ni1000  Recognition
Accelerators  and a Pentium controller, which is compatible  with
any  PC  or  workstation that provides PCI (Peripheral  Component
Interconnect) support.

IBM ZISCT Chip

On  January  31, 1996, the Company signed a technology  licensing
agreement   with   IBM  to  use  Nestor's  pattern    recognition
technology  in  an  IBM  developed  neural-network  semiconductor
device  called  the  ZISCT  (see "Licensing,  Joint  Venture  and
Development Agreements").  The Company believes that the entry of
IBM  into the field of neural-network applications may assist the
Company in the marketing of its own hardware components.

Intelligent Character Recognition Products

On  June 11, 1996, the Company licensed the exclusive development
and  marketing  rights  in its Intelligent  Character-Recognition
("ICR")   products  (NestorReader,  OmniTools,  and  N'Route)  to
National  Computer  Systems,  Inc.  ("NCS"),  and  is  no  longer
involved  in  developing, packaging and marketing these  products
(see "Licensing, Joint Venture and Development Agreements").  The
Company  expects  to receive royalties from the  sales  of  these
products  and  any  enhanced versions of these  products  by  the
licensee.  The following are the principal ICR products developed
and  marketed by the Company through June 11, 1996, and  marketed
by NCS since then:

NestorReaderT

NestorReader  is a software product that is designed  to  perform
character  recognition from images of hand-printed  and  machine-
printed  characters in intelligent character recognition systems.
A  principal application of NestorReader has been to replace  the
human  process of reading data from forms and entering  the  data
into  computers by means of a keyboard.  NestorReader is licensed
to  original  equipment manufacturers, value-added resellers  and
systems   integrators   for  integration  into   image-processing
systems.   NestorReader extends the range  of  optical  character
recognition  to  include hand print and  faxed  characters  at  a
price/performance ratio that the Company believes is unequaled by
competitive  technologies.   In  optical  character  recognition,
existing  techniques  have successfully  solved  the  problem  of
reading    conventional,   clean,   machine-printed   characters.
Management  believes that hand printed characters -   with  their
high  degree  of variability - and faxed characters,  with  their
high  noise  level,  can  only  be read  satisfactorily  by  more
powerful technologies like NestorReader.

OmniToolsT

OmniTools   is   a   software  product  that  enables   corporate
applications   developers   to  access   the   functionality   of
NestorReader  from within Windows applications without  the  need
for  C  programming. Developers need only use such familiar tools
as  Visual Basic or applications macro languages including Visual
Basic  for  Applications.  ICR  solutions can thus  be  developed
from  Access, Excel, Foxpro, Lotus 123, Paradox and other Windows
applications.  The Company began marketing OmniTools   in  fiscal
1994.

N'Route

N'Route  is  a  Windows end-user application  that  automatically
routes  incoming  faxes  and scanned  images  directly  to  their
intended  recipients.  N'Route does this by recognizing the  name
or  other  identifier written on a document and then routing  the
document to its destination "mailbox" on Lotus Notes, cc:Mail  or
Windows  for  Workgroups users with Microsoft Mail.  Installation
and maintenance by a network administrator is by dialog boxes and
menus   and  requires  no  programming  or  character-recognition
expertise.   In  February 1995, N'Route was awarded  the  Imaging
Magazine "Product of The Year" award for 1994.

Sales, Marketing and Methods of Distribution

The  Company sells and markets its software and services in North
America  through a direct sales organization.  Outside  of  North
America, the Company negotiates marketing agreements with various
industry service providers.

The  Company's product lines are targeted toward large commercial
users  (e.g., banks for the PRISM product), or federal and  state
government agencies (e.g., Departments of Transportation for  the
TrafficVision   product).    The   products   require   technical
assistance   through   the  sales  and  installation   processes.
Accordingly, the Company maintains an in-house staff of engineers
to   support   the   sales,  installation,  and  customer-service
functions.

The Company's FDS and PRISM products are licensed directly by the
Company  to  financial  institutions. The TrafficVision  products
will  be  marketed  directly to governmental  traffic  management
departments or their chosen integrators.   The Ni1000 Recognition
Accelerator  and  the  Ni1000  Development  System  are  marketed
directly by the Company to developers of high-speed applications,
and  are  used  in internally developed products.  The  Company's
Intelligent   Character   Recognition   Products   are   marketed
exclusively  by NCS.  The Company obtains product inquiries  from
product  mailings,  attendance at trade shows, media  advertising
and trade-press coverage.

In financial services, the Company has in the past created custom
applications  including  risk  assessment  for  bank-card   fraud
detection,  mortgage origination and insurance,  consumer  credit
and  securities trading.  Nestor's FDS and PRISM products are  an
outgrowth of such development projects.  In the United States and
Canada the Company markets FDS and PRISM directly.  In the United
States and throughout the world, ACI, will package PRISM with its
BASE24  and  TRANS24  products for  worldwide  distribution.   In
Japan,  custom  financial applications are marketed  through  its
licensee,  CSK  Corporation.   FDS  and  Prism  are  licensed  to
applications developers in Europe and Japan under a standard, non-
transferable, non-exclusive software license limited to a  single
computer.  Developers of applications may not make, use  or  sell
multiple  copies  of  such  applications  without  entering  into
additional  licensing arrangements with the Company.   Management
of  the  Company believes that the success of the PRISM  and  FDS
products  will  create a valuable franchise in each  institution,
leading to extensions of the Company's technology to other  risk-
assessment applications.

In   fiscal   1996,   National  Computer  Systems   and   Europay
International  accounted  for  30%  and  13%  of  the   Company's
revenues,  respectively.  In fiscal 1995,  Europay  International
accounted for 16% of the Company's revenues.

The  Company  is not required to maintain significant inventories
in order to deliver its products.  The Company does not generally
grant  payment terms to customers in excess of 90 days.  At  June
30, 1996, the Company had a backlog of approximately $408,140  in
undelivered   development   and   installation   contracts    and
approximately $431,000 in prepaid royalties and engineering fees.
As  of  June 30, 1995, the Company had a backlog of approximately
$101,000  in  undelivered development and installation  contracts
and $439,000 of prepaid royalties and fees.

Technology

The  Company's  technology  deals with  the  problem  of  pattern
recognition.   When presented with a pattern of  information,  it
can be valuable to identify that pattern, whether it is a pattern
of  fraudulent  credit card use, fraudulent health  care  claims,
handwritten characters, vehicles in a traffic flow,  and  so  on.
Several  methods  currently  exist  to  address  the  problem  of
processing  information in order to recognize a  pattern  in  the
information.  Included among these are "expert" systems of rules,
and  neural  networks.  The Company's products  combine  both  of
these methods to optimize pattern recognition capabilities.

Rule-Based  Technology.  The Company's systems employ  expert  or
rule-based  technology to define customer  strategy,  policy  and
procedures in its products.  Rule-based systems contain  decision
trees   of   conclusions  based  on  the  existence  of   various
conditions.   For  example, a credit card  transaction  has  been
authorized.  To determine if that transaction was fraudulent  and
whether  or not an account should be investigated, the  following
set of questions may be asked: has the card been reported lost or
stolen since the transaction occurred?  If "yes", the transaction
equals  "fraud"; if no, did the purchase amount exceed the credit
limit?  If "yes", did the purchase occur less than one hour after
the  previous  purchase?   If "yes, and  so  on.   It  is  almost
impossible   to  cover  all  possibilities  of  combinations   of
circumstances  even with the most comprehensive suite  of  rules.
So,  while  allowing the implementation of select  rules  may  be
beneficial,  a decision based solely on rules may not  always  be
correct or practical.

Neural-Network  Technology.  Neural-networks simulate  a  virtual
network of interconnected units, processing data in parallel, and
communicating  with each other at lightning  speeds.   A  trained
neural-network expects input and then outputs a response:  either
"unrecognized",  "recognized",  or  "not  sure".   Exceeding  the
capability  of if-then-else conditional rules, the power  of  the
neural-networks  is  in  their ability  to  accurately  recognize
input,  such as attempting to recognize characters from a scanned
handwritten  sample, which is ill-defined (i.e. written  in  very
light  pencil), affected by "noise" (i.e. smudged), or  blatantly
unusual  (i.e.  overly  large  or  small,  or  containing  skewed
characters).   Nestor, as the result of extensive  research,  has
created  a proprietary neural-network technology referred  to  as
the Restricted Coulomb Energy ModelT (RCE) which has been granted
five patents.

The  RCE  model  has many unique features.  It  has  the  fastest
learning  and processing speed of any neural-network system.   It
has  been  demonstrated  that the RCE  will  learn  to  recognize
patterns orders of magnitude faster than a typical public  domain
neural-network  such  as  Back Propagation  (BP).   RCE  has  the
ability  to  add  new  features or classes without  the  need  to
retrain and re-engineer the complete system.  For example,  using
BP,  experts must re-engineer and completely retrain  the  entire
system if new features or classes are added.  Re-engineering  and
retraining is impractical for many real-world applications.   RCE
is  a  dynamic configuration of the network so that it can  scale
and  configure itself to accommodate the complexity of a  problem
and  make the most efficient use of available hardware.  With BP,
one  must  precisely  engineer  the  number  of  neurons  through
experimentation  in  order to use the technology,  and  a  stable
solution is not guaranteed.

Nestor  has  also  been granted a sixth patent for  a  multi-unit
system referred to as the Nestor Learning SystemT (NLS) which  is
ideally   suited   for   many  real-world   pattern   recognition
applications.  The NLS has a patented hierarchical, multi-network
system  for  better  control  and  accuracy.   This  approach  is
analogous  to  the way the human neural-network  is  believed  to
function.   The Company believes that the rapid model development
and operational flexibility afforded by its technology provides a
competitive  advantage in the development of intelligent-decision
software solutions.



Research and Development Activities of the Company

The Company believes that its future depends upon its ability  to
improve its current technologies and products and to develop  new
technologies and products. The Company intends to pursue new  and
enhanced  technologies  and products.  The  Company  attempts  to
locate  external resources to assist in the costs  of  developing
new  technologies or products, but may bear all or a  portion  of
such costs internally.

The  Company's  research  is  almost  entirely  applied  research
intended  to  develop  solutions to specific  pattern-recognition
problems.  This research has resulted in various patents relating
to   improvements   to  the  Company's  basic   technology   (see
"Patents").   The Company received one new patent in fiscal  1996
and  has  one  application pending as of June  30,  1996.   These
improvements are incorporated into the Company's products.

The market for the Company's products may be impacted by changing
technologies.  The Company's success will depend upon its ability
to  maintain  and  enhance its current products and  develop  new
products  in  a  timely  and  cost-effective  manner  that  meets
changing  market conditions.  There can be no assurance that  the
Company will be able to develop and market on a timely basis,  if
at  all,  product  enhancements or new products that  respond  to
changing market conditions or that will be accepted by customers.
Any failure by the Company to anticipate or to respond adequately
to  changing  market  conditions, or any  significant  delays  in
product development or introduction could have a material adverse
effect on the Company's business, financial condition and results
of operations.

The  Company expended, in the fiscal years ended June  30,  1996,
1995, and 1994 respectively, $260,870, $1,563,836, and $1,146,789
in  support of the various aspects of Company-sponsored  research
and   development,  and  $2,378,133,  $1,195,201,  and   $641,579
respectively of customer-sponsored research.

Patents

The Company has continually sought and obtained patent protection
for its proprietary neural networks and systems, which have as  a
principal  feature rapid learning from a relatively small  number
of examples.  The Company believes that this capability makes the
Company's technology uniquely suited to applications that require
field  trainability  or self-modification  to  adapt  to  new  or
changing patterns in the data.  The Company's patents also  cover
multiple-neural-network  systems, which  enable  the  company  to
develop  products that combine high accuracy with high processing
speeds;  and  the  Company's RCE neural network,  which  exhibits
rapid learning and minimizes the internal connections needed  for
its  functioning.   This  sparse  connectivity  has  enabled  the
Company  to  develop,  with Intel Corporation,  a  neural-network
integrated  circuit  (the Ni1000 Recognition  AcceleratorT  chip)
containing  many  more nodes than has been  possible  with  other
designs.

The  Company  owns  ten  United States patents  and  twenty-three
foreign  patents issued in eleven countries.  In addition,  there
is  one  application pending in the United States, and there  are
five  applications pending in various foreign  countries,  as  of
June  30,  1996.   The  foreign patents and  patent  applications
correspond to one or more of the United States patents.

The Company believes that seven of its United States patents, and
eleven  corresponding  foreign  patents,  are  material  to   its
business.   These United States patents expire at  various  times
from  1998 to 2008.  The corresponding foreign patents expire  at
various  times from 1995 to 2008.  The following table lists  the
Company's material United States patents:


<TABLE>

<CAPTION>
 Patent Number    Title                              Date of Issue       Year of
                                                                         Expiration
 <S>              <C>                                <C>                 <C>
 4,254,474        An Information Processing System   March 3, 1981       1998
                  Using Threshold Passive
                  Modification
 4,326,259        Self-organizing General Pattern    April 20, 1982      1999
                  Class Separator and Identifier
 4,760,604        Parallel, Multi-unit, Adaptive,    July 26, 1988       2005
                  Nonlinear Pattern Class Separator
                  and Identifier
 4,897,811        N-Dimensional Coulomb Neural       January 30, 1990    2007
                  Network Which Provides for
                  Cumulative Learning of Internal
                  Representations
 4,958,375        Parallel, Multi-unit, Adaptive     September 18, 1991  2008
                  Pattern Classification System
                  Using Inter-unit Correlations And
                  An Intra-class Separator
                  Methodology
 5,054,093        Parallel, Multi-unit, Adaptive,    October 1, 1991     2008
                  Nonlinear Pattern Class Separator
                  and Identifier
 5,479,574        Method and Apparatus for Adaptive  December 26, 1995   2012
                  Classification
</TABLE>


Competition

In  the field of fraud-detection and risk-assessment systems, the
Company   encounters  competition  from  a  number  of   sources,
including  (a) other software companies, (b) companies'  internal
MIS  departments,  (c)  network and service  providers,  and  (d)
neural-network  tool  suppliers.  In the fraud-detection  market,
the  Company has experienced competition from Fair, Isaac &  Co.,
HNC  Software, Inc., IBM, NeuralTech Inc., Neuralware, Inc., Visa
International and others.  The Company's fraud detection  product
also  competes  against  other methods of preventing  credit-card
fraud,  such  as  card-activation  programs,  credit  cards  that
contain  the cardholder's photograph, smart cards and other  card
authorization  techniques.  The introduction of these  and  other
new  technologies  will result in increased competition  for  the
Company and its products.

In  the  field  of  traffic  management  systems,  the  Company's
TrafficVision  products (see "Recent Product Developments")  face
competition  primarily from standard providers of  existing  loop
system  products.  Other technologies exist from various  sources
that  provide  some  of  the basic traffic  management  functions
provided  by  the  loop  system, such as  Microwave,  Ultrasonic,
Infrared, and Acoustic.  These technologies have limitations  and
do  not  provide  the  full  range of options  available  through
TrafficVision.   Video-based systems are also  available  through
other   companies  such  as  Econolite,  Peek  Traffic,  Odetics,
Traficon,  Siemens,  and  Rockwell International.   However,  the
Company  believes  that the platform on which  these  video-based
products   operate   does  not  provide  the   image   processing
capabilities   possessed   by  TrafficVision   and   the   Ni1000
Recognition Accelerator Chip.

In  the  field  of  high-speed processing, the  Company's  Ni1000
Recognition    Accelerator   products   (see   "Recent    Product
Developments", above) faces competition primarily  from  Adaptive
Solutions, Inc., whose CNAPS board contains proprietary parallel-
processing  integrated circuits.  The Company believes  that  the
CNAPS  board is a general-purpose parallel processor that is  not
optimized  for  pattern  classification.   The  Company   further
believes that the CNAPS board and associated software have a list
price   that   is   approximately   50%   higher   than   similar
configurations  of the Company's Ni1000 products,  and  that  the
Company's hardware products typically operate at speeds 10 to  50
times  faster  than  the  CNAPS product in pattern-classification
applications.

Most  of  the  Company's  competitors have significantly  greater
financial, marketing and other resources than the Company.  As  a
result,  they  may  be able to respond more  quickly  to  new  or
emerging  technologies  or  to devote greater  resources  to  the
development,  promotion  and  sale of  their  products  than  the
Company.    Competitive  pressures  faced  by  the  Company   may
materially adversely affect its business, financial condition and
results of operations.


Employees

As  of  June  30,  1996, the Company had 31 full-time  employees,
including  22  in product development, 3  in sales and  marketing
and  6   in finance and administration.  Three of these employees
have   earned  Ph.D.  degrees.   One  of  the  Company's  current
directors (and a founder of Nestor Associates) received the Nobel
Prize in Physics in 1972.  All of these employees are located  in
the   United   States.   None  of  the  Company's  employees   is
represented  by  a labor union.  The Company has  experienced  no
work  stoppages  and  believes  its  employee  relationships  are
generally good.

The  Company's success depends to a significant degree  upon  the
continued    employment   of   the   Company's   key   personnel.
Accordingly, the loss of any of the Company's key personnel could
have  a  materially  adverse effect on  the  Company's  business,
financial  condition  and  results of  operations.   No  employee
currently  has an employment contract in place with the  Company.
The  Company  believes its future success will  depend  upon  its
ability   to  attract  and  retain  industry-skilled  managerial,
engineering,  and  sales personnel, for whom the  competition  is
intense.  In the past, the Company has experienced difficulty  in
recruiting  a  sufficient number of qualified sales  people.   In
addition,  competitors may attempt to recruit the  Company's  key
employees.   There can be no assurance that the Company  will  be
successful   in  attracting,  assimilating  and  retaining   such
qualified  personnel, and the failure to attract, assimilate  and
retain  key personnel could have a materially adverse  effect  on
the  Company's  business,  financial  condition  and  results  of
operations.

Licensing, Joint Venture and Development Agreements

The  Company seeks to enter into license agreements and  research
and  development  contracts in order  to  obtain  greater  market
penetration  and  additional funding of the  development  of  its
technology in specific fields of use.

Applied Communications, Inc. (ACI)

On  September  19, 1996, the Company entered into a non-exclusive
license  agreement  with ACI which grants to  ACI  the  right  to
integrate PRISM with ACI's products and distribute on a worldwide
basis.   ACI  provides  authorization and transaction  processing
software  to more than 475 customers throughout the  world.   The
Company   will   receive  royalties  based  on   PRISM   license,
engineering and ongoing use fees received from ACI sublicenses.

National Computer Systems, Inc. (NCS)

On June 11, 1996, the Company entered into an exclusive Licensing
Agreement  and an Asset Purchase Agreement with NCS  transferring
the   development,  production,  and  marketing  rights  of   the
Company's  Intelligent Character Recognition  (ICR)  products  to
NCS.   The Company received $1,400,000 as an initial license  fee
pursuant  to  the  Licensing Agreement, and  expects  to  receive
royalties on future sales of the product by NCS.  Minimum  annual
royalties  range from $160,000 in 1997 to $350,000  in  2001  and
beyond.   If  NCS  terminates  its  exclusive  rights  under  the
contract,   minimum  royalty  payments  would  not  be   required
subsequent to such termination.

The  Asset Purchase Agreement transferred tangible and intangible
assets  used exclusively in the ICR business to NCS for $300,000.
The initial license fee and asset sale proceeds are recognized as
revenues in Fiscal 1996.

IBM ZISCT

On  January  31, 1996, the Company signed a technology  licensing
agreement with IBM to use Nestor's pattern recognition technology
in an IBM developed neural network semiconductor device.  IBM has
the right to use the technology in the IBM ZISC (zero instruction
set  computing)  digital integrated Neural Network  chip  and  in
future  versions  of  the chip and related product  enhancements.
The  IBM  ZISC  chip is expected to enable such complex  mission-
critical   applications  as  image  recognition  for   satellite,
military  and  medical operations, financial data management  and
risk  assessment,  automotive applications,  as  well  as  highly
sensitive identification systems such as sonar and fingerprinting
and  other  crime-scene type analysis.  The Company will  receive
royalties from the sales of the chip and related products.

California  Institute  of  Technology Jet  Propulsion  Laboratory
(JPL)

On  September  1, 1995, the Company commenced a partially  funded
development  agreement with JPL to design a Traffic  Surveillance
and  Detection  Technology capable of directly measuring  desired
traffic  parameters simultaneously, combined with higher accuracy
and  at a lower cost than available with current technology.  The
Company  is  applying its expertise in rapid pattern  recognition
and  neural  network designs to the project.  The  prototype  and
initial program is scheduled to be completed in October 1996.

The  total   value  of  the  contract is $597,000,  and  revenues
totaling $378,000 have been recognized as of June 30, 1996.

DARPA/ARPA

The  Company entered into a development agreement dated March 13,
1990  with  DARPA  for  the development of a neural-network  chip
prototype  embodying  the Company's proprietary  technology.   On
April  21,  1992  the Company and DARPA agreed  to  increase  the
contract  to  approximately $1,630,000 and extended the  expected
completion date to May 1993.  In May 1990, the Company  signed  a
Technology  Development Agreement with Intel  Corporation,  under
which  Intel  agreed  to  provide the  design  and  manufacturing
capabilities  to  satisfy the requirements of the  contract  with
DARPA.   The  total  cost to the Company of the subcontract  with
Intel  is  $750,000.   On  April  30,  1992,  the  cost  of   the
subcontract was increased to $1,050,000.  During the  year  ended
June  30,  1993  the  Company included in  revenue  approximately
$436,000 relating to its work under the DARPA contract.

On  August 26, 1993, the Company entered into a follow-on program
with  ARPA (formerly known as DARPA) to design and produce  a  PC
compatible   application  design  and  development   environment,
comprising both hardware and software, which will enable users to
incorporate  the Ni1000 into products.  The total value  of  this
contract, which was completed in December 1995, was $776,167,  of
which approximately $423,000 was realized in fiscal 1994.

CSK

On  June  13,  1996,  the Company executed a  nonexclusive  PRISM
Reseller  Agreement  with  CSK Corporation  to  market,  install,
maintain,  train  and support the PRISM product  in  Japan.   The
agreement is for a term of two years.

Intel Corporation

On  October  15,  1993,  the Company and  Intel  Corporation  had
entered  into  a  license  agreement,  pursuant  to  which  Intel
acquired  a  non-exclusive  right to develop  and  sell  products
incorporating the Company's technology.  On April  7,  1994,  the
license  agreement was amended to grant to the Company  exclusive
marketing  rights  to  the Ni1000 Recognition  Accelerator  Chip,
which  Intel will manufacture and sell to the Company subject  to
the Company's meeting certain minimum purchase requirements.   If
such  minimum  purchase requirements are not met by the  Company,
the  Company's right to market the Ni1000 Recognition Accelerator
Chip  will  become non-exclusive.  The Company placed  the  first
required  minimum purchase order in June 1995 and has  maintained
minimum order requirements.

Alta Technology

On  December  20,  1994, the Company entered  into  a  Technology
Development Subcontract ("the Subcontract") with Alta  Technology
Corporation ("Alta") relating to the development of a  multi-chip
Ni1000  circuit board.  Pursuant to the Subcontract, the  Company
and  Alta granted to each other licenses to use certain of  their
respective   proprietary  technologies  that  are  required   for
manufacturing  the Ni1000 circuit board, including Ni1000  boards
to  be delivered to ARPA under a contract between the Company and
the  Office of Naval Research.  The Subcontract is in the  amount
of  $154,200 payable by the Company to Alta, upon receipt by  the
Company  of  payments by ARPA, during the period ending  May  31,
1995.   As  of June 30, 1995, the Alta subcontract had  been  re-
negotiated  to $194,200, and Alta had billed the Company  in  the
aggregate  amount  of $198,000.  Of the total  ARPA  contract  of
$776,167,  the Company had billed $765,841 to ARPA  at  June  30,
1995, and the remainder in 1996.




Recent Financing

On  August  4,  1994,  Wand  Partners, Inc.  purchased  from  the
Company, for an aggregate purchase price of $1,500,000, (i) 1,500
shares  of  Series C Convertible Preferred Stock of  the  Company
which  are presently convertible into 1,000,000 shares of  Common
Stock  of  the Company, and (ii) a warrant to purchase  1,000,000
shares  of  Common Stock of the Company at a price of  $1.50  per
share ("Wand Warrants").  The net proceeds to the Company of this
transaction, after expenses, were $1,470,000.

Pursuant  to  a  Standby Financing and Purchase  Agreement  dated
March  16, 1995, Wand loaned to the Company the sum of $1,200,000
evidenced by a  promissory note (the "Note") which bears interest
at the rate of 10% per annum payable in shares of Common Stock of
the  Company valued at $1.00 per share until September  15,  1995
when  the  Note matures.  On June 30, 1995, the Company and  Wand
entered  into a First Amended and Restated Standby Financing  and
Purchase  Agreement, pursuant to which Wand  made  an  additional
loan to the Company bringing the principal amount of the Note  to
$1,700,000 and extended the term of the note to October 15, 1995.
The  Note  is  callable  by the holder at  any  time  up  to  the
commencement of  the rights offering in the event of  a  material
adverse  change  in the condition or prospects  of  the  Company.
Wand  has agreed to waive the Rights that it otherwise would have
been  entitled to receive in the rights offering to  shareholders
described  below.   Instead, upon the conclusion  of  the  rights
offering, Wand has agreed to cancel and surrender the Note to the
Company  and  to apply the principal amount of the Note,  and  an
additional  $300,000 first to the purchase of up to a maximum  of
220,000  Unregistered Units (in proportion to the Units purchased
by  other  stockholders of the Company pursuant to this offering)
and  then  to  the  purchase of additional  shares  of  Series  C
Convertible  Preferred Stock.  The terms and conditions  of  such
Series  C  Convertible Preferred Stock are the same as the  1,500
shares  of Series C Convertible Preferred Stock previously  owned
by   Wand.  Concurrently  with  the  purchase  by  Wand  of  such
additional  shares of Series C Convertible Preferred  Stock,  the
Company  reduced  the exercise price of the  Wand  Warrants  from
$1.50  per share to $0.65 per share.  The Company will record  an
expense  as  a  result  of the reduction in exercise  price  upon
exercise  of warrants.  The expense will represent the difference
between  the  market  value of the Company's Common  Stock  being
acquired and the aggregate reduced exercise price of the warrants
on  the  date  of  exercise, but not more than the  reduction  in
exercise price. The maximum such expense to be recorded  will  be
$850,000.

As  consideration for this commitment, the Company has issued  to
Wand  as  a commitment fee 100,000 shares of the Common Stock  of
the  Company, the market value of which was charged to  operating
expenses  in  1995.   Upon completion of  the  offering  and  the
conversion of the Note as described above, the Company has agreed
to  issue to Wand 700,000 ten-year warrants to purchase shares of
the  Common  Stock  of the Company at $1.00 per  share,  and  the
difference  between  the market value of  the  underlying  Common
Stock  of  the Company and the aggregate exercise price  of  such
warrants  was  charged  to  operating expenses  at  the  time  of
issuance of such warrants in the amount of $131,250 during fiscal
1996.
 
On August 16, 1995, a registration statement filed by the Company
with  the  Securities and Exchange Commission  became  effective.
The  registration statement related to the shares  received  upon
the exercise of warrants in April 1994 as described above, and to
the  shares  underlying certain warrants issued  to  the  Selling
Agent  of  the  first  private placement  described  above.   The
registration statement was filed principally to effect  a  rights
offering to shareholders of the Company, each of whom was granted
the  right  to purchase one Unit for each five shares  of  Common
Stock  owned  or  into  which  convertible  preferred  stock  was
convertible.   A  Unit  consisted  of  one  share  of  Series   D
Convertible  Preferred  Stock, which is convertible  into  Common
Stock  at  any  time  after January 1, 1996,  and  a  warrant  to
purchase  one-half share of Common Stock at a purchase  price  of
$2.00  per share.  Such warrants are exercisable immediately  and
for  a  term  of  three  years after the effective  date  of  the
registration statement.

At June 30, 1995, there were outstanding 1,500 shares of Series C
Convertible  Preferred  Stock.   In  early  October  1995,   Wand
exchanged certain Notes payable for an additional 1,970 shares of
Series  C  Preferred Stock.  On January 31, 1996, Wand  exchanged
all  of its Series C Convertible Preferred Stock for 1,444 shares
of  Series  E  Convertible Preferred Stock and  2,026  shares  of
Series  G  Convertible Preferred Stock.  In addition, on  January
31,  1996,  Wand  purchased 599 shares of  Series  F  Convertible
Preferred Stock for a total of $599,000.  On March 7, 1996,  Wand
purchased 777 shares of Series G Convertible Preferred Stock  for
a   total  of  $777,000.   See  below  and  Item  III,  Financial
Statements and Footnotes.

Series E,F,G and H Convertible Preferred Stock

Each  share  of Series F and G Preferred Stock is convertible  at
the  option  of the holder at any time after June 30,  1996  into
shares  of  Common  Stock at the conversion price  of  $1.25  per
share,  subject  to adjustment.  Each share of  Series  E  and  H
Preferred Stock is convertible at the option of the holder at any
time  and  from time to time into shares of Common Stock  at  the
conversion  price  of (a) $1.50 per share subject  to  adjustment
prior  to August 1, 2004 or (b) on or after August 1, 2004  at  a
conversion  price which is the lower of $1.00 or  the  conversion
price in effect pursuant to (a).

Except as provided herein, any holder of Series E and G Preferred
Stock  that  is subject to the Bank Holding Company Act  of  1956
("BHCA  Holder"), as amended, shall have no voting rights.   Each
holder  of  Series E and G Preferred Stock that  is  not  a  BHCA
Holder  shall  be  entitled to vote on all matters  as  to  which
stockholders of the Company are entitled to vote, and  each  such
holder  shall be entitled to cast a number of votes equal to  the
greatest  number of whole shares of Common Stock into which  such
holder's  shares  of  Series E and G  Preferred  Stock  could  be
converted.   The  holders  of  the Series  F  and  H  Convertible
Preferred Stock are entitled to one vote for each share of Common
Stock into which the shares are convertible.

In  the  event  the  Company is in default with  respect  to  the
payment   of  (i)  two  consecutive  cash  dividends  after   the
"Restricted Period" as hereinafter defined or (ii) two  dividends
within  any six consecutive dividend periods the holders  of  the
Series F and G Preferred Stock shall have the right to elect  two
directors  and the holders of the Series E and H Preferred  Stock
shall  have the right to elect four directors for so long as  the
default  continues.  In the event the Company is in default  with
respect  to  the  payment of (i) four consecutive cash  dividends
after  the Restricted Period as hereinafter defined or (ii)  four
dividend payments within any eight consecutive quarterly dividend
periods,  the holders of the Series F and G shall have the  right
to  elect four directors and the holders of the Series  E  and  H
Preferred Stock shall have the right to elect eight directors for
so long as the default continues.

In  the  event the Company violates the provision of,  or  is  in
default  under the terms of any loan agreement or in the event  a
judgment is entered against the Company or any subsidiary in  the
amount  of  $50,000 or more, the holders of the Series  F  and  G
Convertible  Preferred Stock shall have the right to  elect  four
directors  and the holders of the Series E and H Preferred  Stock
shall have the right to elect eight directors for so long as  the
default continues.

The  holders of the Series F and G Preferred Stock, except during
the  Restricted Period, are entitled to receive out of  funds  of
the  Company  legally  available for such  purpose  as  and  when
declared  by  the  Board  of Directors of the  Company  quarterly
dividends in cash at a rate of nine percent (9%) compounded daily
per  annum of the stated par value per share ($1,000 on  original
issuance)  of  Series F and G Preferred Stocks.  Dividends  shall
accrue,  be accumulated and added to the stated value whether  or
not  declared.  So long as any shares of Series F and G Preferred
Stock  are outstanding, the Company shall not declare or pay  any
dividends  on  any outstanding Common or Preferred  Stock,  other
than  the Series F and G Preferred Stock.  The Restricted  Period
as  it relates to the payment of dividends on the Series F and  G
Preferred Stock means a period beginning on the date of  issuance
of the Series F and G Preferred Stock and ending on September 30,
1997.   While  no  dividends are payable  during  the  Restricted
Period,  they  will accrue and accumulate during  the  Restricted
Period.

The  holders of the Series E and H Preferred Stock, except during
the  Restricted Period, are entitled to receive out of  funds  of
the  Company  legally  available for such  purpose  as  and  when
declared  by  the  Board  of Directors of the  Company  quarterly
dividends  in  cash  at a rate of seven percent  (7%)  compounded
daily  per  annum  of the stated par value per share  ($1,000  on
original issuance) of Series E and H Preferred Stocks.  Dividends
shall  accrue,  be  accumulated and added  to  the  stated  value
whether or not declared.  So long as any shares of Series E and H
Preferred Stock are outstanding, the Company shall not declare or
pay  any dividends on any outstanding Common or Preferred  Stock,
other  than  the Series F and G Preferred Stock.  The  Restricted
Period as it relates to the payment of dividends on the Series  E
and  H  Preferred Stock means a period beginning on the  date  of
issuance of the Series E and H Preferred Stock and ending on  the
earlier of (a) the first day of the calendar quarter in which the
Company first pays cash dividends on its Common Stock or (b) June
30,  1998.   While no dividends are payable during the Restricted
Period,  they  will accrue and accumulate during  the  Restricted
Period.

The  Company  is  obligated to redeem all outstanding  shares  of
Series  E,  F, G and H Preferred Stock outstanding at the  stated
value  plus accrued dividends on August 1, 2004.  The holders  of
the  Series  E,  F,  G and H Preferred Stock have  the  right  to
require  that the Company redeem, to the extent the  Company  may
lawfully  do so, all or a portion of the then outstanding  shares
of Series E, F, G and H Convertible Preferred Stock at the stated
value plus accrued interest and unpaid dividends in the event  of
a  merger, reorganization, transfer of the majority of the voting
securities of the Company, or sale of more than 25% of the assets
of the Company.


ITEM 2.   Properties.

The   Company   leases  offices  and  research  and   development
facilities,  consisting  of  approximately  10,000  square  feet,
located  at One Richmond Square, Providence, Rhode Island  02906,
for  which  the  annual  base rental is  $134,993.   The  Company
believes these facilities will be adequate to serve its needs  in
the foreseeable future.


ITEM 3.  Legal Proceedings.

There are no material pending legal proceedings as of the date of
this filing.


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

No  matters  were submitted to a vote of security holders  during
the fourth quarter of the fiscal year ended June 30, 1996.


ITEM 5.   Market for Registrant's Common Stock
          and Related Securityholder Matters

The  Company's  common stock was first offered to the  public  in
December,  1983.   The  principal market in which  the  Company's
common  stock  is  traded  is the over-the-counter  market.   The
quotations below reflect inter-dealers prices, and do not include
retail  markups, markdown or commissions and may not  necessarily
represent  actual transactions.  The shares of common  stock  are
traded in the over-the-counter market and bear the symbol "NEST".


                            Low Bid        High Ask
Year Ended June 30, 1996
     1st Quarter              1 1/4          1 11/16
     2nd Quarter              9/16           1 3/8
     3rd Quarter              23/32          2 3/16
     4th Quarter              1 3/8          3 3/16

Year Ended June 30, 1995
     1st Quarter              1              2-3/8
     2nd Quarter              5/8            1-1/4
     3rd Quarter              1/2            3-3/8
     4th Quarter              1-1/4          2-1/2

As  at September 17, 1996, the number of holders of record of the
issued and outstanding common stock of the Company was 425.

The  Company has not declared any cash dividends with respect  to
its common stock since its formation.


ITEM 6.   Selected Financial Data



<TABLE>


<CAPTION>                              Years Ended June 30,

                      1996         1995        1994         1993       1992

<S>                <C>          <C>        <C>           <C>        <C>

Operating revenue  $5,461,580  $ 3,195,563  $ 2,230,474  $ 1,849,104  $ 2,219,425
Other income
(expense)          $   39,950  $  (221,024) $  (282,418) $   (27,459)   $   3,137
Net income
(loss)             $   12,690  $(3,457,422) $(1,758,584) $(1,613,565) $(1,814,856)
Earnings per share
 Weighted
 number of
 outstanding
 shares             7,847,510   7,411,502    6,840,407   6,801,929   6,788,006
    Income (loss)
      per share   $       .00  $     (.47)  $     (.26) $    (.22)   $(.27)


SELECTED BALANCE SHEET DATA:
Total assets       $3,351,871  $ 1,812,495  $1,096,314  $ 935,337   $1,793,782
Working capital    $1,983,661  $(1,882,875) $  220,243  $ 131,827   $  535,126
Long-term
Capital leases     $    9,455  $    ---     $    3,363  $   5,413   $    ---
Deferred  income   $  430,899  $   438,896  $  954,491  $ 954,491   $  954,491

</TABLE>


Prior period Selected Financial Data has been reclassified to conform to
1996 classifications.


ITEM 7:   Management's Discussion and Analysis


Liquidity and Capital Resources

Cash Position and Working Capital

The  Company had cash and short term investments of approximately
$2,013,000  at  June  30, 1996; $452,000 at June  30,  1995;  and
$416,000  at  June 30, 1994.  At June 30, 1996, the  Company  had
working capital of $1,983,000, as compared with a working-capital
deficiency  of  $1,882,000 at June 30,  1995.   The  increase  in
working  capital reflects the net of several effects: an increase
in  cash,  resulting  from the sale of stock, less the  net  cash
used  in  operations  (See  "Results  of  Operations");  and  the
conversion  of  current  Notes payable to Redeemable  convertible
preferred  stock (See Note 18 to "Notes to Consolidated Financial
Statements").

The  Company had a negative net worth of $3,433,000 at  June  30,
1996,  as compared with negative net worth of $3,663,000 at  June
30, 1995.

Rights Offering and Sale of Series D Preferred Stock

On  August  16,  1995, a registration statement  of  the  Company
relating   primarily   to  rights  granted   to   the   Company's
shareholders became effective.  Each right enabled the holder  to
purchase  a  Unit consisting of one share of Series D Convertible
Preferred Stock, convertible into one share of Common Stock after
January  1,  1996 and one warrant to purchase one-half  share  of
Common  Stock  for three years after the effective  date  of  the
registration statement at a price of $2 per share.  (See Notes 15
and 18 to "Notes to Consolidated Financial Statements.")

Gross  proceeds of the Rights Offering, which closed on September
29,  1995,  totaled  $285,823.   In  early  October  the  Company
received  the  proceeds  of the offering and  issued  the  stock.
Costs  of the offering, which were charged to additional  paid-in
capital, totaled approximately $136,000.

Sale of Redeemable Preferred Stock

On  January 31, 1996, the Company sold to Wand Partners  $599,000
of  Series F Convertible Preferred Stock and warrants to purchase
173,710  shares  of Common Stock. On March 7, 1996,  the  Company
sold  to Wand Partners $777,000 of Series G Convertible Preferred
Stock  and  warrants to purchase 225,330 shares of Common  Stock.
Each  share  of  Series F and G Preferred stock  is  convertible,
after  June 30, 1996, into Common Stock at the rate of $1.25  per
share  of Common Stock, subject to adjustment.  The warrants  are
exercisable  at $1.25, subject to adjustment.  (See  Note  16  to
"Notes to Consolidated Financial Statements.")

Management  believes  that the Company's revenues  will  generate
sufficient liquidity, when combined with its liquid assets as  at
June   30,   1996,   to  meet  the  Company's  anticipated   cash
requirements through the end of the fiscal year ending  June  30,
1997.   If  the  Company does not realize revenues sufficient  to
maintain  its operation at the current level, management  of  the
Company  would curtail certain of the Company's operations  until
additional funds become available through investment or revenues.

Deferred Income

Operations  of the Company have been partly funded by prepayments
under   engineering  contracts  and  licenses  of  the  Company's
technology.  Such prepayments are recognized as revenue under the
percentage-of-completion method as engineering  is  completed  or
delivery  obligations  are  fulfilled.   The  Company  bases  its
estimate  of the percentage of completion on the amount of  labor
applied  to  a  given project, compared with the estimated  total
amount  of labor required.  The remainder of such prepaid revenue
is  reflected on the Company's balance sheet as deferred  income,
and  is  treated  as  a  liability.  Total  deferred  income  was
$517,000 at June 30, 1996, as compared with $516,000 at June  30,
1995.

Future Commitments

The  Company purchased additional computers and related equipment
during  the fiscal years ended June 30, 1996 and 1995, and valued
its  investments  in  computers and  related  equipment  (net  of
depreciation) at $219,788 at June 30, 1996.  The Company  has  no
material commitments for capital expenditures although management
expects  that  the  Company may make future commitments  for  the
purchase  of  additional  computing and  related  equipment,  for
development  of hardware, for consulting and for promotional  and
marketing expenses.

The  company has no material commitments other than a  commitment
to purchase from Intel Corporation a supply of Ni1000 Recognition
Accelerator  chips.  The Company placed a purchase order  in  the
amount  of  $195,000 with Intel Corporation  in  June  1996,  and
expects  to take delivery of this order during the third  quarter
of the fiscal year that began on July 1, 1996.

Inflation

Management  believes that the rate of inflation in  recent  years
has not had a material effect on the Company's operations.

 Results of Operations

For  its fiscal year ended June 30, 1996, the Company realized  a
71%  increase  in  revenues  over the  prior  fiscal  year  while
expenses decreased 15% from the prior year, resulting in a profit
of $12,688 after taxes.

Included  in  Total Revenues for the fiscal year ended  June  30,
1996  is  an  initial license fee of $1,400,000 that the  Company
received  pursuant to a Licensing Agreement signed in June  1996.
On June 11, 1996, the Company entered into an exclusive Licensing
Agreement and an Asset Purchase Agreement with National  Computer
Systems,  Inc. ("NCS") transferring the development,  production,
and  marketing  rights  of  the Company's  Intelligent  Character
Recognition ("ICR") products to NCS.  In addition to the  initial
license  fee, the Company will receive royalties on future  sales
of  the  products  by NCS.  Minimum annual royalties  range  from
$160,000 in 1997 to $350,000 in 2001 and beyond.

The  Asset Purchase Agreement transferred tangible and intangible
assets  used exclusively in the ICR business to NCS for $300,000.
The  net  gain  on  the  sale of these assets  was  approximately
$213,000 and is recognized as "Other income" in the quarter ended
June 30, 1996.

Revenues

The  Company  realized  revenues from  operations  of  $5,461,000
during  the  fiscal  year  ended June  30,  1996,  including  the
$1,400,000  license  fee  from NCS, as compared  with  $3,195,000
realized  during  fiscal  1995, and  $2,230,000  realized  during
fiscal 1994.

Total  revenues for the fiscal year ended June 30, 1994  included
$300,000 of revenue received pursuant to an agreement with  Intel
Corporation  relating  to  the  acquisition  by  the  Company  of
exclusive marketing rights to the Ni1000 Recognition Accelerator.
As part of this agreement, the Company agreed to a price increase
for the Ni1000 Recognition Accelerator and agreed to make minimum
purchases over a two-year period in order to retain its exclusive
marketing  rights.   Intel  delivered  to  the  Company   certain
marketing  materials;  assigned to the Company  its  interest  in
future  accounts receivable under the beta program for the Ni1000
Recognition Accelerator; and, as additional consideration for the
Company's  entering into the agreement, paid to the  Company  the
sum   of   $300,000.   As  there  were  no  specific  performance
requirements  or identifiable costs associated with this  payment
and  the  Company  had no liability to return any  part  of  such
payment,  the  Company recorded this payment  as  revenue,  which
revenue is non-recurring.


Software Licensing

The  Company's software licensing revenues in fiscal 1996 derived
primarily  from  licenses  of its ICR  products.   Licensing  fee
revenues  totaled $2,825,000 in the fiscal year ending  June  30,
1996,  including the $1,400,000 license fee from NCS, as compared
with  $1,714,000 in the prior fiscal year and $1,349,000  in  the
fiscal  year ended June 30, 1994.  The increase in revenues  from
1994  to  1995  was  driven by an increase in unit  volume.   The
increase  in  revenues from 1995 to 1996 is attributable  to  the
initial  license  fee  paid by NCS; excluding  that  transaction,
license  fee revenues decreased from 1995 to 1996 as a result  of
lower unit volume.

For  1997,  the Company will not receive ICR licensing  fees  but
expects to receive  royalties from NCS on future sales of the ICR
products  by  NCS under the Licensing Agreement  signed  in  June
1996.  The  minimum  annual royalty for 1997  is  $160,000.  (See
"Expenses",  below,  for  a  discussion  of  the  effect  on  the
Company's expenses of this licensing arrangement.)

Engineering Services

Revenues from engineering contracts totaled $2,378,000 in  fiscal
1996,  as compared with $1,195,000 in the prior year and $641,000
in  fiscal 1994.  The components of these revenues are separately
analyzed below.

During  the fiscal year ended June 30, 1996, the Company realized
revenues   from   engineering  contracts  with   industrial   and
commercial customers of approximately $324,000, as compared  with
$81,000 during the preceding year and $24,000 during fiscal 1994.
The increase in these revenues from 1995 to 1996 reflects a shift
in  the  allocation of engineering efforts from internally funded
product-development efforts to customer-funded projects, in  part
intended to offset reduced ICR licensing revenues.

During  fiscal  1996,  customizing the Company's  fraud-detection
system produced engineering revenues of approximately $1,593,000,
as  compared with $771,000 in fiscal 1995 and $236,000 in  fiscal
1994.

The  Company's  contracts  with the  Advanced  Research  Projects
Agency  (ARPA),  formerly  called the Defense  Advanced  Research
Projects  Agency, require engineering services  rendered  by  the
Company  to  develop  a  generic commercial  application  of  the
Company's  technology to high-speed pattern  recognition  through
the creation of an integrated circuit, associated circuit boards,
and   supporting  development  software.   The  Company  has  two
contracts  with ARPA.  The first contract, which  was  signed  in
April  1990, is in the amount of $1,630,000; as of June 30, 1996,
approximately  $1,623,000 had been earned.  The second  contract,
signed August 26, 1993, is in the amount of $776,000; as of  June
30, 1996, approximately $773,000 had been earned.

On  September 1, 1995, the Company signed a contract with the Jet
Propulsion Laboratory (JPL) to develop a prototype sensor  system
designed  for vehicular-traffic surveillance and detection.   The
contract,  valued at approximately $597,000, is expected  to  run
for 13 months from September 1995.  The terms of the ARPA and JPL
contracts  call for delivery of prototype products,  but  do  not
specify any subsequent purchasing or licensing provisions.

During  the  fiscal year ended June 30, 1996, revenues  from  the
Company's government contracts totaled $378,000, as compared with
such  revenues of $342,000 in the prior year and $423,000 of such
revenues in the fiscal year ended June 30, 1994.

Tangible Product Sales

The  tangible  products currently sold by the Company  are  based
upon the Company's Ni1000 Recognition Accelerator Chip, which  is
marketed  along with development software that enables  customers
to  develop  high-speed recognition applications.  Revenues  from
the  Company's Ni1000 Development System totaled $257,000 in  the
fiscal year ended June 30, 1996, as compared with $286,000 in the
preceding  year and $239,000 in fiscal 1994.  In April 1994,  the
Company  and Intel Corporation signed an agreement which provided
the  Company  with  exclusive  marketing  rights  to  the  Ni1000
Recognition Accelerator, subject to the Company's being obligated
to  make  minimum purchases of the Ni1000 Recognition Accelerator
in  the  amount  of $97,500 to be ordered by June 30,  1995,  and
$195,000 to be ordered by June 30, 1996.  The Company has  placed
orders for the required minimum purchases.

Expenses

Total Expenses - consisting of operations, selling and marketing,
and  general and administrative expenses - amounted to $5,488,000
for  the  fiscal  year  ended June 30,  1996,  as  compared  with
$6,431,000 in the prior year, and $3,706,000 in 1994.

Expenses in fiscal 1995 and 1994 reflect the reclassification  of
$210,500 and $287,969, respectively, to "Other income (expense)".
These amounts represent non-cash charges relating to the issuance
of stock or exercise of warrants at below-market prices.

Included in fiscal 1996 expenses are approximately $1,997,000  of
expenses attributable to the ICR products, which were licensed to
NCS  in  June 1996. Most of the expenses associated with the  ICR
products  will no longer be incurred by the Company as NCS  hired
most of the staff assigned to development, sales, and support  of
the ICR products.

Management expects expenses to decrease initially in fiscal  1997
reflecting  the License of the ICR products to NCS.  However,  as
the  Company  invests in existing and new product  opportunities,
management expects expenses to increase.

The  decrease in expenses from 1995 to 1996 reflects  both  staff
attrition  and  management's efforts  to  reduce  expenses.   The
majority of the decrease in total expenses derived from decreases
in   promotion,   salaries   and   consulting,   recruiting   and
subcontracting.

Labor  costs continue to be the Company's single greatest expense
category.   During fiscal 1996, the Company paid  $3,103,000  for
wages  and  consulting fees, as compared with $3,302,000  in  the
prior year and $1,955,000 in fiscal 1994.  The decrease from 1995
to  1996  reflects  a  decrease in staffing: full-time  employees
totaled 33 at June 30, 1996, as compared with 53 at June 30 1995,
and  31  at June 30, 1994.  In mid-June 1996, NCS hired 14  full-
time  employees  who had been employed by the  Company  prior  to
signing the License agreement with NCS.  Immediately prior to the
transfer of these employees, the Company had 47 employees.

Operating Expenses

Operating  expenses, which are primarily labor costs  related  to
product development, engineering and sales totaled $5,488,000 for
the  fiscal year ended June 30, 1996, as compared with $6,431,000
in the prior year and $3,706,000 in fiscal 1994.

Operating  costs  and  expenses  related  to  the  production  of
revenues from software licensing totaled $686,000 in fiscal 1996,
as  compared with $1,979,000 in the preceding year and $1,159,000
in  fiscal  1994.  The decrease in such costs from 1995  to  1996
reflects  management's  decision to shift  engineering  resources
from  internally funded product-development efforts to  customer-
funded engineering projects.

Costs  related to engineering services totaled $1,833,000 in  the
fiscal year ended June 1995, as compared to $665,000 in the prior
year  and  $628,000 in fiscal 1994.  The increase of these  costs
reflects the increase in engineering services revenues.

The  Company's  expenditures for research  and  development  were
$2,639,000  in  fiscal  1996;  $2,759,000  in  fiscal  1995;  and
$1,788,000 in fiscal 1994.


Selling  and marketing expenses represented the largest  decrease
in  expenses from 1995 to 1996.  Such expenses totaled $1,764,000
in  the  fiscal  year  ending June 30,  1996,  as  compared  with
$2,547,000 in the preceding year and $951,000 in fiscal 1994. The
decrease  in  expenses  from 1995 to 1996 reflected  management's
decision in the fourth quarter of 1995 to terminate an aggressive
marketing plan for the Company's ICR products, which had begun in
the  second  quarter  of  fiscal 1995.  That  plan  had  entailed
increases  in  sales  staff, promotional  expenditures,  and  the
staffing  of  a customer-support group dedicated to  ICR  product
support.

Sales  and marketing compensation, consisting of salaries, fringe
benefits,  and commissions, totaled $999,000 in fiscal  1996,  as
compared  with $1,030,000 in the prior year and $431,000  in  the
fiscal  year  ending June 1994.  Related consulting decreased  to
$69,000 in fiscal 1996 from $195,000 in 1995 and $31,000 in 1994.

Promotional  expenses,  comprising  advertising,  promotion,  and
conventions  and  meetings, decreased  $513,000  to  $232,000  in
fiscal  1996 from $745,000 in the prior year.  Such costs totaled
$226,000 in the fiscal year ended June 30, 1994.

General  and administrative expenses totaled $828,000  in  fiscal
1996,  as  compared  with  $843,000 in  the  preceding  year  and
$782,000   in   fiscal  1994.   As  noted  above,   general   and
administrative  expenses  in fiscal 1995  and  1994  reflect  the
reclassification  of  $210,500  and  $287,969,  respectively,  to
"Other  income  (expense)".   These  amounts  represent  non-cash
charges relating to the issuance of stock or exercise of warrants
at below-market prices.

Other Income (Expense)

In   fiscal   1996,  the  Company  recorded  "Other  income"   of
approximately $40,000, net of "Other expense".  Included in  this
amount  is a gain on the sale of intangibles of $213,000 relating
to  the  Asset Purchase Agreement with NCS signed in  June  1996.
The  Company  recorded interest expense, net of interest  income,
totaling  $39,000.  Additionally, the Company recorded a non-cash
expense  of $131,000 relating to the reduction of exercise  price
of  outstanding  warrants in connection with the Rights  Offering
completed in the second fiscal quarter.

In  the  fiscal  year ended June 30, 1995, the  Company  recorded
"Other  expense" of $221,000.  Non-cash charges relating  to  the
issuance  of stock at below-market prices  totaled $210,000,  and
the Company recorded net interest expense of $11,000.

In  fiscal  1994,  "Other expense" totaled  $282,000,  reflecting
primarily  non-cash charges relating to the exercise of  warrants
at below-market prices, of $288,000.

Investment in Product Development and Marketing.

The largest investment made by the Company was in its Intelligent
Character  Recognition group.  During the fiscal year ended  June
1996,   product-development  and  marketing   expenses   exceeded
revenues  (excluding  the initial license fee  paid  by  NCS)  by
approximately  $436,000.   As noted  above,  on  June  11,  1996,
National Computer Systems, Inc. signed a License Agreement  which
transferred  to  them  the  right to  develop  and  market  these
products.   NCS  is required to pay minimum annual  royalties  to
maintain its exclusive license.  The Company has since terminated
most of the costs associated with these products.

Expenses   of   the  Company's  generic  products   (the   Ni1000
Recognition  Accelerator and the Company's proprietary  software-
development tools) exceeded revenues by approximately $212,000 in
fiscal  1996.   In September 1995, the Company began  work  on  a
contract  with  the  Jet  Propulsion  Laboratory  to  develop   a
prototype    sensor   system   designed   for   vehicular-traffic
surveillance and detection.

Revenues  relating  to the Company's PRISM  and  Fraud  Detection
System  exceeded  expenses by approximately  $256,000  in  fiscal
1996.   The Company has license agreements with Mellon  Bank,  GE
Consumer   Credit   Financial   Services,   Bank   One,   Europay
International (an association of 700 banks in Europe), and with a
European   financial-services  company  for  the  use  of   these
products.

Net Income Per Share

For the fiscal year ended June 1996, the Company experienced a gain of
$12,690 or $.00 per share, as compared with a loss of $3,457,422 or
$.47 per share in the prior year and a loss of $1,758,584 or $.26 per
share in fiscal 1994.  For the fiscal year ended June 1996 there were
outstanding a weighted average of 7,847,510 shares, as compared with
7,411,502 in fiscal 1995 and 6,840,407 in fiscal 1994.



                            SIGNATURE

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

                                   NESTOR, INC.
                                   (Registrant)



                                   /s/David Fox
                                   President and CEO

Date:  September 26, 1996

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

<TABLE>

     Signatures                 Title                         Date
                                                                
          
<S>                   <C>                             <C>
/s/Leon N Cooper      Co-Chairman of the Board        September 26, 1996
                      and                             
                      Director
                      
/s/Charles Elbaum     Co-Chairman of the Board        September 26, 1996
                      and                             
                      Director
                      
/s/David L. Fox       President, Chief                September 26, 1996
                      Executive Officer and           
                      Director
                      
/s/Herbert S. Meeker  Secretary and Director          September 26, 1996
                                                      
                      
/s/Sam Albert         Director                        September 26, 1996
                                                      
/s/Jeffrey Harvey     Director                        September 26, 1996
                                                      
/s/Thomas F. Hill     Director                        September 26, 1996
                                                      
/s/Bruce Schnitzer    Director                        September 26, 1996
                                                      

</TABLE>
                                










               CONSOLIDATED FINANCIAL STATEMENTS




                            FORM 10-K




                         JUNE 30, 1996






                          NESTOR, INC.                    Part II
                                                           Item 8
                            CONTENTS




Independent Auditor's Report



                                                    Statement No.




Consolidated Balance Sheets - June 30, 1996 and 1995     1


Consolidated Statements of Operations -
 For the Years Ended June 30, 1996, 1995 and 1994        2


Consolidated Statements of Cash Flows -
 For the Years Ended June 30, 1996, 1995 and 1994        3


Consolidated Statements of Stockholders' Equity -
 For the Three Years Ended June 30, 1996                 4


Notes to Consolidated Financial Statements

                                                          Part II
                                                           Item 8




                  INDEPENDENT AUDITOR'S REPORT




To the Board of Directors and Stockholders
 of Nestor, Inc.
Providence, Rhode Island

We  have audited the accompanying consolidated balance sheets  of
Nestor,  Inc.  as  of  June 30, 1996 and 1995,  and  the  related
consolidated   statements   of  operations,   cash   flows,   and
stockholders'  equity for each of the three years in  the  period
ended  June  30,  1996.   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 consolidated financial statements referred to
above  present  fairly, in all material respects,  the  financial
position  of  Nestor, Inc. as of June 30, 1996 and 1995  and  the
results  of  its operations and its cash flows for  each  of  the
three years in the period ended June 30, 1996, in conformity with
generally accepted accounting principles.


/s/ GASSMAN, REBHUN & CO., P.C.
New York, New York
September  6, 1996

<TABLE>
<CAPTION>
                                
NESTOR, INC.
Consolidated Balance Sheets

                     ASSETS                       June 30,1996  June 30, 1995
<S>                                               <C>           <C>
Current assets:                                                 
 Cash and cash equivalents                         $ 2,013,317   $   452,588
 Accounts receivable, net of allowance for                      
 doubtful accounts                                     594,310       661,734
 Unbilled contract revenue                             282,936       208,352
 Other current assets                                  230,738       131,163
    Total current assets                             3,121,301     1,453,837
                                                                
Property and equipment at cost - net of                219,787       347,325
depreciation
                                                                
Other assets                                            10,783        11,333
                                                                
Total Assets                                       $ 3,351,871   $ 1,812,495
                                                                
     LIABILITIES AND STOCKHOLDERS' DEFICIT                      
                                                                
Current liabilities:                                            
 Notes payable                                     $       ---   $ 1,700,000
 Accounts payable and accrued expenses                 768,411     1,381,457
 Due to Sligos, S.A.                                   275,000       175,000
 Deferred income                                        86,104        77,311
 Other current liabilities                               8,125         2,944
    Total current liabilities                        1,137,640     3,336,712
                                                                
Noncurrent liabilities:                                         
 Long term obligations under capital leases              9,455           ---
 Due to Sligos, S.A.                                       ---       100,000
    Total liabilities                                1,147,095     3,436,712
 Long term portion of deferred income                  430,899       438,896
 Redeemable Convertible Preferred Stock              5,207,538     1,600,328
    (see below)
 Commitments and contingencies                             ---           ---
                                                                
Stockholders' deficit:                                          
 Preferred stock, $1.00 par value,                              
    authorized 10,000,000 shares; issued and                    
    outstanding:                                                    
    Series A - 452,064 shares at June 30, 1996
    and 1995
    (liquidation value $904,128 - $2.00 per            452,064       452,064
    share)
    Series B - 2,075,000 shares at June 30, 1996                
    (liquidation value $2,075,000 - $1.00 per                   
    share)
    and 2,540,000 shares at June 30, 1995                       
    (liquidation value $2,540,000 - $1.00 per        2,075,000     2,540,000
    share)
    Series D - 184,671 shares at June 30, 1996                  
    (liquidation value $277,007 - $1.50 per                     
    share plus accrued dividends) and none at                       
    June 30, 1995                                      277,007           ---
    (liquidation value $1.50 per share plus
    accrued dividends)
    Series C, E, F, G and H redeemable                          
    convertible preferred stock shown above:                        
    4,846 shares at June 30, 1996 and 1,500                         
    shares at June 30, 1995 (liquidation value             ---           ---
    $1,000 per share plus accrued dividends)
 Common stock, $.01 par value.                                  
    authorized 30,000,000 shares; issued and                    
    outstanding:                                                    
    8,280,941 shares at June 30, 1996 and               82,809        76,067
    7,606,710 shares at June 30, 1995
 Warrants and options                                  375,000       375,000
 Additional paid-in capital                         11,501,790    11,103,449
 Retained (deficit)                                (18,197,331   (18,210,021)
    Total stockholders' deficit                     (3,433,661)   (3,663,441)
Total Liabilities and Stockholders' Deficit        $ 3,351,871   $ 1,812,495
                                      
                  The notes to the financial statements are an
                       integral part of this statement

                                
</TABLE>
<TABLE>

<CAPTION>

NESTOR, INC.
Consolidated Statements of Operations
                                

                                    For the Years Ended June 30
                                  1996          1995           1994
<S>                           <C>            <C>            <C>
Revenues:                                                   
                                                            
 Software licensing            $ 2,825,600   $ 1,713,897     $ 1,349,470
                                                            
 Engineering services            2,378,135     1,195,201         641,579
                                                            
 Tangible product sales            257,845       286,465         239,425
                                                            
    Total revenue                5,461,580     3,195,563       2,230,474
                                                            
Operating Expenses:                                         
                                                            
 Software licensing                686,006     1,979,067       1,159,920
                                                            
 Engineering services            1,833,531       665,421         628,448
                                                            
 Tangible product sales            169,183       128,387          89,775
                                                            
 Selling and marketing           1,764,585     2,547,911         951,426
                                                            
 General and administrative        828,085       843,240         782,875
                                                            
 Related party consulting          207,450       267,935          94,196
and legal fee           
                                                            
    Total operating expenses     5,488,840     6,431,961       3,706,640
                                                            
Loss from operations               (27,260)   (3,236,398)     (1,476,166)
                                                            
Other income (expense) - net         39,950     (221,024)       (282,418)
                                                            
Income (loss) for the year           12,690   (3,457,422)     (1,758,584)
before income taxes                
                                                            
Income taxes                            ---          ---             ---
                                                            
Net Income (Loss) for the      $     12,690  $(3,457,422)    $(1,758,584)
Year        
                                                            
Income (Loss) per Share        $        ---  $     (0.47)    $     (0.26)
                                                            
Weighted Average Number of        7,847,510    7,411,502       6,840,407
Shares Outstanding         
                                    
          The notes to the financial statements are an integral
                         part of this statement

<|TABLE>

</TABLE>
<TABLE>

<CAPTION>


NESTOR, INC.
Consolidated Statements of Cash Flows
                                

                                   
                                              For the Years Ended June 30
                                          1996               1995           1994
<S>                                <C>                 <C>           <C>
Cash flows from operating                                     
activities:
 Net income (loss)                  $      12,690        $ (3,457,422) $(1,758,584)
 Adjustments to reconcile net                              
 income (loss) to net                                          
 cash provided by operating                      
 activities:                  
      Depreciation & amortization         104,559             113,562      200,460
      Loss on disposal of fixed assets      4,346                 ---          106
      Expenses charged to
      operations relating to           
      options, warrants and               178,375             210,500      287,969
      capital transactions
      Changes in assets and                                   
      liabilities:                                          
        (Increase) decrease  in            67,424            (340,651)     (69,791)
        accounts receivable
        (Increase) decrease  in                               
        unbilled contract revenue         (74,584)            (87,674)     (60,274)
        (Increase) decrease in                        
        other current assets              (99,575)           (110,721)      (8,193)
        (Increase) decrease in                            
        other assets                          500              (5,000)        ---
        (Decrease) increase in                                
        accounts payable                              
         and accrued expense             (568,309)            786,010      144,294
        (Decrease) increase in                           
        deferred income                       796             (15,630)      44,746
                                                              
        Net cash (used) by           
        operating activities             (373,728)         (2,907,026)  (1,219,267)
                                                              
Cash flows from investing                                     
activities:
 Purchase of property and                            
 equipment                                (57,531)           (249,319)     (66,292)
 Proceeds from the disposal of                
 fixed assets                              85,000                 ---        1,900

Net cash provided (used) by       
investing activities                       27,469             (249,319)     (64,392)
                                                              
Cash flows from financing                                     
activities:
 Repayment of obligations under                      
 capital leases                            (7,924)             (10,796)      (5,998)
 Proceeds from notes payable              300,000            1,700,000          ---
 Rights offering expense                 (136,421)             (39,769)         ---
 Proceeds from issuance of                              
 common stock                              99,510               73,288      625,125
 Proceeds from issuance of                           
 preferred stock - net                  1,651,823            1,470,000      811,608
                                                              
      Net cash provided by                          
        financing activities            1,906,988            3,192,723    1,430,735
                                                              
Net change in cash and cash                          
equivalents                             1,506,729               36,378      147,076
                                                              
Cash and cash equivalents -                            
beginning of year                         452,588               416,210     269,134
                                                              
Cash and cash equivalents -         $   2,013,317            $  452,588   $ 416,210
End of Year

Supplemental cash flows                                       
information:                                                  
 Interest paid                      $       4,372            $    3,728   $   1,685
                                                              
 Income taxes paid                  $         ---            $      ---   $     ---
                                                
                                     
                  The notes to the financial statements are
                    an integral part of this statement

</TABLE>

<TABLE>

Nestor's Stockholders' Equity

<CAPTION>

                  Common Stock      Preferred Stock      Additional     Retained       Stock
                Shares     $ Amt.   Shares     $Amt.      Paid-in      (Deficit)      Warrants   Total
                                                          Capital
<S>             <C>         <C>     <C>        <C>         <C>         <C>
<C>        <C>
Balance at
June 30, 1993   6,802,710  68,027   2,407,064  2,407,064  10,033,105  (12,994,015)       ---    (485,819)
Issuance of
Capital Stock     332,625   3,326     815,000    815,000     906,367           ---       ---    1,724,693
Conversion of
Preferred Stock
to Common Stock    95,000     950    (95,000)   (95,000)      94,050           ---       ---          ---
(Loss) for the
year ended
June 30, 1994         ---     ---         ---        ---         ---   (1,758,584)       ---  (1,758,584)
Balance at
June 30, 1994   7,230,335  72,303   3,127,064  3,127,064  11,033,522  (14,752,599)       ---    (519,710)
Issuance of
Capital Stock     141,375   1,414         ---        ---     282,374           ---       ---      283,788

Issuance of
Preferred Stock       ---     ---     100,000    100,000     100,000           ---       ---      200,000

Cost of rights
offering              ---     ---         ---        ---    (39,769)           ---       ---     (39,769)
Conversion of
Preferred Stock
to Common Stock   235,000   2,350   (235,000)  (235,000)     232,650           ---       ---          ---
Dividends
accrued
on Redeemable
Convertible
Preferred Stock
Series C              ---     ---         ---        ---   (100,328)           ---       ---    (100,328)
Reclassification
of Series C
Redeemable
Convertible
Preferred Stock
from capital          ---     ---         ---        ---   (405,000)           ---   375,000     (30,000)
(Loss) for the
year ended
June 30, 1995         ---     ---         ---        ---         ---   (3,457,422)       ---  (3,457,422)
Balance at
June 30, 1995   7,606,710  76,067   2,992,064  2,992,064  11,103,449  (18,210,021)   375,000  (3,663,441)
Issuance of
Common Stock      177,998   1,780         ---        ---     175,928           ---       ---      177,708
Issuance of
Preferred Stock       ---     ---     210,549    315,824    (10,000)           ---       ---      305,824
Conversion of
Preferred Stock
to Common Stock   490,878   4,909   (490,878)  (503,817)     498,908           ---       ---          ---
Dividends on
Preferred Stock
Series D paid in
Common Stock        5,355      53         ---        ---      13,495           ---       ---       13,548
Dividends
accrued on
Redeemable
Convertible
Preferred Stock       ---     ---         ---        ---   (274,819)           ---       ---    (274,819)
Expenses
incurred
in reduction of
Exercise Price
of Outstanding
Warrants              ---     ---         ---         ---    131,250           ---       ---        131,250
Costs incurred
in connection
with August
1995 securities
registration          ---     ---         ---        ---   (136,421)           ---       ---       (136,421)
Income for the
year ended
June 30, 1996         ---     ---         ---        ---         ---        12,690       ---         12,690
Balance at
June 30, 1996   8,280,941  82,809   2,711,735  2,804,071  11,501,790   (18,197,331)   375,000     (3,433,661)
                                        
The notes to the financial statements are an integral part of this statement
</TABLE>


Note 1 -Summary of significant accounting policies:

      A.   Organization
            Nestor,  Inc.  was  organized on March  21,  1983  in
      Delaware to exploit, develop and succeed to certain  patent
      rights  and  know-how which the Company  in  1983  acquired
      from   its   predecessor,  Nestor  Associates,  a   limited
      partnership.  The Company's principal office is located  in
      Providence, RI.

            The  accompanying  financial statements  include  the
      accounts  of  Nestor,  Inc. and Nestor  Financial  Services
      Group,  a  joint venture (organized in December, 1986,  and
      dissolved effective December 31, 1995  - See Note 8).   All
      intercompany   transactions   and   balances   have    been
      eliminated.

      B.   Income taxes
             Nestor,   Inc.   provides  for   income   taxes   on
      transactions   in   the   period  they   enter   into   the
      determination of net income irrespective of when  they  are
      recognized   for   income  tax  purposes.    Where   timing
      differences  result in taxable income being different  from
      that  recorded in the accounts, the tax effect is shown  as
      "Deferred Income Tax" in the balance sheet.

      C.   Product and patent development costs
            The  costs  of development of the Company's  software
      which  consist  primarily of labor and  outside  consulting
      and  which  are an inherent cost of the Company's  business
      and  costs  of research and development are expensed  until
      technological  feasibility has  been  established  for  the
      product.   Thereafter, all software production costs  would
      be  capitalized and subsequently reported at the  lower  of
      unamortized  cost  or net realizable value.   At  June  30,
      1996,  the  Company had no capitalized software development
      costs  because  the products developed were  simultaneously
      available   for   general   release   to   customers   when
      technological  feasibility  was  established.   Capitalized
      costs  are  amortized  on a straight-line  basis  over  the
      estimated  economic  life (three  to  five  years)  of  the
      product.

             Patent-development  costs  are  similarly   treated.
      Their  amortization would be on a straight-line basis  over
      the  shorter  of the estimated economic life, or  statutory
      life, of the patent.

      D.   Investment tax credits
           Investment tax credits are accounted for on the "flow-
      through"  method  as a reduction of the  current  provision
      for federal income taxes.

      E.   Depreciation and amortization
              Depreciable   assets   are   recorded   at    cost.
      Depreciation  is  provided for on the straight-line  method
      over the estimated useful lives of the respective assets.

            Maintenance  and  repairs are expensed  as  incurred.
      Major renewals and betterments are capitalized.

      F.   Revenue recognition
             The  Company  recognizes  revenue  based  upon   the
      following methods:

        a)         Revenue   from  software  licensing/sales   is
        recognized  upon  shipment provided that  no  significant
        vendor   and  post-contract  support  obligations  remain
        outstanding  and  collection of the resulting  receivable
        is  deemed probable.  Where there are insignificant post-
        contract  support obligations and/or warranties remaining
        at  the  time of shipment, the Company recognizes revenue
        and   accrues  the  estimated  cost  of  fulfilling  such
        obligations or warranties.

          Product  returns or exchanges are charged to operations
        as  incurred.  Where the Company anticipates  significant
        returns  of  products  sold, the Company  establishes  an
        allowance  for  anticipated returns or exchanges  at  the
        time  of  sale.   When  a  product  is  sold  subject  to
        customer  approval, revenue is recognized  upon  approval
        by the customer.

        b)        Engineering  contract  revenue  from  long-term
        contracts  is  recognized on the percentage-of-completion
        method,  based  upon  the pattern of  actual  performance
        under   the  agreement  with  the  customer.   Management
        records  expected losses on contracts in  the  period  in
        which such losses become foreseeable.

        c)         Training  revenue  is  recognized   upon   the
        completion of training sessions with the customer.

        d)        The Company recognizes revenue with respect  to
        customer-funded research and development as  the  expense
        is incurred on the percentage-of-completion method.



      G.   Cash equivalents
            For  the purpose of the statement of cash flows,  the
      Company   considers  all  highly  liquid  debt  instruments
      purchased  with a maturity of 90 days or less  to  be  cash
      equivalents.

      H.   Foreign currency translation
            Assets  and  liabilities of  operations  outside  the
      United  States  are translated into United  States  dollars
      using  current  exchange rates; revenue and  expense  items
      are  translated into United States dollars using a weighted
      average  exchange  rate  for the period.   The  effects  of
      foreign   currency  translation  adjustments  are  deferred
      until   realized   and   included   as   a   component   of
      stockholders' equity.

      I.    Accounting for issuance and exercise of warrants  and
      options to purchase Common Stock
            The  Company records no expense upon the issuance  of
      warrants  and  options issued at fair  market  value.   For
      warrants  and  options  issued at an exercise  price  below
      fair market value, the Company records an expense equal  to
      the  difference between the market value of the  underlying
      shares  of  Common  Stock and the exercise  price  of  such
      options  or warrants.  When the Company induces warrant  or
      option  holders  to  exercise at a  price  lower  than  the
      original exercise price, the Company recognizes an  expense
      equal  to the fair value of the securities issued less  the
      proceeds  received for the securities, but  not  more  than
      the reduction in the exercise price.

      J.   Concentrations of credit risk
            The  Company's financial instruments that are exposed
      to  concentrations of credit risk consist primarily of cash
      and  cash  equivalents and trade accounts receivable.   The
      Company  places  its  cash and temporary  cash  investments
      with  high  credit  quality institutions.   At  times  such
      investments  may be in excess of the FDIC insurance  limit.
      The  Company  routinely assesses the financial strength  of
      its  customers  and, as a consequence,  believes  that  its
      trade accounts receivable credit risk exposure is limited.

      K.   Inventory
            Inventory, consisting primarily of finished goods, is
      valued  at  the  lower of cost or market on  the  first-in,
      first-out basis.

      L.   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.


Note 2 -    Income (loss) per share:

       Income  (loss) per share amounts are based on the weighted
       average  number  of  common shares outstanding.   For  the
       years   ended  June  30,  1996,  1995  and  1994  options,
       warrants  and  preferred stock were not  included  in  the
       calculation as this would result in anti-dilution.


Note 3 -    Intangible assets:

       On   August   15,   1991,  the  Company   purchased   from
       Diversified   Research  Partners   (DRP),   a   New   York
       partnership,  all of DRP's right, title  and  interest  in
       and  to  a Joint Venture between the Company and DRP.   In
       this  transaction, the Company paid $10,000  in  cash  and
       issued   80,000  shares  of  its  Common  Stock  to   DRP.
       Accordingly,  the Company recorded as an intangible  asset
       its  acquisition  cost of $320,000 and is amortizing  this
       asset  over  36  months.   Amortization  expense  was  $0,
       $13,333, and $106,683 for the years ending June 30,  1996,
       1995 and 1994 respectively.

       Amortization   expense  for  the  periods   presented   is
       included  in  the  consolidated statements  of  operations
       under  the  caption "General and administrative expenses,"
       and  in  the  consolidated statements of cash flows  under
       the caption "Cash flows from operations."

Note 4 -  Income tax expense:

       Effective July 1, 1993, the Company adopted SFAS No.  109,
       "Accounting for Income Taxes."  It requires an  asset  and
       liability  approach for financial accounting and reporting
       for deferred income taxes.  There was no income effect  of
       this  accounting change.  Prior-year financial  statements
       have  not  been restated to apply the provisions  of  SFAS
       109.

       Taxes  on  income are based on income (loss) before  taxes
       as follows:


                                 Years Ended June 30
                            1996        1995           1994

     Income (Loss)     $   12,690   $(3,457,422)   $(1,758,584)


     The components of the provision (benefit) are:
                                       Years Ended June 30,
                                    1996      1995       1994

     Current:   Federal          $   ---     $  ---     $  ---
                  Other              ---        ---        ---

     Deferred:  Federal              ---        ---        ---
                  Other              ---        ---        ---

     Total taxes on income       $   ---     $  ---     $  ---


       A reconciliation of the provision for income taxes to the
       amount computed using the Federal statutory rate consists
       of the following:

  <TABLE>
  <CAPTION>
                                                        Years Ended June 30,
                                                   1996        1995         1994

     <S>  <C>                                        <C>         <C>
     Income tax at expected statutory rate     $   1,800    $    ---     $     ---
     State income tax
     (net of Federal tax benefit)                    ---         ---           ---
     Benefit of operating loss carry forward     (1,800)         ---           ---
                                               $     ---     $    ---    $     ---
</TABLE>


       The  Company  has  available  at  June  30,  1996,  unused
       operating  loss  carry  forwards,  which  may  be  applied
       against future taxable income, that expire as follows:
              Expiring Subsequent      Unused Operating Loss
                  to June 30,             Carry-Forwards

                     1998                  $     23,543
                     1999                        81,462
                     2000                        92,544
                     2001                       882,591
                     2002                     1,226,101
                     2003                     2,125,517
                     2004                     1,591,143
                     2005                     2,066,691
                     2006                       301,919
                     2007                     1,073,647
                     2008                     1,853,381
                     2009                     1,399,803
                     2010                     3,714,240
                     2011                       539,000

                                           $ 16,971,582

       In  addition, the Company at June 30, 1996, has investment
       tax   credits   and  research  and  development   credits,
       expiring  at  various  dates,  in  the  total  amount   of
       $10,217.

Note 5 -  Accounts receivable, net of allowance for doubtful
          accounts:

                                               June 30,
                                            1996      1995

          Trade accounts receivable       $760,019   $719,710
          Allowance for doubtful accounts (165,709)  $(57,976)
          Accounts Receivable, Net of
          Allowance for Doubtful
          Accounts                        $594,310   $661,734

Note 6 -  Commitments and contingencies:

       The  Company  leases a facility in Rhode Island  under  an
       operating  lease  dated  July 1,  1985,  and  modified  on
       September  21,  1988,  July 11, 1991,  December  9,  1991,
       August  5,  1994, and March 7, 1995.  This lease  provides
       for  minimum  annual  rentals of $134,993  until  February
       1997  and  $141,742 until February 1998.  The  Company  is
       also   obligated  to  pay  its  proportionate   share   of
       increases   in   real  estate  taxes   and   common   area
       maintenance  over  a  base period.   Commencing  March  1,
       1996,  the  base rent is to be increased by the percentage
       increase in the C.P.I. index over the prior year, but  not
       less than 5%.

       Rent  expense  of  $171,928, $153,385,  and  $118,731  was
       charged  to operations for the years ended June 30,  1996,
       1995 and 1994 respectively.

       On   August  1,  1994,  the  Company  signed  a  Financial
       Advisory Agreement with Wand Partners, Inc.  The terms  of
       the  Agreement  specify  that  Wand  Partners,  Inc.  will
       provide  consulting  services for a  fee  of  $40,000  per
       year,  plus out-of-pocket expenses.  The Agreement  is  in
       effect  so  long  as  Wand Partners, Inc.  owns  at  least
       500,000   shares  of  Nestor's  Common  Stock,  or   other
       equities which are convertible into that number of  shares
       of   Common   Stock   (See  Note  17   -   Related   party
       transactions.)

       The  aggregate  minimum payments due  over  the  remaining
       term of the above agreements is as follows:
       
                    June 30, 1997     $    177,242
                    June 30, 1998          134,495
                    June 30, 1999           40,000
                    June 30, 2000           40,000
                    June 30, 2001           40,000
                                      $    431,737

Note 7 -  Warrants and options:

          Incentive Stock Option Plan
       On  April 1, 1984, the Company adopted an Incentive  Stock
       Option  Plan  providing  for the granting  of  options  to
       purchase shares of the Company's common stock at  a  price
       equal  to  the market price of the stock at  the  date  of
       grant.   Options are exercisable for five years  from  the
       date of grant.

                                          June 30,
                                1996         1995        1994

 Authorized                  2,450,000     2,450,000   1,600,000
 Under option:
   officers/directors          881,000       958,000    737,500
   other employees             475,000       441,000    403,500
 Total Under Option          1,356,000     1,399,000   1,141,000
 Shares Exercised by
   End of Period               423,110       322,610    308,735
 Shares Available
   for Grant                   670,890       728,390    150,265
 Eligible, End of Year
   for Exercise
   Currently
   (At Prices Ranging from
$0.87 to $3.00
    per share)               1,023,500       943,000    738,125
 Stock options granted       1,406,000       348,000    412,500
 Low exercise price        $        .91  $       1.09  $    1.62
 High exercise price       $       2.00  $       2.12  $    3.00

 (See Note 1i)

 Other warrants and options:

       The  Company, at the discretion of the Board of Directors,
       has granted warrants and options from time to time.
                              Other Outstanding Warrants
                                    and Options at
                                        June 30,
                             1996          1995          1994

  Officers                   60,000      218,000        198,000
  Others                  4,006,964    2,549,375      1,284,375

  Eligible, End of Year
  for Exercise
  Currently (At Prices
  Ranging From $.65 to
  $3.00 Per Share)         4,066,964     2,767,375    1,482,375

  Warrants issued          1,309,589     1,410,000      407,500
  Low exercise price       $     .65   $      1.50   $     3.00
  High exercise price      $    2.00   $      2.00   $     3.00

       The following is a summary of all shares under warrant
       and option:

                                          June 30,
                              1996          1995          1994

  Outstanding, beginning
  of year                  4,166,657      2,623,657     2,176,282
  Granted during
  the year                 2,715,589      1,758,000       820,000
  Canceled during
  the year                (1,358,500)     (176,125)       (40,000)
  Exercised during
  the year
  (At Prices Ranging From
  $.87 to $2.00 Per Share)  (100,500)      (38,875)      (332,625)


  Outstanding, End of Year
  (At Prices Ranging From
  $0.65 to $3.00 Per Share) 5,423,246     4,166,657      2,623,657

  Eligible, End of Year for
  Exercise
  Currently (At Prices Ranging
  From $0.65 to $3.00
  Per Share)                 5,090,464     3,710,375     2,513,500

  Charges against earnings:
  Warrants issued
  below market              $      ---    $      ---    $      ---

  Reduction of exercise
  price
  on previously issued
  warrants                  $   131,250    $     ---    $   287,969

  Total                     $   131,250    $     ---    $   287,969


       For  the fiscal years ended June 30, 1996, 1995 and  1994,
       when warrants and options were issued at market value,  no
       expense  was  recorded by the Company.  When warrants  and
       options  were issued below market value, a charge  against
       earnings  was  recorded.  During the year ended  June  30,
       1996  the  exercise price of 1,000,000 warrants issued  in
       the  prior  year  was  reduced from $1.50  to  $.65.   The
       maximum  expense  to  be  recorded  by  the  Company  upon
       exercise of these warrants will be $850,000.


Note 8 -  Joint venture agreements:

       Nestor,  Inc. entered into a joint venture agreement  with
       Oliver,  Wyman  &  Co.,  a  New  York  corporation,  dated
       December  4, 1986 and amended on May 8, 1990.   The  joint
       venture,  known  as Nestor Financial Services  Group,  was
       organized  for  the purpose of engaging in the  trade  and
       business  of developing and exploiting certain  technology
       licensed  to  the joint venture by Nestor,  Inc.   Nestor,
       Inc.  owned  fifty  percent of  this  joint  venture  and,
       pursuant  to the joint venture agreement, as amended,  has
       sole management control of the joint venture.

       Nestor   Financial  Services  Group  had   no   operations
       subsequent  to  July  1, 1991 and was dissolved  effective
       December  31,  1995.  The consolidated balance  sheets  of
       Nestor,  Inc., at June 30, 1995,  included the only  asset
       of  Nestor  Financial  Services  Group  in  cash,  and  no
       liabilities.


Note 9 -    Major customers:

       In  1996  one customer accounted for 30% of the  Company's
       total  revenues.  Another customer accounted  for  13%  of
       the  Company's  revenues in 1996 and 16% of the  Company's
       revenues in 1995.  A third customer accounted for  11%  of
       the  Company's  revenues in 1995 and 19% of the  Company's
       revenues in 1994.  A fourth customer accounted for 17%  of
       the Company's revenues in 1994.


Note 10 -   Research and development expenses:

       Research  and  development expenses charged  to  operating
       costs and expenses are summarized as follows:

Years Ended June 30,
                               1996        1995          1994

          Customer funded   $2,378,133   $1,195,201  $  641,579

          Company funded    $  260,870   $1,563,836  $1,146,789

          The revenues and costs incurred under contracts to
          perform research and development for others are:


                                           Years Ended June 30,
                                       1996        1995       1994

          Compensation earned      $2,378,133   $1,195,201    $641,579

          Costs incurred           $1,833,531   $  665,421    $628,448

          As at June 30, 1996 and June 30, 1995:
          a. No  customer  had  committed
          itself to provide any material additional funding.
          b. No    significant   royalty
          arrangements, purchase provisions or license agreements
          were in effect with customers for whom the Company  had
          performed research and development services.
          c. The Company has no obligations
          to repay  any  funds  related  to  its  research  and
          development activities, except as described in Note 19.


Note 11 - Property and equipment at cost - net:

                                                       Useful Life
                                                       In Years or
                                    June 30            Lease Term
                                 1996        1995
  Leasehold improvements     $   22,945   $    22,945   Lease Term
  Office furniture and
  equipment                     199,254       201,942     5 - 7
  Computer equipment          1,103,851     1,200,514     3 - 5
                             $1,326,050   $ 1,425,401

  Less:  Accumulated
  depreciation and
  amortization                1,106,263     1,078,076

                             $  219,787   $   347,325


       Depreciation and amortization expense on the above  assets
       of  $104,559, $100,229, and $93,777 was recorded  for  the
       years ended June 30, 1996, 1995 and 1994, respectively.


Note 12 - Revenue from sources outside the United States:

       Revenues  from licenses, engineering and sales of tangible
       products sold outside the United States were as follows:


                                    Years Ended June 30,
                                 1996         1995       1994

  France                    $   65,085   $   98,785  $   35,450
  Belgium                      727,375      507,900     169,000
  Australia                     66,590       18,400      63,195
  Germany                      173,877       81,649      23,000
  Japan                         36,424        2,100      21,368
  Canada                        41,710       27,985      17,145
  Singapore                     65,530       65,315         ---
  All other countries          213,208      271,101     156,935

                            $1,389,799   $1,073,235  $  486,093


Note 13 -   Accounts payable and accrued expenses:

       Accounts payable and accrued expenses consists of the
       following:


                                            June 30,
                                      1996           1995
 Trade accounts payable            $  313,004     $  850,276
 Accrued salaries                     276,004        327,812
 Other accrued expenses               179,403        203,369

                                   $  768,411     $1,381,457


Note 14 - Common stock:

       In  June  1995, the Company's certificate of incorporation
       was amended to increase the aggregate number of shares  of
       stock  which the Corporation is authorized to  issue  from
       30,000,000  shares  to  40,000,000  shares  consisting  of
       30,000,000  shares  of common stock  $.01  par  value  per
       share, and 10,000,000 shares of preferred stock $1.00  par
       value per share.


Note 15 - Preferred stock:

       Series  A Preferred Stock is convertible at any time  into
       one  fully  paid and nonassessable share of Common  Stock.
       Series  A Preferred has the same dividend rights as shares
       of  Common Stock but carries no voting rights.  Each share
       of  Series  A  Preferred  has  the  right  to  receive  in
       liquidation  $2.00  before any  distribution  is  made  on
       Common  Stock  or  on  any other class  of  stock  ranking
       junior to Series A.

       Series  B Convertible Preferred Stock is convertible  into
       Common  Stock  of the Company at any time on a  share-for-
       share  basis.   Series B Convertible Preferred  Stock  has
       the  same  rights with respect to voting and dividends  as
       the  Common  Stock,  except that each share  of  Series  B
       Convertible  Preferred Stock has the right to  receive  in
       liquidation  $1.00  before any  distribution  is  made  to
       holders of the Common Stock.

       Series D Convertible Preferred Stock is convertible  after
       January  1, 1996 at the option of the holder at any  time,
       and  from  time  to  time, into one fully  paid  and  non-
       assessable  share  of Common Stock of  the  Company.   The
       Series  D Preferred shall have the right to receive annual
       dividends at the rate of seven percent (7%) of the  stated
       value  per share ($1.50), which dividend shall be paid  in
       cash  or  in shares of Common Stock at the option  of  the
       Company.  The Company shall have the right, after June  1,
       1996,  to redeem in cash the Series D Preferred, in  whole
       or  in  part  from time to time, at the stated  value  per
       share plus accrued dividends.

       The  Series  D  Convertible Preferred  Stock  ranks  on  a
       parity  with  Series  B Convertible Preferred  Stock  with
       respect  to  dissolution, liquidation, or winding  up  the
       Company and is entitled to receive, out of assets  of  the
       Company   available  for  distribution  upon  liquidation,
       dissolution or winding up of the Company, $1.50 per  share
       plus  an  amount equal to all dividends on shares  accrued
       but  unpaid,  and  is junior to the Series  A  Convertible
       Preferred  Stock and all series of Redeemable  Convertible
       Preferred  Stock.  The holders of the Series  D  Preferred
       are  entitled  to one vote for each share of Common  Stock
       into  which  the  Series D Preferred is  convertible,  and
       therefore  shall have the same voting rights on  a  share-
       for-share basis, as the holders of the Common Stock.   The
       holders  of the Common Stock and of the Series D Preferred
       shall  vote together as one class on all matters submitted
       to a vote of shareholders of the Company.


Note 16 -  Redeemable Convertible Preferred Stock:

         The  Company is required to redeem all of the  following
       series  of convertible preferred stock on or before August
       1,  2004.   Accordingly, this preferred stock  subject  to
       mandatory   redemption   has  been  presented   separately
       outside   of   permanent  stockholders'  equity   in   the
       accompanying financial statements.
                                   June 30, 1996  June 30, 1995
 Series  C,  par  value  $1.00  per
 share,  0  shares  outstanding  at
 June  30,  1996, and 1,500  shares
 issued  and  outstanding  at  June
 30,  1995.   $0  and  $100,328  of
 accumulated dividends at June  30,
 1996 and 1995, respectively.        $      ---   $  1,600,328

 Series  E,  par  value  $1.00  per
 share,  1,444  shares  outstanding
 at  June  30, 1996, and  0  shares
 issued  and  outstanding  at  June
 30,  1995.   $133,213  and  $0  of
 accumulated dividends at June  30,
 1996 and 1995, respectively.         1,577,213            ---

 Series  F,  par  value  $1.00  per
 share,  599 shares outstanding  at
 June   30,  1996,  and  0   shares
 issued  and  outstanding  at  June
 30,  1995.   $22,802  and  $0   of
 accumulated dividends at June  30,
 1996 and 1995, respectively.           621,802            ---

 Series  G,  par  value  $1.00  per
 share,  777 shares outstanding  at
 June   30,  1996,  and  0   shares
 issued  and  outstanding  at  June
 30,  1995.   $18,619  and  $0   of
 accumulated dividends at June  30,
 1996 and 1995, respectively.           795,619            ---

 Series  H,  par  value  $1.00  per
 share,  2,026  shares  outstanding
 at  June  30, 1996, and  0  shares
 issued  and  outstanding  at  June
 30,  1995.   $186,904  and  $0  of
 accumulated dividends at June  30,
 1996 and 1995, respectively.         2,212,904            ---

TOTAL:                               $5,207,538   $  1,600,328


        At June 30, 1995, there were issued and outstanding 1,500
       shares  of Series C Convertible Preferred Stock. In  early
       October 1995, Wand Partners, Inc. exchanged certain  Notes
       payable  for  an  additional  1,970  shares  of  Series  C
       Preferred  Stock.   On  January 31, 1996,  Wand  Partners,
       Inc.  exchanged all of its Series C Convertible  Preferred
       Stock  for  1,444 shares of Series E Convertible Preferred
       Stock  and  2,026 shares of Series H Convertible Preferred
       Stock.   On January 31, Wand Partners, Inc. purchased  599
       shares  of  Series  F Convertible Preferred  Stock  for  a
       total  of $599,000.  On March 7, 1996, Wand purchased  777
       shares  of Series G Convertible Preferred Stock.  Each  of
       these series of stock is described below.

        Series F and G Convertible Preferred Stock

         Except as noted below the Series F and G Preferred Stock
       have  the same terms and conditions.  Each share of Series
       F  and  G Preferred Stock is convertible at the option  of
       the  holder at any time and from time to time into  shares
       of  Common  Stock at a conversion price of (a)  $1.25  per
       share,  subject to adjustment, after June 30, 1996.   With
       respect  to dividend rights, redemption rights and  rights
       on  liquidation, winding up or dissolution, the  Series  F
       Preferred  Stock  ranks  pari passus  with  the  Series  G
       Preferred Stock and ranks prior to the Series A, B, D,  E,
       and  H  Preferred  Stocks  and the  Common  Stock  of  the
       Company.

         Except  as  provided  herein, any  holder  of  Series  G
       Preferred  Stock  that  is subject  to  the  Bank  Holding
       Company  Act  of  1956 ("BHCA Holder"), as amended,  shall
       have  no voting rights.  Each holder of Series G Preferred
       Stock that is not a BHCA Holder shall be entitled to  vote
       on  all  matters as to which stockholders of  the  Company
       are  entitled  to  vote, and each  such  holder  shall  be
       entitled  to cast a number of votes equal to the  greatest
       number  of  whole shares of Common Stock into  which  such
       holder's  shares  of  Series G Preferred  Stock  could  be
       converted.   The  holders  of  the  Series  F  Convertible
       Preferred  Stock are entitled to one vote for  each  share
       of Common Stock into which the shares are convertible.

         In  the event the Company is in default with respect  to
       the  payment  of (i) two consecutive cash dividends  after
       the  "Restricted  Period" as hereinafter defined  or  (ii)
       two  dividends within any six consecutive dividend periods
       the  holders  of the Series F and G Preferred Stock  shall
       have  the right to elect two directors for so long as  the
       default  continues.   In  the  event  the  Company  is  in
       default   with  respect  to  the  payment  of   (i)   four
       consecutive cash dividends after the Restricted Period  as
       hereinafter defined or (ii) four dividend payments  within
       any  eight  consecutive  quarterly dividend  periods,  the
       holders  shall have the right to elect four directors  for
       so long as the default continues.

         In the event the Company violates the provisions of,  or
       is  in default under the terms of any loan agreement or in
       the  event  a judgment is entered against the  Company  or
       any  subsidiary  in  the amount of $50,000  or  more,  the
       holders of the Series F and G Convertible Preferred  Stock
       shall have the right to elect four directors.

        The holders of the Series F and G Preferred Stock, except
       during the Restricted Period, are entitled to receive  out
       of  funds  of  the  Company  legally  available  for  such
       purpose as and when declared by the Board of Directors  of
       the  Company quarterly dividends in cash at a rate of nine
       percent  (9%)  compounded daily per annum  of  the  stated
       value  per  share  ($1,000.00  on  original  issuance)  of
       Series  F and G Preferred Stocks.  Dividends shall accrue,
       be  accumulated and added to the stated value  whether  or
       not  declared. So long as any of the shares  of  Series  F
       and  G  Preferred Stock are outstanding, the Company shall
       not  declare  or  pay  any dividends  on  any  outstanding
       Common or Preferred Stock, other than the Series F  and  G
       Preferred  Stock.  The Restricted Period as it relates  to
       the  payment of dividends on the Series F and G  Preferred
       Stock  means the period beginning on the date of  issuance
       of  the  Series  F  or  G Preferred Stock  and  ending  on
       September  30,  1997.   While  no  dividends  are  payable
       during  the  Restricted  Period,  they  will  accrue   and
       accumulate during the Restricted Period.

         The  Company is obligated to redeem all the  outstanding
       shares  of  Series F and G Preferred Stock outstanding  at
       the  stated  value  plus accrued dividends  on  August  1,
       2004.   The  holders of the F and G Preferred  Stock  have
       the  right  to  require that the Company  redeem,  to  the
       extent  the Company may lawfully do so, all or  a  portion
       of  the  then  outstanding  shares  of  Series  F  and   G
       Convertible  Preferred  Stock at  the  stated  value  plus
       accrued  and  unpaid dividends in the event of  a  merger,
       reorganization,  transfer of the majority  of  the  voting
       securities  of the Company, or sale of more  than  25%  of
       the assets of the Company.

        Series E and Series H Convertible Preferred Stock

         Except  as  noted  below, the  Series  E  and  Series  H
       Preferred Stock have the same terms and conditions.   Each
       share of Series E and H Preferred Stock is convertible  at
       the  option  of the holder at any time and  from  time  to
       time into shares of Common Stock at a conversion price  of
       (a)  $1.50 per share subject to adjustment prior to August
       1,  2004 or (b) on or after August 1, 2004 at a conversion
       price  which is the lower of $1.00 or the conversion price
       in  effect  pursuant  to (a).  With  respect  to  dividend
       rights,  redemption  rights  and  rights  on  liquidation,
       winding  up  or dissolution, the Series E and H  Preferred
       Stocks  rank  (i)  junior to the Series F Preferred  Stock
       and  the  Series G Preferred Stock; (ii) pari passus  with
       the  Series A Preferred Stock; and (iii) rank prior to the
       Series B Preferred Stock and the Series D Preferred  Stock
       and the Common Stock of the Company.

         Except  as  provided  herein, any  holder  of  Series  E
       Preferred  Stock  that  is subject  to  the  Bank  Holding
       Company  Act  of  1956 ("BHCA Holder"), as amended,  shall
       have  no voting rights.  Each holder of Series E Preferred
       Stock that is not a BHCA Holder shall be entitled to  vote
       on  all  matters as to which stockholders of  the  Company
       are  entitled  to  vote, and each  such  holder  shall  be
       entitled  to cast a number of votes equal to the  greatest
       number  of  whole shares of Common Stock into  which  such
       holder's  shares  of  Series E Preferred  Stock  could  be
       converted.   The  holders  of  the  Series  H  Convertible
       Preferred  Stock are entitled to one vote for  each  share
       of Common Stock into which the shares are convertible.

        Except as hereinafter provided, the holders of the Series
       E  Preferred Stock and the Series H Preferred Stock  shall
       have  the  right, voting separately as a class,  to  elect
       two  directors to the Board of Directors of  the  Company.
       However,  in  the  event the Company is  in  default  with
       respect  to  the  payment  of  (i)  two  consecutive  cash
       dividends  after  the "Restricted Period"  as  hereinafter
       defined  or  (ii)  payments  within  any  six  consecutive
       quarterly  dividend periods, the holders  shall  have  the
       right  to elect four directors for so long as the  default
       continues.   In the event the Company is in  default  with
       respect  to  the  payment  of (i)  four  consecutive  cash
       dividends  after  the 'Restricted Period"  as  hereinafter
       defined  or (ii) four dividend payments within  any  eight
       consecutive quarterly dividend periods, the holders  shall
       have  the right to elect six directors for so long as  the
       default continues.

         In the event the Company violates the provisions of,  or
       is  in default under the terms of any loan agreement or in
       the  event  a judgment is entered against the  Company  or
       any  subsidiary  in  the amount of $50,000  or  more,  the
       holders of the Series E and H Convertible Preferred  Stock
       shall have the right to elect eight directors.

         The  holders  of the Series E Preferred  Stock  and  the
       Series  H  Preferred Stock, except during  the  Restricted
       Period,  are  entitled to receive  out  of  funds  of  the
       Company  legally available for such purpose  as  and  when
       declared  by  the  Board  of  Directors  of  the   Company
       quarterly  dividends in cash at a rate  of  seven  percent
       (7%)  compounded daily per annum of the stated  value  per
       share  ($1,000.00 on original issuance) of Series E and  H
       Preferred  Stocks.  Dividends shall accrue, be accumulated
       and  added  to  the stated value whether or not  declared.
       So  long  as any of the shares of Series E and H Preferred
       Stock  are  outstanding, the Company shall not declare  or
       pay  any  dividends on any outstanding Common or Preferred
       Stock,  other  than  the Series F and G  Preferred  Stock.
       The  Restricted  Period as it relates to  the  payment  of
       dividends on the Series E and H Preferred Stock means  the
       period  beginning on the date of issuance of the Series  E
       and  H  Preferred Stock and ending on the earlier  of  (a)
       the  first  day  of  the  calendar quarter  in  which  the
       Company  first pays cash dividends on its Common Stock  or
       (b)  June 30, 1998.  While no dividends are payable during
       the  Restricted  Period, they will accrue  and  accumulate
       during the Restricted Period.

         The  Company is obligated to redeem all the  outstanding
       shares  of  Series E and H Preferred Stock outstanding  at
       the  stated  value  plus accrued dividends  on  August  1,
       2004.   The  holders of the E and H Preferred  Stock  have
       the  right  to  require that the Company  redeem,  to  the
       extent  the Company may lawfully do so, all or  a  portion
       of  the  then  outstanding  shares  of  Series  E  and   H
       Convertible  Preferred  Stock at  the  stated  value  plus
       accrued  and  unpaid dividends in the event of  a  merger,
       reorganization,  transfer of the majority  of  the  voting
       securities  of the Company, or sale of more  than  25%  of
       the assets of the Company.


Note 17 -Related party transactions:

       Herbert  S.  Meeker,  a  director of  the  Company,  is  a
       partner in the law firm of Baer, Marks & Upham, which  the
       Company  uses  for legal services.  For  the  years  ended
       June  30,  1996, 1995, and 1994, the Company  recorded  an
       expense  for  Baer, Marks & Upham of $14,440, $14,440  and
       $14,000,  respectively.  In addition, in  the  year  ended
       June  30,  1995,  the Company recorded  a  charge  against
       additional  paid-in capital of $26,736 for the  work  done
       by  Baer,  Marks & Upham on the Company's Rights Offering.
       Included in accounts payable and accrued expenses at  June
       30,  1996  and  1995 are $8,885 and $10,181, respectively,
       due Baer, Marks & Upham.

       Bruce  W. Schnitzer, who became a director of the  Company
       in  August  1994,  is Chairman of Wand Partners,  Inc.,  a
       private   investment  firm  that  the  Company  uses   for
       management consulting.  For the years ended June 30,  1996
       and  1995,  the  Company  recorded  an  expense  for  Wand
       Partners,   Inc.  of  $46,076  and  43,530,  respectively.
       Included in accounts payable and accrued expenses at  June
       30,  1996  and 1995 are $0 and  $1,519, respectively,  due
       Wand Partners, Inc.

       Thomas  F.  Hill, who became a director of the Company  in
       August   1994,  is  President  of  Hill  &   Partners,   a
       consulting  firm  that  the  Company  uses  for  marketing
       consulting.   For  the  year  ended  June  30,  1995,  the
       Company  recorded  an  expense  for  Hill  &  Partners  of
       $106,679.   Included  in  accounts  payable  and   accrued
       expenses at June 30, 1995 is $37,661 due Hill & Partners.

       Thomas  D.  Halket, who became an officer of  the  Company
       January 1993, is an outside counsel for the Company.   For
       the  years ended June 30, 1996, 1995 and 1994, the Company
       recorded   an  expense  for  Thomas  Halket  of  $144,176,
       $103,326,   and   $80,196,  respectively.    Included   in
       accounts  payable and accrued expenses at June  30,  1996,
       1995 are $34,799 and $6,900, respectively.


Note 18 -Notes payable.

       On  August  16,  1995,  a registration  statement  of  the
       Company  relating  primarily  to  rights  granted  to  the
       Company's  shareholders  became  effective.   Each   right
       enabled  the holder to purchase a Unit consisting  of  one
       share   of   Series   D   Convertible   Preferred   Stock,
       convertible  into one share of Common Stock after  January
       1,  1996,  and one warrant to purchase one-half  share  of
       Common  Stock for three years after the effective date  of
       the registration statement at a price of $2.00 per share.

       Gross  proceeds  of the rights offering, which  closed  on
       September  29,  1995, totaled $285,823.  In early  October
       the  Company  received the proceeds of  the  offering  and
       issued  the  stock.   Costs of the  offering,  which  were
       charged    to   additional   paid-in   capital,    totaled
       approximately $136,000.

       Pursuant  to  a  Standby Financing and Purchase  Agreement
       dated  March 16, 1995, as amended on June 30,  1995,  Wand
       Partners,   Inc.  loaned  to  the  Company  the   sum   of
       $1,700,000  evidenced  by  promissory  notes,  which  bore
       interest  at the rate of 10% per annum, payable in  shares
       of  Common  Stock of the Company.  On September 12,  1995,
       Wand  Partners,  Inc.  made  an  additional  loan  to  the
       Company  in the amount of $300,000, bringing the principal
       amount  of  all  of  the  Company's  promissory  notes  to
       $2,000,000.    In  early  October,  Wand  Partners,   Inc.
       exchanged  these notes for 20,000 unregistered  Units  and
       1,970  shares of Series C Preferred Stock.  The terms  and
       conditions  of  such Series C Convertible Preferred  Stock
       are  the  same as the 1,500 shares of Series C Convertible
       Preferred  Stock  previously purchased by  Wand  Partners,
       Inc..

       Upon completion of the offering and the conversion of  the
       notes   described  above,  the  Company  issued  to   Wand
       Partners,  Inc.  700,000  ten-year  warrants  to  purchase
       shares  of  the Common Stock of the Company at  $1.00  per
       share.    The  Company  recorded  a  charge  of   $131,250
       representing  the difference between the market  value  of
       the  underlying  Common  Stock  of  the  Company  and  the
       aggregate exercise price of such warrants.


Note 19 -Long-term portion of deferred income.

       In   December  1994,  Sligos,  S.  A.  agreed  to  convert
       $200,000  of  its prepayment into equity; and the  Company
       agreed  to  refund  to Sligos, S. A.  its  prepayments  of
       royalties   and   engineering  fees  under   its   license
       agreement  with the Company.  The amounts to  be  refunded
       are  equal to the greater of (a) seven percent (7%) of the
       Company's revenues from licensing of its credit-card  risk
       assessment  products  in  Europe or  (b)  certain  minimum
       payments  during the period ending December 31, 1996.  The
       refunding  of Sligos' prepayments based upon the Company's
       European  risk-assessment revenues is expected to continue
       through  December 1999, but in no event  shall  exceed  in
       the  aggregate  prepayments made  by  Sligos,  reduced  by
       refunds  made  to Sligos and by the amount of  prepayments
       applied  to  the purchase of Series A Preferred  Stock  of
       the  Company.  As at June 30, 1996, such long-term portion
       of  deferred income remaining on the books of the  Company
       amounted   to   $430,899  after  giving  effect   to   the
       application  of  $200,000  of  deferred  income   to   the
       purchase   by  Sligos  of  100,000  shares  of  Series   A
       Preferred  Stock,  $30,00  refunded  by  the  Company   to
       Sligos,  and the reclassification of $275,000  to  current
       liability  due  Sligos.  There is  no  interest  on  these
       amounts due Sligos.


Note 20 - Significant Transactions.

       On  June  11, 1996, the Company entered into an  exclusive
       Licensing  Agreement and an Asset Purchase Agreement  with
       National  Computer  Systems, Inc. (NCS)  transferring  the
       development,  production,  and  marketing  rights  of  the
       Company's   Intelligent   Character   Recognition    (ICR)
       products  to NCS.  The Company received $1,400,000  as  an
       initial  license fee pursuant to the Licensing  Agreement,
       and  will receive royalties on future sales of the product
       by  NCS.  Minimum annual royalties range from $160,000  in
       1997  to  $350,000 in 2001 and beyond.  If NCS  terminates
       its  exclusive rights under the contract, minimum  royalty
       payments  would  not  be  required  subsequent   to   such
       termination.   The  initial license  fee  is  included  in
       software licensing revenue.

       The  Asset  Purchase  Agreement transferred  tangible  and
       intangible assets used exclusively in the ICR business  to
       NCS  for  $300,000.   The net gain on the  sale  of  these
       assets is recognized as Other income.

Note 21 -Other income (expense) - Net:

       Other  income  (expense) as reflected in the  consolidated
       statement of operations consists of the following:

                                    Years Ended June 30,
                                1996        1995         1994

 Interest expense           $ (51,574)   $ (34,801)  $   1,685)
 Expense relating to
 financing operations        (131,250)    (210,500)   (287,969)
 Net gain on sale of
  tangible and
  intangible assets
  (See Note 20)                213,185          ---         ---
 Other - net                     9,589       24,277       7,236

 Other Income
  (Expense) - Net           $   39,950   $(221,024)  $(282,418)

       Expenses  relating to financing operations  for  1995  and
       1994  as reflected above, have been reclassified in  these
       financial   statements  from  general  and  administrative
       expenses.    Such  reclassification  had  no   effect   on
       reported net loss.





                                                          Part IV
                                                          Item 14





           INDEPENDENT AUDITOR'S REPORT ON  SCHEDULE





To the Board of Directors and Stockholders
 of Nestor, Inc.
Providence, Rhode Island

We  have  audited in accordance with generally accepted  auditing
standards, the consolidated financial statements of Nestor,  Inc.
included or incorporated by reference in this Form 10-K, and have
issued  our  report thereon dated September 6, 1996.  Our  audits
were  made  for  the  purpose  of forming  an  opinion  on  those
statements   taken  as  a  whole.   The  consolidated   financial
statement   schedule,  Valuation  and  Qualifying  Accounts   and
Reserves,  is the responsibility of the Company's management  and
is presented for the purpose of complying with the Securities and
Exchange  Commission's  rules  and  is  not  part  of  the  basic
consolidated  financial  statements.  The consolidated  financial
statement  schedule has been subjected to the auditing procedures
applied  in the audits 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
consolidated financial statements taken as a whole.




/s/GASSMAN, REBHUN & CO., P.C.
New York, New York
September 6, 1996







                                                         Part IV
                                                         Item 14



<TABLE>
NESTOR, INC.
CONSOLIDATED FINANCIAL STATEMENT SCHEDULE
VALUATION AND QUALIFYING ACCOUNTS AND RESERVES
                                
<CAPTION>
                                
                                                   Addition                       
                              Balance at                Charged to                Balance at
                               Beginning   Charged to      Other     Deductions       End
        Description            of Period     Expense     Accounts       from       of Period
                                                                       Reserve
<S>                           <C>          <C>          <C>          <C>          <C>
Allowances deducted                                                               
 from accounts receivable:
   Year ended June 30, 1994   $  1,550    $ 21,680      $    -       $      -       $  23,230

   Year ended June 30, 1995   $ 23,230    $ 45,276      $    -       $(10,530)      $  57,976

   Year ended June 30, 1996   $ 57,976    $120,656      $    -       $(12,923)      $ 165,709
                                                                                  
</TABLE>

                                

                                

                                

                                
ITEM 8.   Financial Statement and Supplementary Data

          See annexed financial statements.


ITEM 9.   Disagreement on Accounting and Financial disclosure

          None.


ITEM 10.  Directors and Executive Officers of the Registrant.

                Incorporated  by  reference  from  the  Company's
          definitive proxy or information statement to  be  filed
          with  the  Commission not later than 120 days following
          the end of the Company's fiscal year.


ITEM 11.  Executive Compensation.

                Incorporated  by  reference  from  the  Company's
          definitive proxy or information statement to  be  filed
          with  the  Commission not later than 120 days following
          the end of the Company's fiscal year.


ITEM 12.  Security  Ownership  of Certain Beneficial  Owners  and
          Management.

          Incorporated by reference from the Company's definitive
          proxy  or  information statement to be filed  with  the
          Commission not later than 120 days following the end of
          the Company's fiscal year.


ITEM 13.  Certain Relationships and Related Transactions.

                Incorporated  by  reference  from  the  Company's
          definitive proxy or information statement to  be  filed
          with  the  Commission not later than 120 days following
          the end of the Company's fiscal year.

ITEM 14.  Exhibits, Financial Statement, Schedules and Reports on
          Form 8-K.
          (a)The  following documents are filed as part  of  this
          report:
              (1)   The  financial statements of the Company  and
          accompanying  notes,  as  set  forth  in            the
          contents  to  the financial statements annexed  hereto,
          are included in Part II, Item 8.

          Schedule V:  Property Plant and Equipment

          Schedule VI: Accumulated Depreciation,
                      Depletion and Amortization of Property,
                      Plant and Equipment

          Schedule X:  Supplementary Income Statement Information
             (2)  Exhibits numbered in accordance with Item 601
                  of Regulation S-K.

(See Exhibit Index)


          Exhibits filed herewith:
          (None)
                (b)  Reports on Form 8-K:  On June 18, 1996,  the
          Company  filed with the Commission a Current Report  on
          Form 8-K dated June 11, 1996.





INDEX OF EXHIBITS
             
   Exhibit   Description of Exhibit
   Number
             
   3.1       Certificate of Incorporation of the Company, filed
             as   an  Exhibit  to  the  Company's  Registration
             Statement on Form S18, Commission File No. 286182-
             B, is hereby incorporated herein by reference.
             
   3.2       Amendment  to the Certificate of Incorporation  of
             the  Company, dated December 5, 1985, filed as  an
             Exhibit  to  the  Company's Form  8  amending  the
             Company's Form 10-K for the fiscal year ended June
             30    1987   (the  "1987  Form  8"),   is   hereby
             incorporated herein by reference.
             
   3.3       Amendment  to the Certificate of Incorporation  of
             the  Company, dated December 4, 1986, filed as  an
             Exhibit to the 1987 Form 8, is hereby incorporated
             herein by reference.
             
   3.4       Bylaws  of  the  Company,  as  amended,  filed  as
             Exhibit to the 1987 Form 8, is hereby incorporated
             herein by reference.
             
   4         Nestor,  Inc.  Incentive  Stock  Option  Plan,  as
             amended,  filed  as an Exhibit  to  the  Company's
             Registration Statement on Form S-8, filed  May  5,
             1987, is hereby incorporated herein by reference.
             
   10.1      Non-Exclusive Field-of-Use License Agreement dated
             June  21,  1988  between the  Company  and  Morgan
             Stanley & Co. Incorporated, filed as an Exhibit to
             the  Company's Form 10-K for the fiscal year ended
             June  30,  1988, is hereby incorporated herein  by
             reference.
             
   10.2      Cooperative Marketing Agreement dated May 26, 1988
             between  the  Company and Arthur D. Little,  Inc.,
             filed as an Exhibit to the Company's Form 10-K for
             the  fiscal  year ended June 30, 1988,  is  hereby
             incorporated herein by reference.
             
   10.3      Lease   Rider  dated  February  6,  1985   between
             Richmond Square Technology Park Associates and the
             Company,  filed  as an Exhibit  to  the  Company's
             Report on Form 10-K for the fiscal year ended June
             30,   1986,  is  hereby  incorporated  herein   by
             reference.
             
   10.4      Employment Agreement dated August 4, 1986  between
             the Company and Michael G. Buffa, filed as Item  5
             of   the  Company's  Report  on  Form  8-K   dated
             September 11, 1986, is hereby incorporated  herein
             by reference.
             
   10.5      Joint  Venture Agreement between the  Company  and
             Oliver, Wyman & Co., dated December 4, 1986, filed
             as  an  Exhibit to the 1987 Form 10-K,  is  hereby
             incorporated herein by reference.
             
   10.6      Employment  Agreement dated as  of  July  1,  1989
             between  the  Company and David Fox  filed  as  an
             Exhibit   to   the  1989  Form  10-K   is   hereby
             incorporated by reference.
             
   10.7      Employment  Agreement dated as  of  September  15,
             1988  between  the Company and Douglas  L.  Reilly
             filed  as  an  Exhibit to the 1989  Form  10-K  is
             hereby incorporated by reference.
             
   10.8      Memorandum  dated January 1, 1989 regarding  stock
             bonus  plan  for  Douglas L. Reilly  filed  as  an
             Exhibit   to   the  1989  Form  10-K   is   hereby
             incorporated by reference.
             
   10.9      Amendment to Joint Venture Agreement dated May  8,
             1990  between the Company and Oliver, Wyman &  Co.
             filed  as an Exhibit to the 1992 Annual Report  on
             Form 10-K is hereby incorporated by reference.
             
   10.10     License  Agreement dated October 26, 1990  by  and
             between the Company and Sligos, S. A. filed as  an
             Exhibit  to  the Company's 1992 Annual  Report  on
             Form 10-K is hereby incorporated by reference.
             
   10.11     Supplemental License Agreement dated September  9,
             1991 by and between the Company and Sligos, S. A.,
             filed  as an Exhibit to the Company's 1992  Annual
             Report  on  Form  10-K, is hereby incorporated  by
             reference.
             
   10.12     NestorWriterT  License  and Development  Agreement
             dated  September 11, 1991 between the Company  and
             Poqet Computer Corporation.
             
   10.13     License  Agreement  for  Product  Development  and
             Marketing  dated  October  30,  1990  between  the
             Company and Lyonnaise des Eaux-Dumez.
             
   10.14     Software  Development Agreement dated October  30,
             1990  between the Company and Lyonnaise des  Eaux-
             Dumez.
             
   10.15     License  Agreement dated November 27, 1990 between
             the Company and Atari Corporation.
             
   10.16     License  Agreement  for  Product  Development  and
             Marketing dated March 18, 1991 between the Company
             and Dassault Electronique.
             
   10.17     Agreement  of Purchase and Sale dated  August  16,
             1991  between the Company and Diversified Research
             Partners  filed as Item 5 of the Company's  report
             on  Form  8-K  dated  August 21,  1991  is  hereby
             incorporated herein by reference.
             
   10.18     License  Agreement dated October 15, 1993, between
             the  Company  and Intel Corporation  filed  as  an
             Exhibit  to  the Company's 1994 Annual  Report  on
             Form 10-K is hereby incorporated by reference.
             
   10.19     Exclusive Marketing Agreement dated April 7, 1994,
             between the Company and Intel Corporation filed as
             an Exhibit to the Company's Current Report on Form
             8-K dated April 7, 1994, is hereby incorporated by
             reference.
             
   10.20     Securities  Purchase  Agreement  dated  August  1,
             1994,   between   the  Company   and   Wand/Nestor
             Investments L.P. ("Wand") filed as Item 5  of  the
             Company's report on Form 8-K dated August 8, 1994,
             is hereby incorporated herein by reference.
             
   10.21     Standby Financing and Purchase Agreement dated  as
             of  March  16, 1995 between the Company and  Wand,
             filed  as  an  Exhibit  to the  Company's  Current
             Report on Form 8-K dated March 16, 1995, is hereby
             incorporated by reference.
             
   10.22     First  Amended and Restated Standby Financing  and
             Purchase Agreement dated June 30, 1995 between the
             Company  and  Wand,  filed as an  Exhibit  to  the
             Company's Current Report on Form 8-K dated July 7,
             1995, is hereby incorporated by reference.
             
   10.23     Amendment  Agreement  dated  December   20,   1994
             between the Company and Sligos, S.A., filed as  an
             Exhibit to the Company's Registration Statement on
             Form  S-2, Commission File No. 33-93548, is hereby
             incorporated herein by reference.
             
   10.24     Technology Development Subcontract dated  December
             20,  1994, between the Company and Alta Technology
             Corporation, filed as an Exhibit to the  Company's
             Registration  Statement on  Form  S-2,  Commission
             File  No. 33-93548, is hereby incorporated  herein
             by reference.
             
   10.25     Agreements   between  the  Company   and   Europay
             International S.A. ("Europay") consisting of:  (i)
             Fraud   Study  Agreement  dated  August  3,  1993,
             together  with  appendices and  exhibits  thereto;
             (ii)  Confidentiality Agreement  dated  August  3,
             1993;  (iii)  Nestor Fraud Detection  System  User
             License dated September 21, 1994; (iv) Source Code
             Addendum  to  Nestor Fraud Detection  System  User
             License,  dated  September  22,  1994;   and   (v)
             Memorandum  of Understanding dated  May  5,  1995,
             filed  as an Exhibit to the Company's Registration
             Statement  on  Form S-2, Commission File  No.  33-
             93548, is hereby incorporated herein by reference.
             
   10.26     Lease   of   executive  offices  of  the  Company,
             together with the most recent rider thereto, filed
             as   an  Exhibit  to  the  Company's  Registration
             Statement  on  Form S-2, Commission File  No.  33-
             93548, is hereby incorporated herein by reference.
             
   10.27     Non-Exclusive   License  Agreement   between   the
             Company   and   International  Business   Machines
             Corporation, filed as an Exhibit to the  Company's
             Current Report on Form 8-K dated January 30, 1996,
             is hereby incorporated by reference.
             
   10.28     Securities Purchase and Exchange Agreement between
             the  Company  and  Wand/Nestor  Investments  L.P.,
             filed  as  an  Exhibit  to the  Company's  Current
             Report  on  Form 8-K dated January  30,  1996,  is
             hereby incorporated by reference.
             
   10.29     Securities Purchase Agreement between the  Company
             and  Wand/Nestor  Investments L.P.,  filed  as  an
             Exhibit to the Company's Current Report on Form 8-
             K  dated March 7, 1996, is hereby incorporated  by
             reference.
             
   10.30     Asset  Purchase  Agreement and  License  Agreement
             between the Company and National Computer Systems,
             Inc., filed as an Exhibit to the Company's Current
             Report  on Form 8-K dated June 11, 1996, is hereby
             incorporated by reference.
             
   22        Subsidiaries of the Company, filed as  an  Exhibit
             to  the  1987  Form  10-K, is hereby  incorporated
             herein by reference.



<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          JUN-30-1996
<PERIOD-END>                               JUN-30-1996
<CASH>                                       2,013,317
<SECURITIES>                                         0
<RECEIVABLES>                                  594,310
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                             3,121,301
<PP&E>                                       1,326,050
<DEPRECIATION>                               1,106,263
<TOTAL-ASSETS>                               3,351,871
<CURRENT-LIABILITIES>                        1,137,640
<BONDS>                                              0
                        5,207,538
                                  2,804,071
<COMMON>                                        82,809
<OTHER-SE>                                           0
<TOTAL-LIABILITY-AND-EQUITY>                 3,351,871
<SALES>                                        257,845
<TOTAL-REVENUES>                             5,461,580
<CGS>                                          169,183
<TOTAL-COSTS>                                5,488,840
<OTHER-EXPENSES>                               131,250
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              51,574
<INCOME-PRETAX>                                 12,690
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    12,690
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
        

</TABLE>


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