XYVISION INC
10-Q, 1996-11-13
COMPUTER INTEGRATED SYSTEMS DESIGN
Previous: DYNATRONICS CORP, 10-Q, 1996-11-13
Next: SJNB FINANCIAL CORP, 10QSB, 1996-11-13




<PAGE>
- ----------------------------------------------------------------------------- 
               UNITED STATES SECURITIES AND EXCHANGE COMMISSION 
                            WASHINGTON, D.C. 20549 
                                  FORM 10-Q 
      [BOX][CHECK] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE 
SECURITIES 
EXCHANGE ACT OF 1934 

                For the quarterly period ended September 30, 1996 
                                      OR 
  [box] 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 0-14747 
                                 XYVISION, INC.
                                   DELAWARE 

        (STATE OR OTHER JURISDICTION OF INCORPORATION OR ORGANIZATION) 

                                  04-2751102 

                   (I.R.S. EMPLOYER IDENTIFICATION NUMBER) 

                      101 EDGEWATER DRIVE, WAKEFIELD, MA 

                   (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES) 

                                  01880-1291 
                                  (ZIP CODE) 

         Registrant's telephone number including area code (617) 245-4100 
Indicate by check mark whether the registrant (1) has filed all reports 
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 
1934 during the preceding 12 months (or for such shorter period that the 
registrant was required to file such reports), and (2) has been subject to 
such filing requirements for the past 90 days. 
                                   Yes  No 
[check] 
Indicate the number of shares outstanding of each of the issuer's classes of 
common stock, as of 
September 30, 1996. 

                         COMMON STOCK, $.03 PAR VALUE 

                            (TITLE OF EACH CLASS) 

                                  14,060,292 

                              (NUMBER OF SHARES) 

                                1           
<PAGE>
                                  FORM 10-Q 
                              TABLE OF CONTENTS 
                                                                          PAGE 

PART I. FINANCIAL INFORMATION 
                         CONSOLIDATED BALANCE SHEETS 
                   AT SEPTEMBER 30, 1996 AND MARCH 31, 1996 

2 Consolidated Statements of Operations 
for the three and six months ended September 30, 1996 and 1995 

3 Consolidated Statements of Cash Flows 
for the six months ended September 30, 1996 and 1995 

4 Notes to Consolidated Financial Statements 

5 Management's Discussion and Analysis of Financial Condition and Results of 
Operations 
9 

PART II. OTHER INFORMATION ............................................12 

                                2           
<PAGE>
                                XYVISION, INC. 
                         CONSOLIDATED BALANCE SHEETS 
                   AT SEPTEMBER 30, 1996 AND MARCH 31, 1996 

<TABLE>
<CAPTION>
<S>                                                                        <C>            <C>
                                                                             (Unaudited) 
                                                                           September 30,     March 31, 
                                                                           1996               1996 
                                                                                 (In thousands) 
                                   ASSETS 

Current assets: 
 Cash and cash equivalents                                                 $115           $    332 
 Accounts receivable:   Trade, less allowance for doubtful accounts of 
 $487 at September 30, 1996 and $938 at March 31, 1996                     6,504             5,889 
 Inventories                                                               288                 377 
 Other current assets                                                      788                 756 
                                                                           -------------- 
Total current assets                                                       7,695             7,354 

 Property and equipment, net                                               802                 724 
 Other assets, net, principally software development costs                 2,336             2,203 
Total assets                                                               $10,833        $ 10,281 

                   LIABILITIES AND STOCKHOLDERS' DEFICIT 

Current liabilities: 
 Note payable to a shareholder                                             $4,500         $  3,400 
 Current portion of long-term debt                                         2,415             4,064 
 Accounts payable and accrued expenses                                     3,110             3,588 
 Other current liabilities                                                 2,119             3,053 
Total current liabilities                                                  12,144           14,105 
Long-term debt, less current portion                                       186               5,420 
Total liabilities                                                          12,330           19,525 
Commitments and contingencies                                                --                 -- 

Stockholders' deficit: 
 Capital stock: 
  Series preferred stock, $1.00 par value; 2,700,000 shares authorized; no 
 shares issued                                                               --                 -- 
  Series B preferred stock, $1.00 par value; 300,000 shares authorized; 
 235,299 issued at September 30, 1996 and 222,943 issued at March 31, 1996 
  (aggregate liquidation preference of $2,941 and $2,787, respectively)    235                 223 
  Common stock, $.03 par value; 50,000,000 shares authorized; 14,537,357 
 issued at September 30, 1996 and 9,300,037 at March 31, 1996              436                 279 
 Additional paid-in capital                                                48,579           41,262 
 Accumulated deficit                                                       (49,578)        (49,599)    
                                                                           (328)            (7,835)    
 Less:   Treasury stock, at cost; 477,065 shares at September 30, 1996 and 
 477,865 shares at March 31, 1996                                          1,169             1,172 
  Receivable from Employee Stock Ownership Plan                            --                  237 
Total stockholders' deficit                                                (1,497)          (9,244)    
Total liabilities and stockholders' deficit                                $10,833        $ 10,281 
</TABLE>

  The accompanying notes are an integral part of the consolidated financial 
                                 statements. 

                                3           
<PAGE>
                                XYVISION, INC. 
                     CONSOLIDATED STATEMENT OF OPERATIONS 
        FOR THE THREE AND SIX MONTHS ENDED SEPTEMBER 30, 1996 AND 1995 
                    (IN THOUSANDS, EXCEPT PER SHARE DATA) 

<TABLE>
<CAPTION>
<S>                                                      <C>            <C>            <C>            <C>
                                                         Three Months Ended            Six Months Ended 
                                                         September 30,   September    30, September 30,  September    30, 
                                                         1996                 1995     1996                 1995 
                                                         (Unaudited)                   (Unaudited) 
Revenues: 
 Systems                                                 $2,953         $    3,375     $6,696         $    6,988 
 Services                                                2,514               2,486     4,814               4,695 
Total revenues                                           5,467               5,861     11,510             11,683 
Cost of sales: 
 Systems                                                 1,057               1,115     2,429               2,678 
 Service                                                 1,765               1,579     3,451               3,099 
Total cost of sales                                      2,822               2,694     5,880               5,777 
Gross margin                                             2,645               3,167     5,630               5,906 
                                                                        --------------                -------------- 

Expenses: 
 Research and development                                769                   781     1,469               1,537 
 Marketing, general and administrative                   1,723               2,468     3,733               4,965 
Total operating expenses                                 2,492               3,249     5,202               6,502 
Income (loss) from operations                            153                   (82)       428               (596)       

Other expense, net:  Interest income                     2                       3     3                       4 
 Interest expense - third party                          (77)                  (90)       (189)             (186)       
 Interest expense - shareholder                          (145)                (105)       (275)             (182)       
Total other expense, net                                 (220)                (192)       (461)             (364)       
                                                                        --------------                -------------- 
Income (loss) before income taxes and extraordinary item (67)                 (274)       (33)              (960)       
Provision for income taxes                               --                     --       --                   -- 
Net income (loss) before extraordinary item              (67)                 (274)       (33)              (960)       

Extraordinary item:  Gain on the exchange of convertible 
 subordinated   debentures                               100                    --     100                    -- 
Net income (loss)                                        33                   (274)       67                (960)       
Series B Preferred Stock dividends                       24                     22     46                     41 
Net income (loss) allocable to common stockholders       $9             $     (296)       $21         $   (1,001)       

Earnings per share: 
 Income (loss) per share                                 $ --           $       (0.03)    $ --        $       (0.11)    
                                                         ============== ============== ============== ============== 
Weighted average common and common  equivalent shares 
 outstanding                                             19,064              8,734     14,631              8,693 
</TABLE>

  The accompanying notes are an integral part of the consolidated financial 
                                 statements. 

                                4           
<PAGE>
                                XYVISION, INC. 
                    CONSOLIDATED STATEMENTS OF CASH FLOWS 
             FOR THE SIX MONTHS ENDED SEPTEMBER 30, 1996 AND 1995 
                                (IN THOUSANDS) 

<TABLE>
<CAPTION>
<S>                                                                                 <C>              <C>
                                                                                    Six Months Ended 
                                                                                    September 30,    September 30, 
                                                                                    1996             1995 
                                                                                                (Unaudited) 
Operations: 
Net income (loss)                                                                   $67              $(960) 
Adjustments to reconcile net income to net cash used   for operating activities: 
Gain on the exchange of Convertible Subordinated Debentures                         (100)              -- 
Depreciation and amortization                                                       776              1,025 
Provisions for losses on accounts receivable                                          --             317 
Loss on disposal of property and equipment                                            --               -- 
Operating assets and liabilities:  Accounts receivable                              (615)            (153) 
  Inventories                                                                       88               (94) 
 Accounts payable and accrued expenses                                              (655)            (535) 
 Other current liabilities                                                          (179)            (177) 
 Other assets                                                                       (19)             (83) 
                                                                                    ---------------- ---------------- 
Net cash provided from (used for) operations                                        (637)            (660) 
Investments: 
Additions to property and equipment                                                 (322)            (192) 
Proceeds from sale of property and equipment                                        3                  -- 
Additions to customer support spares                                                  --               -- 
Capitalized software                                                                (752)            (737) 
                                                                                    ---------------- ---------------- 
Net cash used for investments                                                       (1,071)          (929) 
Financing: Proceeds from line of credit from a shareholder                          1,900            2,100 
Repayment of line of credit to a shareholder                                        (800)            (700) 
Issuance of common stock                                                              --             3 
Issuance of preferred stock                                                         1                  -- 
Exercise of warrants                                                                200                -- 
Dividends on preferred stock                                                        (47)             (41) 
Principal loan payment from Employee Stock Ownership Plan                           237              257 
                                                                                    ---------------- 
Net cash provided from (used for) financing                                         1,491            1,619 
Net decrease in cash and cash equivalents                                           (217)            30 
Cash and cash equivalents at the beginning of the period                            332              174 
                                                                                    ---------------- ---------------- 
Cash and cash equivalents at the end of the period                                  $115             $204 
                                                                                    ================ ================ 
Supplemental Information:  Interest paid                                            $309             $120 
 Conversion of 6% debentures to equity                                              2,000              -- 
 Conversion of 4% notes to equity                                                   4,569              -- 
 Conversion of accrued interest on 6% debentures to equity                          649                -- 
</TABLE>

The accompanying notes are an integral part of the consolidated financial 
                                 statements. 

                                5           
<PAGE>
                                XYVISION, INC. 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
                                 (UNAUDITED) 

In the opinion of management, the accompanying financial statements reflect 
all adjustments (including normal recurring adjustments) necessary to present 
fairly the Company's consolidated financial position as of September 30, 1996 
and the results of its consolidated operations and consolidated cash flows 
for the interim periods ended September 30, 1996 and 1995. Certain 
information and footnote disclosures normally included in financial 
statements prepared in accordance with generally accepted accounting 
principles have been condensed or omitted. These financial statements should 
be read in conjunction with the Company's Annual Report on Form 10-K for the 
fiscal year ended March 31, 1996, as amended. 
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, liabilities and accrued litigation 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 and 
would impact future results of operations and cash flows. 
The results of consolidated operations for the interim periods ended 
September 30, 1996 are not necessarily indicative of the results of 
consolidated operations that may be expected for the complete fiscal year. 

Trade receivables do not contain any material amounts collectible over a 
period in excess of one year. 
The Company sells its products to a wide variety of customers in a variety of 
industries. The Company performs ongoing credit evaluations of its customers 
but does not require collateral or other security to support customer 
receivables. The Company maintains reserves for credit losses and such losses 
have been within management's expectations. 

Inventories are stated at the lower of cost, determined on a first-in, 
first-out method, or market and consist primarily of finished goods. 

On June 30, 1992, the Company obtained a $2,000,000 line of credit with Tudor 
Trust, a current investor in the Company. The line, which is payable on 
demand, is secured by substantially all of the assets of the Company and has 
been used for working capital and general business purposes. Interest on the 
line of credit is payable monthly. The Company issued 400,000 shares of 
common stock and a common stock purchase warrant for 100,000 shares of common 
stock at an exercise price of $.50 per share to the investor for no 
additional consideration upon signing of the line of credit. In addition, as 
required by the line of credit, from September 30, 1992 through June 30, 
1993, the Company granted the investor four additional common stock purchase 
warrants, each covering 100,000 shares of common stock. On September 28, 
1993, the Company and the investor amended the line of credit. Under the 
terms of this amendment: (i) the amount available under the line of credit 
was increased from $2,000,000 to $2,500,000; (ii) the annual interest rate 
was reduced from 13% to 10%; and (iii) the term of the line of credit was 
extended from June 30, 1994 to June 30, 1995. In consideration of such 
changes, the Company: (i) reduced the exercise price of 200,000 and 100,000 
common stock purchase warrants exercisable by the investor from $.50 and $.25 
per share, respectively, to $.09 per share (the fair market value of the 
common stock on September 28, 1993); (ii) issued 200,000 shares of common 
stock and a warrant to purchase 300,000 shares of common stock at an exercise 
price of $.09 per share to the investor for no additional consideration; and 
(iii) agreed to grant the investor up to eight additional warrants, each 
covering 125,000 shares of common stock at an exercise price at the lesser of 
the fair market value of the common stock on the date of issue or $1.00 per 
share. 
On December 3, 1993, the Company and the investor entered into an additional 
amendment to the line of credit. Under the terms of this amendment, the 
amount available under the line of credit was increased to $3,000,000. In 
consideration of this change, the Company: (i) issued 100,000 shares of 
common stock and a warrant to purchase 500,000 shares of common stock at the 
fair market value of the common stock on December 3, 1993 and (ii) agreed to 
grant the investor up to seven additional common stock purchase warrants 
between December 31, 1993 and June 30, 1995, each covering 200,000 shares of 
common stock at an exercise price at the lesser of the fair market value of 
the common stock on the date of grant or $1.00 per share (these warrants are 
in lieu of the last seven of the warrants referred to in clause (iii) of the 
preceding paragraph). 

                                6           
<PAGE>
On February 29, 1996, the Company and the investor entered into an additional 
amendment to the line of credit. Under the terms on this amendment, the 
amount available under the line of credit was increased to $4,000,000 and the 
term of the line of credit was extended to December 31, 1997. In 
consideration of these changes, the Company granted the investor a common 
stock purchase warrant for 200,000 shares of common stock at an exercise 
price of $.10 per share (the fair market value of the common stock on the 
date of issuance of such warrant) and agreed to continue to grant the 
investor, for each fiscal quarter for which amounts are outstanding under the 
credit line, a common stock purchase warrant for 200,000 shares of common 
stock, provided that the number of shares subject to the warrant shall be 
325,000 (rather than 200,000 shares) in the event that the maximum amount of 
outstanding credit line advances on one or more dates during the quarter 
ending on the issue date of such warrant exceeds $3,000,000. The exercise 
price of the first five warrants (beginning with the warrant for the quarter 
ended September 30, 1995) will be the lesser of the fair market value of the 
common stock on the date of the grant or $1.00 per share while the exercise 
price of the final five warrants will be the fair market value of the common 
stock on the date of the grant. 

   Late in fiscal 1996, management of the Company concluded that, due 
principally to the significant losses from operations in the third and fourth 
quarters of fiscal 1996 (which amounted to approximately $1.8 million and 
$2.5 million, respectively), the Company's $4,000,000 credit line would be 
insufficient to finance the Company's cash needs during the first quarter of 
fiscal 1997. Accordingly, after investigating a number of alternative sources 
of financing, the Company entered into an amendment to its line of credit 
agreement, effective as of May 31, 1996, pursuant to which (a) the investor 
agreed to (i) increase the maximum loan amount to $5,000,000, (ii) reduce the 
interest rate on the line of credit from 10% to 8% per annum, (iii) eliminate 
any borrowing covenants or conditions that would prevent the Company from 
accessing the full $5,000,000 of available credit, and (iv) eliminate the 
requirement for the issuance of additional warrants under the line of credit 
(which were issuable on a quarterly basis), and (b) in consideration 
therefor, the Company issued to the investor warrants for 10,000,000 shares 
of common stock of the Company at an exercise price of $.10 per share 
(representing the fair market value of the common stock of the Company as of 
the date of warrant issuance). The Company concludes that no interest charge 
is necessary regarding this transaction because the exercise price of the 
warrants is approximately equal to the fair market value of the Common Stock 
at the time the commitment to issue the warrants arose. In connection with 
this line of credit amendment, the investor exercised warrants for the 
purchase of 2,092,500 shares of common stock of the Company, for an aggregate 
purchase price of $200,000. 
As of September 30, 1996, the Company had $4,500,000 outstanding and $500,000 
available under the amended line of credit. As of November 13, 1996, the 
Company was fully utilizing the credit available under the amended line of 
credit. The Company and the investor have agreed in principle on an amendment 
to the line of credit that would increase the maximum loan amount thereunder 
from $5,000,000 to $6,000,000. Such amendment would also provide that the 
investor shall have the sole discretion to decide whether or not to make any 
and all advances of funds in excess of $5,000,000, and that the investor 
shall have the right to refuse to make any advances of any such funds in 
excess of $5,000,000 for any reason or no reason. The Company expects to 
complete documentation of this amendment in November 1996, but there can be 
no assurance that it will do so. 

In May 1987, the Company issued $25,000,000 of 6% Convertible Subordinated 
Debentures due 2002 (the "Debentures") convertible into common stock at a 
conversion price of $22.50 per share. Interest on the Debentures is payable 
annually (on May 5th) and the Debentures may be called by the Company under 
certain conditions. At the beginning of fiscal 1992, the Company had 
outstanding $22,410,000 of these Debentures. This was a significant amount of 
debt for the Company and represented an annual cash interest payment 
obligation of $1,344,600. During fiscal 1992, the Company began a program to 
restructure its financial position, specifically, these Debentures. 
Since March 10, 1992, the Company has consummated restructuring transactions 
with the holders of a total of $19,035,000 principal amount of Debentures. 
Substantially all of these transactions involved the exchange of outstanding 
Debentures for (i) an unsecured, unsubordinated promissory note of Xyvision 
in a principal amount equal to 30% of the principal amount of the Debentures 
delivered for exchange, bearing interest (payable at maturity) at 15% per 
year (compounded annually) and maturing 30 months from issuance and (ii) 
107,095 shares of common stock of Xyvision per $1,000,000 principal amount of 
Debentures. 

                                7           
<PAGE>
During the course of its attempts to restructure the Debentures and negotiate 
transactions with Debentureholders, the Company did not make the interest 
payment due on the Debentures on May 5 of 1992, 1993, 1994, 1995 or 1996. 
Under the terms of the Indenture covering the Debentures, the Trustee or the 
holders of not less than 25% of the outstanding principal amount of the 
Debentures have the right to accelerate the maturity date of the remaining 
Debentures. As of November 13, 1996, no such acceleration had occurred or 
been threatened. 
In addition, as of September 30, 1996 the Company had issued promissory notes 
in an aggregate principal amount of $5,815,000 in connection with the 
Debenture exchange transactions described above, the interest on which 
accrues at a rate of 15% per year and is $2,452,000 payable at maturity. Such 
15% Promissory Notes in an aggregate principal amount of $4,542,000 were to 
mature on September 30, 1994, and the remainder of these 15% Promissory Notes 
were to mature at various dates between September 30, 1994 and December 30, 
1998. In order to relieve itself of the payment obligations on the Promissory 
Notes, in fiscal 1995 the Company began a program to restructure the 
Promissory Notes. Prior to September 30, 1996, the Company closed exchange 
transactions with 15% Promissory Note holders of an aggregate principal 
amount of $5,709,000 and accrued interest of $2,353,000, in which, in 
exchange for the delivery of a 15% Promissory Note (including all rights to 
receive any interest accrued thereon) for cancellation, the Company issued 
(i) a new Promissory Note that will mature 30 months from the date of 
issuance and bears interest at 4% per annum, (ii) one share of common stock 
for each $10.00 of principal amount of 15% Promissory Note delivered and 
(iii) one share of Series B Preferred Stock for each $10.00 of interest due 
on the 15% Promissory Note delivered. The Series B Preferred Stock accrues a 
cumulative dividend in the amount of $.40 per share per annum, whether or not 
declared, and has a liquidation preference of $12.50 per share, plus any 
dividends declared or accrued but unpaid. Each share of Series B Preferred 
Stock is convertible into two shares of common stock, subject to adjustment 
for certain events. Additionally, holders of outstanding shares of Series B 
Preferred Stock are entitled to voting rights equivalent to the rights 
attributable to the whole shares of common stock into which the shares of 
Series B Preferred Stock are convertible. The exchange transactions were 
completed assuming a fair value of $10 per share of Series B Preferred Stock. 
As of September 30, 1996, 15% Promissory Notes in an aggregate principle 
amount of $60,000 and accrued interest of $26,000 were overdue. The Company 
may seek to restructure the remaining 15% Promissory Notes. 

   On September 30, 1996, the Company completed transactions with holders of 
an aggregate of 80%, or $4,569,000, principal amount of the then outstanding 
4% Promissory Notes. Under the terms of the agreement, the holders of the 4% 
Promissory Notes exchanged their 4% Promissory Notes for such number of 
shares of common stock of the Company as is equal to the principal amount of 
the 4% Promissory Notes exchanged divided by $2.00 (any accrued but unpaid 
interest was paid in cash as the time of such exchange). 
Subsequent to September 30, 1996 and prior to November 13, 1996, Xyvision 
entered into agreements with holders of an additional $285,000 principal 
amount of the outstanding 4% Promissory Notes on substantially the same terms 
as described above. Accordingly, as of November 13, 1996, the Company had 
consummated transactions with holders of an aggregate of $4,854,000 principal 
amount of the outstanding 4% Promissory Notes to convert their principal into 
equity. 
Also, on September 30, 1996, the Company completed transactions with 
investors holding an aggregate of 59%, or $2,000,000, principal amount of the 
outstanding Debentures. Under the terms of the agreement, holders of the 
Debentures exchanged their Debentures for such number of shares of common 
stock of the Company as is equal to the sum of the principal amount of the 
Debentures exchanged plus the accrued interest thereon, divided by $3.33. As 
of November 13, 1996, a total of $1,375,000 principal amount of Debentures 
remained outstanding. Of such Debentures, the Company has identified the 
holders of $315,000 principal amount, leaving $1,060,000 principal amount of 
Debentures unidentified. 

   The Company continues to negotiate, in good faith, with as many of the 
remaining Debentureholders as possible. However, despite the progress that 
has been made, the Company can still give no assurance about the outcome of 
the Debenture restructuring efforts and does not expect the matter to be 
resolved in the near future. If the Company is unable to enter into exchange 
transactions with the remaining Debentureholders, and such Debentureholders 
seek to pursue legal remedies against the Company, the Company may have to 
seek protection under applicable laws, including the Bankruptcy Code, while 
it develops, analyzes and completes alternative restructuring strategies. 
The Company anticipates that its cash requirements for the remainder of 
fiscal 1997 will be satisfied from its 

                                8           
<PAGE>
present cash balances, cash flow from existing operations, and its credit 
line, assuming the continued forbearance by the Debentureholders and the 
availability of increased borrowings under the credit line should the Company 
require them. However, there can be no assurance that such forbearance will 
continue or that the investor will advance any funds in excess of $5,000,000 
under the credit line. 

The Company's deferred tax assets consist primarily of its net operating loss 
carryforwards. Management has assigned a valuation allowance to fully offset 
the future tax benefits of these deferred tax assets. There has been no 
change to the valuation allowance during the six months ended September 30, 
1996. 

                                9           
<PAGE>
                                XYVISION, INC. 
  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF 
                                  OPERATIONS 
             FOR THE SIX MONTHS ENDED SEPTEMBER 30, 1996 AND 1995 

   RESULTS OF OPERATIONS 

   Revenues for the second quarter of fiscal 1997 were $5,467,000, a decrease 
of $395,000, or 7%, from the same quarter of fiscal 1996. Revenues for the 
first six months of fiscal 1997 were $11,510,000, a decrease of $173,000, or 
1%, from the same period of the previous year. In the second quarter of 
fiscal 1997, systems revenues decreased $422,000, or 13% from the same 
quarter of the previous fiscal year. For the first six months of fiscal 1997, 
systems revenues decreased $292,000, or 4%, for the comparable period of 
fiscal 1996. These decreases in revenue are primarily the result of decreased 
domestic sales of publishing systems. For the three and six month periods 
ended September 30, 1996, service revenues increased $28,000, or 1%, and 
$119,000, or 3%, from the comparable periods of fiscal 1996, respectively. 
These increases are primarily due to increases in the Contex division's 
international maintenance revenues. 

   For the second quarter of fiscal 1997 gross margin decreased to 48% of 
revenues from 54% of revenues for the comparable period of fiscal 1996. For 
the first six months of fiscal 1997, gross margins decreased to 49% of 
revenues from 51% of revenues for the comparable period of fiscal 1996. 
Systems margins for the second quarter of fiscal 1997 decreased to 64% of 
revenues from 67% for the same quarter of fiscal 1996. The second quarter 
decrease is a result of the Contex European division's decrease in software 
sales. For the first six months of fiscal 1997, systems margins increased to 
64% of revenues from 62% for the period of fiscal 1996. The six month 
increase in margin is partially attributable to an increase in commercial 
software sales in the domestic publishing division. For the second quarter of 
fiscal 1997, service margins decreased to 30% of revenues from 36% for the 
same quarter of fiscal 1996. For the first six months of fiscal 1997, service 
margins decreased to 28% of revenues from 34% for the same period of the 
previous fiscal year. These decreases in service margins were the result of a 
higher level of fixed costs, primarily in Contex's European division. 

   Research and development expenses, net of capitalized software development 
costs, were $769,000 and $1,469,000 for the three and six month periods ended 
September 30, 1996. These amounts represent decreases of 2% and 4%, 
respectively, from the comparable periods of fiscal 1996. Capitalized 
software development costs were $355,000 and $752,000 for the second quarter 
and first six months of fiscal 1997, respectively, as compared to $359,000 
and $737,000 for the same time periods of fiscal 1996. Research and 
development expenses (excluding software development costs) for the second 
quarter and first six months of fiscal 1997 were 14% and 13% of revenues, 
respectively, as compared to 13% for the same periods of fiscal 1996. 

   Marketing, general and administrative expenses were $1,723,000 and 
$3,733,000, or 32% of revenues, for the second quarter and the first six 
months of fiscal 1997. These are decreases from $2,468,000 and $4,965,000 
which represented 42% of revenues for the comparable periods of fiscal 1996. 
These decreases were primarily the result of decreased sales and marketing 
spending in the domestic and European markets associated with the reduction 
in sales force which occurred in the third quarter of fiscal 1996. 

   The increases in interest expense for the second quarter and first six 
months of fiscal 1997 were the result of; (1) the impact of the program to 
exchange 15% Promissory Notes for 4% Promissory Notes described below and in 
Note 5 to the consolidated financial statements, and (2) a higher average 
balance in the credit line described below and in Note 4 to the consolidated 
financial statements. The interest expense to maturity of the 15% Promissory 
Notes was recognized when the exchanges occurred. The interest expense of the 
4% Promissory Notes is recognized ratably over the terms of the notes. 

   The Company's deferred tax assets consist of its net operating loss 
carryforwards. Management has assigned a valuation allowance to fully offset 
future tax benefits of these deferred tax assets. There has been no change to 
the valuation allowance for the first six months of fiscal 1997. 

   In the second quarter and first six months of fiscal 1997, as a result of 
the 15% Promissory Note exchange program described below and in Note 5 to the 
consolidated financial statements, the Company accrued dividends of $24,000 
and $46,000, respectively, on the Series B Preferred Stock. 

   The Company recorded net income allocable to common stockholders of $9,000 
in the second quarter of fiscal 1997 compared to a net loss of $296,000 for 
the second quarter of fiscal 1996. For the first six months of fiscal 1997, 
the Company recorded net income allocable to common stockholders of $21,000, 
compared to a net loss of $1,001,000 for the same period a year ago. 

   The Company believes that inflation has not had a material effect on its 
results of operations to date. 

                               10           
<PAGE>
LIQUIDITY AND CAPITAL RESOURCES 

   At September 30, 1996, the Company had cash of $115,000, which is a 
decrease of $217,000 from March 31, 1996. During the first six months of 
fiscal 1997, the Company's operating and investment activities used 
$1,708,000 of cash. 

   The Company has a $5,000,000 amended line of credit with a stockholder of 
the Company. This credit line, which is payable on demand, is secured by 
substantially all of the assets of the Company and has been used for working 
capital and general business purposes. The credit line currently bears 
interest at a rate of 8% per year, payable monthly. As of September 30, 1996 
the Company had an outstanding line of credit balance of $4,500,000. As of 
November 13, 1996 the Company was fully utilizing the credit available under 
the amended line of credit. The Company and the investor have agreed in 
principle on an amendment to the line of credit that would increase the 
maximum loan amount thereunder from $5,000,000 to $6,000,000. Such amendment 
would also provide that the investor shall have the sole discretion to decide 
whether or not to make any and all advances of funds in excess of $5,000,000, 
and that the investor shall have the right to refuse to make any advances of 
any such funds in excess of $5,000,000 for any reason or no reason. The 
Company expects to complete documentation of this amendment in November 1996, 
but there can be no assurance that it will do so. 

   At the beginning of fiscal 1992, the Company had outstanding $22,410,000 
of Debentures. This was a significant amount of debt for the Company and 
represented an annual cash interest payment obligation of $1,344,600. During 
fiscal 1992, the Company began a program to restructure its financial 
position, specifically, these Debentures. 

   Since March 10, 1992, the Company has consummated restructuring 
transactions with the holders of a total of $19,035,000 principal amount of 
Debentures. Substantially all of these transactions involved the exchange of 
outstanding Debentures for (i) an unsecured, unsubordinated promissory note 
of Xyvision in a principal amount equal to 30% of the principal amount of the 
Debentures delivered for exchange, bearing interest (payable at maturity) at 
15% per year (compounded annually) and maturing 30 months from issuance and 
(ii) 107,095 shares of common stock of Xyvision per $1,000,000 principal 
amount of Debentures. 

   During the course of its attempts to restructure the Debentures and 
negotiate transactions with Debentureholders, the Company did not make the 
interest payment due on the Debentures on May 5 of 1992, 1993, 1994, 1995 or 
1996. Under the terms of the Indenture covering the Debentures, the Trustee 
or the holders of not less than 25% of the outstanding principal amount of 
the Debentures have the right to accelerate the maturity date of the 
remaining Debentures. As of November 13, 1996, no such acceleration had 
occurred or been threatened. 

   In addition, as of September 30, 1996 the Company had issued promissory 
notes in an aggregate principal amount of $5,815,000 in connection with the 
Debenture exchange transactions described above, the interest on which 
accrues at a rate of 15% per year and is $2,452,000 payable at maturity. Such 
15% Promissory Notes in an aggregate principal amount of $4,542,000 were to 
mature on September 30, 1994, and the remainder of these 15% Promissory Notes 
were to mature at various dates between September 30, 1994 and December 30, 
1998. In order to relieve itself of the payment obligations on the Promissory 
Notes, in fiscal 1995 the Company began a program to restructure the 
Promissory Notes. Prior to September 30, 1996, the Company closed exchange 
transactions with 15% Promissory Note holders of an aggregate principal 
amount of $5,709,000 and accrued interest of $2,353,000, in which, in 
exchange for the delivery of a 15% Promissory Note (including all rights to 
receive any interest accrued thereon) for cancellation, the Company issued 
(i) a new Promissory Note that will mature 30 months from the date of 
issuance and bears interest at 4% per annum, (ii) one share of common stock 
for each $10.00 of principal amount of 15% Promissory Note delivered and 
(iii) one share of Series B Preferred Stock for each $10.00 of interest due 
on the 15% Promissory Note delivered. The Series B Preferred Stock accrues a 
cumulative dividend in the amount of $.40 per share per annum, whether or not 
declared, and has a liquidation preference of $12.50 per share, plus any 
dividends declared or accrued but unpaid. Each share of Series B Preferred 
Stock is convertible into two shares of common stock, subject to adjustment 
for certain events. Additionally, holders of outstanding shares of Series B 
Preferred Stock are entitled to voting rights equivalent to the rights 
attributable to the whole shares of common stock into which the shares of 
Series B Preferred Stock are convertible. The exchange transactions were 
completed assuming a fair value of $10 per share of Series B Preferred Stock. 
As of September 30, 15% Promissory Notes in an aggregate principle amount of 
$60,000 and accrued interest of $26,000 were overdue. The Company may seek to 
restructure the remaining 15% Promissory Notes. 

   On September 30, 1996, the Company completed transactions with holders of 
an aggregate of 80%, or $4,569,000 principle amount of the then outstanding 
4% Promissory Notes. Under the terms of the agreement, the holders of the 4% 
Promissory Notes exchanged their 4% Promissory Notes for such number of 
shares of common 

                               11           
<PAGE>
stock of the Company as is equal to the principal amount of the 4% Promissory 
Notes exchanged divided by $2.00 (any accrued but unpaid interest was paid in 
cash as the time of such exchange). 

   Subsequent to September 30, 1996 and prior to November 13, 1996, Xyvision 
entered into agreements with holders of an additional $285,000 principal 
amount of the outstanding 4% Promissory Notes on substantially the same terms 
as described above. Accordingly, as of November 13, 1996, the Company had 
consummated transactions with holders of an aggregate of $4,854,000 principal 
amount of the then outstanding 4% Promissory Notes to convert their principle 
into equity. 

   Also, on September 30, 1996, the Company completed transactions with 
investors holding an aggregate amount of 59%, or $2,000,000 principal amount 
of the Debentures. Under the terms of the agreement, holders of the 
Debentures exchanged their Debentures for such number of shares of common 
stock of the Company as is equal to the sum of the principal amount of the 
Debentures exchanged plus the accrued interest thereon, divided by $3.33. As 
of November 13, 1996, a total of $1,375,000 principal amount of Debentures 
remained outstanding. Of such Debentures, the Company has identified the 
holders of $315,000 principal amount, leaving $1,060,000 principal amount of 
Debentures unidentified. 

   The Company continues to negotiate, in good faith, with as many of the 
remaining Debentureholders as possible. However, despite the progress that 
has been made, the Company can still give no assurance about the outcome of 
the Debenture restructuring efforts and does not expect the matter to be 
resolved in the near future. If the Company is unable to enter into exchange 
transactions with the remaining Debentureholders, and such Debentureholders 
seek to pursue legal remedies against the Company, the Company may have to 
seek protection under applicable laws, including the Bankruptcy Code, while 
it develops, analyzes and completes alternative restructuring strategies. 

   The Company anticipates that its cash requirements for the remainder of 
fiscal 1997 will be satisfied from its present cash balances, cash flow from 
existing operations, and its credit line, assuming the continued forbearance 
by the Debentureholders and the availability of increased borrowings under 
the credit line should the Company require them. However, there can be no 
assurance that such forbearance will continue or that the investor will 
advance any funds in excess of $5,000,000 under the credit line. 

                               12           
<PAGE>
                          PART II: OTHER INFORMATION 

ITEM 1. LEGAL PROCEEDINGS: NOT APPLICABLE. 

   Item 2. Changes in Securities: On September 26, 1996, the Company filed a 
Certificate of Amendment of Amended and Restated Certificate of Incorporation 
(the "Charter Amendment") increasing the authorized number of shares of 
common stock, par value $.03 per share, of the Company from 20,000,000 to 
50,000,000 shares. A copy of the Charter Amendment has been filed herewith as 
Exhibit 3.6. 

   Item 3. Defaults upon Senior Securities: Not applicable. 

   Item 4. Submission of Matters to a Vote of Security Holders: The Company 
held its Annual Meeting of Stockholders on September 26, 1996. At the Annual 
Meeting, the stockholders of the Company: 
1. Elected James S. Saltzman (by a vote of 9,502,227 shares in favor and 
147,946 shares withheld) as a Class I director of the Company, to serve until 
the 1999 Annual Meeting of Stockholders (subject to the election and 
qualification of his successor and to his earlier death, resignation or 
removal); 
2. Approved an amendment to the Company's Certificate of Incorporation 
increasing the authorized number of shares of Common Stock from 20,000,000 to 
50,000,000 shares (by a vote of 9,398,718 shares in favor, 191,934 shares 
against, 59,121 shares abstaining, and 400 broker non-votes); and 
3. Ratified the selection by the Board of Directors of Coopers & Lybrand 
L.L.P. as the Company's independent public accountants for the fiscal year 
ending March 31, 1997 (by a vote of 9,576,355 shares in favor, 31,997 shares 
against, and 41,821 shares abstaining; there were no broker non-votes with 
respect to this matter). 

ITEM 5. OTHER INFORMATION: SIGNIFICANT MANAGEMENT CHANGES: DURING THE PERIOD 
FROM JULY 1, 1996 THROUGH NOVEMBER 13, 1996, THE FOLLOWING SIGNIFICANT 
CHANGES IN THE COMPANY'S MANAGEMENT OCCURRED: 1. MR. THOMAS H. CONWAY 
RESIGNED AS ACTING PRESIDENT, CHIEF EXECUTIVE OFFICER AND CHAIRMAN OF THE 
BOARD OF DIRECTORS. 
2. MR. KEVIN DUFFY WAS ELECTED PRESIDENT AND CHIEF OPERATING OFFICER. MR. 
DUFFY PREVIOUSLY SERVED AS SENIOR VICE PRESIDENT AND GENERAL MANAGER OF THE 
COMPANY'S PUBLISHING DIVISION. 
3. MR. DUFFY WAS ALSO ELECTED TO SERVE AS A MEMBER OF THE BOARD OF DIRECTORS 
OF THE COMPANY. 
4. MR. JEFFREY L. NEUMAN WAS ELECTED TO SERVE AS CHAIRMAN OF THE BOARD OF 
DIRECTORS OF THE COMPANY. 

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K: 

<TABLE>
<CAPTION>
<S>     <C>               <C>
 (a)    Exhibit Number    Description 
                          Certificate of Amendment of Amended and Restated 
        3.6               Certificate of Incorporation 
        10.15             Form of Exchange Agreement for 4% Promissory Notes 
                          Form of Exchange Agreement for 6% Convertible 
        10.16             Subordinated Debentures due 2002 
        27                Financial Data Schedule 
(B) the Company filed no reports on Form 8-K during the quarter for which this 
 report is filed. 
</TABLE>

                               13           
<PAGE>
                                  SIGNATURES 

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

                                  XYVISION, INC. 
- ----------------------------------------------------------------------------- 
                                 (Registrant) 
November 13, 1996 
/s/ Eugene P. Seneta 
- ----------------------------------------------------------------------------- 
Eugene P. Seneta 
Vice President, Chief Financial Officer, 
Treasurer and Secretary 
(Principal Financial Officer) 

                               14           




<PAGE>
                                XYVISION, INC. 
                              EXCHANGE AGREEMENT 

   This Agreement is made among Xyvision, Inc., a Delaware corporation (the 
"Company"), and the persons and entities listed on Schedule I attached hereto 
(the "Holders"). 

   WHEREAS, each of the Holders is the owner of a Promissory Note issued by 
the Company bearing interest at 4% per year and maturing 30 months from 
issuance (the "Promissory Notes") principal amount set forth opposite such 
Holder's name on Schedule I; and 

   WHEREAS, the Company and the Holders desire to exchange the Promissory 
Notes for common stock of the Company; 

   NOW, THEREFORE, in consideration of the mutual covenants contained in this 
Agreement, the Company and the Holders agree as follows: 

Exchange of Securities. Pursuant to the terms and conditions set forth in 
this Agreement, at the Closing (as defined below) each Holder shall exchange 
his, her or its Promissory Note for (a) such number of shares of common 
stock, par value $.03 per share (the "Common Stock"), of the Company as is 
equal to the principal amount of the Promissory Note delivered by such Holder 
for cancellation pursuant to this Section 1, divided by $2.00 and (b) the 
payment of all accrued and unpaid interest on such Promissory Note. 

Representations of the Company. The Company represents to and agrees with the 
Holders as follows: 

   2.1 Organization. The Company is a corporation duly organized, validly 
existing and in good standing under the laws of the State of Delaware. The 
Company has the corporate power and authority to own its properties and 
conduct its business as described in the Company Reports (as defined in 
Section 2.5 below). 
2.2 Capitalization. The authorized capital stock of the Company consists of 
(a) 50,000,000 shares of Common Stock, of which 8,844,099 shares were issued 
and outstanding as of May 31, 1996, and (b) 3,000,000 shares of Preferred 
Stock, $1.00 par value per share, of which (i) 100,000 shares have been 
designated as Series A Junior Participating Preferred Stock (none of which 
shares are issued or outstanding) and (ii) 300,000 shares have been 
designated as Series B Preferred Stock, of which 232,049 shares were issued 
and outstanding as of May 31, 1996. All of the issued and outstanding shares 
of Common Stock are duly authorized, validly issued, fully paid and 
nonassessable, and none of such shares have any pre-emptive rights. 
2.3 Authority and Enforceability. The execution, delivery and performance by 
the Company of this Agreement has been duly authorized by all necessary 
corporate action. This Agreement has been duly executed and delivered by the 
Company and constitutes the valid and binding obligation of the Company, 
enforceable against the Company in accordance with its terms. The execution, 
delivery and performance by the Company of this Agreement will not conflict 
with any of the terms, conditions or provisions of, or require a consent or 
waiver under, its Certificate of Incorporation or By-Laws (each as amended to 
date) or any indenture, lease, agreement or other instrument to which the 
Company is a party or by which it or any of its properties is bound, or any 
law, statute, regulation, decree, judgment or order applicable to the 
Company. 
2.4 Issuance of Stock. The shares of Common Stock to be issued pursuant to 
this Agreement, when so issued, will be duly authorized, validly issued, 
fully paid and nonassessable. The issuance of such shares will not be subject 
to any pre-emptive rights. 
2.5 Reports and Financial Statements. The Company has previously furnished to 
each Holder 
copies (excluding exhibits) of its (i) Annual Report on Form 10-K for the 
fiscal year ended March 31, 1996, as filed with the Securities and Exchange 
Commission (the "SEC"), and (ii) any other reports or registration statements 
(other than Registration Statements on Form S-8) filed by the Company with 
the SEC since March 31, 1996 (such report and other filings are referred to 
as the "Company Reports"). As of their respective dates, the Company Reports 
did not contain any untrue statement of a material fact or omit to state a 
material fact required to be stated therein or necessary to make the 
statements therein, in light of the circumstances under which they were made, 
not misleading. The audited financial statements and unaudited interim 
financial statements of the Company included in the Company Reports (i) 
complied as to form in all material respects with applicable accounting 
requirements and the published rules and regulations of the SEC with respect 
thereto, (ii) have been prepared in accordance with United States generally 
accepted accounting principles (except as may be indicated therein or in the 
notes thereto, and in the case of quarterly financial statements, as 
permitted by Form 10-Q under the Securities Exchange Act of 1934), and (iii) 
fairly present the 

                                1           
<PAGE>
consolidated financial condition, results of operations and cash flows of the 
Company as of the respective dates thereof and for the periods referred to 
therein. The Company has filed with the SEC all of the documents required to 
be filed by the Company with the SEC since March 31, 1995. 
2.6 Litigation. There is no action or proceeding pending or, to the knowledge 
of the Company, threatened against the Company before any court or 
administrative agency which challenges the transactions contemplated by this 
Agreement or which might reasonably be foreseen to have a material adverse 
effect on the consummation of the transactions contemplated by this 
Agreement. 
2.7 Adverse Changes. Since March 31, 1996, (i) there has not occurred any 
material adverse change, or any development which could reasonably be 
foreseen to result in a material adverse change, in the condition (financial 
or otherwise) of the Company, except as may be otherwise contemplated in the 
Company Reports, and (ii) the Company has not entered into a material 
transaction outside the ordinary course of its business, except as 
contemplated by the Company Reports or this Agreement. 
2.8 Resale of Common Stock. The shares of Common Stock issued to the Holders 
pursuant to this Agreement will not be "restricted securities" within the 
meaning of Rule 144 under the Securities Act of 1933, as amended (the 
"Securities Act"), because they are being issued pursuant to the exemption to 
the registration requirements of the Securities Act provided by Section 
3(a)(9) of the Securities Act. Such shares of Common Stock may be freely 
resold or transferred by the Holders who are not affiliates of the Company. 
Those Holders who are deemed to be affiliates of the Company may resell the 
shares of Common Stock issuable to him, her or it under this Agreement 
subject to the provisions of Rule 144 (except for the holding period 
requirement), absent registration or an appropriate exemption. 

Representations of the Holders. Each Holder represents to and agrees with the 
Company as follows: 

   3.1 Investment Intent. Such Holder is acquiring the shares of Common Stock 
issuable to him, her or it under this Agreement for his, her or its own 
account for investment and not with a view to, or for sale in connection 
with, any distribution thereof; and such Holder has no present intention of 
distributing or selling such shares. 
3.2 Authority. Such Holder has full power and authority to enter into and to 
perform this Agreement in accordance with its terms. Any required corporate 
or other authorizations of the execution, delivery and performance by such 
Holder of this Agreement have been obtained. This Agreement has been duly 
executed and delivered by such Holder and constitutes the valid and binding 
obligation of such Holder, enforceable in accordance with its terms. The 
execution, delivery and performance by such Holder of this Agreement will not 
violate any law, agreement or instrument to which such Holder is a party or 
by which he, she or it is bound. 
3.3 Ownership of Promissory Notes. Such Holder has good and marketable title 
to the Promissory Note listed on Schedule I as owned by such Holder, free and 
clear of any and all liens, encumbrances or adverse claims. The delivery by 
such Holder of such Promissory Note to the Company for cancellation pursuant 
to this Agreement shall extinguish all liability of the Company for amounts 
owed under such Promissory Note or for other obligations with respect to such 
Promissory Note. 
3.4 Accredited Investor. Such Holder, or his, her or its financial advisor is 
an "accredited investor" within the meaning of Rule 501(a) under the 
Securities Act of 1933, as amended (the "Securities Act"). 
3.5 Investment Experience. Such Holder (i) is familiar with the Company, its 
business and its recent financial performance, (ii) has obtained such 
information concerning the Company as he, she or it or such financial advisor 
has requested from representatives of the Company, and (iii) has sufficient 
knowledge and experience in financial and business matters that he, she or it 
is capable of evaluating the merits and risks of the transactions 
contemplated by this Agreement. 

Closing. 
4.1 Closing Conditions. The Closing shall not occur unless and until this 
Agreement has been executed by holders of an aggregate of at least 75% of the 
principal amount of the Promissory Notes then outstanding. Following the 
satisfaction of such condition, the Company shall deliver a written notice to 
each Holder that such condition has been satisfied. 
4.2 Closing Date. The Closing shall take place at the offices of Hale and 
Dorr at 10:00 a.m. on the date designated in the written notice delivered by 
the Company to the Holders pursuant to Section 4.1 (provided that such date 
shall not be less than five business days following the delivery of such 
written notice by the Company). 

                                2           
<PAGE>
4.3 Closing Deliveries. At the Closing: 
(a) Each Holder shall deliver to the Company for cancellation the Promissory 
Note(s) owned by such Holder. 
(b) The Company shall deliver (or cause to be delivered) to each Holder: 
(i) A certificate representing the shares of Common Stock to which such 
Holder is entitled pursuant to the terms of Section 1; 
(ii) A check in payment of the accrued but unpaid interest on such Holder's 
Promissory Note; 
(iii) A certificate executed by the President of the Company, dated as of the 
date of the Closing, certifying that the representations of the Company 
contained in Section 2 remain true as of the date of the Closing; 
(iv) An opinion of Hale and Dorr, counsel to the Company, dated as of the 
date of the Closing, as to the following matters: 
(A) The Company is a corporation duly organized, validly existing and in good 
standing under the laws of the State of Delaware. The Company has the 
corporate power and authority to own its properties and conduct its business 
as described in the Company Reports. 
(B) The authorized capital stock of the Company consists of (a) 50,000,000 
shares of Common Stock, $.03 par value per share, and (b) 3,000,000 shares of 
Preferred Stock, $1.00 par value per share, of which 100,000 shares have been 
designated as Series A Junior Participating Preferred Stock and 300,000 
shares have been designated as Series B Preferred Stock. 
(C) The execution, delivery and performance by the Company of the Exchange 
Agreement have been duly authorized by all necessary corporate action on the 
part of the Company. The Exchange Agreement constitutes a valid and binding 
obligation of the Company, enforceable in accordance with its terms. The 
execution, delivery and performance by the Company of the Exchange Agreement 
(including the issuance of the Common Stock) will not conflict with or result 
in a reach of any of the terms or provisions of, or constitute a default 
under, the Certificate of Incorporation or the By-laws of the Company. 
(D) The shares of Common Stock to be issued pursuant to the Exchange 
Agreement have been duly authorized and, when so issued, will be validly 
issued, fully paid and nonassessable (assuming the simultaneous consummation 
of the other transactions contemplated by Section 4.3 of the Exchange 
Agreement). 
(E) To the knowledge of such counsel, there are no material legal or 
administrative proceedings pending or threatened against the Company which 
challenges, or might reasonably be foreseen to have a material adverse effect 
on, the consummation of the transactions contemplated by the Exchange 
Agreement. 
(c) All of the transactions to take place at the Closing shall be deemed to 
occur simultaneously. The Company and the Holder shall not be obligated to 
proceed with the Closing unless all of the closing deliveries provided for in 
this Section 4.3 are delivered as provided. 
4.4 Termination. If the Closing has not occurred by September 30, 1996, this 
Agreement shall terminate and the parties hereto shall have no further 
obligations under this Agreement (provided that such termination shall not 
relieve the parties of liability for breaches of this Agreement prior to such 
termination). 

Covenants. 
5.1 Information Requirements. The Company shall use its best efforts to 
comply with the current public information requirements set forth in section 
(c) of Rule 144 under the Securities Act of 1933. 
5.2 Listing of Common Stock. The Company shall use its best efforts to have 
the Common Stock quoted on the OTC Bulletin Board display service operated by 
the National Association of Securities Dealers, Inc., the Nasdaq Stock Market 
or a national securities exchange. 

Miscellaneous. 
6.1 Notices.  All notices and other communications given under this Agreement 
shall be in writing. Any such notice or communication shall be deemed 
delivered upon personal delivery, one 

                                3           
<PAGE>
business day after it is sent via a reputable nationwide overnight courier 
service, or two business days after it is sent by registered or certified 
mail, return receipt requested, in each case to the address set forth below: 
If to the Company at:  101 Edgewater Drive 
Wakefield, MA 01880-1291 
Attention: President 
with a copy to:     Hale and Dorr 60 State Street 
Boston, MA 02109 
Attn: Patrick J. Rondeau, Esq. 
or if to a Holder at:   his or its address set forth on 
Schedule I. 
6.2 Brokers. The Company and each Holder agree to indemnify the other parties 
to this Agreement for and against any claims or liabilities relating to 
broker's or finder's fees or commissions or consulting fees relating to the 
transactions contemplated by this Agreement which may be asserted by any 
person or entity on the basis of any agreement or representation alleged to 
have been made by the Company or such Holder, respectively. 
6.3 Amendments and Waivers. Any term of this Agreement may be amended, and 
the observance of any term of this Agreement may be waived, with the written 
consent of the Company and Holders owning an aggregate of at least 66 2/3 of 
the aggregate principal amount of the Promissory Notes owned by all Holders 
then a party to this Agreement; provided, that this Agreement may be amended 
with the consent of less than all of the Holders only in a manner that 
affects all Holders in the same fashion. In the event that this Agreement is 
amended with the consent of less than all of the Holders, the Company shall 
promptly give notice of such amendment to those Holders who did not consent 
to such amendment. Any such amendment or waiver shall be binding upon all 
Holders. 
6.4 Successors and Assigns. This Agreement, and the rights and obligations 
hereunder, shall be binding upon, and shall inure to the benefit of, the 
respective successors, assigns and heirs of the parties hereto. 
6.5  Entire Agreement. This Agreement, together with the exhibits hereto, 
embodies the entire agreement and understanding between the Company and the 
Holders with respect to the subject matter hereof, and supersedes all prior 
agreements and understandings relating thereto. 
6.6  Counterparts. This Agreement may be executed in any number of 
counterparts, each of which shall be deemed to be an original, but all of 
which shall be one and the same document. 
6.7  Governing Law. This Agreement shall be governed by and construed in 
accordance with the laws of the Commonwealth of Massachusetts. 

   Executed as of the dates written below. 
COMPANY: 
XYVISION, INC. 
Date:_______________, 1996 By: __________________________ 
Thomas H. Conway 
Chairman and Chief Executive Officer 

                                4           
<PAGE>
HOLDER: 
Date:_____________________, 1996   ____________________________________ 
(print name of Holder) 
_____________________________________ 
(Signature) 
_____________________________________ 
(Print title, if applicable) 

                                5           
<PAGE>
                                                                    SCHEDULE I 

<TABLE>
<CAPTION>
<S>                                             <C>
 NAME AND ADDRESS                               PRINCIPAL AMOUNT OF OF HOLDERS 4% NOTES OWNED 
Tudor Trust under agreement 81186               $2,378,500 
Jeffrey L. Neuman, Trustee c/o Braverman & 
 Codron 450 N. Roxbury Avenue Los Angeles, 
 California 90210 Tel: 310-278-5850 SS# 
 ###-##-#### 
Saltzman Partners                               1,087,500 
621 Germantown Pike, Suite 105 Plymouth Valley, 
 PA 19401 Tel: 215-674-4264 
Gerlach & Co.                                   340,500 
c/o Vilas-Fischer Associates One World Trade 
 Ctr. Suite 2101 New York, NY 10048 Tel: (212) 
 486-0710 
Ashkirk Ltd.                                    150,000 
c/o Marco Elser Via Marcho Aurelio 37 Rome 
 Italy 00184 Tel: 396-6994-1219 
Austin Friars (FP Financial Services, Inc.)     120,000 
c/o Vilas-Fischer Associates One World Trade 
 Ctr. Suite 2101 New York, NY 10048 Tel: (212) 
 486-0710 
Carlisle Investment                             112,500 
c/o Marco Elser Via Marcho Aurelio 37 Rome 
 Italy 00184 Tel: 011-396-6994-1219 
Credit Suisse Luxembourg                        90,000 
Reg Comm B11 756 Sieg Social 56 Grand-Rue 1160 
 Luxembourg Contact: Mr. E. Terres Tel: 
 011-352-46-00-111 
Umberta da Passano                              72,000 
c/o Marco Elser Via Marcho Aurelio 37 Rome 
 Italy 00184 Tel: 011-396-6994-1219 
Count Stefano Campello                          70,500 

                                7           
<PAGE>
Merrill Lynch Largo della Fontella di Borgese 
 19 00186 Rome Italy Tel: 011-396-683-931 
Boganan Ltd.                                    46,5002 
Merrill Lynch Via Arche Mede #59 00917 Rome 
 Italy Attn: Marco Elser 
Nina Bremer                                     30,000 
c/o Fairfield Research 50 Locust Avenue New 
 Canaan, CT 06840 Tel: 203-972-0404 
Count Mario Campello                            30,000 
Merrill Lynch Largo della Fontella di Borgese 
 19 00186 Rome Italy Attn: Marco Elser Tel: 
 011-396-683-931 
David Finnie                                    15,000 
c/o Fairfield Research 50 Locust Avenue New 
 Canaan, CT 06840 Tel: 203-972-0404 
Union Bank of Switzerland                       15,000 
c/o The Chase Manhattan Bank Global Securities 
 Services Chase MetroTech Center Brooklyn, NY 
 11245 Attn: Louis Rinaldi Tel: 212-623-6300 
Bank of New York-Geneva                         7,500 
P.O. Box 16683 5' Quaimont Blanc C 1201 Geneva 
 Switzerland Attn: TLH Nguyen Tel: 
 41-22-819-9999 
Mel Soloman                                     3,000 
2835 Northeast 23rd Avenue Portland, OR 97212 
 Tel: 503-282-0720 
</TABLE>

   1.  Comprised of three Notes in the amounts of $773,500, $600,000 and 
$30,000, each in the name of Tudor Trust; one Note in the amount of $600,000 
originally issued to JTH Associates and acquired by Tudor Trust; and one Note 
in the amount of $375,000 originally issued to United Mineworkers of America 
and acquired by Tudor Trust. 

   2. Comprised of two Notes in the amounts of $39,000 and $7,500. 

                                7           




<PAGE>
                                XYVISION, INC. 
                              EXCHANGE AGREEMENT 

   This Agreement is made among Xyvision, Inc., a Delaware corporation (the 
"Company"), and the persons and entities listed on Schedule I attached hereto 
(the "Holders"). 

   WHEREAS, each of the Holders is the owner of a 6% Convertible Subordinated 
Debenture due 2002 of the Company (the "Debentures") in the principal amount 
set forth opposite such Holder's name on Schedule I; and 

   WHEREAS, the Company and the Holders desire to exchange the Debentures for 
common stock of the Company; 

   NOW, THEREFORE, in consideration of the mutual covenants contained in this 
Agreement, the Company and the Holders agree as follows: 

Exchange of Securities. Pursuant to the terms and conditions set forth in 
this Agreement, at the Closing (as defined below) each Holder shall exchange 
his, her or its Debenture for such number of shares of common stock, par 
value $.03 per share (the "Common Stock"), of the Company as is equal to (a) 
the principal amount of the Debenture delivered by such Holder for 
cancellation pursuant to this Section 1 plus all accrued and unpaid interest 
on such Debenture through the most recent Interest Payment Date under such 
Debenture (May 5, 1996), divided by (b) $3.33. 

Representations of the Company. The Company represents to and agrees with the 
Holders as follows: 
2.1 Organization. The Company is a corporation duly organized, validly 
existing and in good standing under the laws of the State of Delaware. The 
Company has the corporate power and authority to own its properties and 
conduct its business as described in the Company Reports (as defined in 
Section 2.5 below). 
2.2 Capitalization. The authorized capital stock of the Company consists of 
(a) 50,000,000 shares of Common Stock, of which 8,844,099 shares were issued 
and outstanding as of May 31, 1996, and (b) 3,000,000 shares of Preferred 
Stock, $1.00 par value per share, of which (i) 100,000 shares have been 
designated as Series A Junior Participating Preferred Stock (none of which 
shares are issued or outstanding) and (ii) 300,000 shares have been 
designated as Series B Preferred Stock, of which 232,049 shares were issued 
and outstanding as of May 31, 1996. All of the issued and outstanding shares 
of Common Stock are duly authorized, validly issued, fully paid and 
nonassessable, and none of such shares have any pre-emptive rights. 
2.3 Authority and Enforceability. The execution, delivery and performance by 
the Company of this Agreement has been duly authorized by all necessary 
corporate action. This Agreement has been duly executed and delivered by the 
Company and constitutes the valid and binding obligation of the Company, 
enforceable against the Company in accordance with its terms. The execution, 
delivery and performance by the Company of this Agreement will not conflict 
with any of the terms, conditions or provisions of, or require a consent or 
waiver under, its Certificate of Incorporation or By-Laws (each as amended to 
date) or any indenture, lease, agreement or other instrument to which the 
Company is a party or by which it or any of its properties is bound, or any 
law, statute, regulation, decree, judgment or order applicable to the 
Company. 
2.4 Issuance of Stock. The shares of Common Stock to be issued pursuant to 
this Agreement, when so issued, will be duly authorized, validly issued, 
fully paid and nonassessable. The issuance of such shares will not be subject 
to any pre-emptive rights. 
2.5 Reports and Financial Statements. The Company has previously furnished to 
each Holder copies (excluding exhibits), of its (i) Annual Report on Form 
10-K for the fiscal year ended March 31, 1996, as filed with the Securities 
and Exchange Commission (the "SEC"), and (ii) any other reports or 
registration statements (other than Registration Statements on Form S-8) 
filed by the Company with the SEC since March 31, 1996 (such report and other 
filings are referred to as the ("Company Reports"). As of their respective 
dates, the Company Reports did not contain any untrue statement of a material 
fact or omit to state a material fact required to be stated therein or 
necessary to make the statements therein, in light of the circumstances under 
which they were made, not misleading. The audited financial statements and 
unaudited interim financial statements of the Company included in the Company 
Reports (i) complied as to form in all material respects with applicable 
accounting requirements and the published rules and regulations of the SEC 
with respect thereto, (ii) have been prepared in accordance with United 
States generally accepted accounting principles (except as may be indicated 
therein or in the notes thereto, and in the case of quarterly financial 
statements, as 

                                1           
<PAGE>
permitted by Form 10-Q under the Securities Exchange Act of 1934), and (iii) 
fairly present the consolidated financial condition, results of operations 
and cash flows of the Company as of the respective dates thereof and for the 
periods referred to therein. The Company has filed with the SEC all of the 
documents required to be filed by the Company with the SEC since March 31, 
1995. 
2.6 Litigation. There is no action or proceeding pending or, to the knowledge 
of the Company, threatened against the Company before any court or 
administrative agency which challenges the transactions contemplated by this 
Agreement or which might reasonably be foreseen to have a material adverse 
effect on the consummation of the transactions contemplated by this 
Agreement. 
2.7 Adverse Changes. Since March 31, 1996, (i) there has not occurred any 
material adverse change, or any development which could reasonably be 
foreseen to result in a material adverse change, in the condition (financial 
or otherwise) of the Company, except as may be otherwise contemplated in the 
Company Reports, and (ii) the Company has not entered into a material 
transaction outside the ordinary course of its business, except as 
contemplated by the Company Reports or this Agreement. 
2.8 Resale of Common Stock. The shares of Common Stock issued to the Holders 
pursuant to this Agreement will not be "restricted securities" within the 
meaning of Rule 144 under the Securities Act of 1933, as amended (the 
"Securities Act"). 

Representations of the Holders. Each Holder represents to and agrees with the 
Company as follows: 
3.1 Investment Intent. Such Holder is acquiring the shares of Common Stock 
issuable to him, her or it under this Agreement for his, her or its own 
account for investment and not with a view to, or for sale in connection 
with, any distribution thereof; and such Holder has no present intention of 
distributing or selling or such shares. 
3.2 Authority. Such Holder has full power and authority to enter into and to 
perform this Agreement in accordance with its terms. Any required corporate 
or other authorizations of the execution, delivery and performance by such 
Holder of this Agreement have been obtained. This Agreement has been duly 
executed and delivered by such Holder and constitutes the valid and binding 
obligation of such Holder, enforceable in accordance with its terms. The 
execution, delivery and performance by such Holder of this Agreement will not 
violate any law, agreement or instrument to which such Holder is a party or 
by which he, she or it is bound. 
3.3 Ownership of Debentures. Such Holder has good and marketable title to the 
Debenture listed on Schedule I as owned by such Holder, free and clear of any 
and all liens, encumbrances or adverse claims. The delivery by such Holder of 
such Debenture to the Company for cancellation pursuant to this Agreement 
shall extinguish all liability of the Company for amounts owed under such 
Debenture or for other obligations with respect to such Debenture. 
3.4 Accredited Investor. Such Holder is an "accredited investor" within the 
meaning of Rule 501(a) under the Securities Act of 1933, as amended (the 
"Securities Act"). 
3.5 Investment Experience. Such Holder (i) is familiar with the Company, its 
business and its recent financial performance, (ii) has obtained such 
information concerning the Company as he, she or it has requested from 
representatives of the Company, and (iii) has sufficient knowledge and 
experience in financial and business matters that he, she or it is capable of 
evaluating the merits and risks of the transactions contemplated by this 
Agreement. 

Closing. 
4.1 Closing Conditions. The Closing shall not occur unless and until this 
Agreement has been executed by holders of an aggregate of at least 50% of the 
principal amount of the Debentures then outstanding. Following the 
satisfaction of such condition, the Company shall deliver a written notice to 
each Holder that such condition has been satisfied. 
4.2 Closing Date. The Closing shall take place at the offices of Hale and 
Dorr at 10:00 a.m. on the date designated in the written notice delivered by 
the Company to the Holders pursuant to Section 4.1 (provided that such date 
shall not be less than five business days following the delivery of such 
written notice by the Company). 
4.3 Closing Deliveries. At the Closing: 
(a) Each Holder shall deliver to the Company for cancellation the 
Debenture(s) owned by such Holder. 
(b) The Company shall deliver (or cause to be delivered) to each Holder: 

                                2           
<PAGE>
(i) A certificate representing the shares of Common Stock to which such 
Holder is entitled pursuant to the terms of Section 1; 
(ii) A certificate executed by the President of the Company, dated as of the 
date of the Closing, certifying that the representations of the Company 
contained in Section 2 remain true as of the date of the Closing; 
(iii) An opinion of Hale and Dorr, counsel to the Company, dated as of the 
date of the Closing, as to the following matters: 
(A) The Company is a corporation duly organized, validly existing and in good 
standing under the laws of the State of Delaware. The Company has the 
corporate power and authority to own its properties and conduct its business 
as described in the Company Reports. 
(B) The authorized capital stock of the Company consists of (a) 50,000,000 
shares of Common Stock, $.03 par value per share, and (b) 3,000,000 shares of 
Preferred Stock, $1.00 par value per share, of which 100,000 shares have been 
designated as Series A Junior Participating Preferred Stock and 300,000 
shares have been designated as Series B Preferred Stock. 
(C) The execution, delivery and performance by the Company of the Exchange 
Agreement have been duly authorized by all necessary corporate action on the 
part of the Company. The Exchange Agreement constitutes a valid and binding 
obligation of the Company, enforceable in accordance with its terms. The 
execution, delivery and performance by the Company of the Exchange Agreement 
(including the issuance of the Common Stock) will not conflict with or result 
in a reach of any of the terms or provisions of, or constitute a default 
under, the Certificate of Incorporation or the By-laws of the Company. 
(D) The shares of Common Stock to be issued pursuant to the Exchange 
Agreement have been duly authorized and, when so issued, will be validly 
issued, fully paid and nonassessable (assuming the simultaneous consummation 
of the other transactions contemplated by Section 4.3 of the Exchange 
Agreement). 
(E) To the knowledge of such counsel, there are no material legal or 
administrative proceedings pending or threatened against the Company which 
challenges, or might reasonably be foreseen to have a material adverse effect 
on, the consummation of the transactions contemplated by the Exchange 
Agreement. 
(c) All of the transactions to take place at the Closing shall be deemed to 
occur simultaneously. The Company and the Holder shall not be obligated to 
proceed with the Closing unless all of the closing deliveries provided for in 
this Section 4.3 are delivered as provided. 
4.4 Termination. If the Closing has not occurred by September 30, 1996, this 
Agreement shall terminate and the parties hereto shall have no further 
obligations under this Agreement (provided that such termination shall not 
relieve the parties of liability for breaches of this Agreement prior to such 
termination). 

Covenants. 
5.1 Information Requirements. The Company shall use its best efforts to 
comply with the current public information requirements set forth in section 
(c) of Rule 144 under the Securities Act of 1933. 
5.2 Listing of Common Stock. The Company shall use its best efforts to have 
the Common Stock quoted on the OTC Bulletin Board display service operated by 
the National Association of Securities Dealers, Inc., the Nasdaq Stock Market 
or a national securities exchange. 

Miscellaneous. 
6.1 Notices. All notices and other communications given under this Agreement 
shall be in writing. Any such notice or communication shall be deemed 
delivered upon personal delivery, one business day after it is sent via a 
reputable nationwide overnight courier service, or two business days after it 
is sent by registered or certified mail, return receipt requested, in each 
case to the address set forth below: 

                                3           
<PAGE>
If to the Company at: 101 Edgewater Drive 
Wakefield, MA 01880-1291 
Attention: President 
with a copy to:Hale and Dorr 
60 State Street 
Boston, MA 02109 
Attn: Patrick J. Rondeau, Esq. 
or if to a Holder at:  his or its address set forth on 
Schedule I. 
6.2 Brokers. The Company and each Holder agree to indemnify the other parties 
to this Agreement for and against any claims or liabilities relating to 
broker's or finder's fees or commissions or consulting fees relating to the 
transactions contemplated by this Agreement which may be asserted by any 
person or entity on the basis of any agreement or representation alleged to 
have been made by the Company or such Holder. 
6.3 Amendments and Waivers. Any term of this Agreement may be amended, and 
the observance of any term of this Agreement may be waived, with the written 
consent of the Company and Holders owning an aggregate of at least 66 2/3% of 
the aggregate principal amount of the Debentures owned by all Holders then a 
party to this Agreement; provided, that this Agreement may be amended with 
the consent of less than all of the Holders only in a manner that affects all 
Holders in the same fashion. In the event that this Agreement is amended with 
the consent of less than all of the Holders, the Company shall promptly give 
notice of such amendment to those Holders who did not consent to such 
amendment. Any such amendment or waiver shall be binding upon all Holders. 
6.4 Successors and Assigns. This Agreement, and the rights and obligations 
hereunder, shall be binding upon, and shall inure to the benefit of, the 
respective successors, assigns and heirs of the parties hereto. 
6.5 Entire Agreement. This Agreement, together with the exhibits hereto, 
embodies the entire agreement and understanding between the Company and the 
Holders with respect to the subject matter hereof, and supersedes all prior 
agreements and understandings relating thereto. 
6.6 Counterparts. This Agreement may be executed in any number of 
counterparts, each of which shall be deemed to be an original, but all of 
which shall be one and the same document. 
6.7 Governing Law. This Agreement shall be governed by and construed in 
accordance with the laws of the Commonwealth of Massachusetts. 

   Executed as of the dates written below. 
COMPANY: 
XYVISION, INC. 

Date:_______________, 1996 By: __________________________ 
Thomas H. Conway 
Chairman and Chief Executive Officer 
HOLDER: 
Date:_______________, 1996 __________________________ 
(Print name of Holder 

___________________________ 
(Signature) 

___________________________ 
(Print title, if applicable) 

                                4           
<PAGE>
                                                                    SCHEDULE I 

<TABLE>
<CAPTION>
<S>                                  <C>
 NAME AND ADDRESS                    PRINCIPAL AMOUNT OF OF HOLDERS DEBENTURES OWNED 
Tudor Trust under agreement 81186 
 Jeffrey L. Neuman, Trustee c/o 
 Braverman Codran & Company 233 S. 
 Beverley Drive Beverley Hills, 
 California 90212 Tel: 310-278-5850 
 SS# ###-##-####                     $1,970,000 
Goldman Sachs International 
 Peterborough Court 133 Fleet Street 
 London EC4A 2BB Tel: 0171-774-1000     30,000 
</TABLE>

                                5           




<PAGE>
                           CERTIFICATE OF AMENDMENT 
                                      OF 

                               AMENDED AND RESTATED 

                           CERTIFICATE OF INCORPORATION 
                                      OF 
                                XYVISION, INC. 
                    Pursuant to Section 242 of the General 
                   Corporation Law of the State of Delaware 
              __________________________________________________ 

   XYVISION, INC. (the "Corporation"), organized and existing under and by 
virtue of the General Corporation Law of the State of Delaware, does hereby 
certify as follows: 

   By unanimous written action, the Board of Directors of the Corporation 
duly adopted resolutions pursuant to Sections 141(f) and 242 of the General 
Corporation Law of the State of Delaware setting forth an amendment to the 
Restated Certificate of Incorporation of the Corporation and declaring said 
amendment to be advisable. The stockholders of the Corporation duly approved, 
pursuant to said Section 242, said proposed amendment at the Annual Meeting 
of Stockholders held on September 26, 1996. The amendment to the Restated 
Certificate of Incorporation is as follows: 

   The first paragraph of Article IV of the Restated Certificate of 
Incorporation of the Corporation, as amended, be and hereby is deleted and 
the following first paragraph of Article IV inserted in lieu thereof: "The 
total number of shares of all classes of stock which the Corporation shall 
have authority to issue is fifty-three million (53,000,000). All such shares 
are to have par value and are classified as follows: three million 
(3,000,000) shares of Preferred Stock, par value $1.00 per share ("Preferred 
Stock"), and fifty million (50,000,000) shares of Common Stock, par value 
$.03 per share ("Common Stock")." 

   IN WITNESS WHEREOF, the Corporation has caused this Certificate of 
Amendment to be executed by its President this 26th day of September, 1996 

   XYVISION, INC. 

By: ______________________________ 
Kevin Duffy 
President 

                                1           




<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>                     <C>
<PERIOD-TYPE>                   6-MOS                   3-MOS
<FISCAL-YEAR-END>                          MAR-31-1997             MAR-31-1997
<PERIOD-END>                               SEP-30-1996             SEP-30-1996
<CASH>                                             115                     115
<SECURITIES>                                         0                       0
<RECEIVABLES>                                    6,991                   6,991
<ALLOWANCES>                                     (487)                   (487)
<INVENTORY>                                        288                     288
<CURRENT-ASSETS>                                   788                     788
<PP&E>                                          14,732                  14,732
<DEPRECIATION>                                (11,594)                (11,594)
<TOTAL-ASSETS>                                  10,833                  10,833
<CURRENT-LIABILITIES>                           12,144                  12,144
<BONDS>                                            186                     186
                                0                       0
                                        235                     235
<COMMON>                                         (563)                   (563)
<OTHER-SE>                                     (1,169)                 (1,169)
<TOTAL-LIABILITY-AND-EQUITY>                    10,833                  10,833
<SALES>                                         11,510                   5,467
<TOTAL-REVENUES>                                11,510                   5,467
<CGS>                                            5,880                   2,822
<TOTAL-COSTS>                                    5,880                   2,822
<OTHER-EXPENSES>                                 5,202                   2,492
<LOSS-PROVISION>                                     0                       0
<INTEREST-EXPENSE>                                 461                     220
<INCOME-PRETAX>                                   (33)                    (67)
<INCOME-TAX>                                         0                       0
<INCOME-CONTINUING>                                  0                       0
<DISCONTINUED>                                       0                       0
<EXTRAORDINARY>                                    100                     100
<CHANGES>                                            0                       0
<NET-INCOME>                                        67                      33
<EPS-PRIMARY>                                     0.00                    0.00
<EPS-DILUTED>                                     0.00                    0.00
        

</TABLE>


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